{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Cover","Main","Inputs","Information","RiskSerializationData8","WACC","CoS_Tariff_Revenue","Load","RebateableServices","Tax_CoRE","ProposedApproach","PrincipledApproach","UnderDepreciated","EconomicDep","Asset_NoReclass","RegDepPipeline","RegDepCompression","RegDepMetering","RegDepOther","Asset_Splits","Tax_Asset","Shippers_Asset","SolverSheet","Tariff_Variation"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":64,"defined_names":815,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Main","index":1,"n_rows":89,"n_cols":32,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"]
["Main Summary"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
["WACC"]
[{"$f":"ROW()","v":5},null,"Post-tax WACC",{"$f":"Inputs!AI6","v":2026},{"$f":"Inputs!AJ6","v":2027},{"$f":"Inputs!AK6","v":2028},{"$f":"Inputs!AL6","v":2029},{"$f":"Inputs!AM6","v":2030},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instruction for Annual Update of DRP:"]
[{"$f":"ROW()","v":6},null,{"$f":"\"Real at \"&Inputs!$E$28","v":"Real at 31/12/2024"},{"$f":"WACC!Y$37","v":4.645293838059783E-2},{"$f":"WACC!Z$37","v":4.645293838059783E-2},{"$f":"WACC!AA$37","v":4.645293838059783E-2},{"$f":"WACC!AB$37","v":4.645293838059783E-2},{"$f":"WACC!AC$37","v":4.645293838059783E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Excel VBA Macro must be enabled"]
[{"$f":"ROW()","v":7},null,"Nominal (Vanilla)",{"$f":"WACC!Y$36","v":6.9303256204073016E-2},{"$f":"WACC!Z$36","v":6.9303256204073016E-2},{"$f":"WACC!AA$36","v":6.9303256204073016E-2},{"$f":"WACC!AB$36","v":6.9303256204073016E-2},{"$f":"WACC!AC$36","v":6.9303256204073016E-2}]
[{"$f":"ROW()","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Update the current year Trailing Average DRP in the Input sheet"]
["Closing Regulated Asset Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Click the \"Calculate\" button to recalculate the model"]
[{"$f":"ROW()","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver is used to calculate X-Factor (price change) and Cost of Raising Equity so that Delta=0"]
[{"$f":"ROW()","v":11},null,null,"December 2025","December 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following\"","v":"(4) The output will be a new X-Faxtor to compute new tariffs starting 1 January of the following"}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Inputs!$E$28&\" [m$]\"","v":"31/12/2024 [m$]"},{"$f":"Inputs!$E$28&\" [m$]\"","v":"31/12/2024 [m$]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"       year in Real $ at \"&Inputs!$E$28","v":"       year in Real $ at 31/12/2024"}]
[{"$f":"ROW()","v":13},null,"Closing Asset Value of DBNGP including BEP Assets",{"$f":"ProposedApproach!AH33","v":3453.071241101652},{"$f":"ProposedApproach!AM33","v":2924.9049730079355}]
[{"$f":"ROW()","v":14},null,"Closing Asset Value of DBNGP Assets",{"$f":"ProposedApproach!AH47","v":3432.889283306763},{"$f":"ProposedApproach!AM47","v":2907.4503068069503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:",{"$f":"Recalc_From_Year&\" to 2030\"","v":"2026 to 2030"}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Inputs!AI6","v":"X-Factor_2026"},{"$f":"\"X-Factor_\"&Inputs!AJ6","v":"X-Factor_2027"},{"$f":"\"X-Factor_\"&Inputs!AK6","v":"X-Factor_2028"},{"$f":"\"X-Factor_\"&Inputs!AL6","v":"X-Factor_2029"},{"$f":"\"X-Factor_\"&Inputs!AM6","v":"X-Factor_2030"}]
["Revenue Building Block",null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Building Block",null,null,null,null,null,null,null,null,null,null,null,"X-Factor (price change) =",{"$f":"SolverSheet!I13","v":0.52621641506914307},{"$f":"SolverSheet!J13","v":0},{"$f":"SolverSheet!K13","v":0},{"$f":"SolverSheet!L13","v":0},{"$f":"SolverSheet!M13","v":0}]
[{"$f":"ROW()","v":17},null,null,null,"AA6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"SolverSheet!F16","v":1.3801582099404186E-10}]
[{"$f":"ROW()","v":18},null,null,{"$f":"\"Real \"","v":"Real "},"Nominal","Real [%]","Nominal [%]",null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$28&\" [m$]\"","v":"Real at 31/12/2024 [m$]"},"Nominal [m$]",null,null,null,null,null,null,null,"(5) The Reference Tariff will also be presented after the actual September CPI is updated"]
[{"$f":"ROW()","v":19},{"$f":"\"PV of Total Revenue (CoS) [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Total Revenue (CoS) [m$ 31/12/2024]"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total Revenue (CoS)\"","v":"Total Revenue (CoS)"}]
[{"$f":"ROW()","v":20},null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$F$76:$F$77)","v":538.54637753885663},{"$f":"SUM(CoS_Tariff_Revenue!$F$41:$F$42)","v":552.12317697260914},{"$f":"D20/D$26","v":0.27274893861259686},0.27274893861259691,null,null,null,null,null,null,null,"Opex",{"$f":"SUM(CoS_Tariff_Revenue!$AM$76:$AQ$77)","v":631.07731013437319},{"$f":"SUM(CoS_Tariff_Revenue!$AM$41:$AQ$42)","v":698.9248311199475}]
[{"$f":"ROW()","v":21},null,"Depreciation",{"$f":"CoS_Tariff_Revenue!$F$78","v":708.60053913238175},{"$f":"CoS_Tariff_Revenue!$F$43","v":726.4644182701727},0.35887353997609317,0.35887353997609323,null,null,null,null,null,null,null,"Depreciation",{"$f":"SUM(CoS_Tariff_Revenue!$AM$78:$AQ$78)","v":822.22506763250055},{"$f":"SUM(CoS_Tariff_Revenue!$AM$43:$AQ$43)","v":906.44828856691083},null,null,null,null,null,null,null,"Notes on colour codes"]
[{"$f":"ROW()","v":22},null,"Inflationary Gains on RAB",null,{"$f":"CoS_Tariff_Revenue!$F$44","v":-302.54757758527251},0,-0.14945855219964654,null,null,null,null,null,null,null,"Inflationary Gains on RAB",null,{"$f":"SUM(CoS_Tariff_Revenue!$AM$44:$AQ$44)","v":-380.82723279511731}]
[{"$f":"ROW()","v":23},null,"Return on Asset",{"$f":"CoS_Tariff_Revenue!$F$79","v":641.50884027865175},{"$f":"CoS_Tariff_Revenue!$F$45","v":960.2289096356543},0.32489468427252743,0.47435323647217376,null,null,null,null,null,null,null,"Return on Asset",{"$f":"SUM(CoS_Tariff_Revenue!$AM$79:$AQ$79)","v":748.86467831377001},{"$f":"SUM(CoS_Tariff_Revenue!$AM$45:$AQ$45)","v":1208.673761082593},null,null,null,null,null,null,null,"Number","===>","Data entries"]
[{"$f":"ROW()","v":24},null,"Tax",{"$f":"CoS_Tariff_Revenue!$F$80","v":171.71487115823285},{"$f":"CoS_Tariff_Revenue!$F$46","v":176.04381748995297},8.6965674277565144E-2,8.6965674277565158E-2,null,null,null,null,null,null,null,"Tax",{"$f":"SUM(CoS_Tariff_Revenue!$AM$80:$AQ$80)","v":200.05943739758362},{"$f":"SUM(CoS_Tariff_Revenue!$AM$46:$AQ$46)","v":220.99824285887001},null,null,null,null,null,null,null,"Number","===>","Number or texts that are linked to other sheet"]
[{"$f":"ROW()","v":25},null,"Imputation Credits",{"$f":"CoS_Tariff_Revenue!$F$81","v":-85.857435579116427},{"$f":"CoS_Tariff_Revenue!$F$47","v":-88.021908744976486},-4.3482837138782572E-2,-4.3482837138782579E-2,null,null,null,null,null,null,null,"Imputation Credits",{"$f":"SUM(CoS_Tariff_Revenue!$AM$81:$AQ$81)","v":-100.02971869879181},{"$f":"SUM(CoS_Tariff_Revenue!$AM$47:$AQ$47)","v":-110.49912142943501},null,null,null,null,null,null,null,"Number","===>","Contains formula that is not consistent with the others in the same row"]
[{"$f":"ROW()","v":26},null,"Cost of Service",{"$f":"SUM(D20:D25)","v":1974.5131925290063},{"$f":"SUM(E20:E25)","v":2024.2908360381402},1,1,null,null,null,null,null,null,null,"Cost of Service",{"$f":"SUM(P20:P25)","v":2302.1967747794356},{"$f":"SUM(Q20:Q25)","v":2543.7187694037693},null,null,null,null,null,null,null,"-Number","===>","Excel formatting for negative number"]
[{"$f":"ROW()","v":27},null,"less non-reference cost of service",{"$f":"CoS_Tariff_Revenue!F84","v":-9.8725659626450337},{"$f":"CoS_Tariff_Revenue!F50","v":-10.1214541801907},null,null,null,null,null,null,null,null,null,"less non-reference cost of service",{"$f":"SUM(CoS_Tariff_Revenue!$AM$84:$AQ$84)","v":-11.510983873897178},{"$f":"SUM(CoS_Tariff_Revenue!$AM$50:$AQ$50)","v":-12.718593847018845}]
[{"$f":"ROW()","v":28},null,"add back SUG",{"$f":"CoS_Tariff_Revenue!F85","v":0.49668597213501953},{"$f":"CoS_Tariff_Revenue!F51","v":0.5092074672308603},null,null,null,null,null,null,null,null,null,"add back SUG",{"$f":"SUM(CoS_Tariff_Revenue!$AM$85:$AQ$85)","v":0.58311155067186582},{"$f":"SUM(CoS_Tariff_Revenue!$AM$51:$AQ$51)","v":0.64639718734778417}]
[{"$f":"ROW()","v":29},null,"Total Unsmooth Revenue",{"$f":"SUM(D26:D28)","v":1965.1373125384964},{"$f":"SUM(E26:E28)","v":2014.6785893251804},null,null,null,null,null,null,null,null,null,"Total Unsmooth Revenue",{"$f":"SUM(P26:P28)","v":2291.2689024562101},{"$f":"SUM(Q26:Q28)","v":2531.6465727440982}]
[{"$f":"ROW()","v":30},null,"Total Tariff Revenue",{"$f":"CoS_Tariff_Revenue!$F$87","v":1965.1373125383614},{"$f":"CoS_Tariff_Revenue!$F$53","v":2014.6785893250421},null,null,null,null,null,null,null,null,null,"Total Tariff Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AM$87:$AQ$87)","v":2299.3719769292065},{"$f":"SUM(CoS_Tariff_Revenue!$AM$53:$AQ$53)","v":2544.6808940286173}]
[{"$f":"ROW()","v":31},null,"Check:",{"$f":"IF(ROUND(D29-D30,5)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(E29-E30,5)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,null,null,null,null,null,"Difference (Unsmooth Revenue-Tariff Revenue)",{"$f":"P26-P30","v":2.8247978502290607},{"$f":"Q26-Q30","v":-0.96212462484800199}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33}]
["Check on Building Block"]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36},{"$f":"\"PV of Regulatory Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Regulatory Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":37},null,"Asset Opening Value",{"$f":"-CoS_Tariff_Revenue!$F$113","v":3458.310397934009}]
[{"$f":"ROW()","v":38},null,"Asset Residual Value",{"$f":"-CoS_Tariff_Revenue!$F$115","v":-2334.3806996297467}]
[{"$f":"ROW()","v":39},null,"Opex",{"$f":"-CoS_Tariff_Revenue!$F$109","v":552.12317697260914}]
[{"$f":"ROW()","v":40},null,"Capex",{"$f":"-CoS_Tariff_Revenue!$F$114","v":260.21605201629171}]
[{"$f":"ROW()","v":41},null,"Tax",{"$f":"-CoS_Tariff_Revenue!$F$110","v":176.04381748995297}]
[{"$f":"ROW()","v":42},null,"Imputation Credits",{"$f":"-CoS_Tariff_Revenue!$F$111","v":-88.021908744976486}]
[{"$f":"ROW()","v":43},null,"Cost of Service",{"$f":"SUM(D37:D42)","v":2024.2908360381398}]
[{"$f":"ROW()","v":44},null,"Check:",{"$f":"IF(ROUND(E26-D43,8)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":45}]
["PV of Forecast Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Real at \"&Inputs!$E$28&\" [m$]\"","v":"Real at 31/12/2024 [m$]"},"Nominal [m$]"]
[{"$f":"ROW()","v":48},{"$f":"\"PV of Forecast Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"PV of Forecast Revenue [m$ 31/12/2024]"},null,null,null,null,null,null,null,null,null,null,null,null,"Total of Forecast Revenue"]
[{"$f":"ROW()","v":49},null,"Capacity Reservation",{"$f":"CoS_Tariff_Revenue!$F237","v":1877.4031985488655},null,null,null,null,null,null,null,null,null,null,"Capacity Reservation",{"$f":"SUM(CoS_Tariff_Revenue!$AM$237:$AQ$237)","v":2196.7933083484641},{"$f":"SUM(CoS_Tariff_Revenue!$AM$207:$AQ$207)","v":2431.1971999906564}]
[{"$f":"ROW()","v":50},null,"Commodity",{"$f":"CoS_Tariff_Revenue!$F238","v":87.734113989495896},null,null,null,null,null,null,null,null,null,null,"Commodity",{"$f":"SUM(CoS_Tariff_Revenue!$AM$238:$AQ$238)","v":102.57866858074243},{"$f":"SUM(CoS_Tariff_Revenue!$AM$208:$AQ$208)","v":113.4836940379612}]
[{"$f":"ROW()","v":51},null,"Regulated Revenue",{"$f":"CoS_Tariff_Revenue!$F239","v":1965.1373125383614},null,null,null,null,null,null,null,null,null,null,"Regulated Revenue",{"$f":"SUM(CoS_Tariff_Revenue!$AM$239:$AQ$239)","v":2299.3719769292065},{"$f":"SUM(CoS_Tariff_Revenue!$AM$209:$AQ$209)","v":2544.6808940286173}]
[{"$f":"ROW()","v":52},null,"Check:",{"$f":"IF(ROUND(D29-D51,5)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
["Forecast Reference Tariff",null,null,2026,2027,2028,2029,2030]
[null,null,null,"Jul-Dec","Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[{"$f":"ROW()","v":57},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":58},{"$f":"\"Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day 31/12/2024]"}]
[{"$f":"ROW()","v":59},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM$260","v":2.1931070271773185},{"$f":"CoS_Tariff_Revenue!AN$260","v":2.193107027177319},{"$f":"CoS_Tariff_Revenue!AO$260","v":2.1931070271773185},{"$f":"CoS_Tariff_Revenue!AP$260","v":2.1931070271773185},{"$f":"CoS_Tariff_Revenue!AQ$260","v":2.1931070271773185}]
[{"$f":"ROW()","v":60},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM$261","v":0.11676338246049975},{"$f":"CoS_Tariff_Revenue!AN$261","v":0.11676338246049976},{"$f":"CoS_Tariff_Revenue!AO$261","v":0.11676338246049975},{"$f":"CoS_Tariff_Revenue!AP$261","v":0.11676338246049973},{"$f":"CoS_Tariff_Revenue!AQ$261","v":0.11676338246049973}]
[{"$f":"ROW()","v":61},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM$262","v":2.3098704096378184},{"$f":"CoS_Tariff_Revenue!AN$262","v":2.3098704096378184},{"$f":"CoS_Tariff_Revenue!AO$262","v":2.3098704096378184},{"$f":"CoS_Tariff_Revenue!AP$262","v":2.309870409637818},{"$f":"CoS_Tariff_Revenue!AQ$262","v":2.3098704096378184}]
[{"$f":"ROW()","v":62},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":63},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":64},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM$270","v":1.5676247513776401E-3},{"$f":"CoS_Tariff_Revenue!AN$270","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AO$270","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AP$270","v":1.5676247513776401E-3},{"$f":"CoS_Tariff_Revenue!AQ$270","v":1.5676247513776401E-3}]
[{"$f":"ROW()","v":65},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM$271","v":8.3462031780199953E-5},{"$f":"CoS_Tariff_Revenue!AN$271","v":8.3462031780199981E-5},{"$f":"CoS_Tariff_Revenue!AO$271","v":8.3462031780199967E-5},{"$f":"CoS_Tariff_Revenue!AP$271","v":8.3462031780199953E-5},{"$f":"CoS_Tariff_Revenue!AQ$271","v":8.3462031780199967E-5}]
[{"$f":"ROW()","v":66},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM$272","v":1.6510867831578402E-3},{"$f":"CoS_Tariff_Revenue!AN$272","v":1.6510867831578404E-3},{"$f":"CoS_Tariff_Revenue!AO$272","v":1.6510867831578402E-3},{"$f":"CoS_Tariff_Revenue!AP$272","v":1.65108678315784E-3},{"$f":"CoS_Tariff_Revenue!AQ$272","v":1.6510867831578402E-3}]
[{"$f":"ROW()","v":67},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":68},{"$f":"\"Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":69},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM$280","v":1.5676247513776401E-3},{"$f":"CoS_Tariff_Revenue!AN$280","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AO$280","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AP$280","v":1.5676247513776401E-3},{"$f":"CoS_Tariff_Revenue!AQ$280","v":1.5676247513776401E-3}]
[{"$f":"ROW()","v":70},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM$281","v":8.3462031780199953E-5},{"$f":"CoS_Tariff_Revenue!AN$281","v":8.3462031780199981E-5},{"$f":"CoS_Tariff_Revenue!AO$281","v":8.3462031780199967E-5},{"$f":"CoS_Tariff_Revenue!AP$281","v":8.3462031780199953E-5},{"$f":"CoS_Tariff_Revenue!AQ$281","v":8.3462031780199967E-5}]
[{"$f":"ROW()","v":71},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM$282","v":1.6510867831578402E-3},{"$f":"CoS_Tariff_Revenue!AN$282","v":1.6510867831578404E-3},{"$f":"CoS_Tariff_Revenue!AO$282","v":1.6510867831578402E-3},{"$f":"CoS_Tariff_Revenue!AP$282","v":1.65108678315784E-3},{"$f":"CoS_Tariff_Revenue!AQ$282","v":1.6510867831578402E-3}]
[{"$f":"ROW()","v":72}]
["Reference Tariff (post rebate)",null,null,{"$f":"IF(Tariff_Variation!F$58=\"\",\"\",Tariff_Variation!F$58)","v":""},{"$f":"IF(Tariff_Variation!G$58=\"\",\"\",Tariff_Variation!G$58)","v":""},{"$f":"IF(Tariff_Variation!H$58=\"\",\"\",Tariff_Variation!H$58)","v":""},{"$f":"IF(Tariff_Variation!I$58=\"\",\"\",Tariff_Variation!I$58)","v":""},{"$f":"IF(Tariff_Variation!J$58=\"\",\"\",Tariff_Variation!J$58)","v":""}]
[null,null,null,{"$f":"IF(Tariff_Variation!F$59=\"\",\"\",Tariff_Variation!F$59)","v":""},{"$f":"IF(Tariff_Variation!G$59=\"\",\"\",Tariff_Variation!G$59)","v":""},{"$f":"IF(Tariff_Variation!H$59=\"\",\"\",Tariff_Variation!H$59)","v":""},{"$f":"IF(Tariff_Variation!I$59=\"\",\"\",Tariff_Variation!I$59)","v":""},{"$f":"IF(Tariff_Variation!J$59=\"\",\"\",Tariff_Variation!J$59)","v":""}]
[{"$f":"ROW()","v":75},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":76},"Tariff [$/GJ/day]"]
[{"$f":"ROW()","v":77},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM256","v":2.3239124915513023},{"$f":"IF(Tariff_Variation!G$62=\"\",\"\",Tariff_Variation!G$62)","v":""},{"$f":"IF(Tariff_Variation!H$62=\"\",\"\",Tariff_Variation!H$62)","v":""},{"$f":"IF(Tariff_Variation!I$62=\"\",\"\",Tariff_Variation!I$62)","v":""},{"$f":"IF(Tariff_Variation!J$62=\"\",\"\",Tariff_Variation!J$62)","v":""}]
[{"$f":"ROW()","v":78},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM257","v":0.123727606401855},{"$f":"IF(Tariff_Variation!G$63=\"\",\"\",Tariff_Variation!G$63)","v":""},{"$f":"IF(Tariff_Variation!H$63=\"\",\"\",Tariff_Variation!H$63)","v":""},{"$f":"IF(Tariff_Variation!I$63=\"\",\"\",Tariff_Variation!I$63)","v":""},{"$f":"IF(Tariff_Variation!J$63=\"\",\"\",Tariff_Variation!J$63)","v":""}]
[{"$f":"ROW()","v":79},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM258","v":2.4476400979531574},{"$f":"IF(Tariff_Variation!G$64=\"\",\"\",Tariff_Variation!G$64)","v":""},{"$f":"IF(Tariff_Variation!H$64=\"\",\"\",Tariff_Variation!H$64)","v":""},{"$f":"IF(Tariff_Variation!I$64=\"\",\"\",Tariff_Variation!I$64)","v":""},{"$f":"IF(Tariff_Variation!J$64=\"\",\"\",Tariff_Variation!J$64)","v":""}]
[{"$f":"ROW()","v":80},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":81},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":82},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM266","v":1.661124011116013E-3},{"$f":"IF(Tariff_Variation!G$68=\"\",\"\",Tariff_Variation!G$68)","v":""},{"$f":"IF(Tariff_Variation!H$68=\"\",\"\",Tariff_Variation!H$68)","v":""},{"$f":"IF(Tariff_Variation!I$68=\"\",\"\",Tariff_Variation!I$68)","v":""},{"$f":"IF(Tariff_Variation!J$68=\"\",\"\",Tariff_Variation!J$68)","v":""}]
[{"$f":"ROW()","v":83},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM267","v":8.8440033167873477E-5},{"$f":"IF(Tariff_Variation!G$69=\"\",\"\",Tariff_Variation!G$69)","v":""},{"$f":"IF(Tariff_Variation!H$69=\"\",\"\",Tariff_Variation!H$69)","v":""},{"$f":"IF(Tariff_Variation!I$69=\"\",\"\",Tariff_Variation!I$69)","v":""},{"$f":"IF(Tariff_Variation!J$69=\"\",\"\",Tariff_Variation!J$69)","v":""}]
[{"$f":"ROW()","v":84},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM268","v":1.7495640442838866E-3},{"$f":"IF(Tariff_Variation!G$70=\"\",\"\",Tariff_Variation!G$70)","v":""},{"$f":"IF(Tariff_Variation!H$70=\"\",\"\",Tariff_Variation!H$70)","v":""},{"$f":"IF(Tariff_Variation!I$70=\"\",\"\",Tariff_Variation!I$70)","v":""},{"$f":"IF(Tariff_Variation!J$70=\"\",\"\",Tariff_Variation!J$70)","v":""}]
[{"$f":"ROW()","v":85},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":86},"Tariff [$/GJ/day/km"]
[{"$f":"ROW()","v":87},null,"Capacity Reservation Tariff",{"$f":"CoS_Tariff_Revenue!AM276","v":1.661124011116013E-3},{"$f":"IF(Tariff_Variation!G$74=\"\",\"\",Tariff_Variation!G$74)","v":""},{"$f":"IF(Tariff_Variation!H$74=\"\",\"\",Tariff_Variation!H$74)","v":""},{"$f":"IF(Tariff_Variation!I$74=\"\",\"\",Tariff_Variation!I$74)","v":""},{"$f":"IF(Tariff_Variation!J$74=\"\",\"\",Tariff_Variation!J$74)","v":""}]
[{"$f":"ROW()","v":88},null,"Commodity Tariff",{"$f":"CoS_Tariff_Revenue!AM277","v":8.8440033167873477E-5},{"$f":"IF(Tariff_Variation!G$75=\"\",\"\",Tariff_Variation!G$75)","v":""},{"$f":"IF(Tariff_Variation!H$75=\"\",\"\",Tariff_Variation!H$75)","v":""},{"$f":"IF(Tariff_Variation!I$75=\"\",\"\",Tariff_Variation!I$75)","v":""},{"$f":"IF(Tariff_Variation!J$75=\"\",\"\",Tariff_Variation!J$75)","v":""}]
[{"$f":"ROW()","v":89},null,"Total Tariff",{"$f":"CoS_Tariff_Revenue!AM278","v":1.7495640442838866E-3},{"$f":"IF(Tariff_Variation!G$76=\"\",\"\",Tariff_Variation!G$76)","v":""},{"$f":"IF(Tariff_Variation!H$76=\"\",\"\",Tariff_Variation!H$76)","v":""},{"$f":"IF(Tariff_Variation!I$76=\"\",\"\",Tariff_Variation!I$76)","v":""},{"$f":"IF(Tariff_Variation!J$76=\"\",\"\",Tariff_Variation!J$76)","v":""}]

{"sheet":"Inputs","index":2,"n_rows":1971,"n_cols":39,"rows_kept":1971,"cut":false,"hidden":false,"merged":[[496,32,496,33],[496,29,496,31],[463,34,463,38],[484,34,484,38],[1947,34,1947,38],[1931,34,1931,38],[458,34,458,38],[1322,8,1322,12],[1322,13,1322,18],[1322,19,1322,23],[1322,24,1322,28],[1322,29,1322,33],[1286,8,1286,12],[1286,13,1286,18],[1286,19,1286,23],[1286,24,1286,28],[1286,29,1286,33],[1298,8,1298,12],[1298,13,1298,18],[1298,19,1298,23],[1298,24,1298,28],[1298,29,1298,33],[1238,24,1238,28],[1250,8,1250,12],[681,34,681,38],[656,34,656,38],[508,34,508,38],[1310,8,1310,12],[1310,13,1310,18],[1310,19,1310,23],[1310,24,1310,28],[1310,29,1310,33],[996,8,996,12],[984,24,984,28],[984,29,984,33],[996,13,996,18],[996,19,996,23],[996,24,996,28],[996,29,996,33],[1274,8,1274,12],[1274,13,1274,18],[1274,19,1274,23],[1274,24,1274,28],[1274,29,1274,33],[1238,29,1238,33],[1250,29,1250,33],[1238,19,1238,23],[1202,24,1202,28],[1226,8,1226,12],[1226,13,1226,18],[1226,19,1226,23],[1226,24,1226,28],[1238,8,1238,12],[1238,13,1238,18],[948,24,948,28],[948,29,948,33],[960,8,960,12],[960,13,960,18],[960,19,960,23],[960,24,960,28],[960,29,960,33],[972,8,972,12],[972,13,972,18],[972,19,972,23],[972,24,972,28],[972,29,972,33],[948,19,948,23],[1022,24,1022,28],[1034,8,1034,12],[1034,13,1034,18],[1034,19,1034,23],[1008,29,1008,33],[1939,13,1939,18],[1939,19,1939,23],[1939,24,1939,28],[1947,13,1947,18],[1947,19,1947,23],[1947,24,1947,28],[1334,29,1334,33],[1130,29,1130,33],[1142,29,1142,33],[1154,29,1154,33],[1166,29,1166,33],[1178,29,1178,33],[1190,29,1190,33],[1202,29,1202,33],[1214,29,1214,33],[1226,29,1226,33],[1262,29,1262,33],[1663,19,1663,23],[1663,24,1663,28],[1735,13,1735,18],[1735,19,1735,23],[1735,24,1735,28],[1615,19,1615,23],[1615,24,1615,28],[1795,8,1795,12],[1795,13,1795,18],[1795,19,1795,23],[1795,24,1795,28],[1931,29,1931,33],[1855,19,1855,23],[1855,24,1855,28],[1867,8,1867,12],[1867,13,1867,18],[1907,29,1907,33],[1867,19,1867,23],[1867,24,1867,28],[1915,29,1915,33],[1923,29,1923,33],[1883,8,1883,12],[1883,13,1883,18],[1883,19,1883,23],[1883,24,1883,28],[1855,8,1855,12],[1855,13,1855,18],[1931,13,1931,18],[1771,8,1771,12],[1771,13,1771,18],[1771,19,1771,23],[1771,24,1771,28],[1931,19,1931,23],[1931,24,1931,28],[1891,13,1891,18],[1891,19,1891,23],[1899,13,1899,18],[1899,19,1899,23],[1899,24,1899,28],[1907,13,1907,18],[1907,19,1907,23],[1907,24,1907,28],[1923,13,1923,18],[1923,19,1923,23],[1923,24,1923,28],[1807,8,1807,12],[1807,13,1807,18],[1807,19,1807,23],[1807,24,1807,28],[1915,13,1915,18],[1915,19,1915,23],[1915,24,1915,28],[1687,8,1687,12],[1687,13,1687,18],[1687,19,1687,23],[1843,8,1843,12],[1843,13,1843,18],[1843,19,1843,23],[1843,24,1843,28],[1819,8,1819,12],[1819,13,1819,18],[1819,19,1819,23],[1819,24,1819,28],[1831,8,1831,12],[1831,13,1831,18],[1831,19,1831,23],[1831,24,1831,28],[1783,8,1783,12],[1783,13,1783,18],[1783,19,1783,23],[1783,24,1783,28],[1687,24,1687,28],[1699,8,1699,12],[1759,8,1759,12],[1759,13,1759,18],[1759,19,1759,23],[1627,8,1627,12],[1627,13,1627,18],[1627,19,1627,23],[1627,24,1627,28],[1615,8,1615,12],[1615,13,1615,18],[1675,8,1675,12],[1675,13,1675,18],[1675,19,1675,23],[1675,24,1675,28],[1639,8,1639,12],[1639,13,1639,18],[1639,19,1639,23],[1639,24,1639,28],[1651,8,1651,12],[1651,13,1651,18],[1651,19,1651,23],[1651,24,1651,28],[1663,8,1663,12],[1663,13,1663,18],[1759,24,1759,28],[1699,13,1699,18],[1699,19,1699,23],[1699,24,1699,28],[1711,8,1711,12],[1711,13,1711,18],[1711,19,1711,23],[1711,24,1711,28],[1723,8,1723,12],[1723,13,1723,18],[1723,19,1723,23],[1723,24,1723,28],[1735,8,1735,12],[1747,8,1747,12],[1747,13,1747,18],[1747,19,1747,23],[1747,24,1747,28],[1250,13,1250,18],[1250,19,1250,23],[1250,24,1250,28],[1262,8,1262,12],[1262,13,1262,18],[1262,19,1262,23],[1262,24,1262,28],[1154,24,1154,28],[1334,24,1334,28],[1166,8,1166,12],[1166,13,1166,18],[1166,19,1166,23],[1166,24,1166,28],[1178,8,1178,12],[1178,13,1178,18],[1178,19,1178,23],[1178,24,1178,28],[1190,8,1190,12],[1190,13,1190,18],[1190,19,1190,23],[1190,24,1190,28],[1202,8,1202,12],[1202,13,1202,18],[1202,19,1202,23],[1046,8,1046,12],[1046,13,1046,18],[1046,19,1046,23],[1046,24,1046,28],[1058,24,1058,28],[1070,8,1070,12],[1070,13,1070,18],[1070,19,1070,23],[1070,24,1070,28],[1082,13,1082,18],[1082,19,1082,23],[1082,24,1082,28],[1094,19,1094,23],[1094,24,1094,28],[1106,8,1106,12],[1106,13,1106,18],[1214,8,1214,12],[1214,13,1214,18],[1214,19,1214,23],[1214,24,1214,28],[1106,19,1106,23],[1106,24,1106,28],[1118,8,1118,12],[1118,13,1118,18],[1118,19,1118,23],[1118,24,1118,28],[1130,8,1130,12],[1130,13,1130,18],[1130,24,1130,28],[1142,8,1142,12],[1142,13,1142,18],[1142,19,1142,23],[1154,8,1154,12],[1154,13,1154,18],[607,13,607,18],[607,19,607,23],[607,24,607,28],[619,13,619,18],[619,19,619,23],[619,24,619,28],[631,13,631,18],[840,8,840,12],[681,19,681,23],[681,24,681,28],[816,13,816,18],[744,8,744,12],[744,13,744,18],[744,19,744,23],[756,8,756,12],[708,13,708,18],[708,19,708,23],[1154,19,1154,23],[631,19,631,23],[948,8,948,12],[948,13,948,18],[1082,8,1082,12],[984,8,984,12],[570,8,570,12],[570,13,570,18],[570,19,570,23],[570,24,570,28],[582,8,582,12],[582,13,582,18],[582,19,582,23],[582,24,582,28],[595,8,595,12],[595,13,595,18],[595,19,595,23],[595,24,595,28],[984,13,984,18],[984,19,984,23],[410,29,410,33],[422,29,422,33],[434,29,434,33],[448,29,448,33],[450,29,450,33],[452,29,452,33],[454,29,454,33],[456,29,456,33],[458,29,458,33],[463,29,463,33],[484,29,484,33],[508,29,508,33],[521,29,521,33],[533,29,533,33],[546,29,546,33],[558,29,558,33],[852,29,852,33],[864,29,864,33],[876,29,876,33],[888,29,888,33],[570,29,570,33],[912,29,912,33],[1106,29,1106,33],[1118,29,1118,33],[840,29,840,33],[924,29,924,33],[936,29,936,33],[1046,29,1046,33],[1058,29,1058,33],[1022,29,1022,33],[1034,29,1034,33],[258,29,258,33],[270,29,270,33],[284,29,284,33],[296,29,296,33],[362,29,362,33],[374,29,374,33],[386,29,386,33],[398,29,398,33],[410,8,410,12],[410,13,410,18],[410,19,410,23],[410,24,410,28],[258,8,258,12],[258,13,258,18],[258,19,258,23],[258,24,258,28],[347,8,347,12],[347,13,347,18],[347,19,347,23],[335,24,335,28],[347,24,347,28],[386,8,386,12],[386,13,386,18],[386,19,386,23],[109,29,109,33],[121,29,121,33],[172,29,172,33],[184,29,184,33],[196,29,196,33],[208,29,208,33],[222,29,222,33],[234,29,234,33],[246,29,246,33],[246,8,246,12],[246,13,246,18],[246,19,246,23],[246,24,246,28],[196,8,196,12],[196,13,196,18],[196,19,196,23],[196,24,196,28],[208,8,208,12],[208,13,208,18],[208,19,208,23],[208,24,208,28],[222,8,222,12],[222,13,222,18],[222,19,222,23],[222,24,222,28],[234,8,234,12],[234,13,234,18],[234,19,234,23],[234,24,234,28],[184,8,184,12],[184,13,184,18],[184,19,184,23],[184,24,184,28],[85,7,85,12],[97,7,97,12],[109,8,109,12],[109,13,109,18],[109,19,109,23],[109,24,109,28],[121,8,121,12],[121,13,121,18],[121,19,121,23],[121,24,121,28],[148,7,148,12],[160,7,160,12],[172,8,172,12],[172,13,172,18],[172,19,172,23],[172,24,172,28],[270,8,270,12],[270,13,270,18],[270,19,270,23],[270,24,270,28],[284,8,284,12],[284,13,284,18],[284,19,284,23],[284,24,284,28],[386,24,386,28],[323,8,323,12],[335,8,335,12],[335,13,335,18],[335,19,335,23],[296,8,296,12],[296,13,296,18],[296,19,296,23],[296,24,296,28],[311,8,311,12],[311,13,311,18],[398,8,398,12],[398,13,398,18],[398,19,398,23],[398,24,398,28],[362,8,362,12],[362,13,362,18],[362,19,362,23],[362,24,362,28],[374,8,374,12],[374,13,374,18],[374,19,374,23],[374,24,374,28],[452,24,452,28],[454,19,454,23],[454,24,454,28],[434,8,434,12],[434,13,434,18],[434,19,434,23],[434,24,434,28],[448,8,448,12],[448,13,448,18],[448,19,448,23],[448,24,448,28],[422,8,422,12],[422,13,422,18],[422,19,422,23],[422,24,422,28],[864,8,864,12],[864,13,864,18],[864,19,864,23],[631,24,631,28],[669,19,669,23],[669,24,669,28],[681,8,681,12],[681,13,681,18],[669,8,669,12],[840,13,840,18],[840,19,840,23],[756,13,756,18],[756,19,756,23],[720,8,720,12],[720,13,720,18],[720,19,720,23],[732,8,732,12],[450,19,450,23],[450,24,450,28],[452,19,452,23],[912,8,912,12],[912,13,912,18],[924,8,924,12],[924,13,924,18],[876,8,876,12],[876,13,876,18],[876,19,876,23],[888,19,888,23],[900,19,900,23],[912,19,912,23],[924,19,924,23],[888,8,888,12],[888,13,888,18],[900,13,900,18],[1008,8,1008,12],[1008,13,1008,18],[1008,19,1008,23],[936,8,936,12],[936,13,936,18],[1373,8,1373,12],[1373,13,1373,18],[1373,19,1373,23],[1397,8,1397,12],[1397,13,1397,18],[1397,19,1397,23],[936,19,936,23],[1058,8,1058,12],[1058,13,1058,18],[1058,19,1058,23],[1022,8,1022,12],[1022,13,1022,18],[1022,19,1022,23],[1130,19,1130,23],[1334,19,1334,23],[1334,8,1334,12],[1334,13,1334,18],[1094,8,1094,12],[1094,13,1094,18],[1349,8,1349,12],[1349,13,1349,18],[1349,19,1349,23],[1361,8,1361,12],[1361,13,1361,18],[1361,19,1361,23],[1433,13,1433,18],[1433,19,1433,23],[1445,8,1445,12],[1445,13,1445,18],[1445,19,1445,23],[1421,8,1421,12],[1421,13,1421,18],[1421,19,1421,23],[1433,8,1433,12],[1505,8,1505,12],[1505,13,1505,18],[1505,19,1505,23],[1457,19,1457,23],[1409,8,1409,12],[1409,13,1409,18],[1409,19,1409,23],[1385,8,1385,12],[1385,13,1385,18],[1385,19,1385,23],[1457,8,1457,12],[1457,13,1457,18],[1469,8,1469,12],[1469,13,1469,18],[1469,19,1469,23],[1481,8,1481,12],[1481,13,1481,18],[1481,19,1481,23],[1493,8,1493,12],[1493,13,1493,18],[1493,19,1493,23],[1517,19,1517,23],[1529,8,1529,12],[1529,13,1529,18],[1529,19,1529,23],[1565,24,1565,28],[1577,24,1577,28],[1589,24,1589,28],[1565,8,1565,12],[1565,13,1565,18],[1565,19,1565,23],[1577,8,1577,12],[1577,13,1577,18],[1577,19,1577,23],[1541,8,1541,12],[1541,13,1541,18],[1541,19,1541,23],[792,19,792,23],[900,24,900,28],[900,8,900,12],[852,8,852,12],[852,13,852,18],[852,19,852,23],[864,24,864,28],[1601,24,1601,28],[1589,19,1589,23],[1601,8,1601,12],[1601,13,1601,18],[1601,19,1601,23],[1553,8,1553,12],[1553,13,1553,18],[1553,19,1553,23],[828,8,828,12],[828,13,828,18],[828,19,828,23],[1142,24,1142,28],[1034,24,1034,28],[1589,8,1589,12],[1589,13,1589,18],[1517,8,1517,12],[1517,13,1517,18],[484,13,484,18],[484,19,484,23],[484,24,484,28],[456,19,456,23],[456,24,456,28],[458,19,458,23],[458,24,458,28],[463,8,463,12],[463,13,463,18],[463,19,463,23],[463,24,463,28],[484,8,484,12],[558,13,558,18],[558,19,558,23],[558,24,558,28],[521,8,521,12],[521,13,521,18],[521,19,521,23],[521,24,521,28],[533,8,533,12],[533,13,533,18],[533,19,533,23],[533,24,533,28],[546,8,546,12],[546,13,546,18],[546,19,546,23],[546,24,546,28],[558,8,558,12],[656,19,656,23],[656,24,656,28],[816,8,816,12],[696,8,696,12],[696,13,696,18],[696,19,696,23],[708,8,708,12],[816,19,816,23],[732,13,732,18],[732,19,732,23],[669,13,669,18],[732,24,732,28],[744,24,744,28],[756,24,756,28],[768,24,768,28],[780,24,780,28],[792,24,792,28],[804,24,804,28],[816,24,816,28],[696,24,696,28],[708,24,708,28],[720,24,720,28],[792,8,792,12],[792,13,792,18],[496,8,496,12],[496,13,496,18],[496,19,496,23],[496,24,496,28],[508,8,508,12],[508,13,508,18],[508,19,508,23],[508,24,508,28],[852,24,852,28],[804,8,804,12],[804,13,804,18],[804,19,804,23],[768,8,768,12],[768,13,768,18],[768,19,768,23],[780,8,780,12],[780,13,780,18],[780,19,780,23],[644,8,644,12],[644,13,644,18],[644,19,644,23],[644,24,644,28],[656,8,656,12],[656,13,656,18],[828,24,828,28],[840,24,840,28],[582,29,582,33],[595,29,595,33],[607,29,607,33],[619,29,619,33],[1956,34,1956,38],[1923,34,1923,38],[1939,34,1939,38],[1915,34,1915,38],[1899,34,1899,38],[1907,34,1907,38],[1956,29,1956,33],[888,24,888,28],[924,24,924,28],[936,24,936,28],[1008,24,1008,28],[1433,24,1433,28],[1445,24,1445,28],[912,24,912,28],[1899,29,1899,33],[1457,24,1457,28],[1469,24,1469,28],[828,29,828,33],[1349,24,1349,28],[1361,24,1361,28],[1373,24,1373,28],[1385,24,1385,28],[1397,24,1397,28],[1409,24,1409,28],[1421,24,1421,28],[876,24,876,28],[1553,24,1553,28],[1481,24,1481,28],[1493,24,1493,28],[1505,24,1505,28],[1517,24,1517,28],[1529,24,1529,28],[1541,24,1541,28],[496,34,496,38],[669,34,669,38],[1939,29,1939,33],[1947,29,1947,33],[900,29,900,33],[631,29,631,33],[644,29,644,33],[656,29,656,33],[669,29,669,33],[681,29,681,33],[696,29,696,33],[708,29,708,33],[720,29,720,33],[732,29,732,33],[744,29,744,33],[756,29,756,33],[768,29,768,33],[780,29,780,33],[792,29,792,33],[804,29,804,33],[816,29,816,33],[1070,29,1070,33],[1082,29,1082,33],[1094,29,1094,33]]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Inputs"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,"AA1","AA1","AA1","AA1","AA1","AA1","AA2","AA2","AA2","AA2","AA2","AA2","AA3","AA3","AA3","AA3","AA3","AA4","AA4","AA4","AA4","AA4","AA5","AA5","AA5","AA5","AA5","AA6","AA6","AA6","AA6","AA6"]
["Year ending (31-December)",null,null,null,null,{"$f":"G6-1","v":1997},{"$f":"H6-1","v":1998},1999,{"$f":"H6+1","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"AH6+1","v":2026},{"$f":"AI6+1","v":2027},{"$f":"AJ6+1","v":2028},{"$f":"AK6+1","v":2029},{"$f":"AL6+1","v":2030}]
["Days",null,null,null,null,{"$f":"IF(INT(F6/4)=F6/4,366,365)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":"IF(INT(AI6/4)=AI6/4,366,365)","v":365},365,366,365,365]
["Project Year",null,null,null,null,0,0,0,{"$f":"H8+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,{"$f":"AH8+1","v":27},{"$f":"AI8+1","v":28},{"$f":"AJ8+1","v":29},{"$f":"AK8+1","v":30},{"$f":"AL8+1","v":31}]
["General Inputs"]
[{"$f":"ROW()","v":10},"Tariff Recalculation",null,{"$f":"IF(ISNUMBER($AM$11),$AM$6,IF(ISNUMBER($AL$11),$AL$6,IF(ISNUMBER($AK$11),$AK$6,IF(ISNUMBER(AJ$11),$AJ$6,$AI$6))))","v":2026},{"$f":"$AM$6","v":2030}]
[{"$f":"ROW()","v":11},"Annual Debt Risk Premium (Annual Update)"]
[{"$f":"ROW()","v":12},"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(WACC!U44=\"\",\"\",WACC!U44)","v":""},{"$f":"IF(WACC!V44=\"\",\"\",WACC!V44)","v":""},{"$f":"IF(WACC!W44=\"\",\"\",WACC!W44)","v":""},{"$f":"IF(WACC!X44=\"\",\"\",WACC!X44)","v":""},{"$f":"WACC!Y12","v":1.8234510025856746E-2}]
[{"$f":"ROW()","v":13},"X-Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_2026","v":0.52621641506914307},{"$f":"X_Factor_2027","v":0},{"$f":"X_Factor_2028","v":0},{"$f":"X_Factor_2029","v":0},{"$f":"X_Factor_2030","v":0}]
[{"$f":"ROW()","v":14}]
["CPI and Inflations"]
[{"$f":"ROW()","v":16},"CPI and Inflation"]
[{"$f":"ROW()","v":17},null,"September CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106.4,108,109.4,111.4,113.5,115.4,116.2]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,"December CPI (pre Sep 2012 rebase)",null,null,117.6,120.2,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4]
[{"$f":"ROW()","v":20},null,"December CPI",null,null,{"$f":"G20/(G21+1)","v":65.42073578595317},66.867112597547376,69.036677814938685,73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,99.8,102,104.8,106.6,{"$f":"108.4*1+109.5315*0","v":108.4},110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,136.1,{"$f":"AF20*(1+AG21)","v":139.6386},144.80522819999999,{"$f":"AH20*(1+AI21)","v":147.96719121382776},{"$f":"AI20*(1+AJ21)","v":151.198198765792},{"$f":"AJ20*(1+AK21)","v":154.49975851054447},{"$f":"AK20*(1+AL21)","v":157.87341102384278},{"$f":"AL20*(1+AM21)","v":161.32073052141479}]
[{"$f":"ROW()","v":21},null,"December Inflation",null,null,null,{"$f":"G19/F19-1","v":2.2108843537415046E-2},3.2445923460898474E-2,5.8017727639001038E-2,3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,{"$f":"U20/T20-1","v":2.2044088176352838E-2},2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,{"$f":"AC20/AB20-1","v":8.6058519793459354E-3},{"$f":"AD20/AC20-1","v":3.4982935153583528E-2},7.8318219291014124E-2,4.0519877675840865E-2,2.5999999999999999E-2,3.6999999999999998E-2,{"$f":"WACC!Y$27","v":2.1835972727867192E-2},{"$f":"WACC!Z$27","v":2.1835972727867192E-2},{"$f":"WACC!AA$27","v":2.1835972727867192E-2},{"$f":"WACC!AB$27","v":2.1835972727867192E-2},{"$f":"WACC!AC$27","v":2.1835972727867192E-2}]
[{"$f":"ROW()","v":22},null,"Inflation Factors",null,null,{"$f":"F20/$E$26","v":0.46850037014087204},0.4788583715215376,0.49439537359253594,0.52307906972360985,0.53941284113158239,0.55574661253955504,0.56889330659963055,0.58363353933365458,0.59996731074162701,0.61948815949749669,0.63781385424790493,0.6613185496886459,0.67526201308569578,0.69318932316761683,0.71470209526592221,0.73045705127378824,0.75050881346561771,0.76339923201750803,0.77628965056939847,0.78774780039330106,0.8027866220371731,0.81710930931705128,0.83214813096092344,0.83930947460086258,0.86867098352461281,0.93670374810403434,0.97465886939571145,1,1.0369999999999999,1.0596439037187981,1.0827822591016525,1.1064258629816144,1.1305857479510879,1.1552731875098632]
["Financial Parameters"]
[{"$f":"ROW()","v":24},"Modelled Inflation"]
[{"$f":"ROW()","v":25},null,"Selected CPI period","Base period:","2024-12-31","1997-12-31","1998-12-31","1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
[{"$f":"ROW()","v":26},null,"December CPI (modelled)","Base CPI:",{"$f":"HLOOKUP($E$25,$H$25:$AH$26,2,FALSE)","v":139.6386},{"$f":"G26/(G27+1)","v":69.036677814938685},69.036677814938685,69.036677814938685,73.042028985507258,75.322853957636582,77.603678929765906,79.43946488294317,81.49777034559645,83.77859531772576,86.504459308807142,89.063433667781496,92.345596432552952,94.292642140468232,96.795986622073585,{"$f":"T20","v":99.8},102,104.8,106.6,108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,136.1,139.6386,144.80522819999999,147.96719121382776,151.198198765792,154.49975851054447,157.87341102384278,161.32073052141479]
[{"$f":"ROW()","v":27},null,"December Inflation",null,null,null,null,null,{"$f":"I21","v":5.8017727639001038E-2},3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,{"$f":"T21","v":3.1034482758620641E-2},2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.5999999999999999E-2,3.6999999999999998E-2,2.1835972727867192E-2,2.1835972727867192E-2,2.1835972727867192E-2,2.1835972727867192E-2,2.1835972727867192E-2]
[{"$f":"ROW()","v":28},null,{"$f":"\"Inflation Factor (convert \" &$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},"Real $ at ",{"$f":"TEXT($E$25,\"dd/mm/yyyy\")","v":"31/12/2024"},{"$f":"F$26/$E$26","v":0.49439537359253594},0.49439537359253594,0.49439537359253594,0.52307906972360985,0.53941284113158239,0.55574661253955504,0.56889330659963055,0.58363353933365458,0.59996731074162701,0.61948815949749669,0.63781385424790493,0.6613185496886459,0.67526201308569578,0.69318932316761683,0.71470209526592221,0.73045705127378824,0.75050881346561771,0.76339923201750803,0.77628965056939847,0.78774780039330106,0.8027866220371731,0.81710930931705128,0.83214813096092344,0.83930947460086258,0.86867098352461281,0.93670374810403434,0.97465886939571145,1,1.0369999999999999,1.0596439037187981,1.0827822591016525,1.1064258629816144,1.1305857479510879,1.1552731875098632]
[{"$f":"ROW()","v":29},null,{"$f":"\"Inflation Factor (convert nominal to real \"&$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,{"$f":"1/F28","v":2.0226726490854392},2.0226726490854392,2.0226726490854392,1.9117568602551633,1.8538676200258712,1.7993811881828168,1.7577988498004407,1.7134039300443886,1.6667574751095815,1.6142358569228488,1.567855563719569,1.5121305768162832,1.4809066416017875,1.4426073319051897,1.399184368737475,1.3690058823529412,1.3324293893129771,1.3099305816135085,1.2881789667896679,1.2694418181818181,1.2456610169491524,1.2238264680105171,1.201709122203098,1.1914556313993172,1.1511838417147569,1.0675733944954127,1.026,1,0.96432015429122475,{"$f":"1/AI28","v":0.94371325734099998},0.92354671642816344,0.90381112142948627,0.88449726330997636,0.86559612982575385]
[{"$f":"ROW()","v":30},"Real Pre-tax WACC"]
[{"$f":"ROW()","v":31},null,"WACC",null,null,null,null,null,7.3999999999999996E-2,{"$f":"I31","v":7.3999999999999996E-2},{"$f":"J31","v":7.3999999999999996E-2},{"$f":"K31","v":7.3999999999999996E-2},{"$f":"L31","v":7.3999999999999996E-2},7.2375783242297764E-2,{"$f":"N31","v":7.2375783242297764E-2},{"$f":"O31","v":7.2375783242297764E-2},{"$f":"P31","v":7.2375783242297764E-2},{"$f":"Q31","v":7.2375783242297764E-2},{"$f":"R31","v":7.2375783242297764E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2},{"$f":"WACC!$M$34","v":5.770812338121023E-2}]
[{"$f":"ROW()","v":32},null,"Discounting Factor",null,null,null,null,null,{"$f":"J32/(1+J31)","v":0.4941978894397554},0.53076853325829731,0.57004540471941134,0.61222876466864784,0.6575336932541278,0.70512320931159611,0.7561570538678456,0.81088451289571928,0.86957291463559605,0.932508935418635,1,{"$f":"S32*(1+T31)","v":1.0577081233812102},{"$f":"T32*(1+U31)","v":1.1187464742666013},{"$f":"U32*(1+V31)","v":1.1833072338358723},{"$f":"V32*(1+W31)","v":1.2515936736839515},{"$f":"W32*(1+X31)","v":1.323820795828047}]
[{"$f":"ROW()","v":33},"Real Post Tax WACC"]
[{"$f":"ROW()","v":34},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD34","v":2.3656945130993368E-2},{"$f":"WACC!T$37","v":2.3656945130993368E-2},{"$f":"WACC!U$37","v":2.3656945130993368E-2},{"$f":"WACC!V$37","v":2.3656945130993368E-2},{"$f":"WACC!W$37","v":2.3656945130993368E-2},{"$f":"WACC!X$37","v":2.3656945130993368E-2},{"$f":"WACC!Y$37","v":4.645293838059783E-2},{"$f":"WACC!Z$37","v":4.645293838059783E-2},{"$f":"WACC!AA$37","v":4.645293838059783E-2},{"$f":"WACC!AB$37","v":4.645293838059783E-2},{"$f":"WACC!AC$37","v":4.645293838059783E-2}]
[{"$f":"ROW()","v":35},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB35/(1+AC34)","v":0.97688977225864859},0.95431362714355428,0.93225922188359156,0.91071449895188661,1,0.97688977225864859,{"$f":"AH35/(1+AI34)","v":0.93352480214772071},{"$f":"AI35/(1+AJ34)","v":0.89208484004294053},{"$f":"AJ35/(1+AK34)","v":0.85248443319721157},{"$f":"AK35/(1+AL34)","v":0.81464192218375775},{"$f":"AL35/(1+AM34)","v":0.7784792725073989}]
[{"$f":"ROW()","v":36},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":37},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD37","v":3.5429000000000002E-2},{"$f":"WACC!T$36","v":3.5429000000000002E-2},{"$f":"WACC!U$36","v":3.5429000000000002E-2},{"$f":"WACC!V$36","v":3.5429000000000002E-2},{"$f":"WACC!W$36","v":3.5429000000000002E-2},{"$f":"WACC!X$36","v":3.5429000000000002E-2},{"$f":"WACC!Y$36","v":6.9303256204073016E-2},{"$f":"WACC!Z$36","v":6.9303256204073016E-2},{"$f":"WACC!AA$36","v":6.9303256204073016E-2},{"$f":"WACC!AB$36","v":6.9303256204073016E-2},{"$f":"WACC!AC$36","v":6.9303256204073016E-2}]
[{"$f":"ROW()","v":38},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB38/(1+AC37)","v":0.96578326471443243},0.93273731440246743,0.90082208862458701,0.8699988976787274,1,0.96578326471443243,{"$f":"AH38/(1+AI37)","v":0.90318930491512117},{"$f":"AI38/(1+AJ37)","v":0.84465215987591691},{"$f":"AJ38/(1+AK37)","v":0.78990890093644106},{"$f":"AK38/(1+AL37)","v":0.73871364026379582},{"$f":"AL38/(1+AM37)","v":0.69083642640924936}]
[{"$f":"ROW()","v":39}]
["Asset Life and Tax Asset Life"]
[{"$f":"ROW()","v":41},"Opening Capital Base (OCB)",null,"Economic Asset Life (years)","Tax Asset Life (years) for assets prior to 2001"]
[{"$f":"ROW()","v":42},null,"Pipeline",54.5,7.6923076923076916]
[{"$f":"ROW()","v":43},null,"Compression",19.600731411113347,7.6923076923076916]
[{"$f":"ROW()","v":44},null,"Metering",38.502251946708448,7.6923076923076916]
[{"$f":"ROW()","v":45},null,"Other Depreciable",16.850000000000001,7.6923076923076916]
[{"$f":"ROW()","v":46},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":47},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":48},null,"SCADA, ECI and Comms"]
[{"$f":"ROW()","v":49},null,"Building"]
[{"$f":"ROW()","v":50},null,"Non-Depreciable"]
[{"$f":"ROW()","v":51},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":52},null,"BEP Lease"]
[{"$f":"ROW()","v":53},null,"Average",null,7.6923076923076916]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},"Assets acquired from 1-Jan-2001 to 2019",null,"ERA AA4 Approved Economic Asset Life","Tax Asset Life","Economic Asset Life (Capex 2000-2004)","Economic Asset Life (Capex 2005-2020)","Economic Asset Life (Reclassed 2000-2004)","Economic Asset Life (Reclassed 2005-2020)","Shippers Economic Asset Life"]
[{"$f":"ROW()","v":56},null,"Pipeline",70,20,70,{"$f":"F56","v":70},{"$f":"F56","v":70},{"$f":"G56","v":70},70]
[{"$f":"ROW()","v":57},null,"Compression",30,20,30,{"$f":"F57","v":30},{"$f":"F57","v":30},{"$f":"G57","v":30},30]
[{"$f":"ROW()","v":58},null,"Metering",50,15,50,{"$f":"F58","v":50},30,{"$f":"H58","v":30},30]
[{"$f":"ROW()","v":59},null,"Other Depreciable",30,20,30,10,{"$f":"F59","v":30},{"$f":"G59","v":10},10]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,{"$f":"E73","v":5},null,{"$f":"D73","v":5},null,{"$f":"G60","v":5}]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,{"$f":"E74","v":15},null,{"$f":"D74","v":15},null,{"$f":"G61","v":15}]
[{"$f":"ROW()","v":62},null,"SCADA, ECI and Comms",null,10,null,10,null,{"$f":"G62","v":10}]
[{"$f":"ROW()","v":63},null,"Building",{"$f":"D59","v":30},{"$f":"E59","v":20},{"$f":"F59","v":30},{"$f":"F63","v":30},{"$f":"F63","v":30},{"$f":"G63","v":30},{"$f":"F63","v":30}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable"]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",62.598995281445561,5,{"$f":"$D65","v":62.598995281445561},{"$f":"$D65","v":62.598995281445561},{"$f":"F65","v":62.598995281445561},{"$f":"G65","v":62.598995281445561}]
[{"$f":"ROW()","v":66},null,"BEP Lease",57,20,{"$f":"$D66","v":57},{"$f":"$D66","v":57},{"$f":"F66","v":57},{"$f":"G66","v":57}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},"Assets acquired from 1-Jan-2020 onwards",null,"Economic Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":69},null,"Pipeline",42,20]
[{"$f":"ROW()","v":70},null,"Compression",30,20]
[{"$f":"ROW()","v":71},null,"Metering",30,15]
[{"$f":"ROW()","v":72},null,"Other Depreciable",10,10]
[{"$f":"ROW()","v":73},null,"Computers and Motor Vehicles",5,5]
[{"$f":"ROW()","v":74},null,"Cathodic/Corrosion Protection",15,15]
[{"$f":"ROW()","v":75},null,"SCADA, ECI and Comms",10,10]
[{"$f":"ROW()","v":76},null,"Building",50,40]
[{"$f":"ROW()","v":77},null,"Non-Depreciable"]
[{"$f":"ROW()","v":78},null,"Cost of Raising Equity",{"$f":"SUMPRODUCT($D$69:$D$76,ProposedApproach!$AI$56:$AI$63)/SUM(ProposedApproach!$AI$56:$AI$63)","v":38.19384635445607},5]
[{"$f":"ROW()","v":79},null,"BEP Lease",null,20]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},null,"Pipeline economic end date (year)",2063]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
["Approved Asset Values"]
[{"$f":"ROW()","v":85}]
["Hide","Asset Closing Value (AA2 Approved Model)",null,null,null,null,null,"Asset Value (Using 8 Cities CPI) [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,1491.1441425554785,1465.332204126503,1437.9970732940719,1410.6918043962878,1383.3167449063596,1356.5568533164612]
["Hide",null,"Compression",null,null,null,null,249.7980599034706,234.23008409824826,222.28718547427013,208.82482940143024,194.98209770444777,181.36859568691622]
["Hide",null,"Metering",null,null,null,null,20.485393489695419,20.584252959350508,20.629110023205765,20.464841782399279,19.890874458448888,21.018843204362181]
["Hide",null,"Other Depreciable",null,null,null,null,56.260530334111245,58.60753190416451,56.55249282104446,53.603940175094436,50.586983464498644,47.341433222915839]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H87:H95)","v":1829.7743755036263},1790.8403223091366,1749.5521108334628,1705.6716649760822,1660.8629497546253,1618.3719746515258,{"$f":"M160+M296-M97","v":0}]
["Hide","Asset Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H87/$M$28","v":2554.9322341172269},2510.7059573709566,2463.8698367743914,2417.0848817340093,2370.1803472187676,2324.3298438010738]
["Hide",null,"Compression",null,null,null,null,428.00497755607012,401.3307466285662,380.86773719012035,357.80128338725956,334.08309249509978,310.75766463659397]
["Hide",null,"Metering",null,null,null,null,35.099753713749863,35.269139917578997,35.345998187078848,35.064540337699533,34.081102469125874,36.013768551340952]
["Hide",null,"Other Depreciable",null,null,null,null,96.397013780847743,100.41837549479736,96.897263453384653,91.845201761871095,86.675936277162478,81.114997738077989]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,{"$f":"H95/$M$28","v":20.708626914535046},20.708626914535046,20.708626914535046,20.708626914535046,20.708626914535046,20.708626914535046]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H99:H107)","v":3135.1426060824301},3068.4328463264342,2997.6894625195105,2922.5045341353743,2845.7291053746908,2772.9249016416215,{"$f":"M172+M308-M109","v":0}]
[{"$f":"ROW()","v":110},"Approved Asset Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":111},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.367694623051513,27.372416621439911,27.375081177673362,27.381118589898527,27.392863907750971,27.457144645738687,27.539190850713517,31.171017265806508,35.084679900118644,36.278576253653654,51.023966093181649,51.329385366424106,51.384385366424098,51.443742509281236,51.451099652138382,58.22280693849018,58.275328392994858,58.310909637627468,58.334327704095983,58.411145660108694]
[{"$f":"ROW()","v":112},null,"Compression",null,null,null,null,null,13.340903493185591,13.378679480292762,13.549851921872134,13.724959362108503,13.796969837531549,12.540025378330093,12.605593358205828,14.898427077028011,18.808680666677652,20.155689056991896,20.169364458728388,28.896874464592173,30.090229711891599,30.309053045224935,30.377453045224932,30.470519711891598,34.113179355482174,34.633635656793786,35.145084752910698,29.109326365366687,19.777965300437273]
[{"$f":"ROW()","v":113},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.54019653489250796,0.54137703448960706,0.54255753408670626,0.59573069025235592,0.61829282781673567,0.64290668930918504,0.64598349956183743,0.64598349956183743,0.64598349956183743,0.80782406770641257,0.8188130383191432,0.8285190383191432,0.88161903831914312,0.93471903831914316,-0.24807294419208881,1.1284778740922508,1.1821577209955942,1.1991645012551513,1.2121440869262661]
[{"$f":"ROW()","v":114},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.5380935094125161,3.7362206917923175,3.9613026149725483,4.1470345515828093,3.6656524818606631,3.7993160544011553,3.9052924024936466,3.9582819124004374,4.1408439230955452,4.3579409256623958,7.0610719212023767,9.6832876851315586,9.766287685131557,9.8296210184648913,9.9796210184648935,5.8843828292140481,6.3564456903759057,6.444676422296558,6.5312535314327107,6.5899398009313934]
[{"$f":"ROW()","v":115},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":116},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":117},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":118},null,"Building"]
[{"$f":"ROW()","v":119},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0]
[{"$f":"ROW()","v":120},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":121},null,"Total",null,null,null,null,null,{"$f":"SUM(I111:I119)","v":44.579266388545662},44.823483648052203,45.198685769996871,45.602720189244017,45.867680513099586,44.194272458194078,44.480346886162408,46.985817019544356,54.583963344446431,60.027196379767922,61.451865137606276,87.789736546682605,91.92171580176641,92.288245135099729,92.532435611290211,92.835959420814021,97.910157269426207,100.3938876142568,101.08282853383031,95.174072102150532,85.991194848403637]
[{"$f":"ROW()","v":122},"Approved Asset Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":123},null,"Pipeline",null,null,null,null,null,{"$f":"I111/$M$28","v":46.879490534261052},46.891915523391141,46.900006213987488,46.904571675109707,46.914916200943601,46.935040674711601,47.045179543805908,47.185757833855007,53.408543486714365,60.114228425212652,62.159855129425203,{"$f":"T111/$S$28","v":73.607547588905646},74.04814767179036,74.127491075045143,74.213120124531798,74.223733592759388,{"$f":"Y111/$X$28","v":75.001395285618585},75.069052318616713,75.114887329564638,75.145053990232256,75.244009265439601]
[{"$f":"ROW()","v":124},null,"Compression",null,null,null,null,null,{"$f":"I112/$M$28","v":22.858356475567103},22.923082000337835,23.216369534455225,23.516399310736233,23.639782342330445,21.486128766087152,21.598473200491309,25.527023505259525,32.2268673732354,34.534836843002594,34.558268330082832,41.68684297176452,43.408386001086207,43.72406214614481,43.82273648764712,43.956995143336428,43.943880136055654,44.614320996538417,45.273158964739814,37.498021961281296,25.477558905919189]
[{"$f":"ROW()","v":125},null,"Metering",null,null,null,null,null,{"$f":"I113/$M$28","v":0.92355219323209836},0.92355219323209836,0.92557486588118387,0.92759753853026927,0.92962021117935478,1.020727305926443,1.0593853610994532,1.1015588481141843,1.1068306668930799,1.1068306668930799,1.1068306668930799,1.1653729229627452,1.181225692538761,1.1952276393022327,1.2718300886263982,1.3484325379505639,-0.31956234893783592,1.4536814618931564,1.522830711614533,1.5447384882377082,1.5614585174968827]
[{"$f":"ROW()","v":126},null,"Other Depreciable",null,null,null,null,null,{"$f":"I114/$M$28","v":5.7208910255695988},6.062183323891948,6.4016552168301208,6.7873114685890776,7.1055452987118537,6.2807433685970269,6.5097630590916795,6.6913433504051065,6.7821357849305279,7.0949382515323309,7.4669131089312293,10.186354124636413,13.969181811518018,14.088918220066146,14.18028335108681,14.396674450872592,7.5801381931318152,8.1882396418830705,8.3018966149677134,8.4134234259623586,8.4890218439699119]
[{"$f":"ROW()","v":127},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I115/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I116/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I117/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I119/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T119/$S$28","v":0},{"$f":"U119/$S$28","v":0},{"$f":"V119/$S$28","v":0},{"$f":"W119/$S$28","v":0},{"$f":"X119/$S$28","v":0},{"$f":"Y119/$X$28","v":-8.004603632488233E-2},{"$f":"Z119/$X$28","v":0},{"$f":"AA119/$X$28","v":0},{"$f":"AB119/$X$28","v":0},{"$f":"AC119/$X$28","v":0}]
[{"$f":"ROW()","v":132},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":133},null,"Total",null,null,null,null,null,{"$f":"SUM(I123:I131)","v":76.382290228629856},76.800733040853018,77.443605831154031,78.135879992965286,78.589864053165257,75.722640115322221,76.212801164488354,80.505683537633814,93.524377311773364,102.85083418664065,105.29186723533233,126.64611760826932,132.60694117693333,133.13569908055834,133.48797005189212,133.92583572491895,126.12580522954333,129.32529441893135,130.21277362088668,122.60123786571363,110.77204853282559]
[{"$f":"ROW()","v":134}]
["Approved DBNGP OCB Values"]
[{"$f":"ROW()","v":136},null,null,null,null,"OCB [m$ 31/12/1999]"]
[{"$f":"ROW()","v":137},"OCB (AA1 & AA2 Approved Model)",null,null,"Tax Asset Life (years)","Economic Asset Life (years)","CV",{"$f":"\"m$ \" &$E$28","v":"m$ 31/12/2024"},"m$ 31/12/204",{"$f":"\"m$ \" &$E$28","v":"m$ 31/12/2024"}]
[{"$f":"ROW()","v":138},null,"Pipeline",null,{"$f":"E42","v":7.6923076923076916},{"$f":"D42","v":54.5},1263.1466763899991,{"$f":"G138/$H$28","v":2554.9322341172274},1491.1441425554785,{"$f":"I138/$M$28","v":2554.9322341172269}]
[{"$f":"ROW()","v":139},null,"Compression",null,{"$f":"E43","v":7.6923076923076916},{"$f":"D43","v":19.600731411113347},211.6036807782983,{"$f":"G139/$H$28","v":428.00497755607023},249.7980599034706,{"$f":"I139/$M$28","v":428.00497755607012}]
[{"$f":"ROW()","v":140},null,"Metering",null,{"$f":"E44","v":7.6923076923076916},{"$f":"D44","v":38.502251946708448},17.353155850315368,{"$f":"G140/$H$28","v":35.09975371374987},20.485393489695419,{"$f":"I140/$M$28","v":35.099753713749863}]
[{"$f":"ROW()","v":141},null,"Other Depreciable",null,{"$f":"E45","v":7.6923076923076916},{"$f":"D45","v":16.850000000000001},47.658237641387068,{"$f":"G141/$H$28","v":96.397013780847772},56.260530334111245,{"$f":"I141/$M$28","v":96.397013780847743}]
[{"$f":"ROW()","v":142},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":143},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":144},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":145},null,"Building"]
[{"$f":"ROW()","v":146},null,"Non-Depreciable",null,null,null,10.238249340000001,{"$f":"G146/$H$28","v":20.708626914535049},12.086249220870268,{"$f":"I146/$M$28","v":20.708626914535046}]
[{"$f":"ROW()","v":147},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":148},null,"Total",null,null,null,{"$f":"SUM(G138:G146)","v":1549.9999999999998},{"$f":"SUM(H138:H146)","v":3135.1426060824306},{"$f":"SUM(I138:I146)","v":1829.7743755036263},{"$f":"SUM(J138:J146)","v":3135.1426060824301}]
["Hide","Approved Asset Depreciation (AA2 Approved Model)",null,null,null,null,null,"OCB  [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,1491.1441425554785,1463.7836995728092,1436.4232565901398,1409.0628136074704,1381.702370624801,1354.3419276421316]
["Hide",null,"Compression",null,null,null,null,249.7980599034706,236.45715641028502,223.11625291709944,209.77534942391387,196.43444593072829,183.09354243754271]
["Hide",null,"Metering",null,null,null,null,20.485393489695419,19.946377454400011,19.407361419104603,18.868345383809196,18.329329348513788,17.79031331321838]
["Hide",null,"Other Depreciable",null,null,null,null,56.260530334111245,52.92162645671592,49.582722579320595,46.243818701925271,42.904914824529946,39.566010947134622]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268,12.086249220870268]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H150:H158)","v":1829.7743755036263},1785.1951091150804,1740.6158427265345,1696.0365763379889,1651.4573099494432,1606.8780435608976]
["Hide","OCB Closing Value (modelled)",null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,{"$f":"H150/$M$28","v":2554.9322341172269},2508.0527435829658,2461.1732530487047,2414.2937625144436,2367.4142719801825,2320.5347814459215]
["Hide",null,"Compression",null,null,null,null,428.00497755607012,405.14662108050305,382.28826460493599,359.42990812936887,336.57155165380181,313.71319517823474]
["Hide",null,"Metering",null,null,null,null,35.099753713749863,34.176201520517765,33.252649327285667,32.329097134053576,31.405544940821478,30.481992747589381]
["Hide",null,"Other Depreciable",null,null,null,null,96.397013780847743,90.676122755278143,84.955231729708558,79.234340704138958,73.513449678569359,67.792558652999759]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,{"$f":"H158/$M$28","v":20.708626914535046},20.708626914535046,20.708626914535046,20.708626914535046,20.708626914535046,20.708626914535046]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,{"$f":"SUM(H162:H170)","v":3135.1426060824301},3058.7603158538,2982.3780256251703,2905.9957353965401,2829.6134451679104,2753.2311549392803]
["Hide","Approved OCB Depreciation [m$ 31/12/1999] (AA2 Approved Model)",null,null,null,null,null,null,"AA1 OCB Depreciation [m$ 31/12/1999]"]
["Hide",null,"Pipeline",null,null,null,null,null,23.177003236513748,23.177003236513748,23.177003236513748,23.177003236513748,23.177003236513748]
["Hide",null,"Compression",null,null,null,null,null,11.301065689449363,11.301065689449363,11.301065689449363,11.301065689449363,11.301065689449363]
["Hide",null,"Metering",null,null,null,null,null,0.4565999316051893,0.4565999316051893,0.4565999316051893,0.4565999316051893,0.4565999316051893]
["Hide",null,"Other Depreciable",null,null,null,null,null,2.8283820558686683,2.8283820558686683,2.8283820558686683,2.8283820558686683,2.8283820558686683]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I174:I182)","v":37.76305091343697},{"$f":"SUM(J174:J182)","v":37.76305091343697},{"$f":"SUM(K174:K182)","v":37.76305091343697},{"$f":"SUM(L174:L182)","v":37.76305091343697},{"$f":"SUM(M174:M182)","v":37.76305091343697}]
["Hide","Approved OCB Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I174/$H$28","v":46.879490534261059},46.879490534261059,46.879490534261059,46.879490534261059,46.879490534261059]
["Hide",null,"Compression",null,null,null,null,null,22.858356475567106,22.858356475567106,22.858356475567106,22.858356475567106,22.858356475567106]
["Hide",null,"Metering",null,null,null,null,null,0.92355219323209858,0.92355219323209858,0.92355219323209858,0.92355219323209858,0.92355219323209858]
["Hide",null,"Other Depreciable",null,null,null,null,null,5.7208910255695997,5.7208910255695997,5.7208910255695997,5.7208910255695997,5.7208910255695997]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I182/$H$28","v":0},{"$f":"J182/$H$28","v":0},{"$f":"K182/$H$28","v":0},{"$f":"L182/$H$28","v":0},{"$f":"M182/$H$28","v":0}]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I186:I194)","v":76.382290228629856},{"$f":"SUM(J186:J194)","v":76.382290228629856},{"$f":"SUM(K186:K194)","v":76.382290228629856},{"$f":"SUM(L186:L194)","v":76.382290228629856},{"$f":"SUM(M186:M194)","v":76.382290228629856}]
[{"$f":"ROW()","v":197},"Approved OCB Depreciation  (AA2 Approved Model)",null,null,null,null,null,null,"AA1 [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2010]",null,null,null,null,"AA4 [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":198},null,"Pipeline",null,null,null,null,null,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.360442982669333,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,27.36044298266933,32.496362313887104,32.496362313887104,32.496362313887104,32.496362313887097,32.496362313887097,36.392063325712904,36.392063325712911,36.392063325712911,36.392063325712911,36.392063325712904,39.010680428485685,39.010680428485685,39.010680428485678,39.010680428485678,39.010680428485671]
[{"$f":"ROW()","v":199},null,"Compression",null,null,null,null,null,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,13.340903493185591,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,12.540025378330087,14.374843029935708,14.374843029935708,14.374843029935709,14.374843029935709,14.374843029935711,16.097823442514063,16.097823442514059,16.097823442514063,9.6704681924750986,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,"Metering",null,null,null,null,null,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53901603529540887,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.53101843247782776,0.63069766041735198,0.63069766041735198,0.63069766041735209,0.63069766041735198,0.63069766041735198,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511,0.70515178703406511,13.229803324530707,0,0,0,0]
[{"$f":"ROW()","v":201},null,"Other Depreciable",null,null,null,null,null,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.3389038773953259,3.9251253506247989,3.9251253506247989,3.9251253506247985,3.9251253506247985,3.9251253506247989,1.7891863001590058,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,"Total",null,null,null,null,null,{"$f":"SUM(I198:I206)","v":44.579266388545662},44.579266388545662,44.579266388545662,44.579266388545662,44.579266388545662,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,43.770390670872573,51.427028354864959,51.427028354864959,51.427028354864966,51.427028354864959,51.427028354864959,54.984224855420031,53.195038555261029,53.195038555261036,46.767683305222072,37.097215112746966]
[{"$f":"ROW()","v":209},"Approved OCB Depreciation(modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":210},null,"Pipeline",null,null,null,null,null,{"$f":"I198/$M$28","v":46.879490534261052},46.879490534261052,46.879490534261052,46.879490534261052,46.879490534261052,46.879490534261045,46.879490534261045,46.879490534261045,46.879490534261045,46.879490534261045,46.879490534261045,{"$f":"T198/$S$28","v":46.879490534261031},46.879490534261031,46.879490534261031,46.879490534261024,46.879490534261024,{"$f":"Y198/$X$28","v":46.879490534261009},46.879490534261024,46.879490534261024,46.879490534261024,46.879490534261009,{"$f":"AD198/$AB$28","v":46.879490534261109},{"$f":"AE198/$AB$28","v":46.879490534261109},46.879490534261102,46.879490534261102,46.879490534261095]
[{"$f":"ROW()","v":211},null,"Compression",null,null,null,null,null,{"$f":"I199/$M$28","v":22.858356475567103},22.858356475567103,22.858356475567103,22.858356475567103,22.858356475567103,21.486128766087141,21.486128766087141,21.486128766087141,21.486128766087141,21.486128766087141,21.486128766087141,20.737253949971464,20.737253949971464,20.737253949971468,20.737253949971468,20.737253949971468,20.736877569740258,20.736877569740255,20.736877569740258,12.457293724554919,0,{"$f":"AD199/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":212},null,"Metering",null,null,null,null,null,{"$f":"I200/$M$28","v":0.92355219323209836},0.92355219323209836,0.92355219323209836,0.92355219323209836,0.92355219323209836,0.90984906913352093,0.90984906913352093,0.90984906913352093,0.90984906913352093,0.90984906913352093,0.90984906913352093,0.90984906913352148,0.90984906913352148,0.9098490691335217,0.90984906913352148,0.90984906913352148,0.90836170045142994,0.90836170045142994,0.90836170045142994,0.90836170045142994,0.90836170045142994,15.898375340041424,0,0,0,0]
[{"$f":"ROW()","v":213},null,"Other Depreciable",null,null,null,null,null,{"$f":"I201/$M$28","v":5.7208910255695988},5.7208910255695988,5.7208910255695988,5.7208910255695988,5.7208910255695988,5.7208910255695988,5.7208910255695988,5.7208910255695988,5.7208910255695988,5.7208910255695988,5.7208910255695988,5.6624146094582635,5.6624146094582635,5.6624146094582626,5.6624146094582626,5.6624146094582635,2.3047921595330565,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I202/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I203/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I204/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I206/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T206/$S$28","v":0},{"$f":"U206/$S$28","v":0},{"$f":"V206/$S$28","v":0},{"$f":"W206/$S$28","v":0},{"$f":"X206/$S$28","v":0},{"$f":"Y206/$X$28","v":0},{"$f":"Z206/$X$28","v":0},{"$f":"AA206/$X$28","v":0},{"$f":"AB206/$X$28","v":0},{"$f":"AC206/$X$28","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":219},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,"Total",null,null,null,null,null,{"$f":"SUM(I210:I218)","v":76.382290228629856},76.382290228629856,76.382290228629856,76.382290228629856,76.382290228629856,74.9963593950513,74.9963593950513,74.9963593950513,74.9963593950513,74.9963593950513,74.9963593950513,74.18900816282428,74.18900816282428,74.189008162824294,74.18900816282428,74.18900816282428,70.829521963985755,68.524729804452718,68.524729804452718,60.245145959267369,47.787852234712439,62.777865874302535,46.879490534261109,46.879490534261102,46.879490534261102,46.879490534261095]
[{"$f":"ROW()","v":221}]
["Redundant & Disposed OCB Assets"]
[{"$f":"ROW()","v":223},"Redundant & Disposed Asset",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
[{"$f":"ROW()","v":224},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,"Compression",null,null,null,null,null,0,0,0,0,0,3.5088466488647247,0,0,0,0,0,9.6859581288828028E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,3.5727927061385123,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.7349002728482847,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":229},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":230},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":231},null,"Building"]
[{"$f":"ROW()","v":232},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,"Total",null,null,null,null,null,{"$f":"SUM(I224:I233)","v":0},0,0,0,0,9.0141542184609644,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,1.735868868661173,2.5103430030682248E-2,3.4859762485055464E-2,2.5550319453438494E-2,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Redundant & Disposed Asset (Sub68)",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,3.5088466488647247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,6.3946057273787327E-2,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.9325148634577272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I236:I245)","v":0},0,0,0,0,5.5053075695962388,0,3.4054156333824651E-2,2.6903292510162873E-2,8.554448116562384E-2,1.0394835457760375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Redundant & Disposed Asset (Sub 69)",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,3.1714345259085448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,5.7796978360234091E-2,0,2.7012997523846134E-2,2.2282508957763725E-2,6.4406586735867091E-2,9.903227872305383E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,1.7466834470478325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I248:I257)","v":0},0,0,0,0,4.9759149513166108,0,2.7012997523846134E-2,2.2282508957763725E-2,6.4406586735867091E-2,9.903227872305383E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Adjustment to Redundant & Disposed Asset",null,null,null,null,null,null,"AA1  [m$ n$ 31/12/2004]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0.69287761916490131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,1.1498231760970451E-2,0,5.2134435028088864E-3,2.9657721040009313E-3,1.7912847720220101E-2,1.1713206567025517E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0.34748825383274573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I260:I269)","v":0},0,0,0,0,1.0518641047586175,0,5.2134435028088864E-3,2.9657721040009313E-3,1.7912847720220101E-2,1.1713206567025517E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},"Modelled Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":272},null,"Pipeline",null,null,null,null,null,{"$f":"I224/$M$28","v":0},0,0,0,0,{"$f":"(N248+N260)/N$28","v":0},0,0,0,0,0,{"$f":"T224/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},null,"Compression",null,null,null,null,null,0,0,0,0,0,6.4408711539579082,0,0,0,0,0,{"$f":"T225/T$28","v":1.3552441210178498E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T226/T$28","v":0},0,0,3.3469144822053626E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.11549830945880681,0,5.0526404862521655E-2,3.8178697805545829E-2,0.12190739721892255,1.5976224905486679E-2,{"$f":"T227/T$28","v":2.4274453430877001},3.4366743379239471E-2,4.6448172039557881E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T228/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T229/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T230/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I232/$M$28","v":0},{"$f":"J232/$M$28","v":0},{"$f":"K232/$M$28","v":0},{"$f":"L232/$M$28","v":0},{"$f":"M232/$M$28","v":0},{"$f":"(N256+N268)/N$28","v":3.4904763366056506},0,0,0,0,0,{"$f":"T232/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y233/Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},null,"Total",null,null,null,null,null,{"$f":"SUM(I272:I281)","v":0},0,0,0,0,10.046845800022366,0,5.0526404862521655E-2,3.8178697805545829E-2,0.12190739721892255,1.5976224905486679E-2,2.4288005872087179,3.4366743379239471E-2,4.6448172039557881E-2,3.3469144822053626E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283}]
["Approved Capex Values"]
["Hide","Capex Closing Value (AA3 Approved Model)",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]"]
["Hide",null,"Pipeline",null,null,null,null,null,1.5485045536938307,1.5738167039320343,1.6289907888173716,1.6143742815584405,2.2149256743292476,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543]
["Hide",null,"Compression",null,null,null,null,null,-2.227072312036777,-0.82906744282932543,-0.95052002248361056,-1.4523482262804719,-1.7249467506264295,3.6919861468985058,68.785011564665453,117.30760768948929,40.410251709427207,0.41026205209483663,0.61540859253481395]
["Hide",null,"Metering",null,null,null,null,null,0.63787550495049528,1.22174860410116,1.5964963985900824,1.5615451099350999,3.2285298911438027,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,6.9697702417238672,7.3601214731691691,7.6820686399686977,7.7754222757812155,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.04126101671676]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I286:I295)","v":5.6452131940561401},8.9362681069277361,9.6350886380930127,9.4056398051817656,11.493931090627836,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,0,0,0,0,0]
["Hide","Capex Closing Value (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I286/$M$28","v":2.6532137879906412},2.6965837256866534,2.7911192195657932,2.7660752385848184,3.7950623551519502,7.7097208366013108,9.8404803034372712,435.59499570015515,469.39794569488038,143.19386929487817,247.74687460372894,{"$f":"T286/$S$28","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I287/$M$28","v":-3.8158744519368568},-1.4205274148156177,-1.628624742109299,-2.4884591587019576,-2.9555305416406221,6.3258635737653393,117.85650914304651,200.99531603927628,69.239084093015549,0.70294461240736872,1.0544435010322359,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I288/$M$28","v":1.0929383970612274},2.0933488597931733,2.7354432036459597,2.6755575283043971,5.5317758037515734,1.9329027586505201,2.1086743507365586,0.26359093894477292,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I289/$M$28","v":9.7422527395192144},11.942031723676102,12.61086105773215,13.162486598593118,13.322439085078218,6.870590714839576,5.4474087394027766,2.7237730357626533,9.3840739980540953,11.159245721966979,10.351120368466455,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I290/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I291/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I292/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I294/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T294/$S$28","v":0},{"$f":"U294/$S$28","v":0},{"$f":"V294/$S$28","v":0},{"$f":"W294/$S$28","v":0},{"$f":"X294/$S$28","v":0}]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I298:I307)","v":9.6725304726342269},15.311436894340311,16.508798738834603,16.115660206780376,19.693746702341119,22.839077883856746,135.25307253662314,639.57767571413876,548.02110378595,155.05605962925253,259.15243847322762,0,0,0,0,0]
["Hide"]
["Approved DBNGP Capex Depreciation before Structural Adjustment"]
[{"$f":"ROW()","v":311}]
["Hide","Approved Capex Depreciation (AA1 Approved Model)",null,null,null,null,null,null,"AA1  [m$ 31/12/1999]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,6.1428571428571426E-3,1.0142857142857143E-2,1.2400000000000001E-2,1.7514285714285715E-2]
["Hide",null,"Compression",null,null,null,null,null,0,3.2000000000000001E-2,0.17700000000000002,0.32533333333333331,0.38633333333333331]
["Hide",null,"Metering",null,null,null,null,null,0,0,1E-3,2E-3,3.0000000000000001E-3]
["Hide",null,"Other",null,null,null,null,null,0,0.16873333333333329,0.33656666666666657,0.52723333333333322,0.68456666666666655]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I313:I322)","v":0},{"$f":"SUM(J313:J322)","v":0.20687619047619044},{"$f":"SUM(K313:K322)","v":0.52470952380952374},{"$f":"SUM(L313:L322)","v":0.86696666666666655},{"$f":"SUM(M313:M322)","v":1.0914142857142854}]
["Hide","Approved Capex Depreciation (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I313/$H$28","v":0},1.2424989130096268E-2,2.0515679726438026E-2,2.5081140848659447E-2,3.542566668255355E-2]
["Hide",null,"Compression",null,null,null,null,null,0,6.4725524770734053E-2,0.35801305888812274,0.65804283516912943,0.78142586676334125]
["Hide",null,"Metering",null,null,null,null,null,0,0,2.0226726490854391E-3,4.0453452981708783E-3,6.068017947256317E-3]
["Hide",null,"Other",null,null,null,null,null,0,0.3412922983223497,0.68076419126052246,1.0664204430194795,1.3846542731422551]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I321/$H$28","v":0},{"$f":"J321/$H$28","v":0},{"$f":"K321/$H$28","v":0},{"$f":"L321/$H$28","v":0},{"$f":"M321/$H$28","v":0}]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I325:I334)","v":0},{"$f":"SUM(J325:J334)","v":0.41844281222318003},{"$f":"SUM(K325:K334)","v":1.0613156025241688},{"$f":"SUM(L325:L334)","v":1.7535897643354392},{"$f":"SUM(M325:M334)","v":2.2075738245354062}]
[{"$f":"ROW()","v":336},"Approved Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2 [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010 (Perth)]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":337},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214]
[{"$f":"ROW()","v":338},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,14.522031434656466,15.715386681955891,15.934210015289224,16.002610015289221,16.095676681955887,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575]
[{"$f":"ROW()","v":339},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527951E-2,8.7274395338907712E-2,0.11188825683135718,0.11496506708400957,0.11496506708400957,0.11496506708400957,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272]
[{"$f":"ROW()","v":340},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831983,0.61937803500511079,0.80194004570021848,1.0190370482670694,3.1359465705775782,5.7581623345067596,5.8411623345067589,5.9044956678400924,6.0544956678400936,2.3951545481307037,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506]
[{"$f":"ROW()","v":341},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":342},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":343},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":344},null,"Building"]
[{"$f":"ROW()","v":345},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14]
[{"$f":"ROW()","v":347},null,"Total",null,null,null,null,null,{"$f":"SUM(I337:I346)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425245,41.408931065949055,25.289015307624407,23.165074310576728,16.834822814710321,17.960038115774122,21.694959788883192]
[{"$f":"ROW()","v":348},"Approved Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":349},null,"Pipeline",null,null,null,null,null,{"$f":"I337/$M$28","v":0},1.2424989130096266E-2,2.0515679726438019E-2,2.5081140848659443E-2,3.5425666682553543E-2,5.5550140450567109E-2,0.16568900954487156,0.30626729959397542,6.5290529524533341,13.234737890951623,15.280364595164171,{"$f":"T337/$S$28","v":26.728057054644612},27.168657137529333,27.248000540784115,27.333629590270771,27.344243058498357,{"$f":"Y337/$X$28","v":4.7359923098685943},3.2084507663546828,2.1116662467338121,6.9268692645152576,9.8498567309645679]
[{"$f":"ROW()","v":350},null,"Compression",null,null,null,null,null,{"$f":"I338/$M$28","v":0},6.4725524770734039E-2,0.35801305888812268,0.65804283516912931,0.78142586676334114,0,0.11234443440415724,4.0408947391723737,10.740738607148248,13.048708076915434,13.07213956399568,20.949589021793059,22.671132051114739,22.986808196173339,23.085482537675649,23.219741193364957,20.113225814483041,19.765139046041831,15.133405251808771,13.104920075780331,13.117712232962747]
[{"$f":"ROW()","v":351},null,"Metering",null,null,null,null,null,{"$f":"I339/$M$28","v":0},0,2.0226726490854387E-3,4.0453452981708774E-3,6.0680179472563161E-3,0.11087823679292173,0.14953629196593213,0.1917097789806633,0.19698159775955876,0.19698159775955876,0.19698159775955876,0.25552385382922371,0.27137662340523949,0.28537857016871121,0.36198101949287681,0.43858346881704235,4.6421717746394426,3.4574624860688274,1.0953888311587496,0.83600146295873801,1.6992614229504608]
[{"$f":"ROW()","v":352},null,"Other",null,null,null,null,null,{"$f":"I340/$M$28","v":0},0.34129229832234959,0.68076419126052223,1.0664204430194792,1.3846542731422549,0.55985234302742748,0.78887203352207991,0.97045232483550603,1.0612447593609278,1.374047225962731,1.74602208336163,4.5239395151781494,8.3067672020597545,8.4265036106078846,8.517868741628547,8.7342598414143264,3.0853877111125838,3.4097091925392675,3.345804329839337,2.2679525402266334,3.2801604985091997]
[{"$f":"ROW()","v":353},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I341/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I342/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I343/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I345/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T345/$S$28","v":0},{"$f":"U345/$S$28","v":0},{"$f":"V345/$S$28","v":0},{"$f":"W345/$S$28","v":0},{"$f":"X345/$S$28","v":0},{"$f":"Y345/$X$28","v":0},{"$f":"Z345/$X$28","v":0},{"$f":"AA345/$X$28","v":0},{"$f":"AB345/$X$28","v":0},{"$f":"AC345/$X$28","v":0}]
[{"$f":"ROW()","v":358},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":359},null,"Total",null,null,null,null,null,{"$f":"SUM(I349:I358)","v":0},0.41844281222317992,1.0613156025241683,1.7535897643354388,2.2075738245354057,0.72628072027091628,1.2164417694370409,5.5093241425825186,18.528017916722071,27.854474791589347,30.29550784028104,52.457109445445042,58.417933014109067,58.946690917734045,59.298961889067847,59.736827562094689,32.576777610103662,29.84076149100461,21.686264659540669,23.135743343480961,27.946990885386974]
[{"$f":"ROW()","v":360}]
["Contributions"]
["Shippers' Financed Capex"]
["Hide","Shipper Financed Capex",null,null,null,null,null,null,"AA1  [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3 (Post DD3, AAI Model 2011/04/18) [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0.64835578999999999,2.8841692400000003,1.6605835600000001,0,0,0,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,5.0681472000000003,0,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,1.8285847500000001,3.1245166699999998,4.9146266600000006,1.5038690800000001,1.1776810800000002,0.96772881999999993,null,null,null,null,null,0.72293341,5.4683203800000006,9.1027322099999992,2.2186204400000786,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.11491508,0,0,2.4009999999999999E-3,0,4.3272999999999999E-2,null,null,null,null,null,0,3.78637969,-3.7000000001341515E-7,1.2937849999999999E-2,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,8.3750000000000003E-5,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I364:I373)","v":0},0,0,0,0,2.59185562,6.0086859100000005,6.5752102200000007,1.5062700800000002,6.2458282800000005,1.0110018199999999,0,0,0,0,0,0.72293341,9.2547000700000002,9.1027318399999988,2.2316420400000787,0,0,0,0,0,0]
["Hide","Shipper Financed Capex",null,null,null,null,null,null,"AA1  [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3 (Post DD3, Revised AAI Model 2011/08/11) [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0.64835578999999999,4.5447528000000004,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,5.0681472000000003,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,1.8285847500000001,8.0391433299999999,2.68155016,0.96772881999999993,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.11491508,0,2.4009999999999999E-3,4.3272999999999999E-2,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I376:I385)","v":0},0,0,0,0,2.59185562,12.583896129999999,7.7520983600000006,1.0110018199999999,0,0,0,0,0,0,0]
["Hide","Shipper Financed Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I364/I$28","v":0},0,0,0,0,{"$f":"N376/N$28","v":1.0806518595130781},7.3363029306105174,0,0,0,0,{"$f":"T364/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,7.9461227852697558,0,0,0,{"$f":"T365/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,3.0478073009338855,12.977073422228154,4.2042833377491,1.463332338788341,0,0,{"$f":"T366/T$28","v":0},0,0,0,0,0.91772190241478169,6.8116735255545775,11.140164609809867,2.6661364214543455,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0.19153556859281559,0,3.7644212084906852E-3,6.5434426450571029E-2,0,0,{"$f":"T367/T$28","v":0},0,0,0,0,0,4.7165455752010166,-4.5281579318030916E-7,1.554753236669535E-2,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T368/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T369/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T370/T$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I372/I$28","v":0},{"$f":"J372/J$28","v":0},{"$f":"K372/K$28","v":0},{"$f":"L372/L$28","v":0},{"$f":"M372/M$28","v":0},{"$f":"N384/N$28","v":0},0,0,0,0,0,{"$f":"T372/T$28","v":0},0,0,0,0,0,0,0,1.0064313898450947E-4,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y373/Y$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I388:I397)","v":0},0,0,0,0,4.3199947290397791,20.31337635283867,12.154170544227346,1.5287667652389121,0,0,0,0,0,0,0,0.91772190241478169,11.528219100755594,11.140164156994073,2.6817845969600254,0,0,0,0,0,0]
["Hide","Assumed Shippers' Cash Contribution (this is  conservative assumption as shippers  pay upfront for this facilities)",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2 [m$ OD]",null,null,null,null,null,"AA3 [m$ OD]",null,null,null,null,"AA4 [m$ OD]",null,null,null,null,"AA5 [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"-I364","v":0},0,0,0,0,-0.64835578999999999,-2.8841692400000003,-1.6605835600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"-I365","v":0},0,0,0,0,0,0,0,0,-5.0681472000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"-I366","v":0},0,0,0,0,-1.8285847500000001,-3.1245166699999998,-4.9146266600000006,-1.5038690800000001,-1.1776810800000002,-0.96772881999999993,0,0,0,0,0,-0.72293341,-5.4683203800000006,-9.1027322099999992,-2.2186204400000786,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"-I367","v":0},0,0,0,0,-0.11491508,0,0,-2.4009999999999999E-3,0,-4.3272999999999999E-2,0,0,0,0,0,0,-3.78637969,3.7000000001341515E-7,-1.2937849999999999E-2,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-I368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-I369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-I370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"-I372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3750000000000003E-5,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y373","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I400:I409)","v":0},0,0,0,0,-2.59185562,-6.0086859100000005,-6.5752102200000007,-1.5062700800000002,-6.2458282800000005,-1.0110018199999999,0,0,0,0,0,-0.72293341,-9.2547000700000002,-9.1027318399999988,-2.2316420400000787,0,0,0,0,0,0]
["Hide","Assumed Shippers' Cash Contribution (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I400/I$28","v":0},0,0,0,0,-1.0806518595130781,-4.6557294046419218,-2.6035551735672486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I401/I$28","v":0},0,0,0,0,0,0,0,0,-7.5054528490955033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I402/I$28","v":0},0,0,0,0,-3.0478073009338855,-5.0437068442671755,-7.7054247524855235,-2.2740464193965733,-1.7440357330607663,-1.3960526910279574,0,0,0,0,0,-0.91772190241478169,-6.8116735255545775,-11.140164609809867,-2.6661364214543455,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I403/I$28","v":0},0,0,0,0,-0.19153556859281559,0,0,-3.6306255149358962E-3,0,-6.2425947073533272E-2,0,0,0,0,0,0,-4.7165455752010166,4.5281579318030916E-7,-1.554753236669535E-2,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I404/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I405/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I406/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I408/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0064313898450947E-4,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y409/Y$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I412:I421)","v":0},0,0,0,0,-4.3199947290397791,-9.6994362489090982,-10.308979926052771,-2.2776770449115094,-9.2494885821562693,-1.4584786381014907,0,0,0,0,0,-0.91772190241478169,-11.528219100755594,-11.140164156994073,-2.6817845969600254,0,0,0,0,0,0]
["Hide","Depreciation of Shipper Financed Capex [m$ 31/12/2004]",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I424:I433)","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide","Depreciation of Shipper Financed Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I424/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I425/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I426/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I427/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I428/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I429/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I430/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I432/$M$28","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I436:I445)","v":0},0,0,0,0,0,0,0,0,0,0]
["Hide"]
["BEP Asset"]
[{"$f":"ROW()","v":449},"Approved Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":450},null,"BEP Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.85803090523854]
[{"$f":"ROW()","v":451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":452},null,"BEP Lease (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T450*$E$26/$S$26","v":27.204733649191773}]
[{"$f":"ROW()","v":453},"Approved Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2019]"]
[{"$f":"ROW()","v":454},null,"BEP depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.33084264746032527,-0.37050444172569541,-0.37050444172569541,-0.37050444172569535,-0.37050444172569535,-0.3705044417256953,-0.45390212049051992,-0.45390212049051998,-0.45390212049052003,-0.45390212049052009,-0.45390212049052003]
[{"$f":"ROW()","v":455},null,null,null,"Tax Asset Life (years)","Economic Asset Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":456},null,"BEP depreciation (modelled)",null,{"$f":"E66","v":20},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T454*$E$26/$S$26","v":0},{"$f":"U454*$E$26/$S$26","v":-0.47727602893318904},{"$f":"V454*$E$26/$S$26","v":-0.47727602893318904},{"$f":"W454*$E$26/$S$26","v":-0.47727602893318904},{"$f":"X454*$E$26/$S$26","v":-0.47727602893318904},{"$f":"Y454*$E$26/$X$26","v":-0.47727602893318899},{"$f":"Z454*$E$26/$X$26","v":-0.47727602893318899},{"$f":"AA454*$E$26/$X$26","v":-0.47727602893318893},{"$f":"AB454*$E$26/$X$26","v":-0.47727602893318893},{"$f":"AC454*$E$26/$X$26","v":-0.47727602893318888},{"$f":"AD454*$E$26/$AB$26","v":-0.54545831878078754},{"$f":"AE454*$E$26/$AB$26","v":-0.54545831878078754},-0.54545831878078765,-0.54545831878078777,-0.54545831878078765]
[{"$f":"ROW()","v":457},"Modelled Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved AA3  [m$ 31/12/2010]",null,null,null,null,"Approved AA4  [m$ 31/12/2015]",null,null,null,null,"Approved AA5  [m$ 31/12/2015]"]
[{"$f":"ROW()","v":458},null,"BEP Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":460},null,"BEP Redundant & Disposed Asset (modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T458*$E$26/$S$26","v":0},{"$f":"U458*$E$26/$S$26","v":0},{"$f":"V458*$E$26/$S$26","v":0},{"$f":"W458*$E$26/$S$26","v":0},{"$f":"X458*$E$26/$S$26","v":0}]
[{"$f":"ROW()","v":461}]
["DBNGP Actual & Forecast Capex"]
["Service Provider's Financed Capex"]
[{"$f":"ROW()","v":464},"AA1 to AA3 Modelled Capex in AA4 (AA4 Model)",null,null,"(FORECAST)",null,null,null,"Approved AA1  [m$ 31/12/2004]",null,null,null,null,"Approved AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD] (Post Tribunal)",null,null,null,null,"Approved AA4 [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]",null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":465},null,"Pipeline",null,null,null,null,null,1.5485045536938307,3.2563790620384045E-2,6.7147723655913982E-2,2.1687745098039214E-5,0.62122699999999997,4.4996516591400475,5.74323434823821,254.2278490565096,273.95638440184962,83.572744747450471,144.59338528382543,21.928798399535228,4.0504328865000003,4.483654037283916,0.5700181064288059,0.81172293943937601,3.6765018153272497,2.4906871242825956,1.6392646527961841,5.3772569208904555,7.6463418398391214,0,0,0,0,0,{"$f":"AI510","v":0.18694819684054823},{"$f":"AJ510","v":0.18742410637939938},0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":466},null,"Compression",null,null,null,null,null,-2.227072312036777,1.4357808563146233,8.7495849032258058E-2,-0.11777233487394957,0.18346781999999998,3.6919861468985058,68.785011564665453,117.30760768948929,40.410251709427207,0.41026205209483663,0.61540859253481395,36.720734314650606,6.9064614987030017,2.2143100083048366,3.0902729187363613,6.7912260471697179,15.613689039348445,15.343472883507387,11.74790587485173,10.173213826367409,10.183144245596575,5.0257185992611566,2.4044718859762253,2.9644649335445274,2.7632773587354302,3.1717743093919966,{"$f":"AI511","v":7.8327274084859813},6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":467},null,"Metering",null,null,null,null,null,0.63787550495049528,0.58387309915066488,0.37592829408602163,-3.2590289460784315E-2,1.6705262800000003,1.1281068782189878,1.2306930746224738,0.15384051263261908,0,0,0,0.56356935787388474,0.51056495579700012,2.8650063703944157,2.9386370341135524,0.1759679099483962,3.603669904817977,2.6839923451671739,0.85033901297784764,0.64897928355574463,1.319119056248272,1.7529690252415859,1.1971632174902724,1.4010142494148796,1.1987747365102233,1.377485317059665,8.8412425735924636,8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":468},null,"Other Depreciable",null,null,null,null,null,5.6859054474485911,1.4830544262924668,0.78766804584229388,0.9443459043767507,0.90148431000000018,4.0099071762147656,3.1792904427747244,1.5896852972037303,5.4768603208532305,6.5129100770055315,6.04126101671676,{"$f":"T477","v":78.396361421868008},{"$f":"U477","v":1.9192876201},1.8111640447267001,4.9750217357856803,4.3849076696693201,2.3758031772216093,2.6469219576195737,2.5973132740845593,1.7605880849605129,2.5463546471992506,2.7828459034052142,1.6853521739514117,1.1741301439993093,0.87581567929722626,1.5973619631951208,1.3528616825127846,1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":469},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.972045998141304,2.9201651600866532,2.3822857326685067,4.7202457608169617,2.7312839862318841,17.828352754283131,11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":470},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4204136420827926,2.864938397591668,3.0862922595806035,2.885186653973757,1.6672147010906646,5.4608171355823627,4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":471},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.56322540376835,19.042250610067196,8.5299432779592887,11.3802327104979,6.564149588379526,18.189598212680242,16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":472},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T478","v":5.0981920000000001},{"$f":"U478","v":0.70034300000000005},0.239123,5.7190000000000001E-3,4.2672000000000002E-2,1.9351370909090913E-2,null,null,null,null,3.0707373829962128,3.4583306081525134,0.89340039093122769,6.7271098376469594,2.2320327825912636,1.4071369654664923,23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":473},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":474},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8614169819496045E-14,0,0,0,-2.7034319887242082E-14,1.9687214270143598,1.4860565505499463,1.3481540706687507,1.4960334249009239,1.3765463996407385,1.769832756118501,1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]
[{"$f":"ROW()","v":475},null,"Total",null,null,null,null,null,{"$f":"SUM(I465:I474)","v":5.6452131940561401},3.5352721723781388,1.3182399126164874,0.79400496778711482,3.3767054100000005,13.329651860472307,78.938229430300865,373.27898255583523,319.84349643213005,90.495916876550837,151.25005489307699,142.70765549392775,14.087089961100002,11.613257460709869,11.5796687950644,12.206496566226811,25.289015307624403,23.165074310576728,16.834822814710321,17.960038115774122,21.694959788883192,49.556677381910973,35.058728603865887,21.779685058767097,32.046676162379384,20.717849047580859,62.869517685562499,75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":476},null,"Adjustment for Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[m$ OD]","[m$ OD]","[m$ OD]","[m$ OD]","[m$ OD]","[m$ 31/12/2015]"]
[{"$f":"ROW()","v":477},null,"Net Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T479-T478","v":78.396361421868008},{"$f":"U479-U478","v":1.9192876201},1.8111640447267001,4.9750217357856803,4.3849076696693201,2.3758031772216093]
[{"$f":"ROW()","v":478},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0981920000000001,0.70034300000000005,0.239123,5.7190000000000001E-3,4.2672000000000002E-2,{"$f":"0.019637*$X$26/$Y$26","v":1.9351370909090913E-2}]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.494553421868005,2.6196306201000001,2.0502870447267001,4.9807407357856803,4.4275796696693197,2.3951545481307002]
[{"$f":"ROW()","v":480},null,"Adjustment for Building %"]
[{"$f":"ROW()","v":481},null,"Net Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T477/T$479","v":0.93893982552082578},0.73265582001279794,0.88337096475587662,0.99885177721480056,0.99036222876071101,0.99192061701229528]
[{"$f":"ROW()","v":482},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T478/T$479","v":6.1060174479174299E-2},0.267344179987202,0.11662903524412344,1.1482227851994115E-3,9.6377712392890762E-3,8.0793829877047821E-3]
[{"$f":"ROW()","v":483},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T479/T$479","v":1},{"$f":"U479/U$479","v":1},1,1,1,1]
[{"$f":"ROW()","v":484}]
[{"$f":"ROW()","v":485},"AA1 to AA4 Modelled in AA5",null,null,"(FORECAST Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":486},null,"Pipeline",null,null,null,null,null,{"$f":"I465/$M$28","v":2.6532137879906412},5.5794926826108621E-2,0.11505117360557758,3.7159867684781312E-5,1.0644127832496852,7.7097208366013108,9.8404803034372712,435.59499570015515,469.39794569488038,143.19386929487817,247.74687460372894,{"$f":"T465/T$28","v":30.682431945825048},5.5450664476943032,5.9741524107888724,0.74668414968451646,1.0456444174464876,{"$f":"Y465/$X$28","v":4.7359923098685943},3.2084507663546828,2.1116662467338121,6.9268692645152576,9.8498567309645679,{"$f":"AD465/$AB$28","v":0},0,0,0,0,{"$f":"AI465","v":0.18694819684054823},{"$f":"AJ465","v":0.18742410637939938},0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":487},null,"Compression",null,null,null,null,null,{"$f":"I466/$M$28","v":-3.8158744519368568},2.4600725618919732,0.14991573159444146,-0.20179158142352899,0.31435448382467646,6.3258635737653393,117.85650914304651,200.99531603927628,69.239084093015549,0.70294461240736872,1.0544435010322359,51.379077461620938,9.4549864179685184,2.9504117321152266,4.0480430017847961,8.7483145526781669,20.113225814483041,19.765139046041831,15.133405251808771,13.104920075780331,13.117712232962747,6.0394518863579085,2.8894757994585176,3.5624245530916596,3.3206556091696493,3.8115501211657938,{"$f":"AI466","v":7.8327274084859813},6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":488},null,"Metering",null,null,null,null,null,{"$f":"I467/$M$28","v":1.0929383970612274},1.0004104627319461,0.64411701650187214,-5.5840330043392061E-2,2.8622862933944333,1.9329027586505201,2.1086743507365586,0.26359093894477292,0,0,0,0.78853743623655548,0.69896642780936247,3.8174186884824204,3.8494105192473613,0.22667816042546232,4.6421717746394426,3.4574624860688274,1.0953888311587496,0.83600146295873801,1.6992614229504608,2.1065588685722867,1.4386419592240718,1.6836116038583873,1.4405785363309507,1.6553366712114264,8.8412425735924636,8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":489},null,"Other Depreciable",null,null,null,null,null,{"$f":"I468/$M$28","v":9.7422527395192144},2.5410712824792387,1.3495935253165701,1.6180459838804471,1.5446067596273543,6.870590714839576,5.4474087394027766,2.7237730357626533,9.3840739980540953,11.159245721966979,10.351120368466455,109.69096346737132,2.6275160418440771,2.4132482020608186,6.516933115897583,5.648545831382715,3.0604596821289429,3.4097091925392675,3.345804329839337,2.2679525402266334,3.2801604985091997,3.3441713078075672,2.0253030815622339,1.4109629046976071,1.0524756911799797,1.9195644426318261,1.3528616825127846,1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":490},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I469/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.992044254010793,3.5091891112158011,2.8628144966420357,5.6723623898142455,3.282208881582096,17.828352754283131,11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":491},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I470/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1103422753988141,3.4428226069358336,3.708825562122823,3.4671551213388971,2.0035071149717631,5.4608171355823627,4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":492},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I471/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.904179060814517,22.883246265395258,10.250510648998674,13.675729460999415,7.8881984398613874,18.189598212680242,16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":493},null,"Building",null,null,null,null,null,{"$f":"I472/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,7.1333105552224447,0.95877368666470586,0.31861451286068704,7.4914929962476553E-3,5.4969172870848709E-2,2.4928028983636368E-2,0,0,0,0,3.6901331250366174,4.1559074394110631,1.0736073995618702,8.0840292579625537,2.682254155896286,1.4071369654664923,23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":494},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I473/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":495},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3658304979198568,1.7858077129055399,1.6200890448578777,1.7977970138241837,1.6542083655841069,1.769832756118501,1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]
[{"$f":"ROW()","v":496},null,"Total",null,null,null,null,null,{"$f":"SUM(I486:I495)","v":9.6725304726342269},6.0573492339292665,2.258677447018461,1.3604512322812108,5.7856603200961487,22.839077883856746,135.25307253662314,639.57767571413876,548.02110378595,155.05605962925253,259.15243847322762,199.6743208662763,19.285309021980968,15.473845546308025,15.168562279610505,15.724152134803681,32.576777610103662,29.84076149100461,21.686264659540669,23.135743343480961,27.946990885386974,{"$f":"SUM(AD486:AD495)","v":59.552711275918362},42.130393976108323,26.172846213830933,38.510783080619873,24.896828192904685,62.869517685562499,75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":497},"Selected Service Provider's Financed Capex",null,null,"(ACTUAL)",null,null,null,"Actual AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5 [m$ OD]",null,null,"AA5   [m$ OD] - FORECAST",null,"AA6 [m$ OD]"]
[{"$f":"ROW()","v":498},null,"Pipeline",null,null,null,null,null,1.3878405999999999,3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,2.3059340000000002,1.0618441899999993,{"$f":"AG510*AG$28","v":2.1589779999999999E-2},0,{"$f":"AI510*AI$28","v":0.19809851709330881},0.20293949731559449,0.20789877771425913,0.32748422191682913,0.21818387340438522]
[{"$f":"ROW()","v":499},null,"Compression",null,null,null,null,null,18.621587399999996,1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,114.32250003000001,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,2.7587649999999999,3.883162,5.0072271200000005,{"$f":"AG511*AG$28","v":1.17634617},1.3212541440000001,{"$f":"AI511*AI$28","v":8.2999018478933095},7.2250825334616495,9.0167711818329472,5.9611288786678758,6.1490315289558444]
[{"$f":"ROW()","v":500},null,"Metering",null,null,null,null,null,0.57169320000000023,0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,4.0774739999999996,2.708828,3.46757355,{"$f":"AG512*AG$28","v":2.9621905300000004},2.617217932,{"$f":"AI512*AI$28","v":9.368568794406352},9.5418660205580661,6.4844299410295836,4.7008871491515736,4.7219213118387744]
[{"$f":"ROW()","v":501},null,"Other Depreciable",null,null,null,null,null,5.0959685000000006,1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,13.253873430000034,{"$f":"49.8023586883419-T505","v":46.761417977357318},{"$f":"6.05592930898499-U505","v":4.4369118538139354},{"$f":"9.38651642114271-V505","v":8.2917760666417131},{"$f":"7.47509459238247-W505","v":7.4665115184499751},{"$f":"11.73449724-X505","v":11.621402839992811},2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,2.484702,2.5157509999999998,0.48160945999999705,{"$f":"AG513*AG$28","v":1.7909091500000003},1.8539102309999995,{"$f":"AI513*AI$28","v":1.4335516344494283},1.7849947183242616,1.1915058980827968,1.4507780040860925,1.2504516615541645]
[{"$f":"ROW()","v":502},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.036481,6.6850195899999996,18.106705600000002,{"$f":"AG514*AG$28","v":6.4409703058024697},9.5398109839999972,{"$f":"AI514*AI$28","v":18.891705309424363},12.904123975237049,9.5513972380977705,13.924191613708166,9.6020512107718652]
[{"$f":"ROW()","v":503},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.9763030000000001,5.5524810000000002,6.8073491000000024,{"$f":"AG515*AG$28","v":3.8762466199999999},3.1462403709999998,{"$f":"AI515*AI$28","v":5.7865215870430005},5.3016525279362998,4.9785274397453527,4.9684795450986128,4.9725922947804406]
[{"$f":"ROW()","v":504},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,8.2008430000000008,15.666737550000001,15.800844420000002,{"$f":"AG516*AG$28","v":20.116850330000002},15.679443110999998,{"$f":"AI516*AI$28","v":19.274496857160965},17.712005060841452,17.835565722778348,19.554282129306362,15.312762423161061]
[{"$f":"ROW()","v":505},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"49.8023586883419*T$482","v":3.0409407109845783},{"$f":"6.05592930898499*U$482","v":1.6190174551710552},{"$f":"9.38651642114271*V$482","v":1.0947403545009966},{"$f":"7.47509459238247*W$482","v":8.5830739324944585E-3},{"$f":"11.73449724*X$482","v":0.11309440000718904},1.9637000000000002E-2,0,0,0,0,0.49802299999999999,1.0845629999999999,-0.13149851999999995,1.0329648899999999,4.5584311189999998,{"$f":"AI517*AI$28","v":1.4910641071539374},25.313270321363383,19.67211334625129,7.4428232253824804,3.0264214698027621]
[{"$f":"ROW()","v":506},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,{"$f":"AG518*AG$28","v":0},0,{"$f":"AI518*AI$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":507},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AD519*AD$28","v":2.0551283054805665},1.6727727780717125,1.5790341567815571,1.7977970138241837,1.7154140751107188,1.8753924906228081,1.4998280223511746,1.4051638699761633,0.96048368533947015,0.85807861463734258]
[{"$f":"ROW()","v":508},null,"Total",null,null,null,null,null,{"$f":"SUM(I498:I507)","v":25.677089699999996},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,622.95787230000008,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,39.087719305480569,42.075248918071715,52.180689076781562,39.21586478962665,40.431721967110718,66.619301145247476,81.485762677388948,70.343373415508509,59.290538452657465,46.111494388906642]
[{"$f":"ROW()","v":509},"Service Provider's Financed Capex (AA4 model)",null,null,"(ACTUAL Indexed to AA5)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":510},null,"Pipeline",null,null,null,null,null,{"$f":"I498/I$28","v":2.6532137879906417},5.5794926826108635E-2,0.11505117360557758,3.7159867684781319E-5,1.0644127832496852,12.3900141672906,371.0814151419288,1.7973695496968982,746.29957888276897,0,706.81974405068149,64.522989458705794,19.995886628555315,6.2510719486050563,0.76359838590042795,3.3400113708822512,0,0,0.1043108465148181,1.0672551459972025E-2,{"$f":"AC498/AC$28","v":0.2779611535864136},{"$f":"AD498*AD$29","v":0},{"$f":"AE498*AE$29","v":2.461753787862385},{"$f":"AF498*AF$29","v":1.0894521389399994},2.1589779999999999E-2,0,0.18694819684054823,0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":511},null,"Compression",null,null,null,null,null,{"$f":"I499/I$28","v":35.5999474607911},2.4600725618919737,0.14991573159444149,-0.20179158142352899,0.31435448382467646,68.697614090094334,248.11110853947011,0.21278697396756302,191.77909650305619,0,164.92247674500928,42.797822265027783,11.357373340255222,7.3992546481055204,4.0056795172037019,5.76540506074915,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,{"$f":"AC499/AC$28","v":2.9468827546417229},{"$f":"AD499*AD$29","v":3.1758456910882109},4.1455604377155959,5.137415025120001,1.17634617,1.2741120000000001,7.8327274084859813,6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":512},null,"Metering",null,null,null,null,null,{"$f":"I500/I$28","v":1.0929383970612276},1.0004104627319463,0.64411701650187214,-5.5840330043392061E-2,2.8622862933944333,0,0,0,0,0.11281511253963018,6.8603721249902838,0.48916787087822655,2.5323317443086699,1.2716323905274607,1.5702102210834792,4.7164167747366976,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,9.9632848569899739,4.6939221838120364,2.8918727030642195,3.5577304622999999,2.9621905300000004,2.5238360000000002,8.8412425735924636,8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":513},null,"Other Depreciable",null,null,null,null,null,{"$f":"I501/I$28","v":9.7422527395192144},2.5410712824792387,1.3495935253165701,1.6180459838804471,1.5446067596273543,5.8677653048268681,1.2679791339953355,3.3700863123060025,8.5180946196838789,0.8060465263147053,19.120134986261434,65.427845093917909,6.0741584273527698,11.048206120795376,9.7806117759871363,14.97044670306845,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,5.2148864381724556,2.8603487938763399,2.6857488347752287,0.49413130595999699,1.7909091500000003,1.7877629999999998,1.3528616825127846,1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":514},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T502/T$28","v":0},0,0,0,0,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881,17.309753963450948,7.1367490559646312,18.5774799456,6.4409703058024697,9.1994319999999981,17.828352754283131,11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":515},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269,4.5774557633619128,5.927680989041284,6.9843401766000026,3.8762466199999999,3.0339830000000001,5.4608171355823627,4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":516},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555,9.4406779500395732,16.725392186922246,16.211666374920004,20.116850330000002,15.120002999999999,18.189598212680242,16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":517},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0,0.57331603040230839,1.1578506034541283,-0.13491748151999997,1.0329648899999999,4.3957870000000003,1.4071369654664923,23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":518},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I506/I$28","v":0},0,0,0,0,0,-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T507/T$28","v":0},{"$f":"U507/U$28","v":0},{"$f":"V507/V$28","v":0},{"$f":"W507/W$28","v":0},{"$f":"X507/X$28","v":0},0,0,0,0,0,{"$f":"AD474/$AB$28","v":2.3658304979198568},{"$f":"AE474/$AB$28","v":1.7858077129055399},1.6200890448578777,1.7977970138241837,1.6542083655841069,{"$f":"Tax_CoRE!AI84","v":1.769832756118501},{"$f":"Tax_CoRE!AJ84","v":1.3851612452493733},{"$f":"Tax_CoRE!AK84","v":1.2700027331153529},{"$f":"Tax_CoRE!AL84","v":0.84954519113664184},{"$f":"Tax_CoRE!AM84","v":0.7427495279163282}]
[{"$f":"ROW()","v":520},null,"Total",null,null,null,null,null,{"$f":"SUM(I510:I519)","v":49.088352385362185},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,898.68359404803698,177.4698423189335,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"SUM(AI510:AI519)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
["Total Capex (includes Shipper finance)"]
[{"$f":"ROW()","v":522},"Total Capex",null,null,null,null,null,null,null,null,null,null,null,"Actual AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":523},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N364+N498","v":8.0819592700000005},232.76471212999996,2.80697076,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,2.3059340000000002,1.0618441899999993,2.1589779999999999E-2,0]
[{"$f":"ROW()","v":524},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N365+N499","v":41.216322779999999},153.70189397999997,0.13571847999999997,126.82707395999999,5.0681472000000003,114.32250003000001,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,2.7587649999999999,3.883162,5.0072271200000005,1.17634617,1.3212541440000001]
[{"$f":"ROW()","v":525},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N366+N500","v":1.8285847500000001},3.1245166699999998,4.9146266600000006,1.5038690800000001,1.2538608400000002,5.7232655299999999,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,4.0342962324999991,9.0062374383749813,15.901163500499997,7.6218822256251562,8.362279378618986,4.0774739999999996,2.708828,3.46757355,2.9621905300000004,2.617217932]
[{"$f":"ROW()","v":526},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N367+N501","v":3.6353824499999994},0.78549806000000011,2.1494877400000001,5.6355749800000003,0.54429260000000013,13.297146430000033,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,8.5973269303749991,1.7451141942499995,2.6893439911249994,4.3769035965256871,2.484702,2.5157509999999998,0.48160945999999705,1.7909091500000003,1.8539102309999995]
[{"$f":"ROW()","v":527},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N368+N502","v":0},0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.036481,6.6850195899999996,18.106705600000002,6.4409703058024697,9.5398109839999972]
[{"$f":"ROW()","v":528},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N369+N503","v":0},0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.9763030000000001,5.5524810000000002,6.8073491000000024,3.8762466199999999,3.1462403709999998]
[{"$f":"ROW()","v":529},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N370+N504","v":0},0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,8.2008430000000008,15.666737550000001,15.800844420000002,20.116850330000002,15.679443110999998]
[{"$f":"ROW()","v":530},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N371+N505","v":0},0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,0.49802299999999999,1.0845629999999999,-0.13149851999999995,1.0329648899999999,4.5584311189999998]
[{"$f":"ROW()","v":531},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N372+N506","v":0},-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,8.3750000000000003E-5,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y373+Y507","v":0},0,0,0,0,2.0551283054805665,1.6727727780717125,1.5790341567815571,1.7977970138241837,1.7154140751107188]
[{"$f":"ROW()","v":533},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N523:N532)","v":54.762249249999996},390.25677614999995,11.801155040000001,628.92372548999992,7.5275938500000006,623.96887412000012,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,18.082711943499998,32.43024982824997,31.267105897624994,28.650700880250152,31.29915159629989,39.087719305480569,42.075248918071715,52.180689076781562,39.21586478962665,40.431721967110718]
[{"$f":"ROW()","v":534},"Total Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":535},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N523/N$28","v":13.470666026803679},375.73714454657073,4.4009247232641471,746.29957888276897,0,706.81974405068149,64.522989458705794,19.995886628555315,6.2510719486050563,0.76359838590042795,3.3400113708822512,0,0,0.1043108465148181,1.0672551459972025E-2,0.2779611535864136,0,2.4617537878623854,1.0894521389399994,2.1589779999999999E-2,0]
[{"$f":"ROW()","v":536},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N524/N$28","v":68.697614090094334},248.11110853947011,0.21278697396756302,191.77909650305619,7.5054528490955033,164.92247674500928,42.797822265027783,11.357373340255222,7.3992546481055204,4.0056795172037019,5.76540506074915,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,2.9468827546417229,3.1758456910882109,4.1455604377155959,5.137415025120001,1.17634617,1.2741120000000001]
[{"$f":"ROW()","v":537},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N525/N$28","v":3.0478073009338855},5.0437068442671755,7.7054247524855235,2.2740464193965733,1.8568508456003965,8.2564248160182405,0.48916787087822655,2.5323317443086699,1.2716323905274607,1.5702102210834792,4.7164167747366976,5.1213043444688573,11.218718886371709,19.460264764074662,9.1592853988914023,9.9632848569899739,4.6939221838120355,2.89187270306422,3.5577304623000003,2.9621905300000004,2.5238360000000002]
[{"$f":"ROW()","v":538},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N526/N$28","v":6.0593008734196836},1.2679791339953355,3.3700863123060025,8.5217252451988141,0.8060465263147053,19.182560933334965,65.427845093917909,6.0741584273527698,11.048206120795376,9.7806117759871363,14.97044670306845,2.852326414942925,10.709355007135258,2.1357169406239964,3.2318092068769992,5.2148864381724556,2.8603487938763399,2.6857488347752292,0.49413130595999699,1.7909091500000003,1.7877629999999998]
[{"$f":"ROW()","v":539},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N527/N$28","v":0},0,0,0,0,0,0,0,0,0,0,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881,17.309753963450948,7.136749055964632,18.577479945600004,6.4409703058024697,9.1994319999999981]
[{"$f":"ROW()","v":540},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N528/N$28","v":0},0,0,0,0,0,0,0,0,0,0,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269,4.5774557633619128,5.927680989041284,6.9843401766000026,3.8762466199999999,3.0339830000000001]
[{"$f":"ROW()","v":541},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N529/N$28","v":0},0,0,0,0,0,0,0,0,0,0,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555,9.4406779500395732,16.725392186922246,16.211666374920004,20.116850330000002,15.120002999999999]
[{"$f":"ROW()","v":542},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0,0.57331603040230839,1.1578506034541283,-0.13491748151999997,1.0329648899999999,4.3957870000000003]
[{"$f":"ROW()","v":543},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N531/N$28","v":0},-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,1.0064313898450947E-4,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y532/Y$28","v":0},0,0,0,0,2.3658304979198568,1.7858077129055399,1.6200890448578777,1.7977970138241837,1.6542083655841069]
[{"$f":"ROW()","v":545},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N535:N544)","v":91.275388291251588},629.96648146844348,18.502506587781234,951.01479579863928,11.147663727745771,900.14207268613848,177.4698423189335,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.954950727214715,40.397097980972944,38.265511775601205,34.429808605308935,37.291550427432433,44.997150873951185,44.918416311705265,53.53738699277789,39.21586478962665,38.989124365584097]
["Expansion/Enhancement/Extension Capex"]
[{"$f":"ROW()","v":547},"St4, St5A and St5B Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":548},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,7.4340000000000002,229.78399999999999,0,493.54199999999997,0,489.96,{"$f":"T560*T$26/$X$26","v":33.338435422729738},10.092384136288363,0,0,3.9849999999999998E-3,{"$f":"Y560*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},null,"Compression",null,null,null,null,null,null,null,null,null,null,40.372,153.62200000000001,0,126.676,0,52.261000000000003,25.123423110590792,3.499239802806001,1.2681884708377203E-3,0,0,{"$f":"Y561*Y$26/$AB$26","v":2.2405854955891114},2.0177024874403795,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":550},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.7560000000000002,0,0,0,0,0,{"$f":"Y562*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":551},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.13800000000000001,0,0,2.4319999999999999,0,75.314999999999998,18.227584737981296,-1.6901303676813861,1.599061116966199E-3,0,5.4845170000000006E-2,{"$f":"Y563*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y564*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y565*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y566*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,{"$f":"T568*T$26/$X$26","v":0},{"$f":"U568*U$26/$X$26","v":0},{"$f":"V568*V$26/$X$26","v":0},{"$f":"W568*W$26/$X$26","v":0},{"$f":"X568*X$26/$X$26","v":0},{"$f":"Y568*Y$26/$AB$26","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":558},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N548:N557)","v":47.943999999999996},383.28615531000003,1.7943513999999998,624.06545232999997,0.66129320999999996,622.95806214999993,76.689443271301826,11.901493571412978,2.8672495878039194E-3,0,5.8830170000000008E-2,2.2405854955891114,2.0177024874403795,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},"St4, St5A and St5B Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,"AA3  [m$ 31/12/2015]",null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":560},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N548/N$28","v":12.39067506996463},370.92557214715987,0,746.29994914306201,0,706.81988834026674,36.211286571381805,10.725631768369201,0,0,3.9849999999999998E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,"Compression",null,null,null,null,null,null,null,null,null,null,67.290332785124022,247.98214081220189,0,191.55065294877951,0,75.392101772697117,27.288367386653732,3.7187999472957891,1.3117521969351995E-3,0,0,2.3668730417041339,2.0914989209685291,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6.8610404705410826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.23001253156512227,0,0,3.6775015628172008,0,108.64997120243936,19.798298452877482,-1.7961777633006104,1.6539906973199999E-3,0,5.4845170000000006E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N556/N$28","v":0},-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":570},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N560:N569)","v":79.911020386653774},618.71425536350193,2.8132838257579977,943.66845240287751,0.97931350673516548,898.68386792703882,83.297952410913012,12.64825395236438,2.9657428942551993E-3,0,5.8830170000000008E-2,2.3668730417041339,2.0914989209685291,0,0,0,0,0,0,0,0]
["Hide","Expansion Capex Adjustment",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"-(18.855 + 0.632) * (131.3 / 124.1)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable (Relocation Of Line pack)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I572:I581)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Expansion Capex Adjustment (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I572/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I573/I$28","v":-39.415821912727957},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I574/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I575/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I576/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I577/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I578/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I580/I$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y581/Y$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I584:I593)","v":-39.415821912727957},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Stay in Business Capex"]
[{"$f":"ROW()","v":596},"Stay in Business Capex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":597},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N498-N548","v":-3.9651999999978926E-4},9.6542889999966519E-2,1.1463871999999999,-2.4486000000933927E-4,0,-1.0001999993392019E-4,12.776280336228304,4.5137522480111247,4.6914845910357874,0.58293042136619544,2.5888312600000001,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,2.3059340000000002,1.0618441899999993,2.1589779999999999E-2,0]
[{"$f":"ROW()","v":598},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N499-N549","v":0.84432277999999883},7.9893979999951625E-2,0.13571847999999997,0.15107395999999085,0,62.061500030000012,5.4642701350431011,4.7968336375323641,5.551937638008793,3.0579326671415683,4.475624279999999,0.17069285291088887,2.5996565956846203,2.8467189787499994,1.9137673878749997,2.473346616508687,2.7587649999999999,3.883162,5.0072271200000005,1.17634617,1.3212541440000001]
[{"$f":"ROW()","v":599},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N500-N550","v":0},0,0,0,7.6179759999999999E-2,-4.6328999999989406E-4,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,4.0774739999999996,2.708828,3.46757355,2.9621905300000004,2.617217932]
[{"$f":"ROW()","v":600},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N501-N551","v":3.3824673699999996},0.78549806000000011,2.1494877400000001,3.2011739800000005,0.54429260000000013,-62.061126569999963,28.533833239376023,6.1270422214953211,8.2901770055247468,7.4665115184499751,11.566557669992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,2.484702,2.5157509999999998,0.48160945999999705,1.7909091500000003,1.8539102309999995]
[{"$f":"ROW()","v":601},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N502-N552","v":0},0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.036481,6.6850195899999996,18.106705600000002,6.4409703058024697,9.5398109839999972]
[{"$f":"ROW()","v":602},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N503-N553","v":0},0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.9763030000000001,5.5524810000000002,6.8073491000000024,3.8762466199999999,3.1462403709999998]
[{"$f":"ROW()","v":603},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N504-N554","v":0},0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,8.2008430000000008,15.666737550000001,15.800844420000002,20.116850330000002,15.679443110999998]
[{"$f":"ROW()","v":604},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,0.49802299999999999,1.0845629999999999,-0.13149851999999995,1.0329648899999999,4.5584311189999998]
[{"$f":"ROW()","v":605},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N506-N556","v":0},0,0,0,0,0,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":607},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N597:N606)","v":4.2263936299999987},0.96193492999991825,3.43159342,3.352003079999982,0.62047236000000017,-1.8984999988447271E-4,50.148624880552781,18.86739900016914,20.771336585023299,12.315252983735999,22.402442029999996,15.119193037910884,21.15784727080959,22.16437405762499,26.41905884025007,31.29915159629989,37.032591000000004,40.402476140000005,50.601654920000001,37.41806777580247,38.716307891999996]
[{"$f":"ROW()","v":608},"Stay in Business Capex (modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":609},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N597/N$28","v":-6.6090267403010007E-4},0.15584299476890429,1.7973695496968982,-3.7026029305335732E-4,0,-1.4428958524182985E-4,17.876371737058612,6.1793533790110411,6.2510719486050563,0.76359838590042795,3.3348779776995938,0,0,0.1043108465148181,1.0672551459972025E-2,0.2779611535864136,0,2.4617537878623854,1.0894521389399994,2.1589779999999999E-2,0]
[{"$f":"ROW()","v":610},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N598/N$28","v":1.4072813049703008},0.12896772726819886,0.21278697396756302,0.22844355427670626,0,89.53037497231216,7.6455213595113181,6.5668934664502618,7.397564876515788,4.0056795172037019,5.76540506074915,0.2166846455498404,3.2382908786990758,3.4838900331821181,2.2997917277841817,2.9468827546417229,3.1758456910882109,4.1455604377155959,5.137415025120001,1.17634617,1.2741120000000001]
[{"$f":"ROW()","v":611},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N599/N$28","v":0},0,0,0,0.11281511253963018,-6.683455507982025E-4,0.48916787087822655,2.5323317443086699,1.2716323905274607,1.5702102210834792,4.7164167747366976,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,9.9632848569899739,4.6939221838120355,2.89187270306422,3.5577304623000003,2.9621905300000004,2.5238360000000002]
[{"$f":"ROW()","v":612},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N600/N$28","v":5.6377527732617461},1.2679791339953355,3.3700863123060025,4.8405930568666777,0.8060465263147053,-89.529836216177927,39.924093448696716,8.387956842651926,11.046075484767822,9.7806117759871363,14.899796308644447,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,5.2148864381724556,2.8603487938763399,2.6857488347752292,0.49413130595999699,1.7909091500000003,1.7877629999999998]
[{"$f":"ROW()","v":613},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N601/N$28","v":0},0,0,0,0,0,0,0,0,0,0,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881,17.309753963450948,7.136749055964632,18.577479945600004,6.4409703058024697,9.1994319999999981]
[{"$f":"ROW()","v":614},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N602/N$28","v":0},0,0,0,0,0,0,0,0,0,0,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269,4.5774557633619128,5.927680989041284,6.9843401766000026,3.8762466199999999,3.0339830000000001]
[{"$f":"ROW()","v":615},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N603/N$28","v":0},0,0,0,0,0,0,0,0,0,0,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555,9.4406779500395732,16.725392186922246,16.211666374920004,20.116850330000002,15.120002999999999]
[{"$f":"ROW()","v":616},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0,0.57331603040230839,1.1578506034541283,-0.13491748151999997,1.0329648899999999,4.3957870000000003]
[{"$f":"ROW()","v":617},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N605/N$28","v":0},0,0,0,0,0,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y606/Y$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N609:N618)","v":7.0443731755580163},1.5527898560324385,5.3802428359704635,5.0686663508503305,0.91886163885433547,-2.7387900179576263E-4,70.167172046548671,25.829580215931554,27.676339321196902,16.132126503702793,28.858354627770829,19.19293589948748,26.355505547811525,27.125347618607126,31.748024008348906,37.291550427432433,42.631320376031326,43.132608598799727,51.917297947920012,37.41806777580247,37.334915999999993]
["Hide","Stay in Business Capex Adjustment ",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-3.5651267496299703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.52633463037002992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles"]
["Hide",null,"Cathodic/Corrosion Protection"]
["Hide",null,"SCADA , ECI And Comms"]
["Hide",null,"Building"]
["Hide",null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity"]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N621:N630)","v":0},0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Stay in Business Capex Adjustment (modelled)",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N621/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N622/N$28","v":0},0,0,0,0,-5.143077988187513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N623/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N624/N$28","v":0},0,0,0,0,-0.75929419680741306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N625/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N626/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N627/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N629/N$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y630/Y$28","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N633:N642)","v":0},0,0,0,0,-5.9023721849949258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex Adjustment"]
["Hide","Capex Adjustment",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I572+I621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I573+I622","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,-3.5651267496299703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I574+I623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I575+I624","v":0},0,0,0,0,0,0,0,0,0,-0.52633463037002992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I576+I625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I577+I626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I578+I627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Non-Depreciable (Relocation Of Line pack)",null,null,null,null,null,{"$f":"I580+I629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y581+Y630","v":0},0,0,0,0,0,0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I646:I655)","v":-20.617591458501217},0,0,0,0,0,0,0,0,0,-4.0914613800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","Capex Adjustment(modelled)",null,null,"(no longer used after AA2 - adjustment are only shown in FD document)",null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
["Hide",null,"Pipeline",null,null,null,null,null,{"$f":"I584+I633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI584+AI633","v":0},0,0,0,0]
["Hide",null,"Compression",null,null,null,null,null,{"$f":"I585+I634","v":-39.415821912727957},0,0,0,0,0,0,0,0,0,-5.143077988187513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI585+AI634","v":0},0,0,0,0]
["Hide",null,"Metering",null,null,null,null,null,{"$f":"I586+I635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI586+AI635","v":0},0,0,0,0]
["Hide",null,"Other Depreciable",null,null,null,null,null,{"$f":"I587+I636","v":0},0,0,0,0,0,0,0,0,0,-0.75929419680741306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI587+AI636","v":0},0,0,0,0]
["Hide",null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I588+I637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI588+AI637","v":0},0,0,0,0]
["Hide",null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I589+I638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI589+AI638","v":0},0,0,0,0]
["Hide",null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I590+I639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI590+AI639","v":0},0,0,0,0]
["Hide",null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI591+AI640","v":0},0,0,0,0]
["Hide",null,"Non-Depreciable",null,null,null,null,null,{"$f":"I592+I641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI592+AI641","v":0},0,0,0,0]
["Hide",null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y593+Y642","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI593+AI642","v":0},0,0,0,0]
["Hide",null,"Total",null,null,null,null,null,{"$f":"SUM(I658:I667)","v":-39.415821912727957},0,0,0,0,0,0,0,0,0,-5.9023721849949258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI658:AI667)","v":0},0,0,0,0]
["Modelled Capex (Before restructure adjustment)"]
[{"$f":"ROW()","v":670},"Modelled Capex",null,null,null,null,null,null,"AA1 [m$ OD]",null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6  [m$ OD]"]
[{"$f":"ROW()","v":671},null,"Pipeline",null,null,null,null,null,{"$f":"I498+I646","v":1.3878405999999999},3.0096500000000002E-2,6.3939300000000004E-2,2.1140000000000001E-5,0.62122699999999997,7.4336034800000004,229.88054288999996,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299488,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,0,2.3059340000000002,1.0618441899999993,2.1589779999999999E-2,0,{"$f":"AI498+AI646","v":0.19809851709330881},0.20293949731559449,0.20789877771425913,0.32748422191682913,0.21818387340438522]
[{"$f":"ROW()","v":672},null,"Compression",null,null,null,null,null,{"$f":"I499+I647","v":-1.9960040585012209},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346781999999998,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999999,0,110.75737328037005,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,2.7587649999999999,3.883162,5.0072271200000005,1.17634617,1.3212541440000001,{"$f":"AI499+AI647","v":8.2999018478933095},7.2250825334616495,9.0167711818329472,5.9611288786678758,6.1490315289558444]
[{"$f":"ROW()","v":673},null,"Metering",null,null,null,null,null,{"$f":"I500+I648","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000003,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947199,0.95437131657921159,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999973,5.4032617856250775,8.362279378618986,4.0774739999999996,2.708828,3.46757355,2.9621905300000004,2.617217932,{"$f":"AI500+AI648","v":9.368568794406352},9.5418660205580661,6.4844299410295836,4.7008871491515736,4.7219213118387744]
[{"$f":"ROW()","v":674},null,"Other Depreciable",null,null,null,null,null,{"$f":"I501+I649","v":5.0959685000000006},1.37068648,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,12.727538799630004,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,4.8109472403749987,1.7451145642499994,2.6764061411249993,4.3769035965256871,2.484702,2.5157509999999998,0.48160945999999705,1.7909091500000003,1.8539102309999995,{"$f":"AI501+AI649","v":1.4335516344494283},1.7849947183242616,1.1915058980827968,1.4507780040860925,1.2504516615541645]
[{"$f":"ROW()","v":675},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I502+I650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,15.036481,6.6850195899999996,18.106705600000002,6.4409703058024697,9.5398109839999972,{"$f":"AI502+AI650","v":18.891705309424363},12.904123975237049,9.5513972380977705,13.924191613708166,9.6020512107718652]
[{"$f":"ROW()","v":676},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I503+I651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749976,4.3077284419010615,3.9763030000000001,5.5524810000000002,6.8073491000000024,3.8762466199999999,3.1462403709999998,{"$f":"AI503+AI651","v":5.7865215870430005},5.3016525279362998,4.9785274397453527,4.9684795450986128,4.9725922947804406]
[{"$f":"ROW()","v":677},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I504+I652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,8.2008430000000008,15.666737550000001,15.800844420000002,{"$f":"AG504+AG652","v":20.116850330000002},15.679443110999998,{"$f":"AI504+AI652","v":19.274496857160965},17.712005060841452,17.835565722778348,19.554282129306362,15.312762423161061]
[{"$f":"ROW()","v":678},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718904,1.9637000000000002E-2,0,0,0,0,0.49802299999999999,1.0845629999999999,-0.13149851999999995,1.0329648899999999,4.5584311189999998,{"$f":"AI505+AI653","v":1.4910641071539374},25.313270321363383,19.67211334625129,7.4428232253824804,3.0264214698027621]
[{"$f":"ROW()","v":679},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I506+I654","v":0},0,0,0,0,0,-0.11984469,1.7943513999999998,1.4154523300000001,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI506+AI654","v":0},0,0,0,0]
[{"$f":"ROW()","v":680},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y507+Y655","v":0},0,0,0,0,2.0551283054805665,1.6727727780717125,1.5790341567815571,1.7977970138241837,1.7154140751107188,{"$f":"AI507+AI655","v":1.8753924906228081},1.4998280223511746,1.4051638699761633,0.96048368533947015,0.85807861463734258]
[{"$f":"ROW()","v":681},null,"Total",null,null,null,null,null,{"$f":"SUM(I671:I680)","v":5.0594982414987797},3.2674119600000004,1.2552523400000002,0.77395160000000007,3.3767054100000005,52.17039363,384.24809023999995,5.2259448199999996,627.41745541,1.2817655700000001,618.86641092000013,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,39.087719305480569,42.075248918071715,52.180689076781562,39.21586478962665,40.431721967110718,{"$f":"SUM(AI671:AI680)","v":66.619301145247476},81.485762677388948,70.343373415508509,59.290538452657465,46.111494388906642]
[{"$f":"ROW()","v":682},"Modelled Capex (modelled)",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":683},null,"Pipeline",null,null,null,null,null,{"$f":"I510+I658","v":2.6532137879906417},5.5794926826108635E-2,0.11505117360557758,3.7159867684781319E-5,1.0644127832496852,12.3900141672906,371.0814151419288,1.7973695496968982,746.29957888276897,0,706.81974405068149,64.522989458705794,19.995886628555315,6.2510719486050563,0.76359838590042795,3.3400113708822512,0,0,0.1043108465148181,1.0672551459972025E-2,0.2779611535864136,0,2.461753787862385,1.0894521389399994,2.1589779999999999E-2,0,{"$f":"AI510+AI658","v":0.18694819684054823},0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":684},null,"Compression",null,null,null,null,null,{"$f":"I511+I659","v":-3.8158744519368568},2.4600725618919737,0.14991573159444149,-0.20179158142352899,0.31435448382467646,68.697614090094334,248.11110853947011,0.21278697396756302,191.77909650305619,0,159.77939875682176,42.797822265027783,11.357373340255222,7.3992546481055204,4.0056795172037019,5.76540506074915,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,2.9468827546417229,3.1758456910882109,4.1455604377155959,5.137415025120001,1.17634617,1.2741120000000001,{"$f":"AI511+AI659","v":7.8327274084859813},6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":685},null,"Metering",null,null,null,null,null,{"$f":"I512+I660","v":1.0929383970612276},1.0004104627319463,0.64411701650187214,-5.5840330043392061E-2,2.8622862933944333,0,0,0,0,0.11281511253963018,6.8603721249902838,0.48916787087822655,2.5323317443086699,1.2716323905274607,1.5702102210834792,4.7164167747366976,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,9.9632848569899739,4.6939221838120364,2.8918727030642195,3.5577304622999999,2.9621905300000004,2.5238360000000002,{"$f":"AI512+AI660","v":8.8412425735924636},8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":686},null,"Other Depreciable",null,null,null,null,null,{"$f":"I513+I661","v":9.7422527395192144},2.5410712824792387,1.3495935253165701,1.6180459838804471,1.5446067596273543,5.8677653048268681,1.2679791339953355,3.3700863123060025,8.5180946196838789,0.8060465263147053,18.36084078945402,65.427845093917909,6.0741584273527698,11.048206120795376,9.7806117759871363,14.97044670306845,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,5.2148864381724556,2.8603487938763399,2.6857488347752287,0.49413130595999699,1.7909091500000003,1.7877629999999998,{"$f":"AI513+AI661","v":1.3528616825127846},1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":687},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I514+I662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881,17.309753963450948,7.1367490559646312,18.5774799456,6.4409703058024697,9.1994319999999981,{"$f":"AI514+AI662","v":17.828352754283131},11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":688},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I515+I663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269,4.5774557633619128,5.927680989041284,6.9843401766000026,3.8762466199999999,3.0339830000000001,{"$f":"AI515+AI663","v":5.4608171355823627},4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":689},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I516+I664","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555,9.4406779500395732,16.725392186922246,16.211666374920004,20.116850330000002,15.120002999999999,{"$f":"AI516+AI664","v":18.189598212680242},16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":690},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0,0.57331603040230839,1.1578506034541283,-0.13491748151999997,1.0329648899999999,4.3957870000000003,{"$f":"AI517+AI665","v":1.4071369654664923},23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":691},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I518+I666","v":0},0,0,0,0,0,-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI518+AI666","v":0},0,0,0,0]
[{"$f":"ROW()","v":692},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y519+Y667","v":0},0,0,0,0,2.3658304979198568,1.7858077129055399,1.6200890448578777,1.7977970138241837,1.6542083655841069,{"$f":"AI519+AI667","v":1.769832756118501},1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]
[{"$f":"ROW()","v":693},null,"Total",null,null,null,null,null,{"$f":"SUM(I683:I692)","v":9.6725304726342269},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,892.78122186304222,177.4698423189335,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"SUM(AI683:AI692)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":694}]
["Approved DBNGP Capex Depreciation"]
["Capex Depreciation Approved"]
[{"$f":"ROW()","v":697},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":698},null,"Pipeline",null,null,null,null,null,0,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,7.2516403821802694E-3,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.2121493624197582E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169156E-2,2.7451400602169159E-2,2.7451400602169159E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698569E-2,3.0742305844698573E-2,3.0742305844698573E-2,3.9231417360239516E-2,3.9231417360239516E-2,3.9231417360239516E-2,3.9231417360239516E-2,3.9231417360239516E-2]
[{"$f":"ROW()","v":699},null,"Compression",null,null,null,null,null,0,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,3.7775987107171637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":700},null,"Metering",null,null,null,null,null,0,0,0,0,0,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.2757510099009906E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901E-2,1.6667491009901003E-2,1.6667491009901003E-2,1.8665608859667861E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2,1.8665608859667865E-2,6.0026118528415204E-2,6.0026118528415204E-2,6.0026118528415204E-2,6.0026118528415204E-2,6.0026118528415197E-2]
[{"$f":"ROW()","v":701},null,"Other",null,null,null,null,null,0,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.19918963201719039,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.18953018158161969,0.22281298785012935,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.22281298785012937,0.20959894313007071,0.20959894313007071,0.20959894313007071,0.20959894313007074,0.20959894313007074,0.22468078590142268,0.22468078590142268,0.22468078590142268,0.22468078590142268,0.22468078590142271]
[{"$f":"ROW()","v":702},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":705},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":706},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":707},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},null,"Total",null,null,null,null,null,{"$f":"SUM(I698:I707)","v":0},0.2442172595065423,0.2442172595065423,0.2442172595065423,0.2442172595065423,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.22440918530482717,0.26693187946219948,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.26693187946219954,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.25900685783443717,0.32393832179007742,0.32393832179007742,0.32393832179007742,0.32393832179007742,0.32393832179007742]
[{"$f":"ROW()","v":709},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":710},null,"Pipeline",null,null,null,null,null,0,0,4.7219983883964546E-3,4.7219983883964546E-3,4.7219983883964546E-3,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,4.651970088626292E-4,3.0387184378126658E-4,3.0387184378126658E-4,3.0387184378126653E-4,3.0387184378126653E-4,3.0387184378126647E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,3.4030034731189634E-4,4.4295552588292003E-4,4.4295552588292009E-4,4.4295552588292009E-4,4.4295552588292014E-4,4.4295552588292019E-4]
[{"$f":"ROW()","v":711},null,"Compression",null,null,null,null,null,0,0,0.1711724415793715,0.1711724415793715,0.1711724415793715,0,0,0,0,0,0,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196479E-2,5.2161174872196472E-2,5.8414316062735255E-2,5.8414316062735255E-2,5.8414316062735248E-2,5.8414316062735248E-2,5.8414316062735248E-2,6.2617560207470863E-2,6.2617560207470863E-2,6.2617560207470849E-2,6.2617560207470849E-2,6.2617560207470849E-2]
[{"$f":"ROW()","v":712},null,"Metering",null,null,null,null,null,0,0,1.1804995970991136E-3,1.1804995970991136E-3,1.1804995970991136E-3,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.1677461983013298E-2,1.4781724490512611E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.4781724490512609E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,1.6553774497156344E-2,5.000839189337191E-2,5.0008391893371903E-2,5.0008391893371903E-2,5.0008391893371903E-2,5.0008391893371903E-2]
[{"$f":"ROW()","v":713},null,"Other",null,null,null,null,null,0,0,0.19812718237980118,0.19812718237980118,0.19812718237980118,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,4.9435147543082224E-2,3.3485710039868402E-2,3.3485710039868402E-2,3.3485710039868395E-2,3.3485710039868395E-2,3.3485710039868388E-2,3.730370251814339E-2,3.730370251814339E-2,3.730370251814339E-2,3.7303702518143383E-2,3.7303702518143383E-2,3.9987917274983985E-2,3.9987917274983985E-2,3.9987917274983992E-2,3.9987917274983992E-2,3.9987917274983999E-2]
[{"$f":"ROW()","v":714},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":715},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":716},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":717},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,"Total",null,null,null,null,null,{"$f":"SUM(I710:I719)","v":0},0,0.37520212194466829,0.37520212194466829,0.37520212194466829,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,6.1577806534958153E-2,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635875,0.10073248124635874,0.11261209342534689,0.11261209342534689,0.11261209342534687,0.11261209342534687,0.11261209342534687,0.15305682490170969,0.15305682490170966,0.15305682490170966,0.15305682490170966,0.15305682490170966]
[{"$f":"ROW()","v":721},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,0,0,0,2.6645562334522872E-3,2.6645562334522872E-3,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,9.5925319508448543E-4,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267464E-3,1.0739819455267466E-3,1.0739819455267466E-3,1.2027321272073338E-3,1.2027321272073336E-3,1.2027321272073336E-3,1.2027321272073334E-3,1.2027321272073334E-3,1.5962459597253559E-3,1.5962459597253559E-3,1.5962459597253561E-3,1.5962459597253561E-3,1.5962459597253561E-3]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,0,0,0,0.17510744023636846,0.17510744023636846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,0,0,0,1.1804995970991136E-3,1.1804995970991136E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,7.5185658817204324E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,9.2883677117928075E-3,-1.3044774201879801,0,0,0,0,1.8503717077085941E-17,1.8503717077085941E-17,1.8503717077085941E-17,1.8503717077085938E-17,1.8503717077085938E-17]
[{"$f":"ROW()","v":725},null,"Other",null,null,null,null,null,0,0,0,0.22508192318023096,0.22508192318023096,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,2.6255601528076464E-2,9.7160666194622807E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.716066619462279E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100769E-3,9.6641444915100787E-3,9.6641444915100787E-3,1.0359534962301424E-2,1.0359534962301424E-2,1.0359534962301424E-2,1.0359534962301424E-2,1.0359534962301424E-2]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":730},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,"Total",null,null,null,null,null,{"$f":"SUM(I722:I731)","v":0},0,0,0.40403441924715083,0.40403441924715083,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,3.4733420604881382E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,2.0078416276781835E-2,-1.2936105435692629,1.086687661871741E-2,1.086687661871741E-2,1.0866876618717412E-2,1.0866876618717412E-2,1.1955780922026798E-2,1.1955780922026798E-2,1.19557809220268E-2,1.19557809220268E-2,1.19557809220268E-2]
[{"$f":"ROW()","v":733},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,0,0,0,0,6.0374122251640374E-3,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,3.0982492997198877E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,0,0,0,0,7.201047542304595E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,0,0,0,0,1.1804995970991139E-3,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,-6.5180578921568628E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other",null,null,null,null,null,0,0,0,0,0.18573193661026055,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,3.1478196812558354E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.5319368090902178E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,{"$f":"SUM(I734:I743)","v":0},0,0,0,0.26496032385556967,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,3.0826700848272638E-2,2.9421455088012576E-2,2.9421455088012579E-2,2.9421455088012579E-2,2.9421455088012582E-2,2.9421455088012586E-2,3.2948532711306329E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.2948532711306322E-2,3.5319368090902178E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902171E-2,3.5319368090902165E-2]
[{"$f":"ROW()","v":745},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,8.874671428571429E-3,1.0540565382740123E-2,1.0540565382740123E-2,1.0540565382740121E-2,1.0540565382740121E-2,1.0540565382740119E-2,1.1804180393864274E-2,1.1804180393864272E-2,1.180418039386427E-2,1.1804180393864272E-2,1.1804180393864274E-2,1.6268861170141338E-2,1.6268861170141338E-2,1.6268861170141334E-2,1.6268861170141334E-2,1.6268861170141334E-2]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.0794654948805446E-3,9.0794654948805446E-3,9.0794654948805464E-3,9.0794654948805464E-3,9.0794654948805464E-3,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.0167922183465903E-2,1.089956234057877E-2,1.089956234057877E-2,1.089956234057877E-2,1.089956234057877E-2,1.089956234057877E-2]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,0,0,0,0,0,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.3410525600000004E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600691E-2,3.9682125968600698E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,4.4439264530574861E-2,0.1156896720528435,0.1156896720528435,0.11568967205284349,0.11568967205284349,0.11568967205284349]
[{"$f":"ROW()","v":749},null,"Other",null,null,null,null,null,0,0,0,0,0,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.0049477000000005E-2,3.5690163808873729E-2,3.5690163808873729E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.5690163808873736E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.2545451912362459E-2,3.4887283323030586E-2,3.4887283323030586E-2,3.4887283323030586E-2,3.4887283323030586E-2,3.488728332303058E-2]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,{"$f":"SUM(I746:I755)","v":0},0,0,0,0,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,7.2334674028571438E-2,9.499232065509508E-2,9.499232065509508E-2,9.4992320655095094E-2,9.4992320655095094E-2,9.4992320655095108E-2,9.8956819020267511E-2,9.8956819020267511E-2,9.8956819020267484E-2,9.8956819020267511E-2,9.8956819020267511E-2,0.1777453788865942,0.1777453788865942,0.1777453788865942,0.1777453788865942,0.1777453788865942]
[{"$f":"ROW()","v":757},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,6.428073798771497E-2,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.12625984760079564,0.1413960222686044,0.14139602226860437,0.14139602226860437,0.14139602226860434,0.14139602226860434,0.19848488365811146,0.19848488365811148,0.19848488365811148,0.19848488365811148,0.19848488365811146]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,6.5567979875735885E-2,1.8892429120844525,1.8892429120844525,1.8892429120844523,1.8892429120844521,1.8892429120844521,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.1157275091326246,2.2392274596060981,2.2392274596060981,2.2392274596060981,2.2392274596060981,2.2392274596060981]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,2.2562137564379758E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13366357254049219,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716541,0.13094808955716544,0.14294660280418031,0.14294660280418034,0.14294660280418034,0.14294660280418037,0.14294660280418037,0.15207637839445207,0,0,0,0]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3644383328500727,0,0,0,0]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.213052888260407,0,0,0,0]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,{"$f":"SUM(I758:I767)","v":0},0,0,0,0,0,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,0.28607442796832283,2.1464508492424135,2.1464508492424135,2.146450849242413,2.146450849242413,2.146450849242413,2.4000701342054094,2.4000701342054089,2.4000701342054089,2.4000701342054089,2.4000701342054089,5.1672799427691407,2.4377123432642098,2.4377123432642098,2.4377123432642098,2.4377123432642094]
[{"$f":"ROW()","v":769},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,8.204620497483156E-2,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,3.8915134170210655,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969,4.3580324879800969,6.2288238020084563,6.2288238020084563,6.2288238020084563,6.2288238020084563,6.2288238020084563]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,2.2928337188221817,2.2928337188221817,2.2928337188221817,2.2928337188221817,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.1959636496797534,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509216,6.9348234284509207,7.3819223919808721,7.3819223919808712,7.3819223919808721,7.381922391980873,7.3819223919808721]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,2.4613861492449474E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0.10597634809249082,0.10597634809249082,0.10597634809249082,0.10597634809249082,1.444121233616761E-2,1.4441212336167608E-2,1.4441212336167608E-2,1.4441212336167606E-2,1.4441212336167604E-2,-2.1814106763831802,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83041994026127042,0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,{"$f":"SUM(I770:I779)","v":0},0,0,0,0,0,0,2.5054701333819533,2.5054701333819533,2.5054701333819533,2.5054701333819533,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,10.101918279036987,9.1114452400478392,11.292855916431019,11.292855916431019,11.292855916431019,11.292855916431018,14.441166134250599,13.610746193989328,13.610746193989328,13.610746193989328,13.610746193989328]
[{"$f":"ROW()","v":781},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,3.631826415092994,3.631826415092994,3.631826415092994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,3.9102535896496424,3.9102535896496424,3.9102535896496424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,3.0768102526523844E-3,3.0768102526523844E-3,3.0768102526523844E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,5.2989509906791021E-2,5.2989509906791021E-2,5.2989509906791021E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2,0.19941571970239858,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29993599011191069,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79008628509919643,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,{"$f":"SUM(I782:I791)","v":0},0,0,0,0,0,0,0,7.5981463249020802,7.5981463249020802,7.5981463249020802,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.9529585597466493E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014794005E-2,7.0757861014793991E-2,7.0757861014793991E-2,1.2894379949135057,0,0,0,0]
[{"$f":"ROW()","v":793},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,3.9136626343121366,3.9136626343121366,7.4710335523270341,7.4710335523270341,7.4710335523270341,7.471033552327035,7.471033552327035,8.366669583463576,8.366669583463576,8.366669583463576,8.3666695834635743,8.3666695834635743,12.383334783273897,12.383334783273897,12.383334783273899,12.383334783273899,12.383334783273899]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,1.3470083903142402,1.3470083903142402,4.633553661191848,4.633553661191848,4.633553661191848,4.6335536611918471,4.6335536611918471,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152,5.1890293637304152,4.5245990513310224,4.5245990513310224,4.5245990513310224,4.5245990513310224,4.5245990513310224]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.18256201069510769,0.18256201069510769,0.19539248513852345,0.19539248513852348,0.19539248513852348,0.1953924851385235,0.1953924851385235,0.17987418857480653,0.17987418857480655,0.17987418857480653,0.17987418857480653,0.17987418857480653,1.1150366348152616,0,0,0,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1410836636073252,0,0,0,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7254012476953944E-3,6.7254012476953909E-3,6.7254012476953909E-3,0,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.895180449220518,0,0,0,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,{"$f":"SUM(I794:I803)","v":0},0,0,0,0,0,0,0,0,5.4432330353214846,5.4432330353214846,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,12.299979698657406,13.735573135768799,13.735573135768799,13.735573135768799,13.735573135768796,13.735573135768796,39.065959983495716,16.914659235852614,16.914659235852618,16.907933834604922,16.907933834604922]
[{"$f":"ROW()","v":805},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":806},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.1938963535350071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.3675401736494841E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.5959639082535669E-3,1.5959639082535669E-3,1.5959639082535671E-3,1.5959639082535671E-3,1.5959639082535673E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170797E-3,1.7872898835170799E-3,1.7872898835170799E-3,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.21709700256685099,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,1.0375649875240877E-2,7.1435074072915715E-3,7.1435074072915706E-3,7.1435074072915697E-3,7.1435074072915697E-3,7.1435074072915689E-3,0.10899749642298537,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9270633328814912E-2,0,0,0,0]
[{"$f":"ROW()","v":811},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1944747996733217E-2,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},null,"Total",null,null,null,null,null,{"$f":"SUM(I806:I815)","v":0},0,0,0,0,0,0,0,0,0,1.424668757838353,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,1.1971613783494444E-2,8.9307972908086505E-3,8.9307972908086505E-3,8.9307972908086487E-3,8.9307972908086487E-3,8.9307972908086487E-3,0.22021287774853349,0,0,0,0]
[{"$f":"ROW()","v":817},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":818},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,6.9994271425714292,6.9994271425714292,6.9994271425714283,6.9994271425714283,6.9994271425714283,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456,7.8385264589236456,11.664100706697392,11.66410070669739,11.66410070669739,11.66410070669739,11.664100706697388]
[{"$f":"ROW()","v":819},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.8107500009999997,3.8107500009999997,3.8107500009999997,3.8107500009999997,3.8107500009999997,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2552962732388053,4.2674708578624756,4.2674708578624756,4.2674708578624756,4.2674708578624756,4.2674708578624756]
[{"$f":"ROW()","v":820},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9.5110734200000005E-2,9.5110734200000005E-2,9.5110734199999991E-2,9.5110734199999977E-2,9.5110734199999977E-2,0.10651271759369497,0.10651271759369497,0.10651271759369497,0.10651271759369496,0.10651271759369496,0.22453230617232803,0.224532306172328,0.224532306172328,0.224532306172328,0.224532306172328]
[{"$f":"ROW()","v":821},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.30541373500000141,0.30541373500000141,0.30541373500000135,0.30541373500000135,0.30541373500000135,0.34021254154355818,0.34021254154355818,0.34021254154355812,0.34021254154355818,0.34021254154355812,0.57103871437682951,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.109186287325364,1.109186287325364,1.109186287325364,1.1091862873253642,1.1091862873253642]
[{"$f":"ROW()","v":824},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.679613843762013,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Total",null,null,null,null,null,{"$f":"SUM(I818:I827)","v":0},0,0,0,0,0,0,0,0,0,0,11.210701612771432,11.210701612771432,11.21070161277143,11.21070161277143,11.21070161277143,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704,12.540547991299704,30.515942716196403,17.265290158057557,17.265290158057557,17.265290158057557,17.265290158057557]
[{"$f":"ROW()","v":829},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":830},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.30541927324245777,0.30541927324245782,0.30541927324245782,0.30541927324245782,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.73818781519784804,0.66533612139984677,0.66533612139984677,0.66533612139984677,0.66533612139984677,0.66533612139984688]
[{"$f":"ROW()","v":831},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.2759975613661383,1.2759975613661383,1.2759975613661385,1.2759975613661385,1.057861144596058,1.057861144596058,1.057861144596058,1.057861144596058,1.057861144596058,0.82860533954046711,0.82860533954046711,0.82860533954046722,0.82860533954046722,0.82860533954046733]
[{"$f":"ROW()","v":832},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,1.098897061273052E-2,7.1850128638031611E-3,7.1850128638031602E-3,7.1850128638031594E-3,7.1850128638031594E-3,7.1850128638031585E-3,1.4890157174640283E-3,1.4890157174640283E-3,1.4890157174640283E-3,1.4890157174640281E-3,1.4890157174640281E-3]
[{"$f":"ROW()","v":833},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"2.53957344986247-U837","v":2.3845066519111886},{"$f":"2.53957344986247-V837","v":2.3845066519111886},2.3845066519111886,2.3845066519111886,{"$f":"1.63905660561055-Y837","v":1.5389755232907267},{"$f":"1.63905660561055-Z837","v":1.5389755232907267},1.5389755232907267,1.5389755232907267,1.5389755232907267,2.4388430221276991,0,0,0,0]
[{"$f":"ROW()","v":834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2624563598461993,0,0,0,0]
[{"$f":"ROW()","v":835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1539451403002505,1.1539451403002503,1.1539451403002503,1.1539451403002501,1.1539451403002503]
[{"$f":"ROW()","v":836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8479480514770437,0,0,0,0]
[{"$f":"ROW()","v":837},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.53957344986247*$T$482","v":0.155066797951281},{"$f":"2.53957344986247*$T$482","v":0.155066797951281},0.155066797951281,0.155066797951281,{"$f":"1.63905660561055*$T$482","v":0.10008108231982336},{"$f":"1.63905660561055*$T$482","v":0.10008108231982336},0.10008108231982336,0.10008108231982336,0.10008108231982336,5.511302832161101E-2,5.511302832161101E-2,5.5113028321611017E-2,5.5113028321611024E-2,5.5113028321611031E-2]
[{"$f":"ROW()","v":838},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7714214601812654E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,"Total",null,null,null,null,null,{"$f":"SUM(I830:I839)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.1319792550837962,4.1319792550837962,4.1319792550837962,4.1319792550837962,3.4245763636664464,3.4422905782682589,3.4422905782682589,3.4422905782682589,3.4422905782682589,13.253736078730581,2.7044886452796391,2.7044886452796391,2.7044886452796391,2.7044886452796399]
[{"$f":"ROW()","v":841},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":842},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5E-2,5.5E-2,5.4999999999999993E-2,0.22892267843796391,0.22892267843796388,0.22892267843796388,0.22892267843796388,0.22892267843796388,0.25261710767954498,0.25261710767954498,0.25261710767954504,0.25261710767954504,0.25261710767954504]
[{"$f":"ROW()","v":843},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21882333333333334,0.21882333333333334,0.21882333333333337,0.29931270402485272,0.29931270402485272,0.29931270402485266,0.29931270402485266,0.29931270402485266,0.22475322958029145,0.22475322958029148,0.22475322958029148,0.22475322958029148,0.22475322958029148]
[{"$f":"ROW()","v":844},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7060000000000011E-3,9.7060000000000011E-3,9.7060000000000011E-3,4.1132217570941543E-2,4.1132217570941536E-2,4.1132217570941543E-2,4.1132217570941543E-2,4.1132217570941543E-2,-3.383801019600139E-2,0,0,0,0]
[{"$f":"ROW()","v":845},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.083-V849","v":6.0810433061062236E-2},{"$f":"0.083-W849","v":6.0810433061062236E-2},6.0810433061062236E-2,{"$f":"0.227634186106758-Y849","v":0.16677751128499266},{"$f":"0.227634186106758-Z849","v":0.16677751128499266},0.16677751128499266,0.16677751128499266,0.16677751128499266,0.16419143204682368,0.16419143204682368,0,0,0]
[{"$f":"ROW()","v":846},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1766498057021983,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40664296385610293,0.40664296385610305,0.40664296385610299,0.40664296385610299,0.40664296385610293]
[{"$f":"ROW()","v":848},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58016818691169902,0.58016818691169902,0,0,0]
[{"$f":"ROW()","v":849},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.083*$U$482","v":2.2189566938937769E-2},{"$f":"0.083*$U$482","v":2.2189566938937769E-2},2.2189566938937769E-2,{"$f":"0.227634186106758*$U$482","v":6.085667482176535E-2},{"$f":"0.227634186106758*$U$482","v":6.085667482176535E-2},6.085667482176535E-2,6.085667482176535E-2,6.085667482176535E-2,3.4245678954479573E-2,3.4245678954479573E-2,3.4245678954479566E-2,3.4245678954479566E-2,3.4245678954479566E-2]
[{"$f":"ROW()","v":850},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1453584966296239E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":851},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,"Total",null,null,null,null,null,{"$f":"SUM(I842:I851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.36652933333333332,0.36652933333333332,0.36652933333333332,0.75554820117421995,0.79700178614051609,0.79700178614051609,0.79700178614051609,0.79700178614051609,2.8054303945351386,1.6626185990289419,0.91825898007041906,0.91825898007041906,0.91825898007041906]
[{"$f":"ROW()","v":853},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":854},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9357142857142872E-2,5.9357142857142879E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,6.9407302483200192E-2,5.7823769824693887E-2,5.7823769824693887E-2,5.7823769824693894E-2,5.7823769824693901E-2,5.7823769824693901E-2]
[{"$f":"ROW()","v":855},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8400000000000016E-2,6.8400000000000016E-2,0.1996701808957799,0.1996701808957799,0.19967018089577993,0.1996701808957799,0.19967018089577993,0.17780624670154724,0.17780624670154724,0.17780624670154724,0.17780624670154727,0.17780624670154727]
[{"$f":"ROW()","v":856},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000015E-2,5.3100000000000008E-2,1.8087993476209551E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209548E-2,1.8087993476209544E-2,7.2880553936563019E-3,7.2880553936563027E-3,7.2880553936563027E-3,7.2880553936563036E-3,7.2880553936563045E-3]
[{"$f":"ROW()","v":857},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.0633333333333334-W861","v":5.5946827767872236E-2},{"$f":"0.0633333333333334-X861","v":5.5946827767872236E-2},{"$f":"0.341682228459286-Y861","v":0.30183215979401729},{"$f":"0.341682228459286-Z861","v":0.30183215979401729},0.30183215979401729,0.30183215979401729,0.30183215979401729,0.57644902150056099,0.57644902150056088,0.57644902150056088,0,0]
[{"$f":"ROW()","v":858},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2458803893886239,0,0,0,0]
[{"$f":"ROW()","v":859},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16069077978144083,0.16069077978144083,0.16069077978144086,0.16069077978144092,0.16069077978144092]
[{"$f":"ROW()","v":860},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38740294144888165,0.38740294144888132,0.38740294144888132,0,0]
[{"$f":"ROW()","v":861},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0633333333333334*$V$482","v":7.3865055654611577E-3},{"$f":"0.0633333333333334*$V$482","v":7.3865055654611577E-3},{"$f":"0.341682228459286*$V$482","v":3.9850068665268697E-2},{"$f":"0.341682228459286*$V$482","v":3.9850068665268697E-2},3.9850068665268697E-2,3.9850068665268697E-2,3.9850068665268697E-2,2.2848900179094925E-2,2.2848900179094928E-2,2.2848900179094928E-2,2.2848900179094928E-2,2.2848900179094928E-2]
[{"$f":"ROW()","v":862},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":864},null,"Total",null,null,null,null,null,{"$f":"SUM(I854:I863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.24419047619047632,0.24419047619047632,0.62884770531447565,0.62884770531447565,0.62884770531447565,0.62884770531447565,0.62884770531447565,2.6361901042185001,1.3903097148298755,1.3903097148298755,0.42645775188043328,0.42645775188043333]
[{"$f":"ROW()","v":865},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":866},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.357142857142859E-3,8.471513023540234E-3,8.471513023540234E-3,8.471513023540234E-3,8.4715130235402357E-3,8.4715130235402357E-3,8.4446741805338493E-3,8.4446741805338493E-3,8.4446741805338493E-3,8.4446741805338493E-3,8.4446741805338493E-3]
[{"$f":"ROW()","v":867},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3066666666666686E-2,0.10363254992386509,0.10363254992386507,0.10363254992386507,0.10363254992386506,0.10363254992386504,6.1335018510523621E-2,6.1335018510523621E-2,6.1335018510523615E-2,6.1335018510523615E-2,6.1335018510523608E-2]
[{"$f":"ROW()","v":868},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3100000000000008E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,2.3662699086260727E-2,1.8993885271777377E-2,1.8993885271777377E-2,1.8993885271777377E-2,1.8993885271777377E-2,1.8993885271777377E-2]
[{"$f":"ROW()","v":869},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.15-X873","v":0.14982776658222008},{"$f":"0.256321845882183-Y873","v":0.25602753129839667},{"$f":"0.256321845882183-Z873","v":0.25602753129839667},0.25602753129839667,0.25602753129839667,0.25602753129839667,0.4081991677031846,0.4081991677031846,0.40819916770318454,0.40819916770318454,0]
[{"$f":"ROW()","v":870},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77692179686631357,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8779966153713096E-2,6.8779966153713096E-2,6.8779966153713096E-2,6.8779966153713096E-2,6.877996615371311E-2]
[{"$f":"ROW()","v":872},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45787579601749256,0.45787579601749245,0.45787579601749251,0.45787579601749251,0]
[{"$f":"ROW()","v":873},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.15*$W$482","v":1.7223341777991173E-4},{"$f":"0.256321845882183*$W$482","v":2.9431458378629448E-4},{"$f":"0.256321845882183*$W$482","v":2.9431458378629448E-4},2.9431458378629448E-4,2.9431458378629448E-4,2.9431458378629448E-4,1.7208665533026169E-4,1.7208665533026169E-4,1.7208665533026169E-4,1.7208665533026169E-4,1.7208665533026169E-4]
[{"$f":"ROW()","v":874},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Total",null,null,null,null,null,{"$f":"SUM(I866:I875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30352380952380953,0.39208860791584904,0.39208860791584904,0.39208860791584904,0.39208860791584904,0.39208860791584899,1.8007223913588692,1.0238005944925552,1.0238005944925554,1.0238005944925554,0.15772563077187818]
[{"$f":"ROW()","v":877},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":878},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7040232285714292E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2,3.7040232285714285E-2,4.590718903070639E-2,4.590718903070639E-2,4.590718903070639E-2,4.590718903070639E-2,4.5907189030706397E-2]
[{"$f":"ROW()","v":879},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14918747599999996,0.14918747599999999,0.14918747599999999,0.14918747599999999,0.14918747599999999,6.7780960380688815E-2,6.7780960380688815E-2,6.7780960380688815E-2,6.7780960380688829E-2,6.7780960380688815E-2]
[{"$f":"ROW()","v":880},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3226110600000005E-2,7.3226110600000005E-2,7.3226110600000019E-2,7.3226110600000019E-2,7.3226110600000019E-2,4.7868900181107017E-2,4.7868900181107017E-2,4.7868900181107017E-2,4.7868900181107017E-2,4.7868900181107024E-2]
[{"$f":"ROW()","v":881},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.391149908-Y885","v":0.38738009466642703},{"$f":"0.391149908-Z885","v":0.38738009466642703},0.38738009466642703,0.38738009466642703,0.38738009466642703,0.57802148997366931,0.57802148997366931,0.57802148997366931,0.57802148997366931,0.57802148997366931]
[{"$f":"ROW()","v":882},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4334727038970128,0,0,0,0]
[{"$f":"ROW()","v":883},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10216214406034538,0.10216214406034538,0.10216214406034538,0.10216214406034538,0.10216214406034538]
[{"$f":"ROW()","v":884},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82870788459101652,0.82870788459101652,0.82870788459101674,0.82870788459101652,0.82870788459101652]
[{"$f":"ROW()","v":885},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.391149908*$X$482","v":3.7698133335729682E-3},{"$f":"0.391149908*$X$482","v":3.7698133335729682E-3},3.7698133335729682E-3,3.7698133335729682E-3,3.7698133335729682E-3,2.2450405358813998E-3,2.2450405358813998E-3,2.2450405358813998E-3,2.2450405358813998E-3,2.2450405358813998E-3]
[{"$f":"ROW()","v":886},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9711099999993884E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,"Total",null,null,null,null,null,{"$f":"SUM(I878:I887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64763261688571483,0.65060372688571422,0.65060372688571422,0.65060372688571422,0.65060372688571422,4.1061663126504273,1.6726936087534148,1.6726936087534152,1.6726936087534148,1.6726936087534148]
[{"$f":"ROW()","v":889},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":890},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504674998E-2,5.2521454504675005E-2,0,0,0,0,0]
[{"$f":"ROW()","v":891},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5204563013116148,0.5204563013116148,0.5204563013116148,0.5204563013116148,6.5168225983953582E-2,6.5168225983953582E-2,6.5168225983953568E-2,6.5168225983953568E-2,6.5168225983953568E-2]
[{"$f":"ROW()","v":892},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2,7.2073398096359542E-2,0.12266330329805138,0.12266330329805138,0.12266330329805138,0.12266330329805139,0.12266330329805139]
[{"$f":"ROW()","v":893},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.0798384849376901-Z897","v":7.9193439240720392E-2},{"$f":"0.0798384849376901-AA897","v":7.9193439240720392E-2},7.9193439240720392E-2,7.9193439240720392E-2,0.2373558095085227,0.23735580950852264,0.23735580950852264,0.2373558095085227,0.23735580950852264]
[{"$f":"ROW()","v":894},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69858323846181847,0,0,0,0]
[{"$f":"ROW()","v":895},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8876835583681807E-2,5.8876835583681807E-2,5.8876835583681821E-2,5.8876835583681821E-2,5.8876835583681821E-2]
[{"$f":"ROW()","v":896},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55226781072368192,0.55226781072368181,0.55226781072368181,0.5522678107236817,0.55226781072368181]
[{"$f":"ROW()","v":897},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0798384849376901*$Y$482","v":6.4504569696969779E-4},{"$f":"0.0798384849376901*$Y$482","v":6.4504569696969779E-4},6.4504569696969779E-4,6.4504569696969779E-4,3.9082545718050079E-4,3.9082545718050084E-4,3.9082545718050089E-4,3.9082545718050089E-4,3.9082545718050095E-4]
[{"$f":"ROW()","v":898},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16,-1.959975418805562E-15,0,0,0,0]
[{"$f":"ROW()","v":900},null,"Total",null,null,null,null,null,{"$f":"SUM(I890:I899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.72488963885033986,0.72488963885033986,0.72488963885033986,0.72488963885033986,1.7353060490168883,1.0367228105550716,1.0367228105550719,1.0367228105550716,1.0367228105550719]
[{"$f":"ROW()","v":901},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":902},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5581244632608512E-2,3.5581244632608512E-2,3.5581244632608512E-2,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51144909611691292,0.51144909611691292,0.51144909611691292,0.14775345336428097,0.14775345336428097,0.14775345336428095,0.14775345336428095,0.14775345336428095]
[{"$f":"ROW()","v":904},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.367984690334348E-2,5.367984690334348E-2,5.3679846903343487E-2,0.12968474404439975,0.12968474404439975,0.12968474404439978,0.12968474404439978,0.12968474404439978]
[{"$f":"ROW()","v":905},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8230731920652464E-2,8.8230731920652464E-2,8.8230731920652464E-2,0.49869051679890714,0.49869051679890708,0.49869051679890725,0.49869051679890725,0.4986905167989073]
[{"$f":"ROW()","v":906},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51003459918626093,0.51003459918626093,0,0,0]
[{"$f":"ROW()","v":907},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10509654613528097,0.10509654613528097,0.10509654613528095,0.10509654613528095,0.10509654613528095]
[{"$f":"ROW()","v":908},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64561060639107937,0.64561060639107937,0.64561060639107937,0.64561060639107937,0.64561060639107937]
[{"$f":"ROW()","v":909},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"Total",null,null,null,null,null,{"$f":"SUM(I902:I911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68894091957351733,0.68894091957351733,0.68894091957351733,2.0368704659202095,2.0368704659202095,1.5268358667339483,1.5268358667339483,1.5268358667339483]
[{"$f":"ROW()","v":913},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":914},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3418066468516914E-2,2.3418066468516918E-2,2.0466238779406377E-3,2.0466238779406382E-3,2.0466238779406382E-3,2.0466238779406382E-3,2.0466238779406382E-3]
[{"$f":"ROW()","v":915},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39159686249505765,0.39159686249505765,8.3752611580792308E-2,8.3752611580792308E-2,8.3752611580792308E-2,8.3752611580792322E-2,8.3752611580792322E-2]
[{"$f":"ROW()","v":916},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7006780259556951E-2,1.7006780259556955E-2,0.2459676700727918,0.2459676700727918,0.24596767007279177,0.24596767007279177,0.24596767007279174]
[{"$f":"ROW()","v":917},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6577109136151978E-2,8.6577109136151978E-2,0.17772332372116562,0.17772332372116562,0.17772332372116564,0.17772332372116562,0.17772332372116562]
[{"$f":"ROW()","v":918},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60418814450245384,0.60418814450245395,0.60418814450245395,0,0]
[{"$f":"ROW()","v":919},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32888225964478524,0.32888225964478529,0.32888225964478529,0.32888225964478529,0.32888225964478529]
[{"$f":"ROW()","v":920},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.293142901976227,0.293142901976227,0.29314290197622705,0.29314290197622705,0.29314290197622705]
[{"$f":"ROW()","v":921},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Total",null,null,null,null,null,{"$f":"SUM(I914:I923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51859881835928345,0.51859881835928345,1.7357035353761567,1.7357035353761567,1.7357035353761567,1.1315153908737028,1.1315153908737028]
[{"$f":"ROW()","v":925},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":926},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6817956012720789E-2,2.087976094580141E-4,2.087976094580141E-4,2.087976094580141E-4,2.0879760945801413E-4,2.0879760945801413E-4]
[{"$f":"ROW()","v":927},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33910712754558031,6.2288681448609877E-2,6.2288681448609877E-2,6.2288681448609877E-2,6.2288681448609877E-2,6.2288681448609877E-2]
[{"$f":"ROW()","v":928},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2979585671114893E-2,0.18586028135912441,0.18586028135912441,0.18586028135912441,0.18586028135912441,0.18586028135912444]
[{"$f":"ROW()","v":929},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.868626949868376E-2,0.2676406141124999,0.2676406141124999,0.2676406141124999,0.2676406141124999,0.2676406141124999]
[{"$f":"ROW()","v":930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50423711557499984,0.50423711557499984,0.50423711557499995,0.50423711557499995,0]
[{"$f":"ROW()","v":931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49110909322499985,0.49110909322499985,0.49110909322499985,0.49110909322499996,0.49110909322499985]
[{"$f":"ROW()","v":932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65289204056249972,0.65289204056249972,0.65289204056249972,0.65289204056249983,0.65289204056249983]
[{"$f":"ROW()","v":933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":934},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":936},null,"Total",null,null,null,null,null,{"$f":"SUM(I926:I935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48759093872809978,2.1642366238921915,2.1642366238921915,2.1642366238921915,2.164236623892192,1.6599995083171919]
[{"$f":"ROW()","v":937},"Capex 2020",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":938},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4915008303571423E-3,5.4915008303571414E-3,5.4915008303571414E-3,5.4915008303571405E-3,5.4915008303571414E-3]
[{"$f":"ROW()","v":939},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1507550387499988E-2,8.1507550387499988E-2,8.1507550387500002E-2,8.1507550387500002E-2,8.1507550387500016E-2]
[{"$f":"ROW()","v":940},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2755735501274999,0.27557355012749996,0.27557355012749996,0.27557355012749996,0.27557355012749996]
[{"$f":"ROW()","v":941},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43271414696249993,0.43271414696249999,0.43271414696249999,0.43271414696250005,0.43271414696249999]
[{"$f":"ROW()","v":942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0035671011249998,1.0035671011249998,1.0035671011249998,1.0035671011249998,1.0035671011249998]
[{"$f":"ROW()","v":943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28391685232499991,0.28391685232499991,0.28391685232499991,0.28391685232499991,0.28391685232499991]
[{"$f":"ROW()","v":944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6396497794394187,0.6396497794394187,0.6396497794394187,0.63964977943941881,0.63964977943941881]
[{"$f":"ROW()","v":945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,"Total",null,null,null,null,null,{"$f":"SUM(I938:I947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7224204811972754,2.7224204811972754,2.7224204811972754,2.7224204811972754,2.7224204811972754]
[{"$f":"ROW()","v":949},"Capex 2021",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":950},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16752395330870523,0.16752395330870523,0.16752395330870523,0.16752395330870526]
[{"$f":"ROW()","v":952},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8432300841386196E-2,5.8432300841386196E-2,5.8432300841386189E-2,5.8432300841386189E-2]
[{"$f":"ROW()","v":953},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27828459034052144,0.27828459034052139,0.27828459034052139,0.27828459034052139]
[{"$f":"ROW()","v":954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9944091996282607,2.9944091996282607,2.9944091996282602,2.9944091996282607]
[{"$f":"ROW()","v":955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22802757613885286,0.22802757613885283,0.22802757613885286,0.22802757613885283]
[{"$f":"ROW()","v":956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6563225403768349,1.6563225403768351,1.6563225403768351,1.6563225403768354]
[{"$f":"ROW()","v":957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1414747659924253E-2,6.1414747659924253E-2,6.1414747659924253E-2,6.1414747659924253E-2]
[{"$f":"ROW()","v":958},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.15587287859441E-2,5.15587287859441E-2,5.15587287859441E-2,5.1558728785944107E-2]
[{"$f":"ROW()","v":960},null,"Total",null,null,null,null,null,{"$f":"SUM(I950:I959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4959736370804304,5.4959736370804304,5.4959736370804295,5.4959736370804304]
[{"$f":"ROW()","v":961},"Capex 2022",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":962},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0149062865874171E-2,8.0149062865874171E-2,8.0149062865874171E-2]
[{"$f":"ROW()","v":964},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9905440583009079E-2,3.9905440583009086E-2,3.9905440583009086E-2]
[{"$f":"ROW()","v":965},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16853521739514116,0.16853521739514118,0.16853521739514118]
[{"$f":"ROW()","v":966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.58403303201733059,0.58403303201733059,0.58403303201733059]
[{"$f":"ROW()","v":967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.19099589317277788,0.19099589317277785,0.19099589317277785]
[{"$f":"ROW()","v":968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.9042250610067195,1.9042250610067195,1.9042250610067195]
[{"$f":"ROW()","v":969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,6.916661216305027E-2,6.916661216305027E-2,6.916661216305027E-2]
[{"$f":"ROW()","v":970},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.8918246938865392E-2,3.8918246938865392E-2,3.8918246938865392E-2]
[{"$f":"ROW()","v":972},null,"Total",null,null,null,null,null,{"$f":"SUM(I962:I971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.075928566142768,3.075928566142768,3.075928566142768]
[{"$f":"ROW()","v":973},"Capex 2023",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":974},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":975},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8815497784817588E-2,9.8815497784817588E-2]
[{"$f":"ROW()","v":976},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6700474980495989E-2,4.6700474980495989E-2]
[{"$f":"ROW()","v":977},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11741301439993093,0.11741301439993092]
[{"$f":"ROW()","v":978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.47645714653370136,0.47645714653370136]
[{"$f":"ROW()","v":979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.20575281730537356,0.20575281730537356]
[{"$f":"ROW()","v":980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.85299432779592887,0.85299432779592887]
[{"$f":"ROW()","v":981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.7868007818624555E-2,1.7868007818624555E-2]
[{"$f":"ROW()","v":982},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.5306727065336926E-2,3.5306727065336926E-2]
[{"$f":"ROW()","v":984},null,"Total",null,null,null,null,null,{"$f":"SUM(I974:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8513080136842097,1.8513080136842097]
[{"$f":"ROW()","v":985},"Capex 2024",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":986},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2109245291181002E-2]
[{"$f":"ROW()","v":988},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9959157883674108E-2]
[{"$f":"ROW()","v":989},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7581567929722631E-2]
[{"$f":"ROW()","v":990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.94404915216339236]
[{"$f":"ROW()","v":991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.19234577693158381]
[{"$f":"ROW()","v":992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.13802327104979]
[{"$f":"ROW()","v":993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.13454219675293919]
[{"$f":"ROW()","v":994},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.9179530710015072E-2]
[{"$f":"ROW()","v":996},null,"Total",null,null,null,null,null,{"$f":"SUM(I986:I995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6677898987122979]
[{"$f":"ROW()","v":997},"Capex 2025",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":998},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1005},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1007},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1008},null,"Total",null,null,null,null,null,{"$f":"SUM(I998:I1007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1009},"Capex Depreciation",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ 31/12/2010]",null,null,null,null,"AA4  [m$ 31/12/2015]",null,null,null,null,"AA5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1010},null,"Pipeline",null,null,null,null,null,{"$f":"I698+I710+I722+I734+I746+I758+I770+I782+I794+I806+I818+I830+I842+I854+I866+I878+I890+I902+I914+I926+I938","v":0},7.2516403821802694E-3,1.1973638770576724E-2,1.4638195004029011E-2,2.0675607229193049E-2,3.2420925081646096E-2,9.6701663069361066E-2,0.17874786804419263,3.8105742831371865,7.7242369174493231,8.9181332709843311,18.527603779294544,18.833023052537001,18.888023052536997,18.947380195394139,18.954737338251281,21.830743612777272,21.883265067281947,21.918846311914557,21.942264378383069,22.01908233439579,{"$f":"AD698+AD710+AD722+AD734+AD746+AD758+AD770+AD782+AD794+AD806+AD818+AD830+AD842+AD854+AD866+AD878+AD890+AD902+AD914+AD926+AD938+AD950+AD962+AD974+AD986+AD998","v":31.570159440086922},{"$f":"AE698+AE710+AE722+AE734+AE746+AE758+AE770+AE782+AE794+AE806+AE818+AE830+AE842+AE854+AE866+AE878+AE890+AE902+AE914+AE926+AE938+AE950+AE962+AE974+AE986+AE998","v":31.570159440086922},31.570159440086925,31.570159440086925,31.570159440086922]
[{"$f":"ROW()","v":1011},null,"Compression",null,null,null,null,null,{"$f":"I699+I711+I723+I735+I747+I759+I771+I783+I795+I807+I819+I831+I843+I855+I867+I879+I891+I903+I915+I927+I939","v":0},3.7775987107171637E-2,0.20894842868654315,0.3840558689229116,0.45606634434595755,0,6.5567979875735885E-2,2.3584016986979175,6.2686552883475599,7.6156636786618002,7.629339080398295,16.59075086432313,17.86674842568927,18.085571759022603,18.153971759022603,18.247038425689269,20.373122868239523,20.893579169551138,21.405028265668051,21.796625128163107,22.135732255708689,{"$f":"AD699+AD711+AD723+AD735+AD747+AD759+AD771+AD783+AD795+AD807+AD819+AD831+AD843+AD855+AD867+AD879+AD891+AD903+AD915+AD927+AD939+AD951+AD963+AD975+AD987+AD999","v":20.287488200807168},20.455012154115874,20.535161216981749,20.633976714766565,20.726085960057745]
[{"$f":"ROW()","v":1012},null,"Metering",null,null,null,null,null,{"$f":"I700+I712+I724+I736+I748+I760+I772+I784+I796+I808+I820+I832+I844+I856+I868+I880+I892+I904+I916+I928+I940","v":0},0,1.1804995970991136E-3,2.3609991941982273E-3,3.5414987912973411E-3,6.4712257774527965E-2,8.7274395338907726E-2,0.1118882568313572,0.11496506708400958,0.11496506708400958,0.11496506708400958,0.17712640728906065,0.18811537790179123,0.19782137790179116,0.2509213779017912,0.30402137790179118,-0.95322473122615392,0.42332608705818564,0.47700593396152913,0.49401271422108606,0.50699229989220096,1.4518078839168291,1.5440781949542171,1.5839836355372261,1.6306841105177221,1.6706432684013963]
[{"$f":"ROW()","v":1013},null,"Other",null,null,null,null,null,{"$f":"I701+I713+I725+I737+I749+I761+I773+I785+I797+I809+I821+I833+I845+I857+I869+I881+I893+I905+I917+I929+I941","v":0},0.19918963201719039,0.39731681439699157,0.62239873757722253,0.80813067418748308,0.32674860446533677,0.46041217700582893,0.56638852509831972,0.61937803500511079,0.80194004570021848,1.0190370482670694,1.0672271409109118,3.4517337928221004,3.5125442258831625,3.5684910536510346,3.7183188202332547,1.5325776200594037,3.7931817356833042,3.8814124676039565,3.9679895767401083,4.0266758462387919,8.2716283777201003,3.9645050022209958,3.9688487875693141,3.5098127804686845,3.1891951806952226]
[{"$f":"ROW()","v":1014},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I702+I714+I726+I738+I750+I762+I774+I786+I798+I810+I822+I834+I846+I858+I870+I882+I894+I906+I918+I930+I942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.040719874449,5.616436160016975,5.6904345928480451,5.5627035948792924,6.0025156314676851]
[{"$f":"ROW()","v":1015},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I703+I715+I727+I739+I751+I763+I775+I787+I799+I811+I823+I835+I847+I859+I871+I883+I895+I907+I919+I931+I943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2760142696386607,4.5040418457775129,4.6950377389502904,4.8940651550079695,5.086410931939553]
[{"$f":"ROW()","v":1016},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I704+I716+I728+I740+I752+I764+I776+I788+I800+I812+I824+I836+I848+I860+I872+I884+I896+I908+I920+I932+I944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.385964154139174,6.6940404884388309,8.018097362533851,8.4836887488809012,9.1638362239131972]
[{"$f":"ROW()","v":1017},null,"Building",null,null,null,null,null,{"$f":"I705+I717+I729+I741+I753+I765+I777+I789+I801+I813+I825+I837+I849+I861+I873+I885+I897+I909+I921+I933+I945","v":0},0,0,0,0,0,0,0,0,0,0,0,0.155066797951281,0.17725636489021879,0.18464287045567995,0.18481510387345987,0.20485195372421663,0.20549699942118632,0.20549699942118632,0.20549699942118632,0.20549699942118632,0.11501556010357766,0.17643030776350191,0.24559691992655219,0.26346492774517677,0.39800712449811593]
[{"$f":"ROW()","v":1018},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I706+I718+I730+I742+I754+I766+I778+I790+I802+I814+I826+I838+I850+I862+I874+I886+I898+I910+I922+I934+I946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2138909568108282E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1019},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I707+I719+I731+I743+I755+I767+I779+I791+I803+I815+I827+I839+I851+I863+I875+I887+I899+I911+I923+I935+I947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5710270094346589E-16,4.5710270094346599E-16,4.5710270094346599E-16,4.5710270094346599E-16,-1.959975418805562E-15,5.15587287859441E-2,9.0476975724809491E-2,0.12578370279014642,0.16496323350016151]
[{"$f":"ROW()","v":1020},null,"Total",null,null,null,null,null,{"$f":"SUM(I1010:I1019)","v":0},0.2442172595065423,0.61941938145121056,1.0234538006983613,1.2884141245539311,0.42388178732151083,0.70995621528983355,3.2154263486717869,10.813572673573866,16.256805708895349,17.681474466733707,36.362708191817646,40.494687446901438,40.86121678023477,41.105407256425252,41.408931065949055,42.925932414006162,47.198849058995762,47.88778997856928,48.406388796928553,48.893979735656657,{"$f":"SUM(AD1010:AD1019)","v":126.39879776086143},{"$f":"SUM(AE1010:AE1019)","v":74.576262322160773},76.397796670158769,{"$f":"SUM(AG1010:AG1019)","v":76.674339175143388},{"$f":"SUM(AH1010:AH1019)","v":77.971816994560001}]
[{"$f":"ROW()","v":1021}]
[{"$f":"\"Capex Depreciation Approved [m$ \"&$E$28&\"] [Model]\"","v":"Capex Depreciation Approved [m$ 31/12/2024] [Model]"}]
[{"$f":"ROW()","v":1023},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1024},null,"Pipeline",null,null,null,null,null,{"$f":"I698/$M$28","v":0},1.2424989130096266E-2,1.2424989130096266E-2,1.2424989130096266E-2,1.2424989130096266E-2,3.790305411415202E-2,3.790305411415202E-2,3.790305411415202E-2,3.790305411415202E-2,3.790305411415202E-2,3.790305411415202E-2,{"$f":"T698/$S$28","v":3.9601591779755765E-2},3.9601591779755765E-2,3.9601591779755765E-2,3.9601591779755765E-2,3.9601591779755765E-2,{"$f":"Y698/$X$28","v":3.9601591779755772E-2},3.9601591779755772E-2,3.9601591779755772E-2,3.9601591779755772E-2,3.9601591779755772E-2,{"$f":"AD698/$AB$28","v":4.7144752118756815E-2},4.7144752118756815E-2,4.7144752118756815E-2,4.7144752118756815E-2,4.7144752118756815E-2]
[{"$f":"ROW()","v":1025},null,"Compression",null,null,null,null,null,{"$f":"I699/$M$28","v":0},6.4725524770734039E-2,6.4725524770734039E-2,6.4725524770734039E-2,6.4725524770734039E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1026},null,"Metering",null,null,null,null,null,{"$f":"I700/$M$28","v":0},0,0,0,0,2.1858767941224551E-2,2.1858767941224551E-2,2.1858767941224551E-2,2.1858767941224551E-2,2.1858767941224551E-2,2.1858767941224551E-2,2.4044644735347016E-2,2.404464473534702E-2,2.4044644735347016E-2,2.404464473534702E-2,2.404464473534702E-2,2.4044644735347016E-2,2.404464473534702E-2,2.404464473534702E-2,2.404464473534702E-2,2.404464473534702E-2,7.2133934206040959E-2,7.2133934206040959E-2,7.2133934206040959E-2,7.2133934206040959E-2,7.2133934206040945E-2]
[{"$f":"ROW()","v":1027},null,"Other",null,null,null,null,null,{"$f":"I701/$M$28","v":0},0.34129229832234959,0.34129229832234959,0.34129229832234959,0.34129229832234959,0.32474175798397376,0.32474175798397376,0.32474175798397376,0.32474175798397376,0.32474175798397376,0.32474175798397376,0.32143164991629852,0.32143164991629858,0.32143164991629858,0.32143164991629858,0.32143164991629858,0.27000095000150082,0.27000095000150082,0.27000095000150082,0.27000095000150087,0.27000095000150087,0.27000095000150087,0.27000095000150087,0.27000095000150087,0.27000095000150087,0.27000095000150087]
[{"$f":"ROW()","v":1028},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I702/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I703/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1030},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I704/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Building",null,null,null,null,null,{"$f":"I705/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1032},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I706/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I707/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1034},null,"Total",null,null,null,null,null,{"$f":"SUM(I1024:I1033)","v":0},0.41844281222317992,0.41844281222317992,0.41844281222317992,0.41844281222317992,0.38450358003935031,0.38450358003935031,0.38450358003935031,0.38450358003935031,0.38450358003935031,0.38450358003935031,0.38507788643140128,0.38507788643140139,0.38507788643140139,0.38507788643140139,0.38507788643140139,0.33364718651660363,0.33364718651660363,0.33364718651660363,0.33364718651660363,0.33364718651660363,{"$f":"SUM(AD1024:AD1033)","v":0.38927963632629864},0.38927963632629864,0.38927963632629864,0.38927963632629864,0.38927963632629864]
[{"$f":"ROW()","v":1035},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1036},null,"Pipeline",null,null,null,null,null,{"$f":"I710/$M$28","v":0},0,8.0906905963417548E-3,8.0906905963417548E-3,8.0906905963417548E-3,7.9707038323012318E-4,7.9707038323012318E-4,7.9707038323012318E-4,7.9707038323012318E-4,7.9707038323012318E-4,7.9707038323012318E-4,{"$f":"T710/$S$28","v":4.3836774979840359E-4},4.3836774979840359E-4,4.3836774979840349E-4,4.3836774979840349E-4,4.3836774979840343E-4,{"$f":"Y710/$X$28","v":4.3836774979840376E-4},4.3836774979840376E-4,4.3836774979840376E-4,4.3836774979840376E-4,4.3836774979840376E-4,{"$f":"AD710/$AB$28","v":5.3230369618377548E-4},5.3230369618377559E-4,5.3230369618377559E-4,5.323036961837757E-4,5.323036961837757E-4]
[{"$f":"ROW()","v":1037},null,"Compression",null,null,null,null,null,{"$f":"I711/$M$28","v":0},0,0.29328753411738862,0.29328753411738862,0.29328753411738862,0,0,0,0,0,0,7.5248093311419392E-2,7.5248093311419392E-2,7.5248093311419392E-2,7.5248093311419392E-2,7.5248093311419378E-2,{"$f":"Y711/$X$28","v":7.5248093311419392E-2},7.5248093311419392E-2,7.5248093311419392E-2,7.5248093311419392E-2,7.5248093311419392E-2,7.5248093311419448E-2,7.5248093311419448E-2,7.5248093311419434E-2,7.5248093311419434E-2,7.5248093311419434E-2]
[{"$f":"ROW()","v":1038},null,"Metering",null,null,null,null,null,{"$f":"I712/$M$28","v":0},0,2.0226726490854387E-3,2.0226726490854387E-3,2.0226726490854387E-3,2.0008209254638924E-2,2.0008209254638924E-2,2.0008209254638924E-2,2.0008209254638924E-2,2.0008209254638924E-2,2.0008209254638924E-2,2.1324224128215996E-2,2.1324224128215993E-2,2.1324224128215993E-2,2.1324224128215993E-2,2.1324224128215993E-2,{"$f":"Y712/$X$28","v":2.1324224128216013E-2},2.1324224128216013E-2,2.1324224128216013E-2,2.1324224128216013E-2,2.1324224128216013E-2,6.0095540724972481E-2,6.0095540724972474E-2,6.0095540724972474E-2,6.0095540724972474E-2,6.0095540724972474E-2]
[{"$f":"ROW()","v":1039},null,"Other",null,null,null,null,null,{"$f":"I713/$M$28","v":0},0,0.33947189293817265,0.33947189293817265,0.33947189293817265,8.4702376082641279E-2,8.4702376082641279E-2,8.4702376082641279E-2,8.4702376082641279E-2,8.4702376082641279E-2,8.4702376082641279E-2,4.8306730817565376E-2,4.8306730817565376E-2,4.8306730817565369E-2,4.8306730817565369E-2,4.8306730817565355E-2,{"$f":"Y713/$X$28","v":4.8053844967251083E-2},4.8053844967251083E-2,4.8053844967251083E-2,4.8053844967251076E-2,4.8053844967251076E-2,4.8053844967251104E-2,4.8053844967251104E-2,4.8053844967251111E-2,4.8053844967251111E-2,4.8053844967251125E-2]
[{"$f":"ROW()","v":1040},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I714/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y714/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I715/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y715/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I716/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y716/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Building",null,null,null,null,null,{"$f":"I717/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y717/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I718/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y718/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I719/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y719/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"Total",null,null,null,null,null,{"$f":"SUM(I1036:I1045)","v":0},0,0.64287279030098854,0.64287279030098854,0.64287279030098854,0.10550765572051032,0.10550765572051032,0.10550765572051032,0.10550765572051032,0.10550765572051032,0.10550765572051032,0.14531741600699916,0.14531741600699916,0.14531741600699916,0.14531741600699916,0.14531741600699913,0.14506453015668488,0.14506453015668488,0.14506453015668488,0.14506453015668488,0.14506453015668488,0.18392978269982679,0.18392978269982679,0.18392978269982679,0.18392978269982679,0.18392978269982679]
[{"$f":"ROW()","v":1047},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1048},null,"Pipeline",null,null,null,null,null,{"$f":"I722/$M$28","v":0},0,0,4.565461122221422E-3,4.565461122221422E-3,1.6435881943653939E-3,1.6435881943653939E-3,1.6435881943653939E-3,1.6435881943653939E-3,1.6435881943653939E-3,1.6435881943653939E-3,{"$f":"T722/$S$28","v":1.5493342289506845E-3},1.5493342289506845E-3,1.5493342289506845E-3,1.5493342289506847E-3,1.5493342289506847E-3,{"$f":"Y722/$X$28","v":1.5493342289506827E-3},1.5493342289506823E-3,1.5493342289506823E-3,1.5493342289506821E-3,1.5493342289506821E-3,{"$f":"AD722/$AB$28","v":1.9182233310817993E-3},1.9182233310817993E-3,1.9182233310817995E-3,1.9182233310817995E-3,1.9182233310817995E-3]
[{"$f":"ROW()","v":1049},null,"Compression",null,null,null,null,null,{"$f":"I723/$M$28","v":0},0,0,0.30002977628100663,0.30002977628100663,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y723/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Metering",null,null,null,null,null,{"$f":"I724/$M$28","v":0},0,0,2.0226726490854387E-3,2.0226726490854387E-3,1.2882340330037443E-2,1.2882340330037443E-2,1.2882340330037443E-2,1.2882340330037443E-2,1.2882340330037443E-2,1.2882340330037443E-2,1.3399467362463734E-2,1.3399467362463734E-2,1.3399467362463734E-2,1.3399467362463734E-2,1.3399467362463734E-2,{"$f":"Y724/$X$28","v":-1.6804003753382035},0,0,0,0,2.2236085606199421E-17,2.2236085606199421E-17,2.2236085606199421E-17,2.2236085606199418E-17,2.2236085606199418E-17]
[{"$f":"ROW()","v":1051},null,"Other",null,null,null,null,null,{"$f":"I725/$M$28","v":0},0,0,0.3856562517589569,0.3856562517589569,4.4986450843885667E-2,4.4986450843885667E-2,4.4986450843885667E-2,4.4986450843885667E-2,4.4986450843885667E-2,4.4986450843885667E-2,1.4016468942515556E-2,1.4016468942515554E-2,1.4016468942515554E-2,1.4016468942515554E-2,1.4016468942515554E-2,{"$f":"Y725/$X$28","v":1.244914766597951E-2},1.244914766597951E-2,1.244914766597951E-2,1.2449147665979514E-2,1.2449147665979514E-2,1.244914766597955E-2,1.244914766597955E-2,1.244914766597955E-2,1.244914766597955E-2,1.244914766597955E-2]
[{"$f":"ROW()","v":1052},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I726/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y726/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I727/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y727/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1054},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I728/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y728/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1055},null,"Building",null,null,null,null,null,{"$f":"I729/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y729/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1056},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I730/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y730/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1057},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I731/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y731/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1058},null,"Total",null,null,null,null,null,{"$f":"SUM(I1048:I1057)","v":0},0,0,0.69227416181127044,0.69227416181127044,5.9512379368288501E-2,5.9512379368288501E-2,5.9512379368288501E-2,5.9512379368288501E-2,5.9512379368288501E-2,5.9512379368288501E-2,2.8965270533929974E-2,2.8965270533929971E-2,2.8965270533929971E-2,2.8965270533929971E-2,2.8965270533929971E-2,-1.6664018934432732,1.3998481894930193E-2,1.3998481894930193E-2,1.3998481894930196E-2,1.3998481894930196E-2,1.4367370997061372E-2,1.4367370997061372E-2,1.4367370997061372E-2,1.4367370997061372E-2,1.4367370997061372E-2]
[{"$f":"ROW()","v":1059},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1060},null,"Pipeline",null,null,null,null,null,{"$f":"I734/$M$28","v":0},0,0,0,1.0344525833894098E-2,5.3085525263973303E-7,5.3085525263973303E-7,5.3085525263973303E-7,5.3085525263973303E-7,5.3085525263973303E-7,5.3085525263973303E-7,{"$f":"T734/$S$28","v":0},0,0,0,0,{"$f":"Y734/$X$28","v":0},0,0,0,0,{"$f":"AD734/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1061},null,"Compression",null,null,null,null,null,{"$f":"I735/$M$28","v":0},0,0,0,0.12338303159421178,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y735/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1062},null,"Metering",null,null,null,null,null,{"$f":"I736/$M$28","v":0},0,0,0,2.0226726490854391E-3,-1.1168066008678413E-3,-1.1168066008678413E-3,-1.1168066008678413E-3,-1.1168066008678413E-3,-1.1168066008678413E-3,-1.1168066008678413E-3,0,0,0,0,0,{"$f":"Y736/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1063},null,"Other",null,null,null,null,null,{"$f":"I737/$M$28","v":0},0,0,0,0.31823383012277567,5.3934866129348231E-2,5.3934866129348231E-2,5.3934866129348231E-2,5.3934866129348231E-2,5.3934866129348231E-2,5.3934866129348231E-2,4.2443606825286188E-2,4.2443606825286195E-2,4.2443606825286195E-2,4.2443606825286202E-2,4.2443606825286202E-2,{"$f":"Y737/$X$28","v":4.2443606825286161E-2},4.2443606825286154E-2,4.2443606825286154E-2,4.2443606825286154E-2,4.2443606825286154E-2,4.2443606825286168E-2,4.2443606825286161E-2,4.2443606825286161E-2,4.2443606825286161E-2,4.2443606825286154E-2]
[{"$f":"ROW()","v":1064},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I738/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y738/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I739/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y739/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1066},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I740/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y740/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1067},null,"Building",null,null,null,null,null,{"$f":"I741/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y741/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1068},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I742/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y742/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I743/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y743/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Total",null,null,null,null,null,{"$f":"SUM(I1060:I1069)","v":0},0,0,0,0.45398406019996695,5.281859038373303E-2,5.281859038373303E-2,5.281859038373303E-2,5.281859038373303E-2,5.281859038373303E-2,5.281859038373303E-2,4.2443606825286188E-2,4.2443606825286195E-2,4.2443606825286195E-2,4.2443606825286202E-2,4.2443606825286202E-2,4.2443606825286161E-2,4.2443606825286154E-2,4.2443606825286154E-2,4.2443606825286154E-2,4.2443606825286154E-2,4.2443606825286168E-2,4.2443606825286161E-2,4.2443606825286161E-2,4.2443606825286161E-2,4.2443606825286154E-2]
[{"$f":"ROW()","v":1071},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1072},null,"Pipeline",null,null,null,null,null,{"$f":"I746/$M$28","v":0},0,0,0,0,1.5205896903566935E-2,1.5205896903566935E-2,1.5205896903566935E-2,1.5205896903566935E-2,1.5205896903566935E-2,1.5205896903566935E-2,{"$f":"T746/$S$28","v":1.5205896903566933E-2},1.5205896903566933E-2,1.520589690356693E-2,1.520589690356693E-2,1.5205896903566928E-2,{"$f":"Y746/$X$28","v":1.5205896903566935E-2},1.5205896903566931E-2,1.520589690356693E-2,1.5205896903566931E-2,1.5205896903566935E-2,{"$f":"AD746/$AB$28","v":1.9550438876014615E-2},1.9550438876014615E-2,1.9550438876014608E-2,1.9550438876014608E-2,1.9550438876014608E-2]
[{"$f":"ROW()","v":1073},null,"Compression",null,null,null,null,null,{"$f":"I747/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,1.3098103492694855E-2,1.3098103492694855E-2,1.3098103492694857E-2,1.3098103492694857E-2,1.3098103492694857E-2,{"$f":"Y747/$X$28","v":1.309810349269485E-2},1.309810349269485E-2,1.309810349269485E-2,1.309810349269485E-2,1.309810349269485E-2,1.3098103492694859E-2,1.3098103492694859E-2,1.3098103492694859E-2,1.3098103492694859E-2,1.3098103492694859E-2]
[{"$f":"ROW()","v":1074},null,"Metering",null,null,null,null,null,{"$f":"I748/$M$28","v":0},0,0,0,0,5.7245725867888661E-2,5.7245725867888661E-2,5.7245725867888661E-2,5.7245725867888661E-2,5.7245725867888661E-2,5.7245725867888661E-2,5.7245725867888682E-2,5.7245725867888682E-2,5.7245725867888682E-2,5.7245725867888682E-2,5.7245725867888696E-2,{"$f":"Y748/$X$28","v":5.7245725867888661E-2},5.7245725867888661E-2,5.7245725867888661E-2,5.7245725867888661E-2,5.7245725867888661E-2,0.13902533425058686,0.13902533425058686,0.13902533425058683,0.13902533425058683,0.13902533425058683]
[{"$f":"ROW()","v":1075},null,"Other",null,null,null,null,null,{"$f":"I749/$M$28","v":0},0,0,0,0,5.148689198757847E-2,5.148689198757847E-2,5.148689198757847E-2,5.148689198757847E-2,5.148689198757847E-2,5.148689198757847E-2,5.1486891987578491E-2,5.1486891987578491E-2,5.1486891987578505E-2,5.1486891987578505E-2,5.1486891987578505E-2,{"$f":"Y749/$X$28","v":4.1924366618169895E-2},4.1924366618169895E-2,4.1924366618169895E-2,4.1924366618169895E-2,4.1924366618169895E-2,4.1924366618169867E-2,4.1924366618169867E-2,4.1924366618169867E-2,4.1924366618169867E-2,4.192436661816986E-2]
[{"$f":"ROW()","v":1076},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I750/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y750/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I751/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y751/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I752/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y752/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Building",null,null,null,null,null,{"$f":"I753/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y753/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I754/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y754/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I755/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y755/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Total",null,null,null,null,null,{"$f":"SUM(I1072:I1081)","v":0},0,0,0,0,0.12393851475903407,0.12393851475903407,0.12393851475903407,0.12393851475903407,0.12393851475903407,0.12393851475903407,0.13703661825172897,0.13703661825172897,0.13703661825172897,0.13703661825172897,0.13703661825172897,0.12747409288232034,0.12747409288232034,0.12747409288232034,0.12747409288232034,0.12747409288232034,0.21359824323746621,0.21359824323746621,0.21359824323746615,0.21359824323746615,0.21359824323746615]
[{"$f":"ROW()","v":1083},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1084},null,"Pipeline",null,null,null,null,null,{"$f":"I758/$M$28","v":0},0,0,0,0,0,0.11013886909430445,0.11013886909430445,0.11013886909430445,0.11013886909430445,0.11013886909430445,{"$f":"T758/$S$28","v":0.18214338187413967},0.18214338187413967,0.18214338187413967,0.18214338187413967,0.18214338187413967,{"$f":"Y758/$X$28","v":0.18214338187413967},0.18214338187413964,0.18214338187413964,0.18214338187413961,0.18214338187413961,{"$f":"AD758/$AB$28","v":0.23852109531137317},0.23852109531137319,0.23852109531137319,0.23852109531137319,0.23852109531137317]
[{"$f":"ROW()","v":1085},null,"Compression",null,null,null,null,null,{"$f":"I759/$M$28","v":0},0,0,0,0,0,0.11234443440415724,0.11234443440415724,0.11234443440415724,0.11234443440415724,0.11234443440415724,2.7254356767229426,2.7254356767229426,2.7254356767229426,2.7254356767229422,2.7254356767229422,{"$f":"Y759/$X$28","v":2.7254356767229417},2.7254356767229417,2.7254356767229417,2.7254356767229417,2.7254356767229417,2.6909000648963173,2.6909000648963173,2.6909000648963173,2.6909000648963173,2.6909000648963173]
[{"$f":"ROW()","v":1086},null,"Metering",null,null,null,null,null,{"$f":"I760/$M$28","v":0},0,0,0,0,0,3.8658055173010408E-2,3.8658055173010408E-2,3.8658055173010408E-2,3.8658055173010408E-2,3.8658055173010408E-2,0,0,0,0,0,{"$f":"Y760/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Other",null,null,null,null,null,{"$f":"I761/$M$28","v":0},0,0,0,0,0,0.22901969049465254,0.22901969049465254,0.22901969049465254,0.22901969049465254,0.22901969049465254,0.18890667409414422,0.18890667409414422,0.18890667409414422,0.18890667409414422,0.18890667409414427,{"$f":"Y761/$X$28","v":0.18414080710638203},0.18414080710638206,0.18414080710638206,0.18414080710638209,0.18414080710638209,0.18275157118822319,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I762/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y762/$X$28","v":0},0,0,0,0,1.6396579912695193,0,0,0,0]
[{"$f":"ROW()","v":1089},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I763/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y763/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1090},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I764/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y764/$X$28","v":0},0,0,0,0,1.4577367215373465,0,0,0,0]
[{"$f":"ROW()","v":1091},null,"Building",null,null,null,null,null,{"$f":"I765/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y765/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1092},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I766/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y766/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1093},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I767/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y767/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1094},null,"Total",null,null,null,null,null,{"$f":"SUM(I1084:I1093)","v":0},0,0,0,0,0,0.49016104916612463,0.49016104916612463,0.49016104916612463,0.49016104916612463,0.49016104916612463,3.0964857326912267,3.0964857326912267,3.0964857326912267,3.0964857326912263,3.0964857326912263,3.0917198657034635,3.0917198657034635,3.0917198657034635,3.0917198657034635,3.0917198657034635,6.2095674442027793,2.9294211602076903,2.9294211602076903,2.9294211602076903,2.9294211602076903]
[{"$f":"ROW()","v":1095},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1096},null,"Pipeline",null,null,null,null,null,{"$f":"I770/$M$28","v":0},0,0,0,0,0,0,0.14057829004910385,0.14057829004910385,0.14057829004910385,0.14057829004910385,{"$f":"T770/$S$28","v":5.6139257876020068},5.6139257876020068,5.6139257876020068,5.6139257876020068,5.6139257876020068,{"$f":"Y770/$X$28","v":5.6139257876020068},5.6139257876020068,5.6139257876020068,5.6139257876020068,5.6139257876020068,{"$f":"AD770/$AB$28","v":7.4852343834693462},7.4852343834693462,7.4852343834693462,7.4852343834693462,7.4852343834693462]
[{"$f":"ROW()","v":1097},null,"Compression",null,null,null,null,null,{"$f":"I771/$M$28","v":0},0,0,0,0,0,0,3.9285503047682169,3.9285503047682169,3.9285503047682169,3.9285503047682169,8.9383425892460497,8.9383425892460497,8.9383425892460497,8.9383425892460497,8.9383425892460497,{"$f":"Y771/$X$28","v":8.9332936789306903},8.9332936789306903,8.9332936789306903,8.9332936789306903,8.9332936789306885,8.870923477838728,8.8709234778387263,8.870923477838728,8.870923477838728,8.870923477838728]
[{"$f":"ROW()","v":1098},null,"Metering",null,null,null,null,null,{"$f":"I772/$M$28","v":0},0,0,0,0,0,0,4.217348701473117E-2,4.217348701473117E-2,4.217348701473117E-2,4.217348701473117E-2,0,0,0,0,0,{"$f":"Y772/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},null,"Other",null,null,null,null,null,{"$f":"I773/$M$28","v":0},0,0,0,0,0,0,0.1815802913134259,0.1815802913134259,0.1815802913134259,0.1815802913134259,2.0832998797755065E-2,2.0832998797755065E-2,2.0832998797755065E-2,2.0832998797755062E-2,2.0832998797755058E-2,{"$f":"Y773/$X$28","v":-2.8100473512472357},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1100},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I774/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y774/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1101},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I775/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y775/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1102},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I776/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y776/$X$28","v":0},0,0,0,0,0.9979232174713204,0,0,0,0]
[{"$f":"ROW()","v":1103},null,"Building",null,null,null,null,null,{"$f":"I777/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y777/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1104},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I778/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y778/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I779/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y779/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1106},null,"Total",null,null,null,null,null,{"$f":"SUM(I1096:I1105)","v":0},0,0,0,0,0,0,4.2928823731454777,4.2928823731454777,4.2928823731454777,4.2928823731454777,14.573101375645811,14.573101375645811,14.573101375645811,14.573101375645811,14.573101375645811,11.73717211528546,14.547219466532697,14.547219466532697,14.547219466532697,14.547219466532695,17.354081078779394,16.356157861308073,16.356157861308073,16.356157861308073,16.356157861308073]
[{"$f":"ROW()","v":1107},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1108},null,"Pipeline",null,null,null,null,null,{"$f":"I782/$M$28","v":0},0,0,0,0,0,0,0,6.2227856528593586,6.2227856528593586,6.2227856528593586,{"$f":"T782/$S$28","v":0},0,0,0,0,{"$f":"Y782/$X$28","v":0},0,0,0,0,{"$f":"AD782/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1109},null,"Compression",null,null,null,null,null,{"$f":"I783/$M$28","v":0},0,0,0,0,0,0,0,6.6998438679758756,6.6998438679758756,6.6998438679758756,0,0,0,0,0,{"$f":"Y783/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1110},null,"Metering",null,null,null,null,null,{"$f":"I784/$M$28","v":0},0,0,0,0,0,0,0,5.2718187788954639E-3,5.2718187788954639E-3,5.2718187788954639E-3,0,0,0,0,0,{"$f":"Y784/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1111},null,"Other",null,null,null,null,null,{"$f":"I785/$M$28","v":0},0,0,0,0,0,0,0,9.0792434525421795E-2,9.0792434525421795E-2,9.0792434525421795E-2,0.11472996328628654,0.11472996328628654,0.11472996328628654,0.11472996328628654,0.11472996328628654,{"$f":"Y785/$X$28","v":9.1148788294284258E-2},9.1148788294284258E-2,9.1148788294284258E-2,9.1148788294284244E-2,9.1148788294284244E-2,0.23963968947706843,0,0,0,0]
[{"$f":"ROW()","v":1112},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I786/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y786/$X$28","v":0},0,0,0,0,0.36043581539450131,0,0,0,0]
[{"$f":"ROW()","v":1113},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I787/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y787/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1114},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I788/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y788/$X$28","v":0},0,0,0,0,0.94945389613126208,0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Building",null,null,null,null,null,{"$f":"I789/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y789/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I790/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y790/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I791/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y791/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Total",null,null,null,null,null,{"$f":"SUM(I1108:I1117)","v":0},0,0,0,0,0,0,0,13.018693774139551,13.018693774139551,13.018693774139551,0.11472996328628654,0.11472996328628654,0.11472996328628654,0.11472996328628654,0.11472996328628654,9.1148788294284258E-2,9.1148788294284258E-2,9.1148788294284258E-2,9.1148788294284244E-2,9.1148788294284244E-2,1.549529401002832,0,0,0,0]
[{"$f":"ROW()","v":1119},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1120},null,"Pipeline",null,null,null,null,null,{"$f":"I794/$M$28","v":0},0,0,0,0,0,0,0,0,6.7056849384982895,6.7056849384982895,{"$f":"T794/$S$28","v":10.777767779496655},10.777767779496655,10.777767779496655,10.777767779496655,10.777767779496655,{"$f":"Y794/$X$28","v":10.777767779496649},10.777767779496649,10.777767779496649,10.777767779496648,10.777767779496648,{"$f":"AD794/$AB$28","v":14.881166372355166},14.881166372355166,14.881166372355169,14.881166372355169,14.881166372355169]
[{"$f":"ROW()","v":1121},null,"Compression",null,null,null,null,null,{"$f":"I795/$M$28","v":0},0,0,0,0,0,0,0,0,2.3079694697671851,2.3079694697671851,6.6843984844114948,6.6843984844114948,6.6843984844114948,6.6843984844114939,6.6843984844114939,{"$f":"Y795/$X$28","v":6.6843984844114939},6.6843984844114939,6.6843984844114939,6.6843984844114939,6.6843984844114939,5.4372519542959727,5.4372519542959727,5.4372519542959727,5.4372519542959727,5.4372519542959727]
[{"$f":"ROW()","v":1122},null,"Metering",null,null,null,null,null,{"$f":"I796/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y796/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Other",null,null,null,null,null,{"$f":"I797/$M$28","v":0},0,0,0,0,0,0,0,0,0.31280246660180322,0.31280246660180322,0.28187463166000976,0.28187463166000976,0.28187463166000976,0.28187463166000981,0.28187463166000981,{"$f":"Y797/$X$28","v":0.23171014639042414},0.23171014639042417,0.23171014639042414,0.23171014639042414,0.23171014639042414,1.3399496956481445,0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I798/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y798/$X$28","v":0},0,0,0,0,2.572959769956952,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I799/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y799/$X$28","v":0},0,0,0,0,8.0819760298316522E-3,8.0819760298316487E-3,8.0819760298316487E-3,0,0]
[{"$f":"ROW()","v":1126},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I800/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y800/$X$28","v":0},0,0,0,0,22.706510711501931,0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Building",null,null,null,null,null,{"$f":"I801/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y801/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I802/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y802/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I803/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y803/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Total",null,null,null,null,null,{"$f":"SUM(I1120:I1129)","v":0},0,0,0,0,0,0,0,0,9.3264568748672776,9.3264568748672776,17.744040895568158,17.744040895568158,17.744040895568158,17.744040895568158,17.744040895568158,17.693876410298568,17.693876410298568,17.693876410298568,17.693876410298564,17.693876410298564,46.945920479788001,20.326500302680969,20.326500302680973,20.318418326651141,20.318418326651141]
[{"$f":"ROW()","v":1131},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1132},null,"Pipeline",null,null,null,null,null,{"$f":"I806/$M$28","v":0},0,0,0,0,0,0,0,0,0,2.045626704212546,{"$f":"T806/$S$28","v":0},0,0,0,0,{"$f":"Y806/$X$28","v":0},0,0,0,0,{"$f":"AD806/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Compression",null,null,null,null,null,{"$f":"I807/$M$28","v":0},0,0,0,0,0,0,0,0,0,2.3431487080246116E-2,0,0,0,0,0,{"$f":"Y807/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Metering",null,null,null,null,null,{"$f":"I808/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,2.3023492355026573E-3,2.3023492355026573E-3,2.3023492355026573E-3,2.3023492355026573E-3,2.3023492355026577E-3,{"$f":"Y808/$X$28","v":2.3023492355026573E-3},2.3023492355026573E-3,2.3023492355026573E-3,2.3023492355026577E-3,2.3023492355026577E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1135},null,"Other",null,null,null,null,null,{"$f":"I809/$M$28","v":0},0,0,0,0,0,0,0,0,0,0.37197485739889918,1.4967988583303655E-2,1.4967988583303655E-2,1.4967988583303655E-2,1.4967988583303655E-2,1.4967988583303655E-2,{"$f":"Y809/$X$28","v":9.2021159911791946E-3},9.2021159911791946E-3,9.2021159911791928E-3,9.2021159911791928E-3,9.2021159911791928E-3,0.13098328574880108,0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I810/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y810/$X$28","v":0},0,0,0,0,2.3157695861867934E-2,0,0,0,0]
[{"$f":"ROW()","v":1137},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I811/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y811/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1138},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I812/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y812/$X$28","v":0},0,0,0,0,0.11049084240633933,0,0,0,0]
[{"$f":"ROW()","v":1139},null,"Building",null,null,null,null,null,{"$f":"I813/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y813/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1140},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I814/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y814/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I815/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y815/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1142},null,"Total",null,null,null,null,null,{"$f":"SUM(I1132:I1141)","v":0},0,0,0,0,0,0,0,0,0,2.4410330486916916,1.7270337818806311E-2,1.7270337818806311E-2,1.7270337818806311E-2,1.7270337818806311E-2,1.7270337818806311E-2,1.1504465226681852E-2,1.1504465226681852E-2,1.1504465226681851E-2,1.1504465226681851E-2,1.1504465226681851E-2,0.26463182401700835,0,0,0,0]
[{"$f":"ROW()","v":1143},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1144},null,"Pipeline",null,null,null,null,null,{"$f":"I818/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T818/$S$28","v":10.097424915009736},10.097424915009736,10.097424915009734,10.097424915009734,10.097424915009734,{"$f":"Y818/$X$28","v":10.097424915009736},10.097424915009736,10.097424915009736,10.097424915009736,10.097424915009736,{"$f":"AD818/$AB$28","v":14.016856221533859},14.016856221533857,14.016856221533857,14.016856221533857,14.016856221533853]
[{"$f":"ROW()","v":1145},null,"Compression",null,null,null,null,null,{"$f":"I819/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,5.4974158915003084,5.4974158915003084,5.4974158915003084,5.4974158915003084,5.4974158915003084,{"$f":"Y819/$X$28","v":5.481583156644688},5.481583156644688,5.481583156644688,5.481583156644688,5.481583156644688,5.1282586586292176,5.1282586586292176,5.1282586586292176,5.1282586586292176,5.1282586586292176]
[{"$f":"ROW()","v":1146},null,"Metering",null,null,null,null,null,{"$f":"I820/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0.13720744249980568,0.13720744249980568,0.13720744249980565,0.13720744249980565,0.13720744249980565,{"$f":"Y820/$X$28","v":0.13720744249980565},0.13720744249980565,0.13720744249980565,0.13720744249980565,0.13720744249980565,0.26982252055658557,0.26982252055658557,0.26982252055658557,0.26982252055658557,0.26982252055658557]
[{"$f":"ROW()","v":1147},null,"Other",null,null,null,null,null,{"$f":"I821/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0.44059209337555066,0.44059209337555066,0.44059209337555061,0.44059209337555061,0.44059209337555061,{"$f":"Y821/$X$28","v":0.4382546402544677},0.4382546402544677,0.43825464025446764,0.4382546402544677,0.43825464025446764,0.68622243219776546,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I822/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y822/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I823/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y823/$X$28","v":0},0,0,0,0,1.3329192797014764,1.3329192797014764,1.3329192797014764,1.3329192797014766,1.3329192797014766]
[{"$f":"ROW()","v":1150},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I824/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y824/$X$28","v":0},0,0,0,0,15.237207622061499,0,0,0,0]
[{"$f":"ROW()","v":1151},null,"Building",null,null,null,null,null,{"$f":"I825/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y825/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I826/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y826/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1153},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I827/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y827/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1154},null,"Total",null,null,null,null,null,{"$f":"SUM(I1144:I1153)","v":0},0,0,0,0,0,0,0,0,0,0,16.172640342385399,16.172640342385399,16.172640342385399,16.172640342385399,16.172640342385399,16.154470154408699,16.154470154408699,16.154470154408699,16.154470154408699,16.154470154408699,36.6712867346804,20.747856680421133,20.747856680421133,20.747856680421137,20.74785668042113]
[{"$f":"ROW()","v":1155},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1156},null,"Pipeline",null,null,null,null,null,{"$f":"I830/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T830/$S$28","v":0},0.44060008288472408,0.44060008288472419,0.44060008288472419,0.44060008288472419,{"$f":"Y830/$X$28","v":0.95091801707828616},0.95091801707828616,0.95091801707828616,0.95091801707828616,0.95091801707828616,{"$f":"AD830/$AB$28","v":0.7995404864174237},0.7995404864174237,0.7995404864174237,0.7995404864174237,0.79954048641742392]
[{"$f":"ROW()","v":1157},null,"Compression",null,null,null,null,null,{"$f":"I831/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,1.8407634375199333,1.8407634375199333,1.8407634375199335,1.8407634375199335,{"$f":"Y831/$X$28","v":1.3627144762526853},1.3627144762526853,1.3627144762526853,1.3627144762526853,1.3627144762526853,0.99574259523197473,0.99574259523197473,0.99574259523197495,0.99574259523197495,0.99574259523197506]
[{"$f":"ROW()","v":1158},null,"Metering",null,null,null,null,null,{"$f":"I832/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,1.5852769576015713E-2,1.5852769576015713E-2,1.5852769576015713E-2,1.5852769576015713E-2,{"$f":"Y832/$X$28","v":9.2555824472644287E-3},9.2555824472644269E-3,9.2555824472644269E-3,9.2555824472644269E-3,9.2555824472644252E-3,1.7893637707803137E-3,1.7893637707803137E-3,1.7893637707803137E-3,1.7893637707803135E-3,1.7893637707803135E-3]
[{"$f":"ROW()","v":1159},null,"Other",null,null,null,null,null,{"$f":"I833/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,3.4399067790237767,3.4399067790237767,3.4399067790237767,3.4399067790237767,{"$f":"Y833/$X$28","v":1.9824758995072367},1.9824758995072367,1.9824758995072367,1.9824758995072367,1.9824758995072367,2.9307799073122283,0,0,0,0]
[{"$f":"ROW()","v":1160},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I834/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y834/$X$28","v":0},0,0,0,0,5.1222326906197893,0,0,0,0]
[{"$f":"ROW()","v":1161},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I835/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y835/$X$28","v":0},0,0,0,0,1.3867064016207449,1.3867064016207447,1.3867064016207447,1.3867064016207444,1.3867064016207447]
[{"$f":"ROW()","v":1162},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I836/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y836/$X$28","v":0},0,0,0,0,4.6241142752236,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Building",null,null,null,null,null,{"$f":"I837/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0.22370049965957861,0.22370049965957861,0.22370049965957861,0.22370049965957861,{"$f":"Y837/$X$28","v":0.12892234521794174},0.12892234521794174,0.12892234521794174,0.12892234521794174,0.12892234521794174,6.6229828886317649E-2,6.6229828886317649E-2,6.6229828886317663E-2,6.6229828886317663E-2,6.6229828886317677E-2]
[{"$f":"ROW()","v":1164},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I838/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y838/$X$28","v":-2.2819078663253473E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I839/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y839/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Total",null,null,null,null,null,{"$f":"SUM(I1156:I1165)","v":0},0,0,0,0,0,0,0,0,0,0,0,5.9608235686640283,5.9608235686640283,5.9608235686640292,5.9608235686640292,4.4114672418401595,4.4342863205034133,4.4342863205034133,4.4342863205034133,4.4342863205034133,15.927135549082859,3.2500086759272406,3.2500086759272415,3.2500086759272411,3.2500086759272415]
[{"$f":"ROW()","v":1167},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1168},null,"Pipeline",null,null,null,null,null,{"$f":"I842/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T842/$S$28","v":0},0,7.9343403254785436E-2,7.9343403254785436E-2,7.9343403254785422E-2,{"$f":"Y842/$X$28","v":0.2948933793849397},0.2948933793849397,0.2948933793849397,0.2948933793849397,0.2948933793849397,{"$f":"AD842/$AB$28","v":0.30357228272307152},0.30357228272307152,0.30357228272307157,0.30357228272307157,0.30357228272307157]
[{"$f":"ROW()","v":1169},null,"Compression",null,null,null,null,null,{"$f":"I843/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.31567614505859998,0.31567614505859998,0.31567614505860003,{"$f":"Y843/$X$28","v":0.38556832981775641},0.38556832981775641,0.38556832981775635,0.38556832981775635,0.38556832981775635,0.2700880062312434,0.27008800623124346,0.27008800623124346,0.27008800623124346,0.27008800623124346]
[{"$f":"ROW()","v":1170},null,"Metering",null,null,null,null,null,{"$f":"I844/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.4001946763471773E-2,1.4001946763471773E-2,1.4001946763471773E-2,{"$f":"Y844/$X$28","v":5.2985657532303297E-2},5.298565753230329E-2,5.2985657532303297E-2,5.2985657532303297E-2,5.2985657532303297E-2,-4.0663445529736317E-2,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Other",null,null,null,null,null,{"$f":"I845/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.7725576590218124E-2,8.7725576590218124E-2,8.7725576590218124E-2,{"$f":"Y845/$X$28","v":0.21483928217085402},0.21483928217085402,0.21483928217085402,0.21483928217085402,0.21483928217085402,0.19731034167825812,0.19731034167825812,0,0,0]
[{"$f":"ROW()","v":1172},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I846/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y846/$X$28","v":0},0,0,0,0,1.4139908051508348,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I847/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y847/$X$28","v":0},0,0,0,0,0.4886665591455836,0.48866655914558371,0.48866655914558366,0.48866655914558366,0.4886665591455836]
[{"$f":"ROW()","v":1174},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I848/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y848/$X$28","v":0},0,0,0,0,0.69719340262382079,0.69719340262382079,0,0,0]
[{"$f":"ROW()","v":1175},null,"Building",null,null,null,null,null,{"$f":"I849/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.2010831957912621E-2,3.2010831957912621E-2,3.2010831957912621E-2,{"$f":"Y849/$X$28","v":7.8394288494156486E-2},7.8394288494156486E-2,7.8394288494156486E-2,7.8394288494156486E-2,7.8394288494156486E-2,4.1153344795636759E-2,4.1153344795636759E-2,4.1153344795636752E-2,4.1153344795636752E-2,4.1153344795636752E-2]
[{"$f":"ROW()","v":1176},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I850/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y850/$X$28","v":-5.3399636251611197E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1177},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I851/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y851/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1178},null,"Total",null,null,null,null,null,{"$f":"SUM(I1168:I1177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.52875790362498798,0.52875790362498798,0.52875790362498798,0.97328130114839873,1.0266809374000099,1.0266809374000099,1.0266809374000099,1.0266809374000099,3.3713112968187127,1.9979839371976145,1.1034801928955353,1.1034801928955353,1.1034801928955353]
[{"$f":"ROW()","v":1179},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1180},null,"Pipeline",null,null,null,null,null,{"$f":"I854/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T854/$S$28","v":0},0,0,8.562904948665806E-2,8.5629049486658074E-2,{"$f":"Y854/$X$28","v":8.940902720046677E-2},8.940902720046677E-2,8.940902720046677E-2,8.940902720046677E-2,8.940902720046677E-2,{"$f":"AD854/$AB$28","v":6.9487351678506878E-2},6.9487351678506878E-2,6.9487351678506892E-2,6.9487351678506892E-2,6.9487351678506892E-2]
[{"$f":"ROW()","v":1181},null,"Compression",null,null,null,null,null,{"$f":"I855/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.8674341502314994E-2,9.8674341502314994E-2,{"$f":"Y855/$X$28","v":0.25721092732503181},0.25721092732503181,0.25721092732503187,0.25721092732503181,0.25721092732503187,0.21367138864594384,0.21367138864594384,0.21367138864594384,0.21367138864594387,0.21367138864594387]
[{"$f":"ROW()","v":1182},null,"Metering",null,null,null,null,null,{"$f":"I856/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.66024493241656E-2,7.6602449324165586E-2,{"$f":"Y856/$X$28","v":2.330057274748187E-2},2.3300572747481867E-2,2.3300572747481867E-2,2.3300572747481867E-2,2.3300572747481863E-2,8.7581226496782696E-3,8.7581226496782696E-3,8.7581226496782696E-3,8.7581226496782714E-3,8.7581226496782714E-3]
[{"$f":"ROW()","v":1183},null,"Other",null,null,null,null,null,{"$f":"I857/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.0709303934769341E-2,8.0709303934769341E-2,{"$f":"Y857/$X$28","v":0.38881383974735112},0.38881383974735112,0.38881383974735112,0.38881383974735112,0.38881383974735112,0.69272404762227391,0.6927240476222738,0.6927240476222738,0,0]
[{"$f":"ROW()","v":1184},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I858/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y858/$X$28","v":0},0,0,0,0,1.4971858291022573,0,0,0,0]
[{"$f":"ROW()","v":1185},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I859/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y859/$X$28","v":0},0,0,0,0,0.19310357591728661,0.19310357591728661,0.19310357591728664,0.19310357591728669,0.19310357591728669]
[{"$f":"ROW()","v":1186},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I860/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y860/$X$28","v":0},0,0,0,0,0.46554564870743376,0.46554564870743337,0.46554564870743337,0,0]
[{"$f":"ROW()","v":1187},null,"Building",null,null,null,null,null,{"$f":"I861/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0655827085892754E-2,1.0655827085892754E-2,{"$f":"Y861/$X$28","v":5.1334020279723148E-2},5.1334020279723148E-2,5.1334020279723148E-2,5.1334020279723148E-2,5.1334020279723148E-2,2.7457731777526372E-2,2.7457731777526376E-2,2.7457731777526376E-2,2.7457731777526376E-2,2.7457731777526376E-2]
[{"$f":"ROW()","v":1188},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I862/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y862/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1189},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I863/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y863/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1190},null,"Total",null,null,null,null,null,{"$f":"SUM(I1180:I1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.35227097133380075,0.35227097133380075,0.8100683873000547,0.8100683873000547,0.81006838730005482,0.8100683873000547,0.81006838730005482,3.1679336961009068,1.6707478669986493,1.6707478669986493,0.51247817066894219,0.51247817066894219]
[{"$f":"ROW()","v":1191},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1192},null,"Pipeline",null,null,null,null,null,{"$f":"I866/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T866/$S$28","v":0},0,0,0,1.0613468227588184E-2,{"$f":"Y866/$X$28","v":1.0912824893809273E-2},1.0912824893809273E-2,1.0912824893809273E-2,1.0912824893809276E-2,1.0912824893809276E-2,{"$f":"AD866/$AB$28","v":1.0148041996780498E-2},1.0148041996780498E-2,1.0148041996780498E-2,1.0148041996780498E-2,1.0148041996780498E-2]
[{"$f":"ROW()","v":1193},null,"Compression",null,null,null,null,null,{"$f":"I867/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13425865568930967,{"$f":"Y867/$X$28","v":0.1334972710867032},0.13349727108670317,0.13349727108670317,0.13349727108670317,0.13349727108670315,7.3706851254592115E-2,7.3706851254592115E-2,7.3706851254592101E-2,7.3706851254592101E-2,7.3706851254592101E-2]
[{"$f":"ROW()","v":1194},null,"Metering",null,null,null,null,null,{"$f":"I868/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6602449324165586E-2,{"$f":"Y868/$X$28","v":3.0481791260394159E-2},3.0481791260394159E-2,3.0481791260394159E-2,3.0481791260394159E-2,3.0481791260394159E-2,2.2825125197173946E-2,2.2825125197173946E-2,2.2825125197173946E-2,2.2825125197173946E-2,2.2825125197173946E-2]
[{"$f":"ROW()","v":1195},null,"Other",null,null,null,null,null,{"$f":"I869/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21614263459449004,{"$f":"Y869/$X$28","v":0.32980928073767796},0.32980928073767796,0.32980928073767796,0.32980928073767796,0.32980928073767796,0.49053666350462916,0.49053666350462916,0.4905366635046291,0.4905366635046291,0]
[{"$f":"ROW()","v":1196},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I870/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y870/$X$28","v":0},0,0,0,0,0.93363401053267137,0,0,0,0]
[{"$f":"ROW()","v":1197},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I871/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y871/$X$28","v":0},0,0,0,0,8.2653512751737365E-2,8.2653512751737365E-2,8.2653512751737365E-2,8.2653512751737365E-2,8.2653512751737379E-2]
[{"$f":"ROW()","v":1198},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I872/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y872/$X$28","v":0},0,0,0,0,0.55023352091022582,0.55023352091022559,0.5502335209102257,0.5502335209102257,0]
[{"$f":"ROW()","v":1199},null,"Building",null,null,null,null,null,{"$f":"I873/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4846519128839031E-4,{"$f":"Y873/$X$28","v":3.7912985645295995E-4},3.7912985645295995E-4,3.7912985645295995E-4,3.7912985645295995E-4,3.7912985645295995E-4,2.0679810351979585E-4,2.0679810351979585E-4,2.0679810351979585E-4,2.0679810351979585E-4,2.0679810351979585E-4]
[{"$f":"ROW()","v":1200},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I874/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y874/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1201},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I875/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y875/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,"Total",null,null,null,null,null,{"$f":"SUM(I1192:I1201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43786567302684187,0.50508029783503749,0.50508029783503749,0.50508029783503749,0.50508029783503749,0.50508029783503749,2.1639445242513298,1.2303105137186585,1.2303105137186587,1.2303105137186587,0.18954032930380371]
[{"$f":"ROW()","v":1203},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1204},null,"Pipeline",null,null,null,null,null,{"$f":"I878/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T878/$S$28","v":0},0,0,0,0,{"$f":"Y878/$X$28","v":4.7714448155460734E-2},4.7714448155460727E-2,4.7714448155460727E-2,4.7714448155460727E-2,4.7714448155460727E-2,{"$f":"AD878/$AB$28","v":5.5167087832901869E-2},5.5167087832901869E-2,5.5167087832901869E-2,5.5167087832901869E-2,5.5167087832901876E-2]
[{"$f":"ROW()","v":1205},null,"Compression",null,null,null,null,null,{"$f":"I879/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y879/$X$28","v":0.19218016869163831},0.19218016869163834,0.19218016869163834,0.19218016869163834,0.19218016869163834,8.145299840116052E-2,8.145299840116052E-2,8.145299840116052E-2,8.1452998401160534E-2,8.145299840116052E-2]
[{"$f":"ROW()","v":1206},null,"Metering",null,null,null,null,null,{"$f":"I880/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y880/$X$28","v":9.4328335494733948E-2},9.4328335494733948E-2,9.4328335494733961E-2,9.4328335494733961E-2,9.4328335494733961E-2,5.7524494017465837E-2,5.7524494017465837E-2,5.7524494017465837E-2,5.7524494017465837E-2,5.7524494017465844E-2]
[{"$f":"ROW()","v":1207},null,"Other",null,null,null,null,null,{"$f":"I881/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y881/$X$28","v":0.49901489010228167},0.49901489010228167,0.49901489010228167,0.49901489010228167,0.49901489010228167,0.69461369733078504,0.69461369733078504,0.69461369733078504,0.69461369733078504,0.69461369733078504]
[{"$f":"ROW()","v":1208},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I882/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y882/$X$28","v":0},0,0,0,0,2.9243263469052789,0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I883/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y883/$X$28","v":0},0,0,0,0,0.12276918046114409,0.12276918046114409,0.12276918046114409,0.12276918046114409,0.12276918046114409]
[{"$f":"ROW()","v":1210},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I884/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y884/$X$28","v":0},0,0,0,0,0.99586582455465678,0.99586582455465678,0.995865824554657,0.99586582455465678,0.99586582455465678]
[{"$f":"ROW()","v":1211},null,"Building",null,null,null,null,null,{"$f":"I885/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y885/$X$28","v":4.8561942450319395E-3},4.8561942450319395E-3,4.8561942450319395E-3,4.8561942450319395E-3,4.8561942450319395E-3,2.69788569168441E-3,2.69788569168441E-3,2.69788569168441E-3,2.69788569168441E-3,2.69788569168441E-3]
[{"$f":"ROW()","v":1212},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I886/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y886/$X$28","v":-3.827321410017662E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1213},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I887/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y887/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Total",null,null,null,null,null,{"$f":"SUM(I1204:I1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83426671527912899,0.83809403668914662,0.83809403668914662,0.83809403668914662,0.83809403668914662,4.9344175151950775,2.0100911682897986,2.0100911682897986,2.0100911682897986,2.0100911682897986]
[{"$f":"ROW()","v":1215},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1216},null,"Pipeline",null,null,null,null,null,{"$f":"I890/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T890/$S$28","v":0},0,0,0,0,{"$f":"Y890/$X$28","v":0},6.7657032998122785E-2,6.7657032998122785E-2,6.7657032998122785E-2,6.7657032998122799E-2,{"$f":"AD890/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Compression",null,null,null,null,null,{"$f":"I891/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y891/$X$28","v":0},0.67044086048276796,0.67044086048276796,0.67044086048276796,0.67044086048276796,7.8313251642709983E-2,7.8313251642709983E-2,7.8313251642709969E-2,7.8313251642709969E-2,7.8313251642709969E-2]
[{"$f":"ROW()","v":1218},null,"Metering",null,null,null,null,null,{"$f":"I892/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y892/$X$28","v":0},9.2843435492788853E-2,9.2843435492788853E-2,9.2843435492788853E-2,9.2843435492788853E-2,0.14740561053283371,0.14740561053283371,0.14740561053283371,0.14740561053283371,0.14740561053283371]
[{"$f":"ROW()","v":1219},null,"Other",null,null,null,null,null,{"$f":"I893/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y893/$X$28","v":0},0.10201532273763153,0.10201532273763153,0.10201532273763153,0.10201532273763153,0.28523264149429256,0.2852326414942925,0.2852326414942925,0.28523264149429256,0.2852326414942925]
[{"$f":"ROW()","v":1220},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I894/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y894/$X$28","v":0},0,0,0,0,0.83949385027774936,0,0,0,0]
[{"$f":"ROW()","v":1221},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I895/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y895/$X$28","v":0},0,0,0,0,7.0752830407362396E-2,7.0752830407362396E-2,7.075283040736241E-2,7.075283040736241E-2,7.075283040736241E-2]
[{"$f":"ROW()","v":1222},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I896/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y896/$X$28","v":0},0,0,0,0,0.66366526604578246,0.66366526604578235,0.66366526604578235,0.66366526604578224,0.66366526604578235]
[{"$f":"ROW()","v":1223},null,"Building",null,null,null,null,null,{"$f":"I897/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y897/$X$28","v":0},8.3093429945454652E-4,8.3093429945454652E-4,8.3093429945454652E-4,8.3093429945454652E-4,4.696585170830041E-4,4.6965851708300415E-4,4.696585170830042E-4,4.696585170830042E-4,4.6965851708300431E-4]
[{"$f":"ROW()","v":1224},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I898/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y898/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1225},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I899/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y899/$X$28","v":0},5.8883008501812046E-16,5.8883008501812056E-16,5.8883008501812056E-16,5.8883008501812056E-16,-2.3553203400724814E-15,0,0,0,0]
[{"$f":"ROW()","v":1226},null,"Total",null,null,null,null,null,{"$f":"SUM(I1216:I1225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93378758601076617,0.93378758601076617,0.93378758601076617,0.93378758601076617,2.0853331089178111,1.2458392586400637,1.2458392586400637,1.2458392586400637,1.2458392586400637]
[{"$f":"ROW()","v":1227},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1228},null,"Pipeline",null,null,null,null,null,{"$f":"I902/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T902/$S$28","v":0},0,0,0,0,{"$f":"Y902/$X$28","v":0},0,4.5835010947924047E-2,4.5835010947924047E-2,4.5835010947924047E-2,{"$f":"AD902/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1229},null,"Compression",null,null,null,null,null,{"$f":"I903/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y903/$X$28","v":0},0,0.6588379682013944,0.6588379682013944,0.6588379682013944,0.17755667274486647,0.17755667274486647,0.17755667274486645,0.17755667274486645,0.17755667274486645]
[{"$f":"ROW()","v":1230},null,"Metering",null,null,null,null,null,{"$f":"I904/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y904/$X$28","v":0},0,6.9149249721376552E-2,6.9149249721376552E-2,6.9149249721376566E-2,0.15584333992872906,0.15584333992872906,0.15584333992872912,0.15584333992872912,0.15584333992872912]
[{"$f":"ROW()","v":1231},null,"Other",null,null,null,null,null,{"$f":"I905/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y905/$X$28","v":0},0,0.11365697308464226,0.11365697308464226,0.11365697308464226,0.59928094319342406,0.59928094319342395,0.59928094319342418,0.59928094319342418,0.59928094319342418]
[{"$f":"ROW()","v":1232},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I906/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y906/$X$28","v":0},0,0,0,0,0.61291323048133062,0.61291323048133062,0,0,0]
[{"$f":"ROW()","v":1233},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I907/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y907/$X$28","v":0},0,0,0,0,0.1262954782028059,0.1262954782028059,0.12629547820280587,0.12629547820280587,0.12629547820280587]
[{"$f":"ROW()","v":1234},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I908/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y908/$X$28","v":0},0,0,0,0,0.77583615509123383,0.77583615509123383,0.77583615509123383,0.77583615509123383,0.77583615509123383]
[{"$f":"ROW()","v":1235},null,"Building",null,null,null,null,null,{"$f":"I909/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y909/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1236},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I910/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y910/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I911/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y911/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,"Total",null,null,null,null,null,{"$f":"SUM(I1228:I1237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88747920195533736,0.88747920195533736,0.88747920195533736,2.4477258196423897,2.4477258196423897,1.8348125891610594,1.8348125891610594,1.8348125891610594]
[{"$f":"ROW()","v":1239},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1240},null,"Pipeline",null,null,null,null,null,{"$f":"I914/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T914/$S$28","v":0},0,0,0,0,{"$f":"Y914/$X$28","v":0},0,0,3.0166660667625883E-2,3.0166660667625887E-2,{"$f":"AD914/$AB$28","v":2.4594465838399444E-3},2.4594465838399448E-3,2.4594465838399448E-3,2.4594465838399448E-3,2.4594465838399448E-3]
[{"$f":"ROW()","v":1241},null,"Compression",null,null,null,null,null,{"$f":"I915/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y915/$X$28","v":0},0,0,0.50444684172695897,0.50444684172695897,0.10064627734497095,0.10064627734497095,0.10064627734497095,0.10064627734497096,0.10064627734497096]
[{"$f":"ROW()","v":1242},null,"Metering",null,null,null,null,null,{"$f":"I916/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y916/$X$28","v":0},0,0,2.1907776623174991E-2,2.1907776623174998E-2,0.29558159289351588,0.29558159289351588,0.29558159289351582,0.29558159289351582,0.29558159289351582]
[{"$f":"ROW()","v":1243},null,"Other",null,null,null,null,null,{"$f":"I917/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y917/$X$28","v":0},0,0,0.11152681099464457,0.11152681099464457,0.21357173934397897,0.21357173934397897,0.21357173934397899,0.21357173934397897,0.21357173934397897]
[{"$f":"ROW()","v":1244},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I918/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y918/$X$28","v":0},0,0,0,0,0.72605840477556238,0.72605840477556249,0.72605840477556249,0,0]
[{"$f":"ROW()","v":1245},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I919/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y919/$X$28","v":0},0,0,0,0,0.39522081154590627,0.39522081154590633,0.39522081154590633,0.39522081154590633,0.39522081154590633]
[{"$f":"ROW()","v":1246},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I920/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y920/$X$28","v":0},0,0,0,0,0.35227249941392058,0.35227249941392058,0.35227249941392064,0.35227249941392064,0.35227249941392064]
[{"$f":"ROW()","v":1247},null,"Building",null,null,null,null,null,{"$f":"I921/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y921/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1248},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I922/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y922/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1249},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I923/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y923/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1250},null,"Total",null,null,null,null,null,{"$f":"SUM(I1240:I1249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66804809001240439,0.66804809001240439,2.0858107719016949,2.0858107719016949,2.0858107719016954,1.3597523671261327,1.3597523671261327]
[{"$f":"ROW()","v":1251},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1252},null,"Pipeline",null,null,null,null,null,{"$f":"I926/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T926/$S$28","v":0},0,0,0,0,{"$f":"Y926/$X$28","v":0},0,0,0,9.8955275207360818E-2,{"$f":"AD926/$AB$28","v":2.5091399197989543E-4},2.5091399197989543E-4,2.5091399197989543E-4,2.5091399197989543E-4,2.5091399197989543E-4]
[{"$f":"ROW()","v":1253},null,"Compression",null,null,null,null,null,{"$f":"I927/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y927/$X$28","v":0},0,0,0,0.43683066919267777,7.4852876706797369E-2,7.4852876706797369E-2,7.4852876706797369E-2,7.4852876706797369E-2,7.4852876706797369E-2]
[{"$f":"ROW()","v":1254},null,"Metering",null,null,null,null,null,{"$f":"I928/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y928/$X$28","v":0},0,0,0,1.6720029259174759E-2,0.22334999556449422,0.22334999556449422,0.22334999556449422,0.22334999556449422,0.22334999556449425]
[{"$f":"ROW()","v":1255},null,"Other",null,null,null,null,null,{"$f":"I929/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y929/$X$28","v":0},0,0,0,7.5598418007554444E-2,0.32162616745103034,0.32162616745103034,0.32162616745103034,0.32162616745103034,0.32162616745103034]
[{"$f":"ROW()","v":1256},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I930/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y930/$X$28","v":0},0,0,0,0,0.60594634153985516,0.60594634153985516,0.60594634153985527,0.60594634153985527,0]
[{"$f":"ROW()","v":1257},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I931/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y931/$X$28","v":0},0,0,0,0,0.59017027732537397,0.59017027732537397,0.59017027732537397,0.59017027732537419,0.59017027732537397]
[{"$f":"ROW()","v":1258},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I932/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y932/$X$28","v":0},0,0,0,0,0.78458632095775105,0.78458632095775105,0.78458632095775105,0.78458632095775116,0.78458632095775116]
[{"$f":"ROW()","v":1259},null,"Building",null,null,null,null,null,{"$f":"I933/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y933/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I934/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y934/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1261},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I935/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y935/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1262},null,"Total",null,null,null,null,null,{"$f":"SUM(I1252:I1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62810439166676768,2.6007828935372821,2.6007828935372821,2.6007828935372821,2.6007828935372825,1.9948365519974267]
[{"$f":"ROW()","v":1263},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1264},null,"Pipeline",null,null,null,null,null,{"$f":"I938/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T938/$S$28","v":0},0,0,0,0,{"$f":"Y938/$X$28","v":0},0,0,0,0,{"$f":"AD938/$AB$28","v":6.5991866424260654E-3},{"$f":"AE938/$AB$28","v":6.5991866424260645E-3},6.5991866424260645E-3,6.5991866424260637E-3,6.5991866424260645E-3]
[{"$f":"ROW()","v":1265},null,"Compression",null,null,null,null,null,{"$f":"I939/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y939/$X$28","v":0},0,0,0,0,9.7948366829087391E-2,9.7948366829087391E-2,9.7948366829087419E-2,9.7948366829087419E-2,9.7948366829087433E-2]
[{"$f":"ROW()","v":1266},null,"Metering",null,null,null,null,null,{"$f":"I940/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y940/$X$28","v":0},0,0,0,0,0.33115924902610933,0.33115924902610944,0.33115924902610944,0.33115924902610944,0.33115924902610944]
[{"$f":"ROW()","v":1267},null,"Other",null,null,null,null,null,{"$f":"I941/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y941/$X$28","v":0},0,0,0,0,0.51999653771116816,0.51999653771116827,0.51999653771116827,0.51999653771116827,0.51999653771116827]
[{"$f":"ROW()","v":1268},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I942/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y942/$X$28","v":0},0,0,0,0,1.2059957401648314,1.2059957401648314,1.2059957401648314,1.2059957401648314,1.2059957401648314]
[{"$f":"ROW()","v":1269},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I943/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y943/$X$28","v":0},0,0,0,0,0.34118547138614225,0.34118547138614225,0.34118547138614225,0.34118547138614225,0.34118547138614225]
[{"$f":"ROW()","v":1270},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I944/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y944/$X$28","v":0},0,0,0,0,0.76867297496754916,0.76867297496754916,0.76867297496754916,0.76867297496754927,0.76867297496754927]
[{"$f":"ROW()","v":1271},null,"Building",null,null,null,null,null,{"$f":"I945/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y945/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1272},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I946/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y946/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1273},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I947/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y947/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1274},null,"Total",null,null,null,null,null,{"$f":"SUM(I1264:I1273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2715575267273138,3.2715575267273138,3.2715575267273138,3.2715575267273143,3.2715575267273143]
[{"$f":"ROW()","v":1275},"Capex 2021",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1276},null,"Pipeline",null,null,null,null,null,{"$f":"I950/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T950/$S$28","v":0},0,0,0,0,{"$f":"Y950/$X$28","v":0},0,0,0,0,{"$f":"AD950/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1277},null,"Compression",null,null,null,null,null,{"$f":"I951/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y951/$X$28","v":0},0,0,0,0,0,0.20131506287859696,0.20131506287859696,0.20131506287859696,0.20131506287859699]
[{"$f":"ROW()","v":1278},null,"Metering",null,null,null,null,null,{"$f":"I952/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y952/$X$28","v":0},0,0,0,0,0,7.0218628952409559E-2,7.0218628952409559E-2,7.0218628952409545E-2,7.0218628952409545E-2]
[{"$f":"ROW()","v":1279},null,"Other",null,null,null,null,null,{"$f":"I953/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y953/$X$28","v":0},0,0,0,0,0,0.33441713078075674,0.33441713078075669,0.33441713078075669,0.33441713078075669]
[{"$f":"ROW()","v":1280},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I954/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y954/$X$28","v":0},0,0,0,0,0,3.5984088508021586,3.5984088508021586,3.5984088508021581,3.5984088508021586]
[{"$f":"ROW()","v":1281},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I955/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y955/$X$28","v":0},0,0,0,0,0,0.27402281835992098,0.27402281835992093,0.27402281835992098,0.27402281835992093]
[{"$f":"ROW()","v":1282},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I956/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y956/$X$28","v":0},0,0,0,0,0,1.9904179060814517,1.990417906081452,1.990417906081452,1.9904179060814522]
[{"$f":"ROW()","v":1283},null,"Building",null,null,null,null,null,{"$f":"I957/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y957/$X$28","v":0},0,0,0,0,0,7.3802662500732349E-2,7.3802662500732349E-2,7.3802662500732349E-2,7.3802662500732349E-2]
[{"$f":"ROW()","v":1284},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I958/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y958/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I959/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y959/$X$28","v":0},0,0,0,0,0,6.1958594711264491E-2,6.1958594711264491E-2,6.1958594711264491E-2,6.1958594711264497E-2]
[{"$f":"ROW()","v":1286},null,"Total",null,null,null,null,null,{"$f":"SUM(I1276:I1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6045616550672914,6.6045616550672923,6.6045616550672905,6.6045616550672923]
[{"$f":"ROW()","v":1287},"Capex 2022",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1288},null,"Pipeline",null,null,null,null,null,{"$f":"I962/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T962/$S$28","v":0},0,0,0,0,{"$f":"Y962/$X$28","v":0},0,0,0,0,{"$f":"AD962/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1289},null,"Compression",null,null,null,null,null,{"$f":"I963/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y963/$X$28","v":0},0,0,0,0,0,0,9.631585998195058E-2,9.631585998195058E-2,9.631585998195058E-2]
[{"$f":"ROW()","v":1290},null,"Metering",null,null,null,null,null,{"$f":"I964/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y964/$X$28","v":0},0,0,0,0,0,0,4.7954731974135724E-2,4.7954731974135738E-2,4.7954731974135738E-2]
[{"$f":"ROW()","v":1291},null,"Other",null,null,null,null,null,{"$f":"I965/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y965/$X$28","v":0},0,0,0,0,0,0,0.20253030815622339,0.20253030815622342,0.20253030815622342]
[{"$f":"ROW()","v":1292},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I966/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y966/$X$28","v":0},0,0,0,0,0,0,0.70183782224316016,0.70183782224316016,0.70183782224316016]
[{"$f":"ROW()","v":1293},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I967/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y967/$X$28","v":0},0,0,0,0,0,0,0.22952150712905559,0.22952150712905556,0.22952150712905556]
[{"$f":"ROW()","v":1294},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I968/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y968/$X$28","v":0},0,0,0,0,0,0,2.2883246265395258,2.2883246265395258,2.2883246265395258]
[{"$f":"ROW()","v":1295},null,"Building",null,null,null,null,null,{"$f":"I969/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y969/$X$28","v":0},0,0,0,0,0,0,8.3118148788221269E-2,8.3118148788221269E-2,8.3118148788221269E-2]
[{"$f":"ROW()","v":1296},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I970/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y970/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I971/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y971/$X$28","v":0},0,0,0,0,0,0,4.6768412366587339E-2,4.6768412366587339E-2,4.6768412366587339E-2]
[{"$f":"ROW()","v":1298},null,"Total",null,null,null,null,null,{"$f":"SUM(I1288:I1297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6963714171788595,3.6963714171788595,3.6963714171788595]
[{"$f":"ROW()","v":1299},"Capex 2023",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1300},null,"Pipeline",null,null,null,null,null,{"$f":"I974/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T974/$S$28","v":0},0,0,0,0,{"$f":"Y974/$X$28","v":0},0,0,0,0,{"$f":"AD974/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Compression",null,null,null,null,null,{"$f":"I975/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y975/$X$28","v":0},0,0,0,0,0,0,0,0.11874748510305533,0.11874748510305533]
[{"$f":"ROW()","v":1302},null,"Metering",null,null,null,null,null,{"$f":"I976/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y976/$X$28","v":0},0,0,0,0,0,0,0,5.612038679527958E-2,5.612038679527958E-2]
[{"$f":"ROW()","v":1303},null,"Other",null,null,null,null,null,{"$f":"I977/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y977/$X$28","v":0},0,0,0,0,0,0,0,0.14109629046976072,0.14109629046976069]
[{"$f":"ROW()","v":1304},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I978/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y978/$X$28","v":0},0,0,0,0,0,0,0,0.57256289932840709,0.57256289932840709]
[{"$f":"ROW()","v":1305},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I979/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y979/$X$28","v":0},0,0,0,0,0,0,0,0.24725503747485486,0.24725503747485486]
[{"$f":"ROW()","v":1306},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I980/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y980/$X$28","v":0},0,0,0,0,0,0,0,1.0250510648998674,1.0250510648998674]
[{"$f":"ROW()","v":1307},null,"Building",null,null,null,null,null,{"$f":"I981/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y981/$X$28","v":0},0,0,0,0,0,0,0,2.1472147991237409E-2,2.1472147991237409E-2]
[{"$f":"ROW()","v":1308},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I982/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y982/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1309},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I983/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y983/$X$28","v":0},0,0,0,0,0,0,0,4.2428415989550404E-2,4.2428415989550404E-2]
[{"$f":"ROW()","v":1310},null,"Total",null,null,null,null,null,{"$f":"SUM(I1300:I1309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.224733728052013,2.2247337280520125]
[{"$f":"ROW()","v":1311},"Capex 2024",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,{"$f":"I986/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T986/$S$28","v":0},0,0,0,0,{"$f":"Y986/$X$28","v":0},0,0,0,0,{"$f":"AD986/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,{"$f":"I987/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y987/$X$28","v":0},0,0,0,0,0,0,0,0,0.11068852030565497]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,{"$f":"I988/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y988/$X$28","v":0},0,0,0,0,0,0,0,0,4.8019284544365021E-2]
[{"$f":"ROW()","v":1315},null,"Other",null,null,null,null,null,{"$f":"I989/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y989/$X$28","v":0},0,0,0,0,0,0,0,0,0.10524756911799799]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I990/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y990/$X$28","v":0},0,0,0,0,0,0,0,0,1.1344724779628492]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I991/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y991/$X$28","v":0},0,0,0,0,0,0,0,0,0.23114367475592648]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I992/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y992/$X$28","v":0},0,0,0,0,0,0,0,0,1.3675729460999415]
[{"$f":"ROW()","v":1319},null,"Building",null,null,null,null,null,{"$f":"I993/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y993/$X$28","v":0},0,0,0,0,0,0,0,0,0.16168058515925107]
[{"$f":"ROW()","v":1320},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I994/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y994/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I995/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y995/$X$28","v":0},0,0,0,0,0,0,0,0,4.7082399457861537E-2]
[{"$f":"ROW()","v":1322},null,"Total",null,null,null,null,null,{"$f":"SUM(I1312:I1321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.205907457403848]
[{"$f":"ROW()","v":1323},"Capex 2025",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,{"$f":"I998/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T998/$S$28","v":0},0,0,0,0,{"$f":"Y998/$X$28","v":0},0,0,0,0,{"$f":"AD998/$AB$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,{"$f":"I999/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y999/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,{"$f":"I1000/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1000/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1327},null,"Other",null,null,null,null,null,{"$f":"I1001/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1001/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1002/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1002/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1003/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1003/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1004/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1004/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,{"$f":"I1005/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1005/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1006/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1006/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1007/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1007/$X$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1334},null,"Total",null,null,null,null,null,{"$f":"SUM(I1324:I1333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1335},"Capex Depreciation",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,{"$f":"I1024+I1036+I1048+I1060+I1072+I1084+I1096+I1108+I1120+I1132+I1144+I1156+I1168+I1180+I1192+I1204+I1216+I1228+I1240+I1252+I1264","v":0},1.2424989130096266E-2,2.0515679726438023E-2,2.5081140848659443E-2,3.5425666682553543E-2,5.5550140450567109E-2,0.16568900954487156,0.30626729959397542,6.5290529524533341,13.234737890951624,15.280364595164171,26.728057054644609,27.168657137529333,27.248000540784119,27.333629590270778,27.344243058498368,28.121904751357569,28.189561784355693,28.235396795303618,28.26556345597124,28.364518731178599,{"$f":"AD1010/$AB$28","v":37.938148588558704},37.938148588558704,37.938148588558711,37.938148588558711,37.938148588558704]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,{"$f":"I1025+I1037+I1049+I1061+I1073+I1085+I1097+I1109+I1121+I1133+I1145+I1157+I1169+I1181+I1193+I1205+I1217+I1229+I1241+I1253+I1265","v":0},6.4725524770734039E-2,0.35801305888812263,0.6580428351691292,0.78142586676334103,0,0.11234443440415724,4.0408947391723737,10.740738607148248,13.048708076915434,13.07213956399568,23.933938838684909,25.774702276204842,26.090378421263441,26.189052762765755,26.323311418455063,26.244228366687747,26.914669227170513,27.573507195371906,28.077954037098866,28.514784706291543,24.379659637497692,24.580974700376288,24.677290560358241,24.796038045461295,24.906726565766949]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,{"$f":"I1026+I1038+I1050+I1062+I1074+I1086+I1098+I1110+I1122+I1134+I1146+I1158+I1170+I1182+I1194+I1206+I1218+I1230+I1242+I1254+I1266","v":0},0,2.0226726490854387E-3,4.0453452981708774E-3,6.068017947256317E-3,0.11087823679292175,0.14953629196593216,0.19170977898066333,0.19698159775955879,0.19698159775955879,0.19698159775955879,0.25552385382922377,0.27137662340523949,0.28537857016871121,0.36198101949287681,0.43858346881704241,-1.2279240493892658,0.54531976144172656,0.61446901116310315,0.63637678778627815,0.65309681704545286,1.7446507777892299,1.8555328522713763,1.9034875842455119,1.9596079710407917,2.0076272555851569]
[{"$f":"ROW()","v":1339},null,"Other",null,null,null,null,null,{"$f":"I1027+I1039+I1051+I1063+I1075+I1087+I1099+I1111+I1123+I1135+I1147+I1159+I1171+I1183+I1195+I1207+I1219+I1231+I1243+I1255+I1267","v":0},0.34129229832234959,0.68076419126052223,1.0664204430194792,1.3846542731422549,0.55985234302742748,0.78887203352208002,0.97045232483550592,1.0612447593609278,1.374047225962731,1.7460220833616302,1.539589698286294,4.9794964773100707,5.0672220539002888,5.1479313578350583,5.3640739924295486,1.9742342551330903,4.8862969291179583,4.9999539022026003,5.1114807131972446,5.1870791312047988,9.9400912769802581,4.7641818261887838,4.7694017926667502,4.2177740355142381,3.8324849411276065]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1028+I1040+I1052+I1064+I1076+I1088+I1100+I1112+I1124+I1136+I1148+I1160+I1172+I1184+I1196+I1208+I1220+I1232+I1244+I1256+I1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.477988522032994,6.7493225677637376,6.8382471595255678,6.6847516540784122,7.2132777905014072]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1029+I1041+I1053+I1065+I1077+I1089+I1101+I1113+I1125+I1137+I1149+I1161+I1173+I1185+I1197+I1209+I1221+I1233+I1245+I1257+I1269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1385253544953962,5.4125481728553169,5.6420696799843721,5.8812427414293964,6.1123864161853225]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1030+I1042+I1054+I1066+I1078+I1090+I1102+I1114+I1126+I1138+I1150+I1162+I1174+I1186+I1198+I1210+I1222+I1234+I1246+I1258+I1270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.137308899605664,8.0442895193538249,9.6354207432695294,10.194926159461968,11.012265584651681]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,{"$f":"I1031+I1043+I1055+I1067+I1079+I1091+I1103+I1115+I1127+I1139+I1151+I1163+I1175+I1187+I1199+I1211+I1223+I1235+I1247+I1259+I1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0.22370049965957861,0.25571133161749121,0.26636715870338395,0.26661562389467236,0.26388597809330627,0.26471691239276079,0.26471691239276079,0.26471691239276079,0.26471691239276079,0.13821524777176797,0.2120179102725003,0.2951360590607216,0.31660820705195902,0.47828879221121007]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1032+I1044+I1056+I1068+I1080+I1092+I1104+I1116+I1128+I1140+I1152+I1164+I1176+I1188+I1200+I1212+I1224+I1236+I1248+I1260+I1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.0046036324882344E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1033+I1045+I1057+I1069+I1081+I1093+I1105+I1117+I1129+I1141+I1153+I1165+I1177+I1189+I1201+I1213+I1225+I1237+I1249+I1261+I1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8883008501812046E-16,5.8883008501812056E-16,5.8883008501812056E-16,5.8883008501812056E-16,-2.3553203400724814E-15,6.1958594711264491E-2,0.10872700707785182,0.15115542306740223,0.19823782252526378]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,{"$f":"SUM(I1336:I1345)","v":0},0.41844281222317992,1.0613156025241683,1.7535897643354388,2.2075738245354057,0.72628072027091628,1.2164417694370409,5.5093241425825186,18.528017916722071,27.85447479158935,30.29550784028104,52.457109445445035,58.41793301410906,58.946690917734045,59.298961889067847,59.736827562094689,55.296283265557562,60.80056461447866,61.688043816433989,62.356091906446395,62.984196298113154,{"$f":"SUM(AD1336:AD1345)","v":151.89458830473171},89.618974732351802,91.807929174747258,92.140252825664177,93.699443757113301]
[{"$f":"ROW()","v":1347}]
["Redundant & Disposed Capex Account"]
["Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1350},"Capex 2000",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1351},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1352},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1354},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1355},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1356},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1358},null,"Building"]
[{"$f":"ROW()","v":1359},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Total",null,null,null,null,null,{"$f":"SUM(I1351:I1360)","v":0},0,0,0,0,0,0,0,0,0,0,0.5513644348514849,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},"Capex 2001",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1363},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1366},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1367},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1368},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1370},null,"Building"]
[{"$f":"ROW()","v":1371},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1372},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1373},null,"Total",null,null,null,null,null,{"$f":"SUM(I1363:I1372)","v":0},0,0,0,0,0,0,0,0,0,0,2.8918087533234852E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1374},"Capex 2002",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1375},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1376},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1378},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1380},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1381},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Building"]
[{"$f":"ROW()","v":1383},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1385},null,"Total",null,null,null,null,null,{"$f":"SUM(I1375:I1384)","v":0},0,0,0,0,0,0,0,0,0,0,1.904285260501792E-2,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},"Capex 2003",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1387},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1390},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Building"]
[{"$f":"ROW()","v":1395},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1397},null,"Total",null,null,null,null,null,{"$f":"SUM(I1387:I1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1398},"Capex 2004",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1399},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1401},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1402},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1403},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1405},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1406},null,"Building"]
[{"$f":"ROW()","v":1407},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1408},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,"Total",null,null,null,null,null,{"$f":"SUM(I1399:I1408)","v":0},0,0,0,0,0,0,0,0,0,0,0.12985278143344711,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1410},"Capex 2005",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1411},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1412},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1413},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1418},null,"Building"]
[{"$f":"ROW()","v":1419},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1420},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1421},null,"Total",null,null,null,null,null,{"$f":"SUM(I1411:I1420)","v":0},0,0,0,0,0,0,0,0,0,0,0,6.962522293287772E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1422},"Capex 2006",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1423},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.7224280273517685,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Building"]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1433},null,"Total",null,null,null,null,null,{"$f":"SUM(I1423:I1432)","v":0},0,0,0,0,0,0,0,0,0,0,1.7982058297569132,8.2310670535282807E-2,0.33972584495661945,0.20779838672541562,0,0,0,0,0,0]
[{"$f":"ROW()","v":1434},"Capex 2007",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1435},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1436},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1437},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1438},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1439},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1440},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,"Building"]
[{"$f":"ROW()","v":1443},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1444},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1445},null,"Total",null,null,null,null,null,{"$f":"SUM(I1435:I1444)","v":0},0,0,0,0,0,0,0,0,0,0,1.9636400124921925E-2,5.1229765439085549E-2,0.19917581551485233,6.4399463163197307E-2,5.5450772637592453E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1446},"Capex 2008",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1447},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1448},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1449},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0]
[{"$f":"ROW()","v":1451},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1452},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1453},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1454},null,"Building"]
[{"$f":"ROW()","v":1455},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1456},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1457},null,"Total",null,null,null,null,null,{"$f":"SUM(I1447:I1456)","v":0},0,0,0,0,0,0,0,0,0,0,0.16398683242891568,0.14300992677702398,6.3941039068884764E-2,0.112594092608478,0.38493607295487864,0,0,0,0,0]
[{"$f":"ROW()","v":1458},"Capex 2009",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1459},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1460},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1461},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1462},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1464},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1465},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1466},null,"Building"]
[{"$f":"ROW()","v":1467},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1469},null,"Total",null,null,null,null,null,{"$f":"SUM(I1459:I1468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.3763836005717629E-2,0,2.0782473589127964E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1470},"Capex 2010",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1471},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3725280099816446E-2,1.5290733417381836E-2,0.27752402011433047,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0263207272537553E-3,2.2574351731420635E-3,4.097203628478055E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Building"]
[{"$f":"ROW()","v":1479},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1481},null,"Total",null,null,null,null,null,{"$f":"SUM(I1471:I1480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.5751600827070202E-2,1.75481685905239E-2,0.31849605639911105,0,0,0,0,0]
[{"$f":"ROW()","v":1482},"Capex 2011",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1483},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1484},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1583946433682411E-4,2.5461276678572847E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1485},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1486},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1997531392042576E-2,7.8241737277961923E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1487},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1488},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1489},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1490},null,"Building"]
[{"$f":"ROW()","v":1491},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1492},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1493},null,"Total",null,null,null,null,null,{"$f":"SUM(I1483:I1492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2713370856379402E-2,8.0787864945819202E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1494},"Capex 2012",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1495},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1496},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1497},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1498},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1499},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1502},null,"Building"]
[{"$f":"ROW()","v":1503},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1504},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1505},null,"Total",null,null,null,null,null,{"$f":"SUM(I1495:I1504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0754167978118694E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1506},"Capex 2013",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1507},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1508},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"Building"]
[{"$f":"ROW()","v":1515},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Total",null,null,null,null,null,{"$f":"SUM(I1507:I1516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},"Capex 2014",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1519},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1521},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1524},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1525},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1526},null,"Building"]
[{"$f":"ROW()","v":1527},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1528},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1529},null,"Total",null,null,null,null,null,{"$f":"SUM(I1519:I1528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1530},"Capex 2015",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1531},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1532},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1533},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1534},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1535},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1536},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1537},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1538},null,"Building"]
[{"$f":"ROW()","v":1539},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1540},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1541},null,"Total",null,null,null,null,null,{"$f":"SUM(I1531:I1540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1542},"Capex 2016",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1543},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1544},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1545},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1546},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1547},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1548},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1549},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1550},null,"Building"]
[{"$f":"ROW()","v":1551},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1552},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Total",null,null,null,null,null,{"$f":"SUM(I1543:I1552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1554},"Capex 2017",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1555},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1556},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1557},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"Building"]
[{"$f":"ROW()","v":1563},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1565},null,"Total",null,null,null,null,null,{"$f":"SUM(I1555:I1564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1566},"Capex 2018",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1567},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1568},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1569},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1570},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1571},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1572},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1573},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1574},null,"Building"]
[{"$f":"ROW()","v":1575},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1576},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1577},null,"Total",null,null,null,null,null,{"$f":"SUM(I1567:I1576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1578},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1579},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1580},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1581},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1582},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1583},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1584},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1585},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Building"]
[{"$f":"ROW()","v":1587},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Total",null,null,null,null,null,{"$f":"SUM(I1579:I1588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1590},"Capex 2019",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4  [m$ OD]"]
[{"$f":"ROW()","v":1591},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1592},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1593},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Building"]
[{"$f":"ROW()","v":1599},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Total",null,null,null,null,null,{"$f":"SUM(I1591:I1600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},"Total",null,null,null,null,null,null,"AA1  [m$ 31/12/2004]",null,null,null,null,"AA2  [m$ 31/12/2004]",null,null,null,null,null,"AA3  [m$ OD]"]
[{"$f":"ROW()","v":1603},null,"Pipeline",null,null,null,null,null,{"$f":"I1351+I1363+I1375+I1387+I1399+I1411+I1423+I1435+I1447+I1459+I1471+I1483+I1495+I1507+I1519+I1531+I1543+I1555+I1567+I1579+I1591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Compression",null,null,null,null,null,{"$f":"I1352+I1364+I1376+I1388+I1400+I1412+I1424+I1436+I1448+I1460+I1472+I1484+I1496+I1508+I1520+I1532+I1544+I1556+I1568+I1580+I1592","v":0},0,0,0,0,0,0,0,0,0,0,7.5777802405144687E-2,0,1.444111956415327E-2,1.783686108523912E-2,0.27752402011433047,0,0,0,0,0]
[{"$f":"ROW()","v":1605},null,"Metering",null,null,null,null,null,{"$f":"I1353+I1365+I1377+I1389+I1401+I1413+I1425+I1437+I1449+I1461+I1473+I1485+I1497+I1509+I1521+I1533+I1545+I1557+I1569+I1581+I1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6612946504912101,0,0,0,0,0,0]
[{"$f":"ROW()","v":1606},null,"Other",null,null,null,null,null,{"$f":"I1354+I1366+I1378+I1390+I1402+I1414+I1426+I1438+I1450+I1462+I1474+I1486+I1498+I1510+I1522+I1534+I1546+I1558+I1570+I1582+I1594","v":0},0,0,0,0,0,0,0,0,0,0,2.6092031375488793,0.34617558568427009,0.71063038766537046,0.4760452829263136,0.50214135546637961,0,0,0,0,0]
[{"$f":"ROW()","v":1607},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1355+I1367+I1379+I1391+I1403+I1415+I1427+I1439+I1451+I1463+I1475+I1487+I1499+I1511+I1523+I1535+I1547+I1559+I1571+I1583+I1595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1608},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1356+I1368+I1380+I1392+I1404+I1416+I1428+I1440+I1452+I1464+I1476+I1488+I1500+I1512+I1524+I1536+I1548+I1560+I1572+I1584+I1596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1609},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1357+I1369+I1381+I1393+I1405+I1417+I1429+I1441+I1453+I1465+I1477+I1489+I1501+I1513+I1525+I1537+I1549+I1561+I1573+I1585+I1597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1610},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1611},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1359+I1371+I1383+I1395+I1407+I1419+I1431+I1443+I1455+I1467+I1479+I1491+I1503+I1515+I1527+I1539+I1551+I1563+I1575+I1587+I1599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1612},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1360+I1372+I1384+I1396+I1408+I1420+I1432+I1444+I1456+I1468+I1480+I1492+I1504+I1516+I1528+I1540+I1552+I1564+I1576+I1588+I1600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1613},null,"Total",null,null,null,null,null,{"$f":"SUM(I1603:I1612)","v":0},0,0,0,0,0,0,0,0,0,0,2.6849809399540239,0.34617558568427009,0.72507150722952374,2.1551767945027627,0.77966537558071014,0,0,0,0,0]
[{"$f":"ROW()","v":1614}]
[{"$f":"\"Redundant & Disposed Asset [m$ \"&$E$28&\"] [Model]\"","v":"Redundant & Disposed Asset [m$ 31/12/2024] [Model]"}]
[{"$f":"ROW()","v":1616},"Capex 2000",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1617},null,"Pipeline",null,null,null,null,null,{"$f":"I1351/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1351/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1618},null,"Compression",null,null,null,null,null,{"$f":"I1352/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1352/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1619},null,"Metering",null,null,null,null,null,{"$f":"I1353/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1353/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1620},null,"Other",null,null,null,null,null,{"$f":"I1354/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1354/T$28","v":0.77146049872196953},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1621},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1355/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1355/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1622},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1356/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1356/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1623},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1357/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1357/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1624},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1625},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1359/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1359/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1626},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1360/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1360/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1627},null,"Total",null,null,null,null,null,{"$f":"SUM(I1617:I1626)","v":0},0,0,0,0,0,0,0,0,0,0,0.77146049872196953,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1628},"Capex 2001",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1629},null,"Pipeline",null,null,null,null,null,{"$f":"I1363/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1363/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1630},null,"Compression",null,null,null,null,null,{"$f":"I1364/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1364/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1631},null,"Metering",null,null,null,null,null,{"$f":"I1365/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1365/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1632},null,"Other",null,null,null,null,null,{"$f":"I1366/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1366/T$28","v":4.0461736050284251E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1367/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1367/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1634},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1368/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1368/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1635},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1369/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1369/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1636},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1371/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1371/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1638},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1372/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1372/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Total",null,null,null,null,null,{"$f":"SUM(I1629:I1638)","v":0},0,0,0,0,0,0,0,0,0,0,4.0461736050284251E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1640},"Capex 2002",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1641},null,"Pipeline",null,null,null,null,null,{"$f":"I1375/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1375/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1642},null,"Compression",null,null,null,null,null,{"$f":"I1376/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1376/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Metering",null,null,null,null,null,{"$f":"I1377/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1377/T$28","v":0},0,0,2.1761806677493611,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Other",null,null,null,null,null,{"$f":"I1378/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1378/T$28","v":2.6644461701112777E-2},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1379/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1379/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1380/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1380/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1381/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1381/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1648},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1383/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1383/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1384/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1384/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Total",null,null,null,null,null,{"$f":"SUM(I1641:I1650)","v":0},0,0,0,0,0,0,0,0,0,0,2.6644461701112777E-2,0,0,2.1761806677493611,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},"Capex 2003",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1653},null,"Pipeline",null,null,null,null,null,{"$f":"I1387/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1387/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1654},null,"Compression",null,null,null,null,null,{"$f":"I1388/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1388/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1655},null,"Metering",null,null,null,null,null,{"$f":"I1389/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1389/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1656},null,"Other",null,null,null,null,null,{"$f":"I1390/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1390/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1657},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1391/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1391/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1658},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1392/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1392/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1659},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1393/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1393/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1660},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1661},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1395/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1395/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1662},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1396/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1396/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1663},null,"Total",null,null,null,null,null,{"$f":"SUM(I1653:I1662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},"Capex 2004",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1665},null,"Pipeline",null,null,null,null,null,{"$f":"I1399/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1399/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1666},null,"Compression",null,null,null,null,null,{"$f":"I1400/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1400/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1667},null,"Metering",null,null,null,null,null,{"$f":"I1401/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1401/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1668},null,"Other",null,null,null,null,null,{"$f":"I1402/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1402/T$28","v":0.18168798201876299},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1669},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1403/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1403/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1670},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1404/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1404/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1671},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1405/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1405/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1672},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1407/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1407/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1674},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1408/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1408/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Total",null,null,null,null,null,{"$f":"SUM(I1665:I1674)","v":0},0,0,0,0,0,0,0,0,0,0,0.18168798201876299,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1676},"Capex 2005",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1677},null,"Pipeline",null,null,null,null,null,{"$f":"I1411/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1411/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1678},null,"Compression",null,null,null,null,null,{"$f":"I1412/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1412/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1679},null,"Metering",null,null,null,null,null,{"$f":"I1413/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1413/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1680},null,"Other",null,null,null,null,null,{"$f":"I1414/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1414/T$28","v":0},9.5317339755244493E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1415/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1415/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1416/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1416/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1417/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1417/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1419/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1419/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1686},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1420/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1420/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1687},null,"Total",null,null,null,null,null,{"$f":"SUM(I1677:I1686)","v":0},0,0,0,0,0,0,0,0,0,0,0,9.5317339755244493E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1688},"Capex 2006",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1689},null,"Pipeline",null,null,null,null,null,{"$f":"I1423/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1423/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Compression",null,null,null,null,null,{"$f":"I1424/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1424/T$28","v":0.10602711662255547},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1691},null,"Metering",null,null,null,null,null,{"$f":"I1425/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1425/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1692},null,"Other",null,null,null,null,null,{"$f":"I1426/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1426/T$28","v":2.4099943721459183},0.11268379214321707,0.45266070012938359,0.27220146158157243,0,0,0,0,0,0]
[{"$f":"ROW()","v":1693},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1427/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1427/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1694},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1428/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1428/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1695},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1429/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1429/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1696},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1697},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1431/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1431/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1698},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1432/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1432/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1699},null,"Total",null,null,null,null,null,{"$f":"SUM(I1689:I1698)","v":0},0,0,0,0,0,0,0,0,0,0,2.5160214887684735,0.11268379214321707,0.45266070012938359,0.27220146158157243,0,0,0,0,0,0]
[{"$f":"ROW()","v":1700},"Capex 2007",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1701},null,"Pipeline",null,null,null,null,null,{"$f":"I1435/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1435/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1702},null,"Compression",null,null,null,null,null,{"$f":"I1436/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1436/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1703},null,"Metering",null,null,null,null,null,{"$f":"I1437/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1437/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1704},null,"Other",null,null,null,null,null,{"$f":"I1438/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1438/T$28","v":2.7474944113065357E-2},7.0133850237669521E-2,0.26538771023236885,8.4358826236964765E-2,7.1430519003982632E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1705},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1439/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1439/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1706},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1440/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1440/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1707},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1441/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1441/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1708},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1709},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1443/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1443/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1710},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1444/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1444/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1711},null,"Total",null,null,null,null,null,{"$f":"SUM(I1701:I1710)","v":0},0,0,0,0,0,0,0,0,0,0,2.7474944113065357E-2,7.0133850237669521E-2,0.26538771023236885,8.4358826236964765E-2,7.1430519003982632E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1712},"Capex 2008",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1713},null,"Pipeline",null,null,null,null,null,{"$f":"I1447/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1447/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1714},null,"Compression",null,null,null,null,null,{"$f":"I1448/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1448/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1715},null,"Metering",null,null,null,null,null,{"$f":"I1449/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1449/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,"Other",null,null,null,null,null,{"$f":"I1450/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1450/T$28","v":0.22944781261331046},0.19578143099260922,8.5196919638591329E-2,0.14749044521686883,0.49586655273908775,0,0,0,0,0]
[{"$f":"ROW()","v":1717},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1451/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1451/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1718},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1452/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1452/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1453/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1453/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1720},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1455/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1455/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1722},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1456/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1456/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1723},null,"Total",null,null,null,null,null,{"$f":"SUM(I1713:I1722)","v":0},0,0,0,0,0,0,0,0,0,0,0.22944781261331046,0.19578143099260922,8.5196919638591329E-2,0.14749044521686883,0.49586655273908775,0,0,0,0,0]
[{"$f":"ROW()","v":1724},"Capex 2009",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1725},null,"Pipeline",null,null,null,null,null,{"$f":"I1459/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1459/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Compression",null,null,null,null,null,{"$f":"I1460/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1460/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1727},null,"Metering",null,null,null,null,null,{"$f":"I1461/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1461/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1728},null,"Other",null,null,null,null,null,{"$f":"I1462/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1462/T$28","v":0},0,0.11160939685561069,0,2.677154535537642E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1463/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1463/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1464/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1464/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1465/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1465/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1467/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1467/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1734},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1468/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1468/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Total",null,null,null,null,null,{"$f":"SUM(I1725:I1734)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.11160939685561069,0,2.677154535537642E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1736},"Capex 2010",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1737},null,"Pipeline",null,null,null,null,null,{"$f":"I1471/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1471/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Compression",null,null,null,null,null,{"$f":"I1472/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1472/T$28","v":0},0,1.8287966581547983E-2,2.00297993187281E-2,0.35750060549019325,0,0,0,0,0]
[{"$f":"ROW()","v":1739},null,"Metering",null,null,null,null,null,{"$f":"I1473/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1473/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1740},null,"Other",null,null,null,null,null,{"$f":"I1474/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1474/T$28","v":0},0,2.6999292891669489E-3,2.9570833693087746E-3,5.2779315368597389E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1741},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1475/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1475/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1742},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1476/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1476/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1743},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1477/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1477/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1744},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1745},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1479/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1479/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1746},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1480/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1480/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1747},null,"Total",null,null,null,null,null,{"$f":"SUM(I1737:I1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.098789587071493E-2,2.2986882688036874E-2,0.41027992085879061,0,0,0,0,0]
[{"$f":"ROW()","v":1748},"Capex 2011",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1749},null,"Pipeline",null,null,null,null,null,{"$f":"I1483/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1483/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1750},null,"Compression",null,null,null,null,null,{"$f":"I1484/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1484/T$28","v":0},0,9.5380554031244318E-4,3.3352504968185387E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,"Metering",null,null,null,null,null,{"$f":"I1485/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1485/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1752},null,"Other",null,null,null,null,null,{"$f":"I1486/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1486/T$28","v":0},0,2.9310157319092332E-2,0.10249124441897199,0,0,0,0,0,0]
[{"$f":"ROW()","v":1753},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1487/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1487/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1754},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1488/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1488/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1755},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1489/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1489/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1756},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1757},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1491/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1491/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1758},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1492/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1492/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Total",null,null,null,null,null,{"$f":"SUM(I1749:I1758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.0263962859404775E-2,0.10582649491579053,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},"Capex 2012",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1761},null,"Pipeline",null,null,null,null,null,{"$f":"I1495/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1495/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1762},null,"Compression",null,null,null,null,null,{"$f":"I1496/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1496/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1763},null,"Metering",null,null,null,null,null,{"$f":"I1497/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1497/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1764},null,"Other",null,null,null,null,null,{"$f":"I1498/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1498/T$28","v":0},0,0,1.408721351434639E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1765},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1499/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1499/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1766},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1500/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1500/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1767},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1501/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1501/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1503/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1503/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1504/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1504/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Total",null,null,null,null,null,{"$f":"SUM(I1761:I1770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.408721351434639E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1772},"Capex 2013",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1773},null,"Pipeline",null,null,null,null,null,{"$f":"I1507/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1507/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Compression",null,null,null,null,null,{"$f":"I1508/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1508/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Metering",null,null,null,null,null,{"$f":"I1509/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1509/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Other",null,null,null,null,null,{"$f":"I1510/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1510/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1777},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1511/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1511/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1778},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1512/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1512/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1779},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1513/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1513/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1781},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1515/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1515/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1782},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1516/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1516/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1783},null,"Total",null,null,null,null,null,{"$f":"SUM(I1773:I1782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1784},"Capex 2014",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1785},null,"Pipeline",null,null,null,null,null,{"$f":"I1519/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1519/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1786},null,"Compression",null,null,null,null,null,{"$f":"I1520/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1520/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1787},null,"Metering",null,null,null,null,null,{"$f":"I1521/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1521/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1788},null,"Other",null,null,null,null,null,{"$f":"I1522/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1522/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1789},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1523/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1523/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1790},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1524/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1524/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1791},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1525/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1525/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1792},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1793},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1527/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1527/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1794},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1528/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1528/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1795},null,"Total",null,null,null,null,null,{"$f":"SUM(I1785:I1794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1796},"Capex 2015",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1797},null,"Pipeline",null,null,null,null,null,{"$f":"I1531/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1531/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1798},null,"Compression",null,null,null,null,null,{"$f":"I1532/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1532/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1799},null,"Metering",null,null,null,null,null,{"$f":"I1533/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1533/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1800},null,"Other",null,null,null,null,null,{"$f":"I1534/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1534/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1535/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1535/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1802},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1536/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1536/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1803},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1537/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1537/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1804},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1805},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1539/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1539/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1806},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1540/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1540/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1807},null,"Total",null,null,null,null,null,{"$f":"SUM(I1797:I1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1808},"Capex 2016",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1809},null,"Pipeline",null,null,null,null,null,{"$f":"I1543/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1543/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Compression",null,null,null,null,null,{"$f":"I1544/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1544/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Metering",null,null,null,null,null,{"$f":"I1545/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1545/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Other",null,null,null,null,null,{"$f":"I1546/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1546/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1813},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1547/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1547/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1814},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1548/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1548/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1549/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1549/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1551/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1551/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1552/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1552/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Total",null,null,null,null,null,{"$f":"SUM(I1809:I1818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1820},"Capex 2017",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1821},null,"Pipeline",null,null,null,null,null,{"$f":"I1555/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1555/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Compression",null,null,null,null,null,{"$f":"I1556/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1556/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1823},null,"Metering",null,null,null,null,null,{"$f":"I1557/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1557/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Other",null,null,null,null,null,{"$f":"I1558/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1558/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1825},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1559/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1559/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1826},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1560/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1560/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1827},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1561/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1561/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1828},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1829},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1563/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1563/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1830},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1564/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1564/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1831},null,"Total",null,null,null,null,null,{"$f":"SUM(I1821:I1830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1832},"Capex 2018",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1833},null,"Pipeline",null,null,null,null,null,{"$f":"I1567/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1567/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1834},null,"Compression",null,null,null,null,null,{"$f":"I1568/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1568/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1835},null,"Metering",null,null,null,null,null,{"$f":"I1569/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1569/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1836},null,"Other",null,null,null,null,null,{"$f":"I1570/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1570/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1837},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1571/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1571/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1838},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1572/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1572/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1839},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1573/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1573/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1840},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1841},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1575/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1575/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1842},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1576/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1576/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1843},null,"Total",null,null,null,null,null,{"$f":"SUM(I1833:I1842)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1844},"Capex 2019",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1845},null,"Pipeline",null,null,null,null,null,{"$f":"I1579/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1579/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1846},null,"Compression",null,null,null,null,null,{"$f":"I1580/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1580/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1847},null,"Metering",null,null,null,null,null,{"$f":"I1581/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1581/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1848},null,"Other",null,null,null,null,null,{"$f":"I1582/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1582/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1849},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1583/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1583/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1850},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1584/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1584/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1851},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1585/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1585/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1852},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1853},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1587/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1587/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1854},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1588/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1588/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1855},null,"Total",null,null,null,null,null,{"$f":"SUM(I1845:I1854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1856},"Capex 2020",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1857},null,"Pipeline",null,null,null,null,null,{"$f":"I1591/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1591/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1858},null,"Compression",null,null,null,null,null,{"$f":"I1592/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1592/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1859},null,"Metering",null,null,null,null,null,{"$f":"I1593/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1593/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"Other",null,null,null,null,null,{"$f":"I1594/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1594/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1595/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1595/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1596/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1596/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1863},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1597/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1597/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1864},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1865},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1599/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1599/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1866},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1600/$M$28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1600/T$28","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1867},null,"Total",null,null,null,null,null,{"$f":"SUM(I1857:I1866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1868},"Total",null,null,null,null,null,null,{"$f":"\"AA1 [m$ \"&$E$28&\"]\"","v":"AA1 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1869},null,"Pipeline",null,null,null,null,null,{"$f":"I1617+I1629+I1641+I1653+I1665+I1677+I1689+I1701+I1713+I1725+I1737+I1749+I1761+I1773+I1785+I1797+I1809+I1821+I1833+I1845+I1857","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1870},null,"Compression",null,null,null,null,null,{"$f":"I1618+I1630+I1642+I1654+I1666+I1678+I1690+I1702+I1714+I1726+I1738+I1750+I1762+I1774+I1786+I1798+I1810+I1822+I1834+I1846+I1858","v":0},0,0,0,0,0,0,0,0,0,0,0.10602711662255547,0,1.9241772121860425E-2,2.3365049815546639E-2,0.35750060549019325,0,0,0,0,0]
[{"$f":"ROW()","v":1871},null,"Metering",null,null,null,null,null,{"$f":"I1619+I1631+I1643+I1655+I1667+I1679+I1691+I1703+I1715+I1727+I1739+I1751+I1763+I1775+I1787+I1799+I1811+I1823+I1835+I1847+I1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.1761806677493611,0,0,0,0,0,0]
[{"$f":"ROW()","v":1872},null,"Other",null,null,null,null,null,{"$f":"I1620+I1632+I1644+I1656+I1668+I1680+I1692+I1704+I1716+I1728+I1740+I1752+I1764+I1776+I1788+I1800+I1812+I1824+I1836+I1848+I1860","v":0},0,0,0,0,0,0,0,0,0,0,3.6507562449191675,0.47391641312874033,0.94686481346421369,0.62358627433803315,0.6468479324670442,0,0,0,0,0]
[{"$f":"ROW()","v":1873},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I1621+I1633+I1645+I1657+I1669+I1681+I1693+I1705+I1717+I1729+I1741+I1753+I1765+I1777+I1789+I1801+I1813+I1825+I1837+I1849+I1861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I1622+I1634+I1646+I1658+I1670+I1682+I1694+I1706+I1718+I1730+I1742+I1754+I1766+I1778+I1790+I1802+I1814+I1826+I1838+I1850+I1862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1875},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I1623+I1635+I1647+I1659+I1671+I1683+I1695+I1707+I1719+I1731+I1743+I1755+I1767+I1779+I1791+I1803+I1815+I1827+I1839+I1851+I1863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1876},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1877},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I1625+I1637+I1649+I1661+I1673+I1685+I1697+I1709+I1721+I1733+I1745+I1757+I1769+I1781+I1793+I1805+I1817+I1829+I1841+I1853+I1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1878},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I1626+I1638+I1650+I1662+I1674+I1686+I1698+I1710+I1722+I1734+I1746+I1758+I1770+I1782+I1794+I1806+I1818+I1830+I1842+I1854+I1866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1879},null,"Total",null,null,null,null,null,{"$f":"SUM(I1869:I1878)","v":0},0,0,0,0,0,0,0,0,0,0,3.7567833615417228,0.47391641312874033,0.9661065855860741,2.8231319919029407,1.0043485379572374,0,0,0,0,0]
[{"$f":"ROW()","v":1880}]
["Opex"]
["System Use Gas (SUG)"]
["Opex"]
[{"$f":"ROW()","v":1884},"Opex (Approved)",null,null,null,null,null,null,"AA1 Approved [m$ 31/12/1999]",null,null,null,null,"AA2  Approved  [m$ 31/12/2004]",null,null,null,null,null,"AA3 [m$ 31/12/2015]",null,null,null,null,"AA4 [m$ 31/12/2015]"]
[{"$f":"ROW()","v":1885},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,5.2361291652269202,5.3381107444029343,5.4420785699382437,5.5480713270015984,5.6561284542142474,5.7662901583245683,{"$f":"T1901/T$28*$X$28","v":29.374444889779557},30.752654901960781,32.026614503816795,33.68941838649156,34.786000000000001,29.280320548737123,29.659576982103165,30.043745774335296,30.4328905532787,30.827075770924942]
[{"$f":"ROW()","v":1886},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,34.895180141862021,32.556626599154797,44.272445510683276,41.764852657765601,39.251659980664897,39.824523821299373,20.021414829659324,20.093321568627452,20.059171755725195,20.851238273921201,21.030999999999999,14.767931148488778,14.352551975591274,14.40020365410451,14.826295189722313,15.335047222437828]
[{"$f":"ROW()","v":1887},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,22.100348697394789,22.179490196078433,22.141320610687021,22.325722326454041,22.52,13.438158045421451,15.362708136811513,16.929845144884663,13.15119107977921,13.059098374907478]
[{"$f":"ROW()","v":1888},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,12.206404809619237,12.25026274417402,12.229133587842462,12.331771106579033,12.438999999820544,7.29893561,7.29893561,7.29893561,7.29893561,7.2989356100000009]
[{"$f":"ROW()","v":1889},null,"Reactive maintenance",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.9522408437083327,7.6944453845163157,7.8355769639538,7.9375032651794566,1.2773176696491688,1.2773176696491688,1.277317669649169,1.2773176696491688,1.2773176696491688]
[1948,null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,19.321693637662257,19.324000086087519,27.744245136948976,28.993297891204804,28.959753553965704,28.98102422095727,22.721850488895114,24.092281836383652,23.947989984691983,26.597770326453599,27.322111738406218,35.814974375712033,34.310239412974717,34.75423446083073,35.253167126660365,35.79725600742065]
[{"$f":"ROW()","v":1891},null,"Total",null,null,null,null,null,38.408725723289628,39.578289064715079,41.833940790777703,42.091843718680664,41.646420378877536,{"$f":"SUM(N1885:N1890)","v":59.453002944751198},57.218737429645245,77.458769217570506,76.306221875972,73.867541988844849,74.571838200581212,106.42446371534803,113.32025209093267,118.09867582727978,123.63149738385323,126.03561500340622,101.87763739800855,102.26132978712982,104.70428231380437,102.23979722908976,103.59473065534007]
[{"$f":"ROW()","v":1892},"Opex (Approved Modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1893},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1885*$E$26/$M$26","v":8.9716042899198492},9.146339928472166,9.3244788093425335,9.5060872158511245,9.6912327222865855,9.8799842190495948,{"$f":"T1885*$E$26/$X$26","v":37.839542068136261},39.614923217647046,41.256011181297708,43.398000168855539,44.810593538745387]
[{"$f":"ROW()","v":1894},null,"Non-Field Expense (AA2,Other)",null,null,null,null,null,null,null,null,null,null,59.789538794673298,55.782651963979511,75.856582130680792,71.560062681540415,67.253948471637287,68.235495627560724,25.79116546893788,25.883794217647061,25.839803146946569,26.860126575984989,27.091691850553502]
[{"$f":"ROW()","v":1895},null,"Field Expense",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,28.4692043507014,28.571152764705882,28.521983507633582,28.759525919324584,29.009790332103318]
[{"$f":"ROW()","v":1896},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,15.72403393587174,15.780530804692049,15.753312669919726,15.885528162759657,16.023658167665506]
[{"$f":"ROW()","v":1897},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,5.0911935265521251,9.9118227054457559,10.093625437626928,10.224924755028486]
[1956,null,"System Use Gas, Approved & Proposed by DBNGP",null,null,null,null,null,null,null,null,null,null,33.105865813884172,33.109817691680462,47.537098653763294,49.677230551737999,49.619755552481791,49.656200796899803,29.269809886334215,31.035170723598171,30.84929699516983,34.262688298039883,35.195769669691977]
[{"$f":"ROW()","v":1899},null,"Total",null,null,null,null,null,{"$f":"I1891/$H$28","v":77.688279006722283},{"$f":"J1891/$H$28","v":80.053922788796513},{"$f":"K1891/$H$28","v":84.616367840965751},{"$f":"L1891/$H$28","v":85.138021039354115},{"$f":"M1891/$H$28","v":84.237075432670039},{"$f":"SUM(N1893:N1898)","v":101.86700889847731},98.038809584132139,132.71815959378662,130.74338044912955,126.56493674640566,127.77168064351011,137.09375570998151,145.97676525484235,152.13223020641317,159.25949456259158,162.35642831378817]
[{"$f":"ROW()","v":1900},"Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":1901},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,{"$f":"Y1885*Y$26/$X$26","v":29.712502401855012},30.671942617101148,31.623536834424879,32.622711091245243,33.329642807678994,{"$f":"AD1909*AD$28","v":24.277649480710661},26.225384557282101,27.336350340237541,28.096755858102362,29.187924851494618,{"$f":"AI1909*AI$28","v":47.900143023704551},49.274172264938898,50.687581634913712,52.14148410975622,{"$f":"AM1909*AM$28","v":53.637023549707926}]
[{"$f":"ROW()","v":1902},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.433000000000003,18.907,19.393000000000004,20.504999999999999,21.030999999999999,14.985907992008906,14.842445354831934,15.157409934809266,15.89313192846617,16.579958805071154,{"$f":"AD1910*AD$28","v":19.073526832311565},18.745603208682883,19.771553965410174,14.273894627005463,15.556367238409672,{"$f":"AI1910*AI$28","v":21.422820801482942},23.118484014079382,24.192001494092995,25.641684763530673,27.227478483232456]
[{"$f":"ROW()","v":1903},null,"Field Expense (incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.346999999999998,20.87,21.405999999999999,21.955000000000005,22.52,13.636507241663834,15.887081016020021,17.820067629440405,14.097494496958895,14.119246582464543,{"$f":"AD1911*AD$28","v":10.239495510388895},11.047131195085052,11.50069755161069,11.805818813674893,12.248974257228564,{"$f":"AI1911*AI$28","v":24.496847766171175},35.370165275814585,31.30631979306478,27.008562932803539,28.767457642183103]
[{"$f":"ROW()","v":1904},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.238,11.526999999130535,11.823000000054336,12.126999999643219,12.438999999820544,7.4066689769372687,7.5480690210424344,7.6827357297140209,7.8241357738191883,7.8914691281549825,{"$f":"AD1912*AD$28","v":7.2908478088938162},7.8618540264081727,8.1804153898635477,8.393106190000001,8.7036511190300008,{"$f":"AI1912*AI$28","v":12.268557117256243},12.536452995878932,12.810198641601131,13.089921789777694,13.375752964989195]
[{"$f":"ROW()","v":1905},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7188982108694644,7.4389102979456636,7.7054659073567802,7.9375032651794566,1.2961710669871638,1.3209161509932823,1.3444828976657766,1.3692279816718951,1.381011355008142,{"$f":"AD1913*AD$28","v":1.5128625731975256},1.6313472759623773,1.697449268031189,1.7415829490000001,1.8060215181129999,{"$f":"AI1913*AI$28","v":1.3446881138191547},1.3740506867999969,1.4040544201236687,1.4347133141499304,1.4660416749500162]
[1964,null,"System Use Gas",null,null,null,null,null,null,null,null,null,null,24.122,21.434999999999999,30.593,15.147,18.625,12.552,20.919194453798269,22.669859292538124,23.152669284093356,26.156109933578907,27.322111738406218,36.343608683840621,35.481345370797648,36.581717269195444,37.789834133929283,38.703306310606088,20.857770949256029,20.241910532662679,19.261053760393665,14.545837204703732,14.033520628484263,24.524549544754297,23.803225308552992,24.656051979712014,25.453518011944229,30.842092624593295]
[{"$f":"ROW()","v":1907},null,"Total",null,null,null,null,null,null,null,null,null,null,61.554000000000002,60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T1901:T1906)","v":97.981194453798267},106.62975750253813,114.17657958209335,121.57857584057891,126.03561500340622,103.38136636329281,105.75179953078646,110.2099502952498,109.59653540609068,112.0046349889839,83.252153154758474,85.753230796083272,87.747520275546819,78.856995642486453,81.536459612760126,{"$f":"SUM(AI1901:AI1906)","v":131.95760636718836},145.47655054606477,145.05620796350829,144.7698849219623,155.31584693965598]
[{"$f":"ROW()","v":1908},"Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1909},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1901/N$28","v":0},0,0,0,0,0,37.839542068136268,39.614923217647053,41.256011181297708,43.398000168855539,44.810593538745387,37.718293071742465,38.206843232224266,38.701721390074688,39.203009509345591,39.71079061573689,27.948037797008769,27.997522813765229,28.04709544908372,28.096755858102362,28.146504196233963,45.204000000000001,45.506999999999998,45.811999999999998,46.119,46.427999999999997]
[{"$f":"ROW()","v":1910},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1902/N$28","v":0},0,0,0,0,0,25.79116546893788,25.883794217647058,25.839803146946569,26.860126575984989,27.091691850553502,19.023738288481223,18.488655574712173,18.550039464705147,19.098921618815112,19.754285286670722,21.957135893869925,20.012307249357686,20.285614368510839,14.273894627005463,15.00131845555417,20.216999999999999,21.350999999999999,21.864999999999998,22.68,23.568000000000001]
[{"$f":"ROW()","v":1911},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1903/N$28","v":0},0,0,0,0,0,28.4692043507014,28.571152764705882,28.521983507633585,28.759525919324584,29.009790332103318,17.310752546507267,19.789917494769075,21.8086704266466,16.941087737203478,16.822455851792945,11.787541778870493,11.793623349373116,11.799715687952569,11.805818813674893,11.81193274563989,23.117999999999999,32.666000000000004,28.295000000000002,23.888999999999999,24.901]
[{"$f":"ROW()","v":1912},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1904/N$28","v":0},0,0,0,0,0,15.724033935871741,15.780530804692049,15.753312669919726,15.885528162759659,16.023658167665506,9.402335332754113,9.402335332754113,9.402335332754113,9.4023353327541148,9.4023353327541148,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,11.577999999999999,11.577999999999999,11.577999999999999,11.577999999999999,11.577999999999999]
[{"$f":"ROW()","v":1913},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1905/N$28","v":0},0,0,0,0,0,0,5.0911935265521251,9.9118227054457559,10.093625437626928,10.224924755028487,1.6454137559508524,1.6454137559508524,1.6454137559508528,1.6454137559508526,1.6454137559508526,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.2689999999999999,1.2689999999999999,1.2689999999999999,1.2689999999999999,1.2689999999999999]
[1972,null,"System Use Gas",null,null,null,null,null,null,null,null,null,null,40.205523814593327,34.601145593141261,47.965405260872771,22.904241847036243,27.581886199833292,18.107607230073942,29.269809886334215,31.035170723598174,30.849296995169833,34.262688298039883,35.195769669691977,46.136096686903151,44.197728757311907,44.769673839318799,45.41238840528483,46.113272257544359,24.011128890971005,21.609725138427144,19.7618411581639,14.545837204703732,13.53280677770903,23.144142535700816,21.983390574113873,22.28441398980722,22.513567023175863,26.696796011575383]
[{"$f":"ROW()","v":1915},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1907/N$28","v":102.59558962289519},98.403817838016877,114.89872713162491,108.67380029463264,146.14771464639719,97.678942443300386,{"$f":"SUM(T1909:T1914)","v":137.09375570998151},145.97676525484235,152.13223020641317,159.25949456259158,162.35642831378817,131.23662968233907,131.73089414772238,134.87785420945019,131.70315635935398,133.44855310044989,95.838533499720199,91.54786768992318,90.028955802711039,78.856995642486453,78.627251314137055,{"$f":"SUM(AI1909:AI1914)","v":124.5301425357008},{"$f":"SUM(AJ1909:AJ1914)","v":134.35439057411389},131.10341398980722,128.04856702317588,{"$f":"SUM(AM1909:AM1914)","v":134.44079601157537}]
[{"$f":"ROW()","v":1916},"Opex Adjustment [m$ OD] [DBNGP data base vs Halcrow]",null,null,null,null,null,null,null,null,null,null,null,"AA2  [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA5   [m$ OD]"]
[{"$f":"ROW()","v":1917},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1925*T$28/$S$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1918},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.23507586206896555,-0.24025789510054593,-0.2468532098680119,-0.25109305507566859,-0.25533290028332528,{"$f":"Y1934*Y$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1934*AI$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1919},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.9538103448275861,-1.9968803123488359,-2.0516966346486076,-2.086935698984175,-2.1221747633197432,{"$f":"Y1935*Y$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1935*AI$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1920},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.11012853292792482,-0.1119881141593532,{"$f":"Y1936*Y$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1936*AI$28","v":0.7417507326031586},{"$f":"AJ1936*AJ$28","v":-8.0125887173522283},-10.953616043517982,-5.4268115901652214,0]
[1979,null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.56926278960057308,1.41215771141679,1.711191776546217,2.1950751124676726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,null,"System Use Gas",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.0211256971164318E-2,-1.4829335993411519E-2,-1.5104731341267552E-2,-1.9847064583183567,-2.027417031881761,-1.6480174555908889E-2,-0.18281700975429516,-0.31510384120470292,-0.47651850236514548,-0.2722903980546505,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1923},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1917:N1922)","v":0},0,0,0,0,0,-2.1990974638677159,-1.6827047538422204,-0.90149686444109722,-2.721671968759908,-2.3218376971765102,-1.6480174555908889E-2,-0.18281700975429516,-0.31510384120470292,-0.47651850236514548,-0.2722903980546505,0,0,0,0,0,{"$f":"SUM(AI1917:AI1922)","v":0.7417507326031586},-8.0125887173522283,-10.953616043517982,-5.4268115901652214,0]
[{"$f":"ROW()","v":1924},"Opex Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA3 [m$ 31/12/2010]"]
[{"$f":"ROW()","v":1925},null,"Wages and Salaries"]
[{"$f":"ROW()","v":1926},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001,-0.22800000000000001]
[{"$f":"ROW()","v":1927},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895},{"$f":"-1.312-0.583","v":-1.895}]
[{"$f":"ROW()","v":1928},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-0.1,-0.1]
[{"$f":"ROW()","v":1929},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54850725896354868,1.2660037331225045,1.5723187689279294,1.9479615557966472]
[{"$f":"ROW()","v":1930},null,"System Use Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9554031112063148E-3,-1.0026387565230242E-2,-9.9562286318337252E-3,-1.7890973644012624,-1.781784129071595]
[{"$f":"ROW()","v":1931},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1925:T1930)","v":-2.1329554031112066},{"$f":"SUM(U1925:U1930)","v":-1.5845191286016818},{"$f":"SUM(V1925:V1930)","v":-0.86695249550932951},{"$f":"SUM(W1925:W1930)","v":-2.4397785954733333},{"$f":"SUM(X1925:X1930)","v":-2.0568225732749479}]
[{"$f":"ROW()","v":1932},"Opex Adjustment(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1933},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1917/N$28","v":0},0,0,0,0,0,{"$f":"T1925*$X$28/$S$28","v":0},0,0,0,0,{"$f":"Y1917/Y$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1917/AI$28","v":0},0,0,0,0]
[{"$f":"ROW()","v":1934},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528,-0.25533290028332528]
[{"$f":"ROW()","v":1935},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432,-2.1221747633197432]
[{"$f":"ROW()","v":1936},null,"E-Factor",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.1119881141593532,-0.1119881141593532,null,null,null,null,null,null,null,null,null,null,0.7,-7.4,-9.9,-4.8,0]
[1995,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0.77932410756782922,1.8816004370366848,2.2415424391034389,2.8276495904043202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1938},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T1922*T$29","v":-1.4287431139214686E-2},-2.0301448206368564E-2,-2.0125987956781711E-2,-2.5998276852770514,-2.6116759773812221,-2.0920622752206717E-2,-0.22772802228613842,-0.38563242103809842,-0.57263663119075381,-0.324421928138175,0,0,0,0,0,{"$f":"AI1922*AI$29","v":0},0,0,0,0]
[{"$f":"ROW()","v":1939},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1933:N1938)","v":0},0,0,0,0,0,-2.391795094742283,-1.6184850042416079,-0.51603321452316542,-2.8477810239360344,-2.2735221647393238,-2.0920622752206717E-2,-0.22772802228613842,-0.38563242103809842,-0.57263663119075381,-0.324421928138175,0,0,0,0,0,{"$f":"SUM(AI1933:AI1938)","v":0.7},-7.4,-9.9,-4.8,0]
[{"$f":"ROW()","v":1940},"Actual & Modelled Opex",null,null,null,null,null,null,null,null,null,null,null,"AA2  Actual [m$ OD]",null,null,null,null,null,"AA3  [m$ OD]",null,null,null,null,"AA4   [m$ OD]",null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6 [m$ OD]"]
[{"$f":"ROW()","v":1941},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1901+N1917","v":0},0,0,0,0,0,27.044,28.936999999999998,30.963000000000001,33.130000000000003,34.786000000000001,29.712502401855012,30.671942617101148,31.623536834424879,32.622711091245243,33.329642807678994,24.277649480710661,26.225384557282101,27.336350340237541,28.096755858102362,29.187924851494618,{"$f":"AI1901+AI1917","v":47.900143023704551},49.274172264938898,50.687581634913712,52.14148410975622,53.637023549707926]
[{"$f":"ROW()","v":1942},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1902+N1918","v":0},0,0,0,0,0,18.197924137931039,18.666742104899456,19.146146790131993,20.253906944924331,20.775667099716674,14.985907992008906,14.842445354831934,15.157409934809266,15.89313192846617,16.579958805071154,19.073526832311565,18.745603208682883,19.771553965410174,14.273894627005463,15.556367238409672,{"$f":"AI1902+AI1918","v":21.422820801482942},23.118484014079382,{"$f":"AK1902+AK1918","v":24.192001494092995},25.641684763530673,27.227478483232456]
[{"$f":"ROW()","v":1943},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1903+N1919","v":0},0,0,0,0,0,18.39318965517241,18.873119687651165,19.354303365351392,19.868064301015831,20.397825236680255,13.636507241663834,15.887081016020021,17.820067629440405,14.097494496958895,14.119246582464543,10.239495510388895,11.047131195085052,11.50069755161069,11.805818813674893,12.248974257228564,{"$f":"AI1903+AI1919","v":24.496847766171175},35.370165275814585,{"$f":"AK1903+AK1919","v":31.30631979306478},27.008562932803539,28.767457642183103]
[{"$f":"ROW()","v":1944},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1904+N1920","v":0},0,0,0,0,0,11.238,11.526999999130535,11.823000000054336,12.016871466715294,12.327011885661191,7.4066689769372687,7.5480690210424344,7.6827357297140209,7.8241357738191883,7.8914691281549825,7.2908478088938162,7.8618540264081727,8.1804153898635477,8.393106190000001,8.7036511190300008,{"$f":"AI1904+AI1920","v":13.010307849859402},4.5238642785267036,1.8565825980831487,7.6631101996124729,13.375752964989195]
[{"$f":"ROW()","v":1945},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1905+N1921","v":0},0,0,0,0,0,0,4.288161000470037,8.8510680093624536,9.4166576839029972,10.132578377647128,1.2961710669871638,1.3209161509932823,1.3444828976657766,1.3692279816718951,1.381011355008142,1.5128625731975256,1.6313472759623773,1.697449268031189,1.7415829490000001,1.8060215181129999,{"$f":"AI1905+AI1921","v":1.3446881138191547},1.3740506867999969,1.4040544201236687,1.4347133141499304,1.4660416749500162]
[2004,null,"System Use Gas",null,null,null,null,null,null,null,null,null,null,24.122,21.434999999999999,30.593,15.147,18.625,12.552,20.908983196827105,22.655029956544713,23.137564552752089,24.171403475260551,25.294694706524457,36.327128509284712,35.298528361043353,36.266613427990741,37.313315631564137,38.431015912551437,20.857770949256029,20.241910532662679,19.261053760393665,14.545837204703732,14.033520628484263,24.524549544754297,23.803225308552992,24.656051979712014,25.453518011944229,30.842092624593295]
[{"$f":"ROW()","v":1947},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1907+N1923","v":61.554000000000002},60.960000000000008,73.284000000000006,71.867999999999995,98.687999999999988,67.709999999999994,{"$f":"SUM(T1941:T1946)","v":95.782096989930551},104.94705274869591,113.27508271765225,118.85690387181901,123.71377730622969,103.3648861887369,105.56898252103217,109.89484645404508,109.12001690372553,111.73234459092924,83.252153154758474,85.753230796083272,87.747520275546819,78.856995642486453,81.536459612760126,{"$f":"SUM(AI1941:AI1946)","v":132.69935709979151},137.46396182871254,134.10259191999032,139.34307333179709,155.31584693965598]
[{"$f":"ROW()","v":1948},"Actual & Modelled Opex(modelled)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"AA2 [m$ \"&$E$28&\"]\"","v":"AA2 [m$ 31/12/2024]"},null,null,null,null,null,{"$f":"\"AA3 [m$ \"&$E$28&\"]\"","v":"AA3 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA4 [m$ \"&$E$28&\"]\"","v":"AA4 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA5 [m$ \"&$E$28&\"]\"","v":"AA5 [m$ 31/12/2024]"},null,null,null,null,{"$f":"\"AA6 [m$ \"&$E$28&\"]\"","v":"AA6 [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":1949},null,"Wages and Salaries",null,null,null,null,null,null,null,null,null,null,{"$f":"N1909+N1933","v":0},0,0,0,0,0,37.839542068136268,39.614923217647053,41.256011181297708,43.398000168855539,44.810593538745387,37.718293071742465,38.206843232224266,38.701721390074688,39.203009509345591,39.71079061573689,27.948037797008769,27.997522813765229,28.04709544908372,28.096755858102362,28.146504196233963,{"$f":"AI1909+AI1933","v":45.204000000000001},45.506999999999998,45.811999999999998,46.119,46.427999999999997]
[{"$f":"ROW()","v":1950},null,"Non-Field Expense (AA2, Material & Services)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1910+N1934","v":0},0,0,0,0,0,25.535832568654556,25.628461317363733,25.584470246663244,26.604793675701664,26.836358950270178,19.023738288481223,18.488655574712173,18.550039464705147,19.098921618815112,19.754285286670722,21.957135893869925,20.012307249357686,20.285614368510839,14.273894627005463,15.00131845555417,{"$f":"AI1910+AI1934","v":20.216999999999999},21.350999999999999,21.864999999999998,22.68,23.568000000000001]
[{"$f":"ROW()","v":1951},null,"Field Expense (pre AA4 incl Reactive Maintenance)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1911+N1935","v":0},0,0,0,0,0,26.347029587381655,26.448978001386138,26.399808744313841,26.63735115600484,26.887615568783573,17.310752546507267,19.789917494769075,21.8086704266466,16.941087737203478,16.822455851792945,11.787541778870493,11.793623349373116,11.799715687952569,11.805818813674893,11.81193274563989,{"$f":"AI1911+AI1935","v":23.117999999999999},32.666000000000004,28.295000000000002,23.888999999999999,24.901]
[{"$f":"ROW()","v":1952},null,"Government Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"N1912+N1936","v":0},0,0,0,0,0,15.724033935871741,15.780530804692049,15.753312669919726,15.773540048600307,15.911670053506153,9.402335332754113,9.402335332754113,9.402335332754113,9.4023353327541148,9.4023353327541148,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,8.393106190000001,{"$f":"AI1912+AI1936","v":12.277999999999999},4.177999999999999,1.677999999999999,6.7779999999999996,11.577999999999999]
[{"$f":"ROW()","v":1953},null,"Reactive maintenance (pre AA4 is CPRS cost)",null,null,null,null,null,null,null,null,null,null,{"$f":"N1913+N1937","v":0},0,0,0,0,0,0,5.8705176341199543,11.793423142482441,12.335167876730367,13.052574345432808,1.6454137559508524,1.6454137559508524,1.6454137559508528,1.6454137559508526,1.6454137559508526,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,1.7415829490000001,{"$f":"AI1913+AI1937","v":1.2689999999999999},1.2689999999999999,1.2689999999999999,1.2689999999999999,1.2689999999999999]
[2012,null,"System Use Gas",null,null,null,null,null,null,null,null,null,null,40.205523814593327,34.601145593141261,47.965405260872771,22.904241847036243,27.581886199833292,18.107607230073942,29.255522455194999,31.014869275391806,30.829171007213052,31.662860612762831,32.584093692310752,46.115176064150944,43.970000735025771,44.384041418280702,44.839751774094076,45.788850329406188,24.011128890971005,21.609725138427144,19.7618411581639,14.545837204703732,13.53280677770903,23.144142535700816,21.983390574113873,22.28441398980722,22.513567023175863,26.696796011575383]
[{"$f":"ROW()","v":1955},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"N1915+N1939","v":102.59558962289519},98.403817838016877,114.89872713162491,108.67380029463264,146.14771464639719,97.678942443300386,{"$f":"SUM(T1949:T1954)","v":134.70196061523922},144.35828025060073,151.61619699189001,156.41171353865556,160.08290614904885,131.21570905958686,131.50316612543625,134.49222178841211,131.13051972816322,133.12413117231171,95.838533499720199,91.54786768992318,90.028955802711039,78.856995642486453,78.627251314137055,{"$f":"SUM(AI1949:AI1954)","v":125.23014253570079},126.95439057411387,121.20341398980722,123.24856702317588,134.44079601157537]
["Rebateable Non-Reference Services"]
[{"$f":"ROW()","v":1957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AA5   [m$ OD]",null,null,null,null,"AA6   [m$ OD]"]
[{"$f":"ROW()","v":1958},null,"Date range from",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",{"$f":"AE1959+1","v":"2021-10-01"},"2022-10-01","2023-10-01",{"$f":"AH1959+1","v":"2024-10-01"},{"$f":"AI1959+1","v":"2025-10-01"},{"$f":"AJ1959+1","v":"2026-10-01"},{"$f":"AK1959+1","v":"2027-10-01"},"2028-10-01"]
[{"$f":"ROW()","v":1959},null,"to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEVALUE(\"30/09/\"&AD$6)","v":"2021-09-30"},"2022-09-30","2023-09-30",{"$f":"DATEVALUE(\"30/09/\"&AG$6)","v":"2024-09-30"},{"$f":"DATEVALUE(\"30/09/\"&AH$6)","v":"2025-09-30"},{"$f":"DATEVALUE(\"30/09/\"&AI$6)","v":"2026-09-30"},"2027-09-30","2028-09-30","2029-09-30"]
[{"$f":"ROW()","v":1960},null,"Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1959-AE1958+1","v":273},365,365,{"$f":"AH1959-AH1958+1","v":366},365,{"$f":"AJ1959-AJ1958+1","v":365},365,366,365]
[{"$f":"ROW()","v":1961},"Actual Rebateable Non-Reference Service Revenue (Sep-Sep OD$)"]
[{"$f":"ROW()","v":1962},null,"Peaker Service"]
[{"$f":"ROW()","v":1963},null,"Other Reserved Service"]
[{"$f":"ROW()","v":1964},null,"Ullage Service"]
[{"$f":"ROW()","v":1965},null,"Spot Capacity"]
[{"$f":"ROW()","v":1966},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1962:AE1965)","v":0},{"$f":"SUM(AF1962:AF1965)","v":0},0,0,{"$f":"SUM(AI1962:AI1965)","v":0},{"$f":"SUM(AJ1962:AJ1965)","v":0},0,0,0]
[{"$f":"ROW()","v":1967},"% applicable to reference tariff"]
[{"$f":"ROW()","v":1968},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":1969},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":1970},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":1971},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]

{"sheet":"Information","index":3,"n_rows":39,"n_cols":3,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Information"}]
["Prior to using this model"]
[null,"The Excel VBA macro must be enabled prior to opening this model to allow the use of macro to perform computation."]
[]
["Annual update of Trailing Average DRP for Tariff Variation"]
[null,"For each year prior to the variation year (of tariff variation) there will be an annual update of the Trailing Average Debt Risk Premium (DRP)."]
[null,"Annual update of Trailing Average DRP is updated by entering the annual DRP at Input sheet Cells(AE11:AH11)."]
[null,{"$f":"\"The actual September CPI must also be updated at Input Sheet Row \"&ROW(Inputs!A17)&\".\"","v":"The actual September CPI must also be updated at Input Sheet Row 17."}]
[null,"After entering the annual updates, click on the [Calculate] button ."]
[null,"The X-Factor (price change) and the revised tariffs at 31-December-2019 $ for the variation year will be computed."]
[null,"This model will also apply the tariff variation mechanism"]
[null,"The Reference Tariff will be presented in the Main sheet."]
[]
["Worksheets"]
[]
[null,"Worksheet","Description"]
[null,"Main","Summary of outputs\n"]
[null,"WACC","Contains the relevant parameters related to computing the WACC\n"]
[null,"Inputs","Contains general inputs of assumptions, capital expenditures, redundant and disposed assets, operating expenditures, approved depreciations\n"]
[null,"Load","Contains inputs of pipeline distances and capacity and  throughput gas volumes\n"]
[null,"CoS_Tariff_Revenue","Computations of total revenue building block (cost of service), inflationary gain, tariff, tariff revenue and Credit Foncier Check\n"]
[null,"Tax_CoRE","Contains calculation of tax, imputation credit and cost of raising equity\n"]
[null,"RebateableServices","This sheet computes the Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] which will be used for adjustment for producing the reference tariff."]
[null,"ProposedApproach","The proposed approach deducts under-depreciation calculated in the ‘Under-depreciated’ worksheet from the depreciation in the ‘PrincipledApproach’ worksheet (only for the relevant capex years in question). This gives relevant depreciation for AA6."]
[null,"PrincipledApproach","AA5 approved depreciation will reduce approved actual capex across AA5 to roll forward to 2026 open. The depreciation algorithms in the ‘PrincipledApproach’ automatically write-off outstanding assets balances with zero life at AA6 open. This amount is added to the first year of the depreciation building block."]
[null,"UnderDepreciated","The opening algorithms will return zero values for out-of-service/written-off assets to ensure these amounts are excluded from ‘under-depreciation’ amounts being calculated in this sheet. It then calculates the difference between the opening RAB for AA6 (based on AA5 close) \nand opening RAB in the ‘EconomicDep’ worksheet. The ‘EconomicDep’ worksheet rolls forward the asset base as if all new categories and revised asset lives were applied from 2005. This difference represents outstanding depreciation on assets still in service that needs to be depreciated out (in theory putting postponement aside) over the remaining life."]
[null,"EconomicDep","This will roll forward the RAB and calculate depreciation for AA6 as if the new categories \nand correct lives were applied from the start. This only exists as a reference point to establish under-depreciation on assets still in service which is postponed over the access arrangement."]
[null,"Asset_NoReclass","Contains asset without asset reclassification. Assets classes from 2005 to 2015 would be the same as the previous access arrangements with its asset lives approved in AA4."]
[null,"RegDepPipeline","Contains Pipeline assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"RegDepCompression","Contains Compression assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"RegDepMetering","Contains Metering assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"RegDepOther","Contains Other Depreciable assets for Capex of 2005 to 2015 and AA4 being reallocated to new asset categories based on the Asset_Splits information\n"]
[null,"Asset_Splits","This sheet provides information on the percentage of allocation from an existing asset class to the new asset classes. It is used to reallocate the capex and redundant & disposed assets. In cases where the closing value become less than zero after the reallocation, the split for the redundant asset is set to zero.\n"]
[null,"Tax_Asset","Contains regulatory and non-regulatory shippers' asset base. Includes initial capital base and capital expenditure account. Objective is to compute Tax Depreciation of regulatory assets. Computations are in nominal $m\n"]
[null,"Shippers_Asset","Contains non-regulatory shippers' asset base. Includes initial capital base and capital expenditure account, . Computations are in Real 31-December-2019 $m\n"]
[null,"BEP","Contains calculation of BEP Lease asset value\n"]
[null,"SolverSheet","Contains inputs, target outputs and settings for Solver to compute the X-Factor and tariffs after the annual update of Trailing Average DRP and Cost Pass Through event is completed.\n"]
[null,"Tariff_Variation","The forecast tariffs are recalculated to produce the Reference Tariffs based on the proxy CPI (actual September CPIs)\n"]

{"sheet":"RiskSerializationData8","index":4,"n_rows":6,"n_cols":24,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Written By Version","8.8.1"]
["Serialization Major Version",4]
["Serialization Minor Version",0]
[]
["Browse Record","Display Mode","Sens Graph Type","Cond Sens Settings","Scenario Settings","Selected Scenario",null,null,null,"Distribution Options","Distribution GS","Distribution Curves",null,"Sens Tornado Options","Sens Tornado GS","Sens Tornado Curves",null,"Scen Tornado Options","Scen Tornado GS","Scen Tornado Curves",null,"Sens Spider Option","Sens Spider GS","Sens Spider Curves"]
[{"$f":"ModelRef(#REF!,1,0,0)","v":{"$error":"#NAME?"}},0,3,null,null,0,null,null,null,true,"GF1_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",{"$f":"ModelRef(#REF!,1,0,0)","v":{"$error":"#NAME?"}}]

{"sheet":"WACC","index":5,"n_rows":70,"n_cols":30,"rows_kept":70,"cut":false,"hidden":false,"merged":[[3,2,5,2]]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"WACC"}]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},null,{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[{"$f":"ROW()","v":4},null,"Determination of the Weighted Average Cost of Capital (WACC)",null,"DBNGP",null,"ERA",null,"DBNGP",null,"ERA",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,null,null,"AA3",null,"DD3",null,"Post DD3",null,"FD3",null,"Selected",null,"FD4\n2016","FD4\n2017","FD4\n2018","FD4\n2019","FD4\n2020","FD5\n2021","FD5\n2022","FD5\n2023","FD5\n2024","FD5\n2025",2026,2027,2028,2029,2030]
[{"$f":"ROW()","v":6},null,null,null,"2010-03-01",null,"2011-02-28",null,"2011-04-18",null,"31/09/2011",null,{"$f":"K6","v":"31/09/2011"},null,"2016-06-10",null,null,null,null,"2020-11-27"]
[]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":9},null,"Debt: Nominal Risk Free Rate (DRfn)",null,null,null,5.4600000000000003E-2,null,null,null,3.7999999999999999E-2,null,{"$f":"K9","v":3.7999999999999999E-2},null,1.7999999999999999E-2,{"$f":"O9","v":1.7999999999999999E-2},{"$f":"P9","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2]
[{"$f":"ROW()","v":10},null,"Debt: Real Risk Free Rate (DRfr)",null,null,null,{"$f":"((1+G9)/(G27+1))-1","v":2.7374573794447077E-2},null,null,null,{"$f":"((1+K9)/(K27+1))-1","v":1.0218978102189746E-2},null,{"$f":"K10","v":1.0218978102189746E-2},null,{"$f":"((1+O9)/(O27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+P9)/(P27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+Q9)/(Q27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+R9)/(R27+1))-1","v":3.6478359459726217E-3},{"$f":"((1+S9)/(S27+1))-1","v":3.6478359459726217E-3}]
[{"$f":"ROW()","v":11},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,{"$f":"O11","v":2.1000000000000001E-2},{"$f":"P11","v":2.1000000000000001E-2},{"$f":"Q11","v":2.1000000000000001E-2},{"$f":"R11","v":2.1000000000000001E-2},2.9499999999999999E-3,{"$f":"T11","v":2.9499999999999999E-3},{"$f":"U11","v":2.9499999999999999E-3},{"$f":"V11","v":2.9499999999999999E-3},{"$f":"W11","v":2.9499999999999999E-3},3.7591206705284153E-2,{"$f":"Y11","v":3.7591206705284153E-2},3.7591206705284153E-2,3.7591206705284153E-2,3.7591206705284153E-2]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,3.124E-2,null,null,null,3.143E-2,null,{"$f":"K12","v":3.143E-2},null,2.716E-2,{"$f":"IF(P40=\"\",O12,P40)","v":2.8299999999999999E-2},{"$f":"IF(Q40=\"\",P12,Q40)","v":2.63E-2},{"$f":"IF(R40=\"\",Q12,R40)","v":2.3390000000000001E-2},{"$f":"IF(S40=\"\",R12,S40)","v":2.3259999999999999E-2},{"$f":"T40","v":2.2589999999999999E-2},{"$f":"IF(U40=\"\",T12,U40)","v":2.2589999999999999E-2},{"$f":"IF(V40=\"\",U12,V40)","v":2.2589999999999999E-2},{"$f":"IF(W40=\"\",V12,W40)","v":2.2589999999999999E-2},{"$f":"IF(X40=\"\",W12,X40)","v":2.2589999999999999E-2},1.8234510025856746E-2,{"$f":"IF(Z40=\"\",Y12,Z40)","v":1.8234510025856746E-2},1.8234510025856746E-2,1.8234510025856746E-2,1.8234510025856746E-2]
[{"$f":"ROW()","v":13},null,"Cost of Debt; Debt Issuing Cost (Disc) + Hedging Cost",null,null,null,1.25E-3,null,null,null,1.25E-3,null,{"$f":"K13","v":1.25E-3},null,{"$f":"0.125%+0.114%","v":2.3899999999999998E-3},{"$f":"O13","v":2.3899999999999998E-3},{"$f":"P13","v":2.3899999999999998E-3},2.3899999999999998E-3,2.3899999999999998E-3,2.14E-3,{"$f":"T13","v":2.14E-3},{"$f":"U13","v":2.14E-3},{"$f":"V13","v":2.14E-3},{"$f":"W13","v":2.14E-3},2.8799999999999997E-3,{"$f":"Y13","v":2.8799999999999997E-3},2.8799999999999997E-3,2.8799999999999997E-3,2.8799999999999997E-3]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (DRm)",null,null,null,{"$f":"SUM(G12:G13)","v":3.2489999999999998E-2},null,null,null,{"$f":"SUM(K12:K13)","v":3.2680000000000001E-2},null,{"$f":"K14","v":3.2680000000000001E-2},null,{"$f":"O11+O12+O13-O9","v":3.2549999999999996E-2},{"$f":"P11+P12+P13-P9","v":3.3689999999999998E-2},3.1689999999999996E-2,2.8780000000000003E-2,2.8649999999999998E-2,{"$f":"T11+T12+T13","v":2.768E-2},{"$f":"U11+U12+U13","v":2.768E-2},2.768E-2,2.768E-2,2.768E-2,{"$f":"Y11+Y12+Y13","v":5.8705716731140896E-2},5.8705716731140896E-2,5.8705716731140896E-2,5.8705716731140896E-2,5.8705716731140896E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,9.7299999999999998E-2,null,{"$f":"G9+G14","v":8.7090000000000001E-2},null,9.5200000000000007E-2,null,{"$f":"K9+K14","v":7.0679999999999993E-2},null,{"$f":"K15","v":7.0679999999999993E-2},null,{"$f":"O9+O14","v":5.0549999999999998E-2},{"$f":"P9+P14","v":5.169E-2},{"$f":"Q9+Q14","v":4.9689999999999998E-2},{"$f":"R9+R14","v":4.6780000000000002E-2},{"$f":"S9+S14","v":4.6649999999999997E-2},{"$f":"T14","v":2.768E-2},{"$f":"U14","v":2.768E-2},2.768E-2,2.768E-2,2.768E-2,{"$f":"Y14","v":5.8705716731140896E-2},5.8705716731140896E-2,5.8705716731140896E-2,5.8705716731140896E-2,5.8705716731140896E-2]
[]
[null,null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8999999999999998E-3,{"$f":"T18","v":2.8999999999999998E-3},2.8999999999999998E-3,2.8999999999999998E-3,2.8999999999999998E-3,3.9555804448767828E-2,{"$f":"Y18","v":3.9555804448767828E-2},{"$f":"Z18","v":3.9555804448767828E-2},{"$f":"AA18","v":3.9555804448767828E-2},{"$f":"AB18","v":3.9555804448767828E-2}]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,null,null,0.06,null,null,null,0.06,null,{"$f":"K19","v":0.06},null,7.3999999999999996E-2,{"$f":"O19","v":7.3999999999999996E-2},{"$f":"P19","v":7.3999999999999996E-2},{"$f":"Q19","v":7.3999999999999996E-2},{"$f":"R19","v":7.3999999999999996E-2},0.06,0.06,0.06,0.06,0.06,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,null,null,0.8,null,null,null,0.8,null,{"$f":"K20","v":0.8},null,0.7,{"$f":"O20","v":0.7},{"$f":"P20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,0.13500000000000001,null,{"$f":"G22/(1-G28*(1-G29))","v":0.11944121071012806},null,0.125,null,{"$f":"K22/(1-K28*(1-K29))","v":0.11096774193548387},null,{"$f":"K21","v":0.11096774193548387},null,{"$f":"O22/(1-O28*(1-O29))","v":8.5121951219512174E-2},8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,8.5121951219512174E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,5.28235294117647E-2,{"$f":"Y22/(1-Y28*(1-Y29))","v":9.6771534645609197E-2},9.6771534645609197E-2,9.6771534645609197E-2,9.6771534645609197E-2,9.6771534645609197E-2]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,{"$f":"G9+G19*G20","v":0.1026},null,null,null,{"$f":"K9+K19*K20","v":8.5999999999999993E-2},null,{"$f":"K22","v":8.5999999999999993E-2},null,{"$f":"O9+O19*O20","v":6.9799999999999987E-2},{"$f":"P9+P19*P20","v":6.9799999999999987E-2},{"$f":"Q9+Q19*Q20","v":6.9799999999999987E-2},{"$f":"R9+R19*R20","v":6.9799999999999987E-2},{"$f":"S9+S19*S20","v":6.9799999999999987E-2},{"$f":"T18+T19*T20","v":4.4899999999999995E-2},{"$f":"U18+U19*U20","v":4.4899999999999995E-2},4.4899999999999995E-2,4.4899999999999995E-2,4.4899999999999995E-2,{"$f":"Y18+Y19*Y20","v":8.2255804448767816E-2},8.2255804448767816E-2,8.2255804448767816E-2,8.2255804448767816E-2,8.2255804448767816E-2]
[]
[null,null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,null,0.6,{"$f":"O25","v":0.6},0.6,0.6,0.6,0.55000000000000004,{"$f":"T25","v":0.55000000000000004},{"$f":"U25","v":0.55000000000000004},{"$f":"V25","v":0.55000000000000004},{"$f":"W25","v":0.55000000000000004},0.55000000000000004,{"$f":"Y25","v":0.55000000000000004},{"$f":"Z25","v":0.55000000000000004},{"$f":"AA25","v":0.55000000000000004},{"$f":"AB25","v":0.55000000000000004}]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,0.4,null,{"$f":"1-G25","v":0.4},null,0.4,null,{"$f":"1-K25","v":0.4},null,0.4,null,{"$f":"1-O25","v":0.4},{"$f":"1-P25","v":0.4},0.4,0.4,0.4,{"$f":"1-T25","v":0.44999999999999996},{"$f":"1-U25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996,0.44999999999999996,{"$f":"1-Z25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Inflation Rate for WACC (I)",null,2.52E-2,null,2.6499999999999999E-2,null,2.5700000000000001E-2,null,2.75E-2,null,{"$f":"K27","v":2.75E-2},null,1.43E-2,{"$f":"O27","v":1.43E-2},{"$f":"P27","v":1.43E-2},1.43E-2,1.43E-2,1.15E-2,{"$f":"T27","v":1.15E-2},{"$f":"U27","v":1.15E-2},{"$f":"V27","v":1.15E-2},{"$f":"W27","v":1.15E-2},2.1835972727867192E-2,{"$f":"Y27","v":2.1835972727867192E-2},{"$f":"Z27","v":2.1835972727867192E-2},{"$f":"AA27","v":2.1835972727867192E-2},{"$f":"AB27","v":2.1835972727867192E-2}]
[{"$f":"ROW()","v":28},null,"Corporate Tax Rate (T)",null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,{"$f":"O28","v":0.3},0.3,0.3,0.3,0.3,{"$f":"T28","v":0.3},{"$f":"U28","v":0.3},{"$f":"V28","v":0.3},{"$f":"W28","v":0.3},0.3,{"$f":"Y28","v":0.3},{"$f":"Z28","v":0.3},{"$f":"AA28","v":0.3},{"$f":"AB28","v":0.3}]
[{"$f":"ROW()","v":29},null,"Franking Credit (g)",null,0,null,0.53,null,0,null,0.25,null,0.25,null,0.4,0.4,0.4,0.4,0.4,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":30},null,"Imputation Adj (G)",null,{"$f":"(1-E28)/(1-E28*(1-E29))","v":1},null,{"$f":"(1-G28)/(1-G28*(1-G29))","v":0.81490104772991845},null,null,null,{"$f":"(1-K28)/(1-K28*(1-K29))","v":0.90322580645161277},null,0.90322580645161277,null,{"$f":"(1-O28)/(1-O28*(1-O29))","v":0.85365853658536572},{"$f":"(1-P28)/(1-P28*(1-P29))","v":0.85365853658536572},0.85365853658536572,0.85365853658536572,0.85365853658536572,{"$f":"(1-T28)/(1-T28*(1-T29))","v":0.82352941176470584},{"$f":"(1-U28)/(1-U28*(1-U29))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,{"$f":"(1-Y28)/(1-Y28*(1-Y29))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584]
[]
[{"$f":"ROW()","v":32},null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":33},null,"Nominal Pre Tax WACC (WPn)",null,{"$f":"E21*(1/(1-E28*(1-E29))*E26)+E15*E25","v":0.13552285714285714},null,{"$f":"G21*G26+G15*G25","v":0.10003048428405123},null,{"$f":"I21*(1/(1-I28*(1-I29))*I26)+I15*I25","v":0.12854857142857146},null,{"$f":"K21*K26+K15*K25","v":8.6795096774193545E-2},null,8.6795096774193545E-2,null,{"$f":"O21*O26+O15*O25","v":6.4378780487804876E-2},6.5062780487804867E-2,6.3862780487804874E-2,6.2116780487804876E-2,6.2038780487804868E-2,3.8994588235294114E-2,3.8994588235294114E-2,3.8994588235294114E-2,3.8994588235294114E-2,3.8994588235294114E-2,{"$f":"Y21*Y26+Y15*Y25","v":7.5835334792651629E-2},7.5835334792651629E-2,7.5835334792651629E-2,7.5835334792651629E-2,7.5835334792651629E-2]
[{"$f":"ROW()","v":34},null,"Real Pre Tax WACC (WPr)",null,{"$f":"(1+E33)/(1+E27)- 1","v":0.10761105846942765},null,{"$f":"(1+G33)/(1+G27)-1","v":7.1632230184170753E-2},null,{"$f":"(1+I33)/(1+I27)- 1","v":0.10027159152634435},null,{"$f":"(1+K33)/(1+K27)-1","v":5.770812338121023E-2},null,5.770812338121023E-2,null,{"$f":"(1+O33)/(1+O27)-1","v":4.9372750160509682E-2},5.0047106859711032E-2,4.8864024931287497E-2,4.7142640725431173E-2,4.70657404000836E-2,2.7181995289465188E-2,2.7181995289465188E-2,2.7181995289465188E-2,2.7181995289465188E-2,2.7181995289465188E-2,{"$f":"(1+Y33)/(1+Y27)-1","v":5.2845430681628169E-2},5.2845430681628169E-2,5.2845430681628169E-2,5.2845430681628169E-2,5.2845430681628169E-2]
[{"$f":"ROW()","v":35},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":36},null,"Nominal After Tax WACC (WVAn)",null,null,null,{"$f":"G25*G15+G26*G22","v":9.3294000000000002E-2},null,null,null,{"$f":"K25*K15+K26*K22","v":7.6807999999999987E-2},null,7.6807999999999987E-2,null,{"$f":"O25*O15+O26*O22","v":5.8249999999999996E-2},5.8934E-2,5.7733999999999994E-2,5.5987999999999996E-2,5.5909999999999994E-2,3.5429000000000002E-2,3.5429000000000002E-2,3.5429000000000002E-2,3.5429000000000002E-2,3.5429000000000002E-2,{"$f":"Y25*Y15+Y26*Y22","v":6.9303256204073016E-2},6.9303256204073016E-2,6.9303256204073016E-2,6.9303256204073016E-2,6.9303256204073016E-2]
[{"$f":"ROW()","v":37},null,"Real After Tax WACC (WVAr)",null,null,null,{"$f":"(1+G36)/(1+G27)-1","v":6.506965416463717E-2},null,null,null,{"$f":"(1+K36)/(1+K27)-1","v":4.7988321167883097E-2},null,4.7988321167883097E-2,null,{"$f":"(1+O36)/(1+O27)-1","v":4.3330375628512163E-2},4.4004732327713736E-2,4.2821650399290201E-2,4.1100266193433876E-2,4.1023365868086303E-2,2.3656945130993368E-2,2.3656945130993368E-2,2.3656945130993368E-2,2.3656945130993368E-2,2.3656945130993368E-2,{"$f":"(1+Y36)/(1+Y27)-1","v":4.645293838059783E-2},4.645293838059783E-2,4.645293838059783E-2,4.645293838059783E-2,4.645293838059783E-2]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":40},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O44","v":2.716E-2},{"$f":"P44","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"T44","v":2.2589999999999999E-2},{"$f":"IF(Inputs!AE12=\"\",\"\",Inputs!AE12)","v":""},{"$f":"IF(Inputs!AF12=\"\",\"\",Inputs!AF12)","v":""},{"$f":"IF(Inputs!AG12=\"\",\"\",Inputs!AG12)","v":""},{"$f":"IF(Inputs!AH12=\"\",\"\",Inputs!AH12)","v":""},{"$f":"Y44","v":""},{"$f":"IF(Inputs!AJ12=\"\",\"\",Inputs!AJ12)","v":""},{"$f":"IF(Inputs!AK12=\"\",\"\",Inputs!AK12)","v":""},{"$f":"IF(Inputs!AL12=\"\",\"\",Inputs!AL12)","v":""},{"$f":"IF(Inputs!AM12=\"\",\"\",Inputs!AM12)","v":""}]
[{"$f":"ROW()","v":41},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O40=\"\",N41,O40)","v":2.716E-2},{"$f":"IF(P40=\"\",O41,P40)","v":2.8299999999999999E-2},2.63E-2,2.3390000000000001E-2,2.3259999999999999E-2,{"$f":"IF(T40=\"\",S41,T40)","v":2.2589999999999999E-2},{"$f":"IF(U40=\"\",T41,U40)","v":2.2589999999999999E-2},{"$f":"IF(V40=\"\",U41,V40)","v":2.2589999999999999E-2},{"$f":"IF(W40=\"\",V41,W40)","v":2.2589999999999999E-2},{"$f":"IF(X40=\"\",W41,X40)","v":2.2589999999999999E-2},{"$f":"IF(Y40=\"\",X41,Y40)","v":2.2589999999999999E-2},{"$f":"IF(Z40=\"\",Y41,Z40)","v":2.2589999999999999E-2},{"$f":"IF(AA40=\"\",Z41,AA40)","v":2.2589999999999999E-2},{"$f":"IF(AB40=\"\",AA41,AB40)","v":2.2589999999999999E-2},{"$f":"IF(AC40=\"\",AB41,AC40)","v":2.2589999999999999E-2}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"O43+1","v":2017},{"$f":"P43+1","v":2018},2019,2020,2021,{"$f":"T43+1","v":2022},{"$f":"U43+1","v":2023},2024,2025,2026,{"$f":"Y43+1","v":2027},{"$f":"Z43+1","v":2028},{"$f":"AA43+1","v":2029},{"$f":"AB43+1","v":2030}]
[{"$f":"ROW()","v":44},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(O52:O71),5)","v":2.716E-2},{"$f":"ROUND(AVERAGE(P52:P71),5)","v":2.8299999999999999E-2},{"$f":"ROUND(AVERAGE(Q52:Q71),5)","v":2.63E-2},{"$f":"ROUND(AVERAGE(R52:R71),5)","v":2.3390000000000001E-2},{"$f":"ROUND(AVERAGE(S52:S71),5)","v":2.3259999999999999E-2},{"$f":"IF(T56=\"\",\"\",ROUND(AVERAGE(T56:T65),5))","v":2.2589999999999999E-2},{"$f":"IF(U55=\"\",\"\",ROUND(AVERAGE(U55:U64),5))","v":""},{"$f":"IF(V54=\"\",\"\",ROUND(AVERAGE(V54:V63),5))","v":""},{"$f":"IF(W53=\"\",\"\",ROUND(AVERAGE(W53:W62),5))","v":""},{"$f":"IF(X52=\"\",\"\",ROUND(AVERAGE(X52:X61),5))","v":""},{"$f":"IF(Y51=\"\",\"\",ROUND(AVERAGE(Y51:Y60),5))","v":""},{"$f":"IF(Z50=\"\",\"\",ROUND(AVERAGE(Z50:Z59),5))","v":""},{"$f":"IF(AA49=\"\",\"\",ROUND(AVERAGE(AA49:AA58),5))","v":""},{"$f":"IF(AB48=\"\",\"\",ROUND(AVERAGE(AB48:AB57),5))","v":""},{"$f":"IF(AC47=\"\",\"\",ROUND(AVERAGE(AC47:AC56),5))","v":""},"This number is automatically populated when the annual DRP at Inputs sheet, Row 11 is updated"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"O46+1","v":2017},{"$f":"P46+1","v":2018},2019,2020,2021,{"$f":"T46+1","v":2022},{"$f":"U46+1","v":2023},2024,2025,2026,{"$f":"Y46+1","v":2027},{"$f":"Z46+1","v":2028},{"$f":"AA46+1","v":2029},{"$f":"AB46+1","v":2030}]
[{"$f":"ROW()","v":47},null,{"$f":"C48+1","v":2030},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AM$11=\"\",\"\",Inputs!AM$11)","v":""}]
[{"$f":"ROW()","v":48},null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AL$11=\"\",\"\",Inputs!AL$11)","v":""},{"$f":"AB48","v":""}]
[{"$f":"ROW()","v":49},null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AK$11=\"\",\"\",Inputs!AK$11)","v":""},{"$f":"AA49","v":""},""]
[{"$f":"ROW()","v":50},null,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AJ$11=\"\",\"\",Inputs!AJ$11)","v":""},{"$f":"Z50","v":""},"",""]
[{"$f":"ROW()","v":51},null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y51","v":0},{"$f":"Z51","v":0},{"$f":"AA51","v":0},{"$f":"AB51","v":0}]
[{"$f":"ROW()","v":52},null,{"$f":"C53+1","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AH$11=\"\",\"\",Inputs!AH$11)","v":""},{"$f":"X52","v":""},{"$f":"Y52","v":""},"","",""]
[{"$f":"ROW()","v":53},null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AG$11=\"\",\"\",Inputs!AG$11)","v":""},{"$f":"W53","v":""},"",{"$f":"Y53","v":""},"","",""]
[{"$f":"ROW()","v":54},null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AF$11=\"\",\"\",Inputs!AF$11)","v":""},{"$f":"V54","v":""},"","","","","",""]
[{"$f":"ROW()","v":55},null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!AE$11=\"\",\"\",Inputs!AE$11)","v":""},{"$f":"U55","v":""},{"$f":"V55","v":""},{"$f":"W55","v":""},"","","","",""]
[{"$f":"ROW()","v":56},null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.712E-2,{"$f":"T56","v":1.712E-2},{"$f":"U56","v":1.712E-2},{"$f":"V56","v":1.712E-2},{"$f":"W56","v":1.712E-2},1.712E-2,{"$f":"Y56","v":1.712E-2},1.712E-2,1.712E-2,1.712E-2]
[{"$f":"ROW()","v":57},null,{"$f":"C58+1","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9949999999999999E-2,{"$f":"S57","v":1.9949999999999999E-2},{"$f":"T57","v":1.9949999999999999E-2},1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2,1.9949999999999999E-2,{"$f":"Y57","v":1.9949999999999999E-2},1.9949999999999999E-2,1.9949999999999999E-2]
[{"$f":"ROW()","v":58},null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.712E-2,{"$f":"R58","v":1.712E-2},1.712E-2,{"$f":"T58","v":1.712E-2},1.712E-2,1.712E-2,1.712E-2,1.712E-2,{"$f":"Y58","v":1.712E-2},1.712E-2]
[{"$f":"ROW()","v":59},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7559999999999999E-2,{"$f":"Q59","v":1.7559999999999999E-2},1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2,1.7559999999999999E-2]
[{"$f":"ROW()","v":60},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2,2.274E-2]
[{"$f":"ROW()","v":61},null,2016,null,null,null,null,null,null,null,null,null,null,null,2.6120000000000001E-2,{"$f":"O61","v":2.6120000000000001E-2},2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,2.6120000000000001E-2,{"$f":"T61","v":2.6120000000000001E-2},{"$f":"U61","v":2.6120000000000001E-2},{"$f":"V61","v":2.6120000000000001E-2},{"$f":"W61","v":2.6120000000000001E-2}]
[{"$f":"ROW()","v":62},null,2015,null,null,null,null,null,null,null,null,null,null,null,2.07E-2,{"$f":"O62","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2,2.07E-2,{"$f":"T62","v":2.07E-2},2.07E-2,2.07E-2]
[{"$f":"ROW()","v":63},null,2014,null,null,null,null,null,null,null,null,null,null,null,2.2509999999999999E-2,{"$f":"O63","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,{"$f":"T63","v":2.2509999999999999E-2},2.2509999999999999E-2]
[{"$f":"ROW()","v":64},null,2013,null,null,null,null,null,null,null,null,null,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2]
[{"$f":"ROW()","v":65},null,2012,null,null,null,null,null,null,null,null,null,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2]
[null,null,2011,null,null,null,null,null,null,null,null,null,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2]
[null,null,2010,null,null,null,null,null,null,null,null,null,null,null,2.1250000000000002E-2,{"$f":"O67","v":2.1250000000000002E-2},{"$f":"P67","v":2.1250000000000002E-2},{"$f":"Q67","v":2.1250000000000002E-2}]
[null,null,2009,null,null,null,null,null,null,null,null,null,null,null,4.6240000000000003E-2,4.6240000000000003E-2,4.6240000000000003E-2]
[null,null,{"$f":"C70+1","v":2008},null,null,null,null,null,null,null,null,null,null,null,3.7560000000000003E-2,3.7560000000000003E-2]
[null,null,2007,null,null,null,null,null,null,null,null,null,null,null,1.1299999999999999E-2]

{"sheet":"CoS_Tariff_Revenue","index":6,"n_rows":282,"n_cols":43,"rows_kept":282,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"CoS_Tariff_Revenue"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},null,null,{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Z5","v":"AA4"},{"$f":"AA5","v":"AA4"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},"1/1/2021 to",{"$f":"AF6+1","v":"2021-07-01"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Z6","v":2016},{"$f":"AA6","v":2016},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},"2021-06-30","2021-12-31",{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"DATEVALUE(\"1/7/2016\")-DATEVALUE(\"1/1/2016\")","v":182},{"$f":"AA7-Y7","v":184},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"AF6-DATEVALUE(\"31/12/2020\")","v":181},{"$f":"AG6-AF6","v":184},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},null,null,{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},null,null,{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,{"$f":"Inputs!I$27","v":5.8017727639001038E-2},{"$f":"Inputs!J$27","v":3.1226199543031186E-2},{"$f":"Inputs!K$27","v":3.0280649926144765E-2},{"$f":"Inputs!L$27","v":2.3655913978494647E-2},{"$f":"Inputs!M$27","v":2.5910364145658171E-2},{"$f":"Inputs!N$27","v":2.7986348122866822E-2},{"$f":"Inputs!O$27","v":3.253652058432932E-2},{"$f":"Inputs!P$27","v":2.9581993569131715E-2},{"$f":"Inputs!Q$27","v":3.6851967520299844E-2},{"$f":"Inputs!R$27","v":2.108433734939763E-2},{"$f":"Inputs!S$27","v":2.6548672566371723E-2},{"$f":"Inputs!T$27","v":3.1034482758620641E-2},{"$f":"Inputs!U$27","v":2.2044088176352838E-2},{"$f":"Inputs!V$27","v":2.7450980392156765E-2},{"$f":"Inputs!W$27","v":1.7175572519083859E-2},{"$f":"Inputs!X$27","v":1.6885553470919357E-2},null,null,{"$f":"Inputs!Y$27","v":1.4760147601476037E-2},{"$f":"Inputs!Z$27","v":1.9090909090909047E-2},{"$f":"Inputs!AA$27","v":1.7841213202497874E-2},{"$f":"Inputs!AB$27","v":1.8404907975460238E-2},{"$f":"Inputs!AC$27","v":8.6058519793459354E-3},null,null,{"$f":"Inputs!AD$27","v":3.4982935153583528E-2},{"$f":"Inputs!AE$27","v":7.8318219291014124E-2},{"$f":"Inputs!AF$27","v":4.0519877675840865E-2},{"$f":"Inputs!AG$27","v":2.5999999999999999E-2},{"$f":"Inputs!AH$27","v":3.6999999999999998E-2},{"$f":"Inputs!AI$27","v":2.1835972727867192E-2},{"$f":"Inputs!AJ$27","v":2.1835972727867192E-2},{"$f":"Inputs!AK$27","v":2.1835972727867192E-2},{"$f":"Inputs!AL$27","v":2.1835972727867192E-2},{"$f":"Inputs!AM$27","v":2.1835972727867192E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,null,{"$f":"Inputs!I$28","v":0.52307906972360985},{"$f":"Inputs!J$28","v":0.53941284113158239},{"$f":"Inputs!K$28","v":0.55574661253955504},{"$f":"Inputs!L$28","v":0.56889330659963055},{"$f":"Inputs!M$28","v":0.58363353933365458},{"$f":"Inputs!N$28","v":0.59996731074162701},{"$f":"Inputs!O$28","v":0.61948815949749669},{"$f":"Inputs!P$28","v":0.63781385424790493},{"$f":"Inputs!Q$28","v":0.6613185496886459},{"$f":"Inputs!R$28","v":0.67526201308569578},{"$f":"Inputs!S$28","v":0.69318932316761683},{"$f":"Inputs!T$28","v":0.71470209526592221},{"$f":"Inputs!U$28","v":0.73045705127378824},{"$f":"Inputs!V$28","v":0.75050881346561771},{"$f":"Inputs!W$28","v":0.76339923201750803},{"$f":"Inputs!X$28","v":0.77628965056939847},{"$f":"AA12","v":0.78774780039330106},{"$f":"AA12","v":0.78774780039330106},{"$f":"Inputs!Y$28","v":0.78774780039330106},{"$f":"Inputs!Z$28","v":0.8027866220371731},{"$f":"Inputs!AA$28","v":0.81710930931705128},{"$f":"Inputs!AB$28","v":0.83214813096092344},{"$f":"Inputs!AC$28","v":0.83930947460086258},{"$f":"$AH12","v":0.86867098352461281},{"$f":"$AH12","v":0.86867098352461281},{"$f":"Inputs!AD$28","v":0.86867098352461281},{"$f":"Inputs!AE$28","v":0.93670374810403434},{"$f":"Inputs!AF$28","v":0.97465886939571145},{"$f":"Inputs!AG$28","v":1},{"$f":"Inputs!AH$28","v":1.0369999999999999},{"$f":"Inputs!AI$28","v":1.0596439037187981},{"$f":"Inputs!AJ$28","v":1.0827822591016525},{"$f":"Inputs!AK$28","v":1.1064258629816144},{"$f":"Inputs!AL$28","v":1.1305857479510879},{"$f":"Inputs!AM$28","v":1.1552731875098632}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C29","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,null,{"$f":"Inputs!I$29","v":1.9117568602551633},{"$f":"Inputs!J$29","v":1.8538676200258712},{"$f":"Inputs!K$29","v":1.7993811881828168},{"$f":"Inputs!L$29","v":1.7577988498004407},{"$f":"Inputs!M$29","v":1.7134039300443886},{"$f":"Inputs!N$29","v":1.6667574751095815},{"$f":"Inputs!O$29","v":1.6142358569228488},{"$f":"Inputs!P$29","v":1.567855563719569},{"$f":"Inputs!Q$29","v":1.5121305768162832},{"$f":"Inputs!R$29","v":1.4809066416017875},{"$f":"Inputs!S$29","v":1.4426073319051897},{"$f":"Inputs!T$29","v":1.399184368737475},{"$f":"Inputs!U$29","v":1.3690058823529412},{"$f":"Inputs!V$29","v":1.3324293893129771},{"$f":"Inputs!W$29","v":1.3099305816135085},{"$f":"Inputs!X$29","v":1.2881789667896679},{"$f":"AA13","v":1.2694418181818181},{"$f":"AA13","v":1.2694418181818181},{"$f":"Inputs!Y$29","v":1.2694418181818181},{"$f":"Inputs!Z$29","v":1.2456610169491524},{"$f":"Inputs!AA$29","v":1.2238264680105171},{"$f":"Inputs!AB$29","v":1.201709122203098},{"$f":"Inputs!AC$29","v":1.1914556313993172},{"$f":"$AH13","v":1.1511838417147569},{"$f":"$AH13","v":1.1511838417147569},{"$f":"Inputs!AD$29","v":1.1511838417147569},{"$f":"Inputs!AE$29","v":1.0675733944954127},{"$f":"Inputs!AF$29","v":1.026},{"$f":"Inputs!AG$29","v":1},{"$f":"Inputs!AH$29","v":0.96432015429122475},{"$f":"Inputs!AI$29","v":0.94371325734099998},{"$f":"Inputs!AJ$29","v":0.92354671642816344},{"$f":"Inputs!AK$29","v":0.90381112142948627},{"$f":"Inputs!AL$29","v":0.88449726330997636},{"$f":"Inputs!AM$29","v":0.86559612982575385}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$34","v":2.3656945130993368E-2},null,null,{"$f":"Inputs!AD$34","v":2.3656945130993368E-2},{"$f":"Inputs!AE$34","v":2.3656945130993368E-2},{"$f":"Inputs!AF$34","v":2.3656945130993368E-2},{"$f":"Inputs!AG$34","v":2.3656945130993368E-2},{"$f":"Inputs!AH$34","v":2.3656945130993368E-2},{"$f":"Inputs!AI$34","v":4.645293838059783E-2},{"$f":"Inputs!AJ$34","v":4.645293838059783E-2},{"$f":"Inputs!AK$34","v":4.645293838059783E-2},{"$f":"Inputs!AL$34","v":4.645293838059783E-2},{"$f":"Inputs!AM$34","v":4.645293838059783E-2}]
[{"$f":"ROW()","v":16},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$35","v":1},{"$f":"Inputs!AC$35","v":0.97688977225864859},{"$f":"$AH16","v":0.95431362714355428},{"$f":"$AH16","v":0.95431362714355428},{"$f":"Inputs!AD$35","v":0.95431362714355428},{"$f":"Inputs!AE$35","v":0.93225922188359156},{"$f":"Inputs!AF$35","v":0.91071449895188661},{"$f":"Inputs!AG$35","v":1},{"$f":"Inputs!AH$35","v":0.97688977225864859},{"$f":"Inputs!AI$35","v":0.93352480214772071},{"$f":"Inputs!AJ$35","v":0.89208484004294053},{"$f":"Inputs!AK$35","v":0.85248443319721157},{"$f":"Inputs!AL$35","v":0.81464192218375775},{"$f":"Inputs!AM$35","v":0.7784792725073989}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$37","v":3.5429000000000002E-2},null,null,{"$f":"Inputs!AD$37","v":3.5429000000000002E-2},{"$f":"Inputs!AE$37","v":3.5429000000000002E-2},{"$f":"Inputs!AF$37","v":3.5429000000000002E-2},{"$f":"Inputs!AG$37","v":3.5429000000000002E-2},{"$f":"Inputs!AH$37","v":3.5429000000000002E-2},{"$f":"Inputs!AI$37","v":6.9303256204073016E-2},{"$f":"Inputs!AJ$37","v":6.9303256204073016E-2},{"$f":"Inputs!AK$37","v":6.9303256204073016E-2},{"$f":"Inputs!AL$37","v":6.9303256204073016E-2},{"$f":"Inputs!AM$37","v":6.9303256204073016E-2}]
[{"$f":"ROW()","v":19},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$38","v":1},{"$f":"Inputs!AC$38","v":0.96578326471443243},{"$f":"$AH19","v":0.93273731440246743},{"$f":"$AH19","v":0.93273731440246743},{"$f":"Inputs!AD$38","v":0.93273731440246743},{"$f":"Inputs!AE$38","v":0.90082208862458701},{"$f":"Inputs!AF$38","v":0.8699988976787274},{"$f":"Inputs!AG$38","v":1},{"$f":"Inputs!AH$38","v":0.96578326471443243},{"$f":"Inputs!AI$38","v":0.90318930491512117},{"$f":"Inputs!AJ$38","v":0.84465215987591691},{"$f":"Inputs!AK$38","v":0.78990890093644106},{"$f":"Inputs!AL$38","v":0.73871364026379582},{"$f":"Inputs!AM$38","v":0.69083642640924936}]
[{"$f":"ROW()","v":20}]
[{"$f":"\"Capital Base [m$ \"&Inputs!$E$28&\"]\"","v":"Capital Base [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":22},"Asset Account"]
[{"$f":"ROW()","v":23},null,"Opening Value",null,null,null,null,null,{"$f":"Asset_NoReclass!I29","v":3135.1426060824306},{"$f":"Asset_NoReclass!J29","v":3068.4328463264351},{"$f":"Asset_NoReclass!K29","v":2997.6894625195114},{"$f":"Asset_NoReclass!L29","v":2922.5045341353757},{"$f":"Asset_NoReclass!M29","v":2845.7291053746917},{"$f":"Asset_NoReclass!N29","v":2772.9249016416225},{"$f":"Asset_NoReclass!O29","v":2774.1108092884897},{"$f":"Asset_NoReclass!P29","v":3318.1650533435359},{"$f":"Asset_NoReclass!Q29","v":3245.8023700627677},{"$f":"Asset_NoReclass!R29","v":4100.976932806916},{"$f":"Asset_NoReclass!S29","v":3999.9023663686462},{"$f":"Asset_NoReclass!T29","v":4831.6853599768947},{"$f":"Asset_NoReclass!U29","v":4903.5282343879999},{"$f":"Asset_NoReclass!V29","v":4812.0585289496084},{"$f":"Asset_NoReclass!W29","v":4705.1131588113058},{"$f":"Asset_NoReclass!X29","v":4584.4234380974585},null,null,{"$f":"Asset_NoReclass!Y29","v":4477.9501162210263},{"$f":"Asset_NoReclass!Z29","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!AA29","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!AB29","v":{"$error":"#REF!"}},{"$f":"ProposedApproach!AC29","v":4077.5553803021917},null,null,{"$f":"ProposedApproach!AD29","v":4003.5976061678653},{"$f":"ProposedApproach!AE29","v":3833.3768445440019},{"$f":"ProposedApproach!AF29","v":3741.2513372703133},{"$f":"ProposedApproach!AG29","v":3655.5558462353024},{"$f":"ProposedApproach!AH29","v":3555.2065093462229},{"$f":"ProposedApproach!AI29","v":3453.071241101652},{"$f":"ProposedApproach!AJ29","v":3288.0997796027177},{"$f":"ProposedApproach!AK29","v":3215.2898772366452},{"$f":"ProposedApproach!AL29","v":3129.6446681026769},{"$f":"ProposedApproach!AM29","v":3034.8268102503139}]
[{"$f":"ROW()","v":24},null,"Capex",null,null,null,null,null,{"$f":"Asset_NoReclass!I30","v":9.6725304726342269},{"$f":"Asset_NoReclass!J30","v":6.0573492339292674},{"$f":"Asset_NoReclass!K30","v":2.2586774470184614},{"$f":"Asset_NoReclass!L30","v":1.3604512322812108},{"$f":"Asset_NoReclass!M30","v":5.7856603200961487},{"$f":"Asset_NoReclass!N30","v":86.95539356221181},{"$f":"Asset_NoReclass!O30","v":620.26704521953445},{"$f":"Asset_NoReclass!P30","v":8.1935266617284608},{"$f":"Asset_NoReclass!Q30","v":948.73711875372783},{"$f":"Asset_NoReclass!R30","v":1.8981751455895011},{"$f":"Asset_NoReclass!S30","v":892.78122186304222},{"$f":"Asset_NoReclass!T30","v":204.67457596812528},{"$f":"Asset_NoReclass!U30","v":42.12279492398163},{"$f":"Asset_NoReclass!V30","v":27.680159728814186},{"$f":"Asset_NoReclass!W30","v":16.132126503702793},{"$f":"Asset_NoReclass!X30","v":28.93413841537749},null,null,{"$f":"Asset_NoReclass!Y30","v":22.037228824799932},{"$f":"Asset_NoReclass!Z30","v":28.868878880217341},{"$f":"Asset_NoReclass!AA30","v":27.125347618607126},{"$f":"Asset_NoReclass!AB30","v":31.748024008348906},{"$f":"ProposedApproach!AC30","v":37.291550427432433},null,null,{"$f":"ProposedApproach!AD30","v":44.997150873951192},{"$f":"ProposedApproach!AE30","v":44.918416311705258},{"$f":"ProposedApproach!AF30","v":53.537386992777876},{"$f":"ProposedApproach!AG30","v":39.21586478962665},{"$f":"ProposedApproach!AH30","v":38.989124365584097},{"$f":"ProposedApproach!AI30","v":62.869517685562499},{"$f":"ProposedApproach!AJ30","v":75.255908556347151},{"$f":"ProposedApproach!AK30","v":63.577123211803872},{"$f":"ProposedApproach!AL30","v":52.442319001550445},{"$f":"ProposedApproach!AM30","v":39.913931083519557}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Asset_NoReclass!I32","v":-76.382290228629856},{"$f":"Asset_NoReclass!J32","v":-76.800733040853018},{"$f":"Asset_NoReclass!K32","v":-77.443605831154031},{"$f":"Asset_NoReclass!L32","v":-78.135879992965286},{"$f":"Asset_NoReclass!M32","v":-78.589864053165272},{"$f":"Asset_NoReclass!N32","v":-75.722640115322235},{"$f":"Asset_NoReclass!O32","v":-76.212801164488354},{"$f":"Asset_NoReclass!P32","v":-80.505683537633828},{"$f":"Asset_NoReclass!Q32","v":-93.524377311773378},{"$f":"Asset_NoReclass!R32","v":-102.85083418664065},{"$f":"Asset_NoReclass!S32","v":-105.29186723533233},{"$f":"Asset_NoReclass!T32","v":-126.64611760826932},{"$f":"Asset_NoReclass!U32","v":-133.08421720586651},{"$f":"Asset_NoReclass!V32","v":-133.61297510949154},{"$f":"Asset_NoReclass!W32","v":-133.9652460808253},{"$f":"Asset_NoReclass!X32","v":-134.40311175385213},null,null,{"$f":"Asset_NoReclass!Y32","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!Z32","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!AA32","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!AB32","v":{"$error":"#REF!"}},{"$f":"ProposedApproach!AC32","v":-111.2493245617588},null,null,{"$f":"ProposedApproach!AD32","v":-215.21791249781504},{"$f":"ProposedApproach!AE32","v":-137.04392358539366},{"$f":"ProposedApproach!AF32","v":-139.23287802778913},{"$f":"ProposedApproach!AG32","v":-139.56520167870605},{"$f":"ProposedApproach!AH32","v":-141.12439261015518},{"$f":"ProposedApproach!AI32","v":-227.84097918449723},{"$f":"ProposedApproach!AJ32","v":-148.06581092241947},{"$f":"ProposedApproach!AK32","v":-149.2223323457722},{"$f":"ProposedApproach!AL32","v":-147.26017685391378},{"$f":"ProposedApproach!AM32","v":-149.83576832589787}]
[{"$f":"ROW()","v":26},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Asset_NoReclass!I31","v":0},{"$f":"Asset_NoReclass!J31","v":0},{"$f":"Asset_NoReclass!K31","v":0},{"$f":"Asset_NoReclass!L31","v":0},{"$f":"Asset_NoReclass!M31","v":0},{"$f":"Asset_NoReclass!N31","v":-10.046845800022366},{"$f":"Asset_NoReclass!O31","v":0},{"$f":"Asset_NoReclass!P31","v":-5.0526404862521655E-2},{"$f":"Asset_NoReclass!Q31","v":-3.8178697805545829E-2},{"$f":"Asset_NoReclass!R31","v":-0.12190739721892255},{"$f":"Asset_NoReclass!S31","v":-1.5976224905486679E-2},{"$f":"Asset_NoReclass!T31","v":-6.1855839487504412},{"$f":"Asset_NoReclass!U31","v":-0.50828315650797984},{"$f":"Asset_NoReclass!V31","v":-1.012554757625632},{"$f":"Asset_NoReclass!W31","v":-2.8566011367249944},{"$f":"Asset_NoReclass!X31","v":-1.0043485379572374},null,null,{"$f":"Asset_NoReclass!Y31","v":0},{"$f":"Asset_NoReclass!Z31","v":0},{"$f":"Asset_NoReclass!AA31","v":0},{"$f":"Asset_NoReclass!AB31","v":0},{"$f":"ProposedApproach!AC31","v":0},null,null,{"$f":"ProposedApproach!AD31","v":0},{"$f":"ProposedApproach!AE31","v":0},{"$f":"ProposedApproach!AF31","v":0},{"$f":"ProposedApproach!AG31","v":0},{"$f":"ProposedApproach!AH31","v":0},{"$f":"ProposedApproach!AI31","v":0},{"$f":"ProposedApproach!AJ31","v":0},{"$f":"ProposedApproach!AK31","v":0},{"$f":"ProposedApproach!AL31","v":0},{"$f":"ProposedApproach!AM31","v":0}]
[{"$f":"ROW()","v":27},null,"Closing Value",null,null,null,null,null,{"$f":"Asset_NoReclass!I33","v":3068.4328463264351},{"$f":"Asset_NoReclass!J33","v":2997.6894625195114},{"$f":"Asset_NoReclass!K33","v":2922.5045341353757},{"$f":"Asset_NoReclass!L33","v":2845.7291053746917},{"$f":"Asset_NoReclass!M33","v":2772.9249016416225},{"$f":"Asset_NoReclass!N33","v":2774.1108092884897},{"$f":"Asset_NoReclass!O33","v":3318.1650533435359},{"$f":"Asset_NoReclass!P33","v":3245.8023700627677},{"$f":"Asset_NoReclass!Q33","v":4100.976932806916},{"$f":"Asset_NoReclass!R33","v":3999.9023663686462},{"$f":"Asset_NoReclass!S33","v":4831.6853599768947},{"$f":"Asset_NoReclass!T33","v":4903.5282343879999},{"$f":"Asset_NoReclass!U33","v":4812.0585289496084},{"$f":"Asset_NoReclass!V33","v":4705.1131588113058},{"$f":"Asset_NoReclass!W33","v":4584.4234380974585},{"$f":"Asset_NoReclass!X33","v":4477.9501162210263},null,null,{"$f":"Asset_NoReclass!Y33","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!Z33","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!AA33","v":{"$error":"#REF!"}},{"$f":"Asset_NoReclass!AB33","v":{"$error":"#REF!"}},{"$f":"ProposedApproach!AC33","v":4003.5976061678653},null,null,{"$f":"ProposedApproach!AD33","v":3833.3768445440019},{"$f":"ProposedApproach!AE33","v":3741.2513372703133},{"$f":"ProposedApproach!AF33","v":3655.5558462353024},{"$f":"ProposedApproach!AG33","v":3555.2065093462229},{"$f":"ProposedApproach!AH33","v":3453.071241101652},{"$f":"ProposedApproach!AI33","v":3288.0997796027177},{"$f":"ProposedApproach!AJ33","v":3215.2898772366452},{"$f":"ProposedApproach!AK33","v":3129.6446681026769},{"$f":"ProposedApproach!AL33","v":3034.8268102503139},{"$f":"ProposedApproach!AM33","v":2924.9049730079355}]
["Capital Base [m$ nominal]"]
[{"$f":"ROW()","v":29},"Asset Account"]
[{"$f":"ROW()","v":30},null,"Opening Value (start period)",null,null,null,null,null,{"$f":"H36","v":0},1605.0329987657999,1616.9921898078558,1624.1719949772255,1618.9162404434169,1618.3719746515262,1664.3758019480938,2055.5639618046998,2070.2177197767187,2712.0521175104609,2700.9821240603301,3349.2727044412668,3504.5619033127118,3515.002083613414,3531.2288940409376,3499.7453318866637,null,null,{"$f":"X36","v":3476.1863309884179},{"$f":"AA36","v":{"$error":"#REF!"}},{"$f":"AB36","v":{"$error":"#REF!"}},{"$f":"AC36","v":{"$error":"#REF!"}},{"$f":"AD36","v":{"$error":"#REF!"}},null,null,{"$f":"AE36","v":3360.2574033460223},{"$f":"AH36","v":3329.9432337705148},3504.4441502203331,3562.9199281045831,{"$f":"AK36","v":3555.2065093462229},3580.8348770224129,{"$f":"AM36","v":3484.2148862751437},{"$f":"AN36","v":3481.4588369409698},{"$f":"AO36","v":3462.7198027313125},{"$f":"AP36","v":3431.1319391688653}]
[{"$f":"ROW()","v":31},null,"Inflation on Opening Value (start period)",null,null,null,null,null,{"$f":"I30*I$11","v":0},50.119080692610595,48.963574432881906,38.421272999461287,41.946709311208835,45.292321474889015,54.152997540143772,60.807679899045539,76.29159616916084,57.181821754738742,71.707490019300906,103.94294599990121,77.254871616112354,96.490253275661999,60.650877951084418,59.095136936172672,null,null,{"$f":"AA30*AA$11","v":51.309023335622484},{"$f":"AB30*AB$11","v":{"$error":"#REF!"}},{"$f":"AC30*AC$11","v":{"$error":"#REF!"}},{"$f":"AD30*AD$11","v":{"$error":"#REF!"}},{"$f":"AE30*AE$11","v":{"$error":"#REF!"}},null,null,{"$f":"AH30*AH$11","v":117.55166684060286},260.79522440906788,141.999648288744,92.635918130719162,131.54264084581024,{"$f":"AM30*AM$11","v":78.191012717657074},76.081221234732922,76.021040216635257,75.611855176686603,74.922103449405412]
[{"$f":"ROW()","v":32},null,"Opening Value (end period)",null,null,null,null,null,{"$f":"SUM(I30:I31)","v":0},1655.1520794584105,1665.9557642407376,1662.5932679766868,1660.8629497546258,1663.6642961264151,1718.5287994882376,2116.3716417037454,2146.5093159458797,2769.2339392651998,2772.6896140796312,3453.2156504411678,3581.8167749288241,3611.4923368890759,3591.8797719920221,3558.8404688228366,null,null,{"$f":"SUM(AA30:AA31)","v":3527.4953543240404},{"$f":"SUM(AB30:AB31)","v":{"$error":"#REF!"}},{"$f":"SUM(AC30:AC31)","v":{"$error":"#REF!"}},{"$f":"SUM(AD30:AD31)","v":{"$error":"#REF!"}},{"$f":"SUM(AE30:AE31)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AH30:AH31)","v":3477.8090701866254},3590.7384581795827,3646.4437985090772,3655.5558462353024,3686.7491501920331,{"$f":"SUM(AM30:AM31)","v":3659.0258897400699},3560.2961075098765,3557.4798771576052,3538.3316579079992,3506.0540426182706]
[{"$f":"ROW()","v":33},null,"Capex",null,null,null,null,null,{"$f":"I24*I$12","v":5.0594982414987797},3.26741196,1.2552523400000002,0.77395160000000007,3.37670541,52.170393630000007,384.24809023999995,5.2259448199999996,627.41745540999989,1.2817655700000001,618.86641092000025,146.28134829208329,30.768892571582118,20.774203834611107,12.315252983735999,22.4612722,null,null,{"$f":"AA24*AA$12","v":17.359778533499998},23.175549758249968,22.16437405762499,26.419058840250067,31.29915159629989,null,null,{"$f":"AH24*AH$12","v":39.087719305480576},{"$f":"AI24*AI$12","v":42.075248918071708},52.180689076781555,39.21586478962665,40.431721967110704,{"$f":"AM24*AM$12","v":66.619301145247462},81.485762677388948,70.343373415508523,59.290538452657458,46.11149438890665]
[{"$f":"ROW()","v":34},null,"Depreciation",null,null,null,null,null,{"$f":"I25*I$12","v":-39.953977316150478},-41.427301610554721,-43.039021603512381,-44.450979133269939,-45.8676805130996,-45.431108752245926,-47.212927923537563,-51.347640306000343,-61.849405564355671,-69.451261340414064,-72.987198183914586,-90.514245611924494,-97.21230487127761,-100.27771541303561,-102.26896597513851,-104.33574465883768,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},-93.372612147630619,null,null,{"$f":"AH25*AH$12","v":-186.95355572159104},-128.36955687732112,-135.70455948127594,-139.56520167870605,-146.34599513673092,{"$f":"AM25*AM$12","v":-241.43030461017406},-160.32303324629549,-165.10344784180029,-166.49025719179159,-173.10124567684943]
[{"$f":"ROW()","v":35},null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"I26*I$12","v":0},0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151975,-0.37127901571495237,-0.75993126971457914,-2.180727113956201,-0.77966537558071014,null,null,0,0,0,0,0,null,null,{"$f":"AH26*AH$12","v":0},0,0,0,0,{"$f":"AM26*AM$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":36},null,"Closing Value",null,null,null,null,null,{"$f":"I27*I$12","v":1605.0329987657999},1616.9921898078558,1624.1719949772255,1618.9162404434169,1618.3719746515262,1664.3758019480938,2055.5639618046998,2070.2177197767187,2712.0521175104609,2700.9821240603301,3349.2727044412668,3504.5619033127118,3515.002083613414,3531.2288940409376,3499.7453318866637,3476.1863309884179,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3360.2574033460223,null,null,{"$f":"AH27*AH$12","v":3329.9432337705148},3504.4441502203331,3562.9199281045831,3555.2065093462229,3580.8348770224129,{"$f":"AM27*AM$12","v":3484.2148862751437},3481.4588369409698,3462.7198027313125,3431.1319391688653,3379.0642913303282]
[{"$f":"ROW()","v":37}]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":39},"Cost of Service",null,null,null,"PV AA6",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":40},null,"OPEX"]
[{"$f":"ROW()","v":41},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM41:AQ41)","v":101.84149344617207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$1946","v":24.524549544754297},{"$f":"Inputs!AJ$1946","v":23.803225308552992},{"$f":"Inputs!AK$1946","v":24.656051979712014},{"$f":"Inputs!AL$1946","v":25.453518011944229},{"$f":"Inputs!AM$1946","v":30.842092624593295}]
[{"$f":"ROW()","v":42},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM42:AQ42)","v":450.28168352643706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$1947-AM41","v":108.17480755503722},{"$f":"Inputs!AJ$1947-AN41","v":113.66073652015955},{"$f":"Inputs!AK$1947-AO41","v":109.4465399402783},{"$f":"Inputs!AL$1947-AP41","v":113.88955531985286},{"$f":"Inputs!AM$1947-AQ41","v":124.47375431506269}]
[{"$f":"ROW()","v":43},null,"Depreciation",null,null,726.4644182701727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$34","v":241.43030461017406},160.32303324629549,165.10344784180029,166.49025719179159,173.10124567684943]
[{"$f":"ROW()","v":44},null,"Inflationary Gains on RAB",null,null,-302.54757758527251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$31","v":-78.191012717657074},-76.081221234732922,-76.021040216635257,-75.611855176686603,-74.922103449405412]
[{"$f":"ROW()","v":45},null,"Return on Asset",null,null,960.2289096356543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$18*AM$30","v":248.16351690676458},241.46743693357141,241.27643374045408,239.97775765160532,237.78861585019774]
[{"$f":"ROW()","v":46},null,"Tax",null,null,176.04381748995297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI45","v":58.882847693642042},{"$f":"-Tax_CoRE!AJ45","v":33.950388753749557},{"$f":"-Tax_CoRE!AK45","v":34.777076466803592},{"$f":"-Tax_CoRE!AL45","v":45.923390297850268},{"$f":"-Tax_CoRE!AM45","v":47.464539646824576}]
[{"$f":"ROW()","v":47},null,"Imputation Credits",null,null,-88.021908744976486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI46","v":-29.441423846821021},{"$f":"-Tax_CoRE!AJ46","v":-16.975194376874779},{"$f":"-Tax_CoRE!AK46","v":-17.388538233401796},{"$f":"-Tax_CoRE!AL46","v":-22.961695148925134},{"$f":"-Tax_CoRE!AM46","v":-23.732269823412288}]
[{"$f":"ROW()","v":48},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":49},null,"Cost of Service",null,null,2024.29083603814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM40:AM48)","v":573.543589745894},480.14840515072126,481.84997151901126,493.16092814743246,515.01587484071013]
[{"$f":"ROW()","v":50},null,"less non-reference cost of service",5.0000000000000001E-3,null,-10.1214541801907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM49*$D50","v":-2.8677179487294699},-2.4007420257536065,-2.4092498575950563,-2.4658046407371623,-2.5750793742035505]
[{"$f":"ROW()","v":51},null,"add back SUG for non-reference cost of service",{"$f":"D$50","v":5.0000000000000001E-3},null,0.5092074672308603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D50*Inputs!AI$1906","v":0.12262274772377149},{"$f":"$D50*Inputs!AJ$1906","v":0.11901612654276496},{"$f":"$D50*Inputs!AK$1906","v":0.12328025989856008},{"$f":"$D50*Inputs!AL$1906","v":0.12726759005972116},{"$f":"$D50*Inputs!AM$1906","v":0.15421046312296649}]
[{"$f":"ROW()","v":52},null,"Total Unsmooth Revenue",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM52:AQ52)","v":2014.6785893251802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM49:AM51)","v":570.79849454488829},477.86667925151039,479.56400192131474,490.82239109675498,512.59500592962945]
[{"$f":"ROW()","v":53},null,"Total Tariff Revenue",null,null,2014.6785893250421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM209","v":484.13706673531686},509.23982579034185,516.22955597892212,510.45571813654931,524.6187273874873]
[{"$f":"ROW()","v":54},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F52-F53,5)=0,\"OK\",F52-F53)","v":"OK"}]
[{"$f":"ROW()","v":55}]
["Hide","Cost of Service",null,null,null,"PV AA6",null,"based real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV","PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AM58:AQ58)","v":101.84149344617207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH41*AH$19","v":0},0,0,0,0,{"$f":"AM41*AM$19","v":22.150310856683085},20.105445668882375,19.476034920726079,18.802860948123417,21.3068410517571]
["Hide",null,"Opex; Other Expenses",null,null,450.28168352643706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH42*AH$19","v":0},0,0,0,0,{"$f":"AM42*AM$19","v":97.702329244961064},96.003786594840264,86.452796075521533,84.131767998353453,85.991003612760792]
["Hide",null,"Depreciation",null,null,726.4644182701727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH43*AH$19","v":0},0,0,0,0,{"$f":"AM43*AM$19","v":218.0572690063091},135.41719630934193,130.4166830255335,122.98862395860398,119.58464597038419]
["Hide",null,"Inflationary Gains on RAB",null,null,-302.54757758527251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH44*AH$19","v":0},0,0,0,0,{"$f":"AM44*AM$19","v":-70.621286427070089},-64.262167841914632,-60.049696325567339,-55.855508784669098,-51.758918206051327]
["Hide",null,"Return on Asset",null,null,960.2289096356543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH45*AH$19","v":0},0,0,0,0,{"$f":"AM45*AM$19","v":224.13863434031262},203.95599214564285,190.58640259778613,177.27484293716034,164.27303761475241]
["Hide",null,"Tax",null,null,176.04381748995297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH46*AH$19","v":0},0,0,0,0,{"$f":"AM46*AM$19","v":53.182358279843498},28.676269189481602,27.470722249675394,33.924234820180054,32.790232950772428]
["Hide",null,"Imputation Credits",null,null,-88.021908744976486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH47*AH$19","v":0},0,0,0,0,{"$f":"AM47*AM$19","v":-26.591179139921749},-14.338134594740801,-13.735361124837697,-16.962117410090027,-16.395116475386214]
["Hide",null,"Over Depreciation",null,null,0]
["Hide",null,"Net Cost of Service",null,null,2024.29083603814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH49*AH$19","v":0},0,0,0,0,{"$f":"AM49*AM$19","v":518.01843616111739},405.55838747153354,380.61758141883763,364.30470446766208,355.79172651898944]
["Hide",null,"less non-reference cost of service",{"$f":"D$50","v":5.0000000000000001E-3},null,-10.1214541801907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH66*$D67","v":0},0,0,0,0,{"$f":"-AM66*$D67","v":-2.5900921808055872},-2.0277919373576676,-1.9030879070941882,-1.8215235223383104,-1.7789586325949471]
["Hide",null,"add back SUG",{"$f":"D$50","v":5.0000000000000001E-3},null,0.5092074672308603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH51*AH$19","v":0},0,0,0,0,{"$f":"AM51*AM$19","v":0.11075155428341543},0.10052722834441187,9.7380174603630396E-2,9.4014304740617088E-2,0.1065342052587855]
["Hide",null,"Total Unsmooth Revenue",null,null,2014.6785893251799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH66:AH68)","v":0},0,0,0,0,{"$f":"SUM(AM66:AM68)","v":515.53909553459516},403.63112276252025,378.8118736863471,362.57719525006434,354.11930209165331]
["Hide",null,"Total Tariff Revenue",null,null,{"$f":"SUM(AM70:AQ70)","v":2014.6785893250421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH53*AH$19","v":0},0,0,0,0,{"$f":"AM53*AM$19","v":437.26742078831649},430.13051874864789,407.77432119421735,377.08060173812044,362.42572685573992]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F69-F70,5)=0,\"OK\",F69-F70)","v":"OK"}]
["Hide"]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Inputs!$E$28&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":74},"Cost of Service",null,null,null,"PV AA6",null,"based on real post tax WACC"]
[{"$f":"ROW()","v":75},null,"OPEX"]
[{"$f":"ROW()","v":76},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM76:AQ76)","v":99.337194427003922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$1954","v":23.144142535700816},{"$f":"Inputs!AJ$1954","v":21.983390574113873},{"$f":"Inputs!AK$1954","v":22.28441398980722},{"$f":"Inputs!AL$1954","v":22.513567023175863},{"$f":"Inputs!AM$1954","v":26.696796011575383}]
[{"$f":"ROW()","v":77},null,"Opex; Other Expenses",null,null,439.20918311185267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI$1955-AM76","v":102.08599999999998},{"$f":"Inputs!AJ$1955-AN76","v":104.971},{"$f":"Inputs!AK$1955-AO76","v":98.918999999999997},{"$f":"Inputs!AL$1955-AP76","v":100.73500000000001},{"$f":"Inputs!AM$1955-AQ76","v":107.74399999999999}]
[{"$f":"ROW()","v":78},null,"Depreciation",null,null,708.60053913238175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM25","v":227.84097918449723},148.06581092241947,149.2223323457722,147.26017685391378,149.83576832589787]
[{"$f":"ROW()","v":79},null,"Return on Asset",null,null,641.50884027865175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$15*AM$23","v":160.40530558670952},152.74189645114234,149.35966254303383,145.38119092054021,140.97662281234409]
[{"$f":"ROW()","v":80},null,"Tax",null,null,171.71487115823285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM46*AM$13","v":55.56852399848092},31.354770054985053,31.431908481500752,40.619113040364482,41.085121822252404]
[{"$f":"ROW()","v":81},null,"Imputation Credits",null,null,-85.857435579116427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM47*AM$13","v":-27.78426199924046},-15.677385027492527,-15.715954240750376,-20.309556520182241,-20.542560911126202]
[{"$f":"ROW()","v":82},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":83},null,"Net Cost of Service",null,null,1974.5131925290063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM75:AM82)","v":541.26068930614792},443.43948297516823,435.50136311936365,436.19949131781209,445.79574806094354]
[{"$f":"ROW()","v":84},null,"less non-reference cost of service",{"$f":"D$50","v":5.0000000000000001E-3},null,-9.8725659626450337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM83*$D84","v":-2.7063034465307396},-2.2171974148758413,-2.1775068155968182,-2.1809974565890604,-2.2289787403047177]
[{"$f":"ROW()","v":85},null,"add back SUG",{"$f":"D$50","v":5.0000000000000001E-3},null,0.49668597213501953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D85*Inputs!AI$1914","v":0.11572071267850408},{"$f":"$D85*Inputs!AJ$1914","v":0.10991695287056936},{"$f":"$D85*Inputs!AK$1914","v":0.1114220699490361},{"$f":"$D85*Inputs!AL$1914","v":0.11256783511587931},{"$f":"$D85*Inputs!AM$1914","v":0.13348398005787693}]
[{"$f":"ROW()","v":86},null,"Total Unsmooth Revenue",null,null,1965.1373125384962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM83:AM85)","v":538.67010657229571},441.33220251316294,433.43527837371585,434.13106169633892,443.70025330069666]
[{"$f":"ROW()","v":87},null,"Total Tariff Revenue",null,null,1965.1373125383614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM239","v":456.88656824830298},470.30676898312015,466.57401390435535,451.49668573270651,454.10794006072138]
[{"$f":"ROW()","v":88},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F86-F87,5)=0,\"OK\",F86-F87)","v":"OK"}]
[{"$f":"ROW()","v":89}]
["Hide","Cost of Service",null,null,null,"PV AA6",null,"based on real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
["Hide",null,"OPEX"]
["Hide",null,"Opex; System Use Gas",null,null,{"$f":"SUM(AM92:AQ92)","v":99.337194427003922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM76*AM$16","v":21.605631081518752},19.611049463909861,18.997116029232821,18.340495514972847,20.782902337369634]
["Hide",null,"Opex; Other Expenses",null,null,{"$f":"SUM(AM93:AQ93)","v":439.20918311185267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM77*AM$16","v":95.299812952052207},93.64303774414752,84.326907647434965,82.062954031180851,83.876470737037181]
["Hide",null,"Depreciation",null,null,708.60053913238175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM78*AM$16","v":212.69520501435073},132.08726525255486,127.20971541015155,119.96431353339243,116.64403992193213]
["Hide",null,"Return on Asset",null,null,641.50884027865175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM79*AM$16","v":149.74233116127769},136.2587302634727,127.32678726552498,118.43361282087274,109.7473787675036]
["Hide",null,"Tax",null,null,171.71487115823285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM80*AM$16","v":51.874595371322769},27.971115029084523,26.795212686158795,33.090032324601864,31.983915747064909]
["Hide",null,"Imputation Credits",null,null,-85.857435579116427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM81*AM$16","v":-25.937297685661385},-13.985557514542261,-13.397606343079397,-16.545016162300932,-15.991957873532455]
["Hide",null,"Over Depreciation",null,null,0]
["Hide",null,"Net Cost of Service",null,null,{"$f":"SUM(AM99:AQ99)","v":1974.5131925290063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM83*AM$16","v":505.28027789486066},395.58564023862721,371.25813269542374,355.34639206271981,347.04274963737498]
["Hide",null,"less non-reference cost of service",{"$f":"D$50","v":5.0000000000000001E-3},null,{"$f":"SUM(AM100:AQ100)","v":-9.8725659626450337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM99*$D100","v":-2.5264013894743034},-1.9779282011931361,-1.8562906634771188,-1.7767319603135991,-1.735213748186875]
["Hide",null,"add back SUG",{"$f":"D$50","v":5.0000000000000001E-3},null,{"$f":"SUM(AM101:AQ101)","v":0.49668597213501953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM85*AM$16","v":0.10802815540759375},9.8055247319549302E-2,9.4985580146164095E-2,9.170247757486423E-2,0.10391451168684818]
["Hide",null,"Total Unsmooth Revenue",null,null,{"$f":"SUM(AM102:AQ102)","v":1965.1373125384962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM99:AM101)","v":502.86190466079393},393.70576728475362,369.49682761209277,353.66136257998107,345.41145040087497]
["Hide",null,"Total Tariff Revenue",null,null,{"$f":"SUM(AM103:AQ103)","v":1965.1373125383614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM87*AM$16","v":426.51494322794815},419.55353877941894,397.7470837878023,367.80812792488803,353.51361881830388]
["Hide",null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F102-F103,5)=0,\"OK\",F102-F103)","v":"OK"}]
["Hide"]
["Credit Foncier Check"]
[{"$f":"ROW()","v":107},"Net Cash Flow",null,null,null,"PV",null,"based nominal post tax WACC"]
[{"$f":"ROW()","v":108},null,"Total Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AL$19:$AQ$19,AL108:AQ108)","v":2014.6785893250421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$53","v":484.13706673531686},509.23982579034185,516.22955597892212,510.45571813654931,524.6187273874873]
[{"$f":"ROW()","v":109},null,"Opex",null,null,-552.12317697260914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AM41+AM42)","v":-132.69935709979151},-137.46396182871254,-134.10259191999032,-139.34307333179709,-155.31584693965598]
[{"$f":"ROW()","v":110},null,"Tax",null,null,-176.04381748995297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$46","v":-58.882847693642042},-33.950388753749557,-34.777076466803592,-45.923390297850268,-47.464539646824576]
[{"$f":"ROW()","v":111},null,"Imputation Credits",null,null,88.021908744976486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$47","v":29.441423846821021},16.975194376874779,17.388538233401796,22.961695148925134,23.732269823412288]
[{"$f":"ROW()","v":112},null,"Over Depreciation",null,null,0]
[{"$f":"ROW()","v":113},null,"Asset Opening Value",null,null,{"$f":"SUMPRODUCT($AL$19:$AQ$19,AL113:AQ113)","v":-3458.310397934009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AL36","v":-3580.8348770224129}]
[{"$f":"ROW()","v":114},null,"Capex",null,null,{"$f":"SUMPRODUCT($AL$19:$AQ$19,AL114:AQ114)","v":-260.21605201629171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM$33","v":-66.619301145247462},-81.485762677388948,-70.343373415508523,-59.290538452657458,-46.11149438890665]
[{"$f":"ROW()","v":115},null,"Asset Residual Value",null,null,2334.3806996297467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ36","v":3379.0642913303282}]
[{"$f":"ROW()","v":116},null,"non-reference cost of service",null,null,10.1214541801907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM50","v":2.8677179487294699},2.4007420257536065,2.4092498575950563,2.4658046407371623,2.5750793742035505]
[{"$f":"ROW()","v":117},null,"SUG",null,null,-0.5092074672308603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AM51","v":-0.12262274772377149},-0.11901612654276496,-0.12328025989856008,-0.12726759005972116,-0.15421046312296649]
[{"$f":"ROW()","v":118},null,"Net Cash Flow (should be 0)",null,null,{"$f":"SUMPRODUCT($AL$19:$AQ$19,AL118:AQ118)","v":-1.3778844731859863E-10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL108:AL117)","v":-3580.8348770224129},{"$f":"SUM(AM108:AM117)","v":258.12207984446263},275.59663280657639,296.68102200771796,{"$f":"SUM(AP108:AP117)","v":291.19894825384705},3680.944276476921]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,"IRR"]
[{"$f":"ROW()","v":121},null,"Net Cash Flow [m$ OD]",null,"Nominal IRR",{"$f":"IRR(AE121:AQ121,0.05)","v":6.9303256202880359E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F121-WACC!$O$36)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL118","v":-3580.8348770224129},{"$f":"AM118","v":258.12207984446263},275.59663280657639,296.68102200771796,291.19894825384705,3680.944276476921]
[{"$f":"ROW()","v":122},null,{"$f":"\"Net Cash Flow [m$ \"&Inputs!$E$28&\"]\"","v":"Net Cash Flow [m$ 31/12/2024]"},null,"Real IRR",{"$f":"IRR(AE122:AQ122,0.05)","v":4.6452938380588282E-2},{"$f":"IF(Recalc_From_Year=Inputs!$Y$6,IF(ABS(F122-WACC!$O$37)<0.00001,\"OK\",\"Check\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL121*AL$13","v":-3453.071241101652},{"$f":"AM121*AM$13","v":243.59322876165152},254.5263652871719,268.14360720764165,257.56467280927114,3186.2111198226826]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},null,"Credit Foncier Check",null,null,"(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revenue Building Block",null,null,null,null,"(B)","(A + B)"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference"]
[{"$f":"ROW()","v":129},null,null,null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","(should be 0)"]
[{"$f":"ROW()","v":130},null,"Total Smoothed Revenue",null,null,{"$f":"F108","v":2014.6785893250421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unsmoothed Revenue",null,null,null,null,{"$f":"-F52","v":-2014.6785893251802},{"$f":"ROUND(AJ130+F130,0.000001)","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},null,"Asset Opening Value",null,null,{"$f":"F113","v":-3458.310397934009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Asset",null,null,null,null,{"$f":"F45","v":960.2289096356543}]
[{"$f":"ROW()","v":133},null,"Capex",null,null,{"$f":"F114","v":-260.21605201629171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflationary gains",null,null,null,null,{"$f":"F44","v":-302.54757758527251}]
[{"$f":"ROW()","v":134},null,"Asset Residual Value",null,null,{"$f":"F115","v":2334.3806996297467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,null,null,{"$f":"F43","v":726.4644182701727}]
[{"$f":"ROW()","v":135},null,null,null,null,{"$f":"SUM(F132:F134)","v":-1384.1457503205538},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ132:AJ134)","v":1384.1457503205545},{"$f":"ROUND(AJ135+F135,0.000001)","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,"Opex",null,null,{"$f":"F109","v":-552.12317697260914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex",null,null,null,null,{"$f":"F41+F42","v":552.12317697260914},{"$f":"ROUND(AJ137+F137,0.000001)","v":0}]
[{"$f":"ROW()","v":138},null,"Tax",null,null,{"$f":"F110","v":-176.04381748995297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,null,{"$f":"F46","v":176.04381748995297},{"$f":"ROUND(AJ138+F138,0.000001)","v":0}]
[{"$f":"ROW()","v":139},null,"Imputation Credits",null,null,{"$f":"F111","v":88.021908744976486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputation Credits",null,null,null,null,{"$f":"F47","v":-88.021908744976486},{"$f":"ROUND(AJ139+F139,0.000001)","v":0}]
[{"$f":"ROW()","v":140},null,"Over Depreciation",null,null,{"$f":"F112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over Depreciation",null,null,null,null,{"$f":"F48","v":0},{"$f":"ROUND(AJ140+F140,0.000001)","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,{"$f":"SUM(F137:F140)","v":-640.14508571758563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ137:AJ140)","v":640.14508571758563},{"$f":"ROUND(AJ141+F141,0.000001)","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"non-reference cost of service",null,null,{"$f":"F116","v":10.1214541801907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-reference cost of service",null,null,null,null,{"$f":"F50","v":-10.1214541801907},{"$f":"ROUND(AJ143+F143,0.000001)","v":0}]
[{"$f":"ROW()","v":144},null,"SUG",null,null,{"$f":"F117","v":-0.5092074672308603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUG",null,null,null,null,{"$f":"F51","v":0.5092074672308603},{"$f":"ROUND(AJ144+F144,0.000001)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,null,{"$f":"SUM(F143:F144)","v":9.6122467129598395},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ143:AJ144)","v":-9.6122467129598395},{"$f":"ROUND(AJ145+F145,0.000001)","v":0}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,"Net Cash Flow (should be 0)",null,null,{"$f":"ROUND(F130+F135+F141+F145,0.00001)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ130+AJ135+AJ141+AJ145,0.00001)","v":0},{"$f":"ROUND(AJ147+F147,0.000001)","v":0}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149}]
["Financeability metrics"]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_CoRE!AI21","v":1969.4591823623273},{"$f":"Tax_CoRE!AJ21","v":1916.3181874513291},{"$f":"Tax_CoRE!AK21","v":1914.8023603175336},{"$f":"Tax_CoRE!AL21","v":1904.4958915022221},{"$f":"Tax_CoRE!AM21","v":1887.122566542876}]
[{"$f":"ROW()","v":153},null,"Smoothed Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM53","v":484.13706673531686},509.23982579034185,516.22955597892212,510.45571813654931,524.6187273874873]
[{"$f":"ROW()","v":154},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AI38","v":115.61851287330714},{"$f":"-Tax_CoRE!AJ38","v":112.49883267925108},{"$f":"-Tax_CoRE!AK38","v":112.40984496092111},{"$f":"-Tax_CoRE!AL38","v":111.80479632215109},{"$f":"-Tax_CoRE!AM38","v":110.78488282840966}]
[{"$f":"ROW()","v":155},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM41:AM42)","v":132.69935709979151},137.46396182871254,134.10259191999032,139.34307333179709,155.31584693965598]
[{"$f":"ROW()","v":156},null,"Tax (gross)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM46","v":58.882847693642042},33.950388753749557,34.777076466803592,45.923390297850268,47.464539646824576]
[{"$f":"ROW()","v":157},null,"FFO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM153-AM154-AM155-AM156","v":176.93634906857619},225.32664252862872,234.94004263120712,213.38445818475086,211.05345797259707]
[{"$f":"ROW()","v":158},null,"FFO + Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM157+AM154","v":292.55486194188336},337.82547520787978,347.3498875921282,325.18925450690193,321.83834080100672]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160},null,"FFO/debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM157/AM152","v":8.9840069118032981E-2},0.11758310493744745,0.12269675842275794,0.11204248806041694,0.11183876538514272]
[{"$f":"ROW()","v":161},null,"FFO Interest Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM158/AM154","v":2.5303461761565829},3.00292427185502,3.0900308394952702,2.9085447601899928,2.9050745244681933]
[{"$f":"ROW()","v":162}]
[{"$f":"\"Cost of Service Tariff [m$ \"&Inputs!$E$28&\"] (Not used for Reference Tariff)\"","v":"Cost of Service Tariff [m$ 31/12/2024] (Not used for Reference Tariff)"}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165},{"$f":"\"Cost of Service Tariff [$/TJ OD]\"","v":"Cost of Service Tariff [$/TJ OD]"}]
[{"$f":"ROW()","v":166},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AM49-AM41)/AM$7)/AM182","v":2.7636603591619124},{"$f":"1000*((AN49-AN41)/AN$7)/AN182","v":2.2262088837486802},{"$f":"1000*((AO49-AO41)/AO$7)/AO182","v":2.2472605800077634},{"$f":"1000*((AP49-AP41)/AP$7)/AP182","v":2.3771853983373932},{"$f":"1000*((AQ49-AQ41)/AQ$7)/AQ182","v":2.4472577609591259}]
[{"$f":"ROW()","v":167},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AM41/AM$7)/AM183","v":0.1349998725096857},{"$f":"1000*(AN41/AN$7)/AN183","v":0.13396333118958778},{"$f":"1000*(AO41/AO$7)/AO183","v":0.1411419666594842},{"$f":"1000*(AP41/AP$7)/AP183","v":0.14855440883974941},{"$f":"1000*(AQ41/AQ$7)/AQ183","v":0.17813569101225141}]
[{"$f":"ROW()","v":168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM166:AM167)","v":2.8986602316715979},2.360172214938268,2.3884025466672476,2.5257398071771426,2.6253934519713775]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170},{"$f":"\"Cost of Service Tariff [$/TJ \"&Inputs!$E$28&\"]\"","v":"Cost of Service Tariff [$/TJ 31/12/2024]"}]
[{"$f":"ROW()","v":171},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*((AM83-AM76)/AM$7)/AM182","v":2.6081029197288874},{"$f":"1000*((AN83-AN76)/AN$7)/AN182","v":2.0560079046693018},{"$f":"1000*((AO83-AO76)/AO$7)/AO182","v":2.0310991049610947},{"$f":"1000*((AP83-AP76)/AP$7)/AP182","v":2.102613979209861},{"$f":"1000*((AQ83-AQ76)/AQ$7)/AQ182","v":2.1183368465722596}]
[{"$f":"ROW()","v":172},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000*(AM76/AM$7)/AM183","v":0.12740116942673521},{"$f":"1000*(AN76/AN$7)/AN183","v":0.12372139464192236},{"$f":"1000*(AO76/AO$7)/AO183","v":0.12756567916727155},{"$f":"1000*(AP76/AP$7)/AP183","v":0.13139596807138976},{"$f":"1000*(AQ76/AQ$7)/AQ183","v":0.15419356472404114}]
[{"$f":"ROW()","v":173},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM171:AM172)","v":2.7355040891556226},2.1797292993112243,2.1586647841283662,2.2340099472812507,2.2725304112963007]
[{"$f":"ROW()","v":174}]
["Tariff and Revenue"]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X_Factor_2026","X_Factor_2027","X_Factor_2028","X_Factor_2029","X_Factor_2030"]
[{"$f":"ROW()","v":178},"X_Factor (for real $ calculation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_2026","v":0.52621641506914307},{"$f":"X_Factor_2027","v":0},{"$f":"X_Factor_2028","v":0},{"$f":"X_Factor_2029","v":0},{"$f":"X_Factor_2030","v":0}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},"Load F/H Equivalent [TJ/day]",null,null,null,"PV (use real discount rate)"]
[{"$f":"ROW()","v":182},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM182:AQ182)","v":2344.0366267082272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544.26433009006439,561.60981829592572,555.86064460042894,539.03669678055758,542.03669678055758]
[{"$f":"ROW()","v":183},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM183:AQ183)","v":2057.4709966918267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497.7082233402578,486.80721309886746,477.29434295170751,469.42844935268636,474.35122867760316]
[{"$f":"ROW()","v":184},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM182:AM183)","v":1041.9725534303223},{"$f":"SUM(AN182:AN183)","v":1048.4170313947932},{"$f":"SUM(AO182:AO183)","v":1033.1549875521364},{"$f":"SUM(AP182:AP183)","v":1008.4651461332439},{"$f":"SUM(AQ182:AQ183)","v":1016.3879254581607}]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":187},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year>=AM$6,SolverSheet!I22,AL187)","v":0.94945024535865286},{"$f":"IF(Recalc_From_Year>=AN$6,SolverSheet!J22,AM187)","v":0.94945024535865286},{"$f":"IF(Recalc_From_Year>=AO$6,SolverSheet!K22,AN187)","v":0.94945024535865286},{"$f":"IF(Recalc_From_Year>=AP$6,SolverSheet!L22,AO187)","v":0.94945024535865286},{"$f":"IF(Recalc_From_Year>=AQ$6,SolverSheet!M22,AP187)","v":0.94945024535865286}]
[{"$f":"ROW()","v":188},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year>=AM$6,SolverSheet!I23,AL188)","v":5.0549754641347144E-2},{"$f":"IF(Recalc_From_Year>=AN$6,SolverSheet!J23,AM188)","v":5.0549754641347144E-2},{"$f":"IF(Recalc_From_Year>=AO$6,SolverSheet!K23,AN188)","v":5.0549754641347144E-2},{"$f":"IF(Recalc_From_Year>=AP$6,SolverSheet!L23,AO188)","v":5.0549754641347144E-2},{"$f":"IF(Recalc_From_Year>=AQ$6,SolverSheet!M23,AP188)","v":5.0549754641347144E-2}]
[{"$f":"ROW()","v":189},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM187:AM188)","v":1},{"$f":"SUM(AN187:AN188)","v":1},{"$f":"SUM(AO187:AO188)","v":1},{"$f":"SUM(AP187:AP188)","v":1},{"$f":"SUM(AQ187:AQ188)","v":1}]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},"Nominal $ Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Converted to $Dec 2024"]
[{"$f":"ROW()","v":193},"Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":194},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4768330000000001,{"$f":"AM224*AM$12","v":2.3239124915513023},2.3746573813387664,2.4265103351557076,2.4794955486580554,2.5336377458374209]
[{"$f":"ROW()","v":195},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2627000000000001E-2,0.123727606401855,0.12642931904093019,0.12919002620351072,0.13201101609240304,0.13489360503957479]
[{"$f":"ROW()","v":196},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5694600000000001,{"$f":"SUM(AM194:AM195)","v":2.4476400979531574},{"$f":"SUM(AN194:AN195)","v":2.5010867003796964},{"$f":"SUM(AO194:AO195)","v":2.5557003613592184},{"$f":"SUM(AP194:AP195)","v":2.6115065647504583},{"$f":"SUM(AQ194:AQ195)","v":2.6685313508769957}]
[{"$f":"ROW()","v":197},"Less Rebateable Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":198},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI75","v":0},{"$f":"RebateableServices!AJ75","v":0},{"$f":"RebateableServices!AK75","v":0},{"$f":"RebateableServices!AL75","v":0},{"$f":"RebateableServices!AM75","v":0}]
[{"$f":"ROW()","v":199},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI76","v":0},{"$f":"RebateableServices!AJ76","v":0},{"$f":"RebateableServices!AK76","v":0},{"$f":"RebateableServices!AL76","v":0},{"$f":"RebateableServices!AM76","v":0}]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM198:AM199)","v":0},0,0,0,0]
[{"$f":"ROW()","v":201},"Net Forecast Full Haul Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":202},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM194-AM198","v":2.3239124915513023},2.3746573813387664,2.4265103351557076,2.4794955486580554,2.5336377458374209]
[{"$f":"ROW()","v":203},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.123727606401855,0.12642931904093019,0.12919002620351072,0.13201101609240304,0.13489360503957479]
[{"$f":"ROW()","v":204},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM202:AM203)","v":2.4476400979531574},{"$f":"SUM(AN202:AN203)","v":2.5010867003796964},{"$f":"SUM(AO202:AO203)","v":2.5557003613592184},{"$f":"SUM(AP202:AP203)","v":2.6115065647504583},{"$f":"SUM(AQ202:AQ203)","v":2.6685313508769957}]
[{"$f":"ROW()","v":205}]
[{"$f":"ROW()","v":206},"Forecast Tariff Revenue [m$ OD]",null,null,null,"PV AA6"]
[{"$f":"ROW()","v":207},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM207:AQ207)","v":1924.7326909492565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM182*(AM194*AM$7)/1000","v":461.66027652176723},486.77527866379131,493.66138524470716,487.83676793421813,501.26349162617248]
[{"$f":"ROW()","v":208},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM208:AQ208)","v":89.945898375785688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.476790213549634,22.464547126550524,22.568170734214981,22.618950202331188,23.355235761314869]
[{"$f":"ROW()","v":209},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM209:AQ209)","v":2014.6785893250421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM207:AM208)","v":484.13706673531686},{"$f":"SUM(AN207:AN208)","v":509.23982579034185},{"$f":"SUM(AO207:AO208)","v":516.22955597892212},{"$f":"SUM(AP207:AP208)","v":510.45571813654931},{"$f":"SUM(AQ207:AQ208)","v":524.6187273874873}]
[{"$f":"ROW()","v":210},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F52-F209,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":211},"Rebateable Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":212},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM212:AQ212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI79","v":0},{"$f":"RebateableServices!AJ79","v":0},{"$f":"RebateableServices!AK79","v":0},{"$f":"RebateableServices!AL79","v":0},{"$f":"RebateableServices!AM79","v":0}]
[{"$f":"ROW()","v":213},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM213:AQ213)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI80","v":0},{"$f":"RebateableServices!AJ80","v":0},{"$f":"RebateableServices!AK80","v":0},{"$f":"RebateableServices!AL80","v":0},{"$f":"RebateableServices!AM80","v":0}]
[{"$f":"ROW()","v":214},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM214:AQ214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM212:AM213)","v":0},0,0,0,0]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216},"Net Forecast Tariff Revenue [m$ OD]",null,null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM216:AQ216)","v":0}]
[{"$f":"ROW()","v":217},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM217:AQ217)","v":1924.7326909492565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM207-AM212","v":461.66027652176723},486.77527866379131,493.66138524470716,487.83676793421813,501.26349162617248]
[{"$f":"ROW()","v":218},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM218:AQ218)","v":89.945898375785688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.476790213549634,22.464547126550524,22.568170734214981,22.618950202331188,23.355235761314869]
[{"$f":"ROW()","v":219},null,"Total Revenue",null,null,{"$f":"SUMPRODUCT($AM$19:$AQ$19,AM219:AQ219)","v":2014.6785893250421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM217:AM218)","v":484.13706673531686},{"$f":"SUM(AN217:AN218)","v":509.23982579034185},516.22955597892212,510.45571813654931,524.6187273874873]
[{"$f":"ROW()","v":220},null,"Check PV is identical",null,null,{"$f":"IF(ROUND(F209-F214-F219,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},{"$f":"\"Real \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"$ Calculation\"","v":"Real 31/12/2024$ Calculation"}]
[{"$f":"ROW()","v":223},{"$f":"\"Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":224},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL194*AL$13","v":1.4241398264223724},{"$f":"AM$226*AM187","v":2.1931070271773185},{"$f":"AN$226*AN187","v":2.1931070271773185},{"$f":"AO$226*AO187","v":2.1931070271773185},{"$f":"AP$226*AP187","v":2.1931070271773185},{"$f":"AQ$226*AQ187","v":2.1931070271773185}]
[{"$f":"ROW()","v":225},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL195*AL$13","v":8.9322082931533278E-2},{"$f":"AM$226*AM$188","v":0.11676338246049975},{"$f":"AN$226*AN$188","v":0.11676338246049975},{"$f":"AO$226*AO$188","v":0.11676338246049975},{"$f":"AP$226*AP$188","v":0.11676338246049975},{"$f":"AQ$226*AQ$188","v":0.11676338246049975}]
[{"$f":"ROW()","v":226},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL196*AL$13","v":1.5134619093539057},{"$f":"AL226*(1+AM178)","v":2.3098704096378184},{"$f":"AM226*(1+AN178)","v":2.3098704096378184},{"$f":"AN226*(1+AO178)","v":2.3098704096378184},{"$f":"AO226*(1+AP178)","v":2.3098704096378184},{"$f":"AP226*(1+AQ178)","v":2.3098704096378184}]
[{"$f":"ROW()","v":227},{"$f":"\"Less Rebateable Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Less Rebateable Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":228},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI85","v":0},{"$f":"RebateableServices!AJ85","v":0},{"$f":"RebateableServices!AK85","v":0},{"$f":"RebateableServices!AL85","v":0},{"$f":"RebateableServices!AM85","v":0}]
[{"$f":"ROW()","v":229},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI86","v":0},{"$f":"RebateableServices!AJ86","v":0},{"$f":"RebateableServices!AK86","v":0},{"$f":"RebateableServices!AL86","v":0},{"$f":"RebateableServices!AM86","v":0}]
[{"$f":"ROW()","v":230},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM228:AM229)","v":0},0,0,0,0]
[{"$f":"ROW()","v":231},{"$f":"\"Net Forecast Full Haul Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Net Forecast Full Haul Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":232},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM224-AM228","v":2.1931070271773185},2.1931070271773185,2.1931070271773185,2.1931070271773185,2.1931070271773185]
[{"$f":"ROW()","v":233},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11676338246049975,0.11676338246049975,0.11676338246049975,0.11676338246049975,0.11676338246049975]
[{"$f":"ROW()","v":234},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM232:AM233)","v":2.3098704096378184},{"$f":"SUM(AN232:AN233)","v":2.3098704096378184},{"$f":"SUM(AO232:AO233)","v":2.3098704096378184},{"$f":"SUM(AP232:AP233)","v":2.3098704096378184},{"$f":"SUM(AQ232:AQ233)","v":2.3098704096378184}]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":236},{"$f":"\"Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Forecast Tariff Revenue [m$ 31/12/2024]"},null,null,null,"PV AA6"]
[{"$f":"ROW()","v":237},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM237:AQ237)","v":1877.4031985488655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM224*(AM$7*AM182)/1000","v":435.67492334130372},449.55971024834867,446.17665020445241,431.49028617979997,433.89173837455917]
[{"$f":"ROW()","v":238},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM238:AQ238)","v":87.734113989495896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.211644906999236,20.747058734771468,20.397363699902954,20.006399552906572,20.216201686162201]
[{"$f":"ROW()","v":239},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM239:AQ239)","v":1965.1373125383614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM237:AM238)","v":456.88656824830298},{"$f":"SUM(AN237:AN238)","v":470.30676898312015},{"$f":"SUM(AO237:AO238)","v":466.57401390435535},{"$f":"SUM(AP237:AP238)","v":451.49668573270651},{"$f":"SUM(AQ237:AQ238)","v":454.10794006072138}]
[{"$f":"ROW()","v":240},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F103-F239,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},{"$f":"\"Less Rebateable Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Less Rebateable Forecast Tariff Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":242},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM242:AQ242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI89","v":0},{"$f":"RebateableServices!AJ89","v":0},{"$f":"RebateableServices!AK89","v":0},{"$f":"RebateableServices!AL89","v":0},{"$f":"RebateableServices!AM89","v":0}]
[{"$f":"ROW()","v":243},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM243:AQ243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RebateableServices!AI90","v":0},{"$f":"RebateableServices!AJ90","v":0},{"$f":"RebateableServices!AK90","v":0},{"$f":"RebateableServices!AL90","v":0},{"$f":"RebateableServices!AM90","v":0}]
[{"$f":"ROW()","v":244},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM244:AQ244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM242:AM243)","v":0},{"$f":"SUM(AN242:AN243)","v":0},{"$f":"SUM(AO242:AO243)","v":0},{"$f":"SUM(AP242:AP243)","v":0},{"$f":"SUM(AQ242:AQ243)","v":0}]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":246},{"$f":"\"Net Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Net Forecast Tariff Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":247},null,"Capacity Reservation",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM247:AQ247)","v":1877.4031985488655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM237-AM242","v":435.67492334130372},449.55971024834867,446.17665020445241,431.49028617979997,433.89173837455917]
[{"$f":"ROW()","v":248},null,"Commodity",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM248:AQ248)","v":87.734113989495896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.211644906999236,20.747058734771468,20.397363699902954,20.006399552906572,20.216201686162201]
[{"$f":"ROW()","v":249},null,"Tariff Revenue",null,null,{"$f":"SUMPRODUCT($AM$16:$AQ$16,AM249:AQ249)","v":1965.1373125383614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM247:AM248)","v":456.88656824830298},{"$f":"SUM(AN247:AN248)","v":470.30676898312015},{"$f":"SUM(AO247:AO248)","v":466.57401390435535},{"$f":"SUM(AP247:AP248)","v":451.49668573270651},{"$f":"SUM(AQ247:AQ248)","v":454.10794006072138}]
[{"$f":"ROW()","v":250},null,"Check CoS - Revenue (should be 0)",null,null,{"$f":"IF(ROUND(F239-F244-F249,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":251}]
["Net Forecast Tariff (Excluding GST)"]
[{"$f":"ROW()","v":253}]
[{"$f":"ROW()","v":254},"Full Haul T1 Service (T1 Service)"]
[{"$f":"ROW()","v":255},"Net Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":256},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM202","v":2.3239124915513023},2.3746573813387664,2.4265103351557076,2.4794955486580554,2.5336377458374209]
[{"$f":"ROW()","v":257},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.123727606401855,0.12642931904093019,0.12919002620351072,0.13201101609240304,0.13489360503957479]
[{"$f":"ROW()","v":258},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4476400979531574,2.5010867003796964,2.5557003613592184,2.6115065647504583,2.6685313508769957]
[{"$f":"ROW()","v":259},{"$f":"\"Net Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day 31/12/2024]"}]
[{"$f":"ROW()","v":260},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM256*AM$13","v":2.1931070271773185},2.193107027177319,2.1931070271773185,2.1931070271773185,2.1931070271773185]
[{"$f":"ROW()","v":261},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11676338246049975,0.11676338246049976,0.11676338246049975,0.11676338246049973,0.11676338246049973]
[{"$f":"ROW()","v":262},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3098704096378184,2.3098704096378184,2.3098704096378184,2.309870409637818,2.3098704096378184]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":264},"Part Haul T1 Service (P1 Service)"]
[{"$f":"ROW()","v":265},"Net Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":266},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM256/Total_km","v":1.661124011116013E-3},1.6973962697203477E-3,1.7344605683743443E-3,1.7723342020429275E-3,1.8110348433434031E-3]
[{"$f":"ROW()","v":267},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8440033167873477E-5,9.0371207320178839E-5,9.2344550538606669E-5,9.4360983625734843E-5,9.6421447490761112E-5]
[{"$f":"ROW()","v":268},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM266:AM267)","v":1.7495640442838866E-3},{"$f":"SUM(AN266:AN267)","v":1.7877674770405267E-3},{"$f":"SUM(AO266:AO267)","v":1.826805118912951E-3},{"$f":"SUM(AP266:AP267)","v":1.8666951856686623E-3},{"$f":"SUM(AQ266:AQ267)","v":1.9074562908341643E-3}]
[{"$f":"ROW()","v":269},{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":270},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM266*AM$13","v":1.5676247513776401E-3},1.5676247513776403E-3,1.5676247513776403E-3,1.5676247513776401E-3,1.5676247513776401E-3]
[{"$f":"ROW()","v":271},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3462031780199953E-5,8.3462031780199981E-5,8.3462031780199967E-5,8.3462031780199953E-5,8.3462031780199967E-5]
[{"$f":"ROW()","v":272},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6510867831578402E-3,1.6510867831578404E-3,1.6510867831578402E-3,1.65108678315784E-3,1.6510867831578402E-3]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274},"Back Haul T1 Service (B1 Service)"]
[{"$f":"ROW()","v":275},"Net Tariff [$ OD /GJ/day/km]"]
[{"$f":"ROW()","v":276},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM266","v":1.661124011116013E-3},1.6973962697203477E-3,1.7344605683743443E-3,1.7723342020429275E-3,1.8110348433434031E-3]
[{"$f":"ROW()","v":277},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8440033167873477E-5,9.0371207320178839E-5,9.2344550538606669E-5,9.4360983625734843E-5,9.6421447490761112E-5]
[{"$f":"ROW()","v":278},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7495640442838866E-3,1.7877674770405267E-3,1.826805118912951E-3,1.8666951856686623E-3,1.9074562908341643E-3]
[{"$f":"ROW()","v":279},{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[{"$f":"ROW()","v":280},null,"Capacity Reservation Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM276*AM$13","v":1.5676247513776401E-3},{"$f":"AN276*AN$13","v":1.5676247513776403E-3},{"$f":"AO276*AO$13","v":1.5676247513776403E-3},{"$f":"AP276*AP$13","v":1.5676247513776401E-3},{"$f":"AQ276*AQ$13","v":1.5676247513776401E-3}]
[{"$f":"ROW()","v":281},null,"Commodity Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM277*AM$13","v":8.3462031780199953E-5},8.3462031780199981E-5,8.3462031780199967E-5,8.3462031780199953E-5,8.3462031780199967E-5]
[{"$f":"ROW()","v":282},null,"Total Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM278*AM$13","v":1.6510867831578402E-3},1.6510867831578404E-3,1.6510867831578402E-3,1.65108678315784E-3,1.6510867831578402E-3]

{"sheet":"Load","index":7,"n_rows":16,"n_cols":39,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Load"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Full Haul Equivalent Capacity and throughput forecast"]
[{"$f":"ROW()","v":10},"Total System"]
[{"$f":"ROW()","v":11},null,"MDQ [TJ/d] FH Equivalent",null,null,null,null,null,null,null,null,null,null,560.16278697641178,629.9464159256612,739.97554265904216,815.45115203716944,857.71508177269482,983.01087333809846,893.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,902.62136439837968,778.80430820744289,768.15428050908702,766.3750471281005,763.83388915812202,763.41273118814343,650.10543602573262,633.72746676197278,614.44532466047167,562.55055925661168,556.4677380986418,544.26433009006439,561.60981829592572,555.86064460042894,539.03669678055758,542.03669678055758]
[{"$f":"ROW()","v":12},null,"Throughput [TJ/d] FH Equivalent",null,null,null,null,null,null,null,null,null,null,536.11134388849177,561.0946916757938,621.22016722475234,603.60449570648882,657.54678019427604,659.40004424296592,740.30625205766012,756.03804362306391,756.938043623064,763.0672962897288,769.74178486972892,648.75895037132773,639.28606226882516,643.43464873412393,647.22841291832401,650.81773224104586,586.9190973365811,571.95444938090918,554.45960024886801,513.12022169929287,509.15292371444377,497.7082233402578,486.80721309886746,477.29434295170751,469.42844935268636,474.35122867760316]
[{"$f":"ROW()","v":13},null,"Load Factor",null,null,null,null,null,null,null,null,null,null,{"$f":"N12/N11","v":0.95706347574828676},0.89070225258969893,0.83951445880555453,0.74020926231884909,0.76662611415819093,0.67079628733279606,{"$f":"T12/T11","v":0.82843392240970293},{"$f":"U12/U11","v":0.83760264651721672},{"$f":"V12/V11","v":0.83859974234886703},{"$f":"W12/W11","v":0.84539024488782488},{"$f":"X12/X11","v":0.8527848057117301},{"$f":"Y12/Y11","v":0.83301921103205279},0.8322365421763247,0.83958193986784779,0.84734183977053235,0.85251097558740019,{"$f":"AD12/AD11","v":0.90280601393609872},0.90252431743775841,0.90237418692257054,0.91213174221595472,0.91497294246407723,{"$f":"AI12/AI11","v":0.91446048514312428},0.86680680650486253,0.8586582762929772,0.87086547568354367,0.87512751718661452]
[{"$f":"ROW()","v":14},null,"MDQ [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N11*N$7","v":204459.41724639031},229930.44181286634,270091.0730705504,298455.12164560403,313066.00484703359,358798.96876840596,326171.79800540861,330359.41936980694,329456.79800540861,329456.79800540861,329456.79800540861,285042.3768039241,280376.31238581677,279726.89220175671,278799.36954271456,279409.05961486051,237288.4841493924,231310.52536812006,224272.54350107216,205893.50468791986,203110.72440600427,198656.48048287351,204987.58367801289,203444.995923757,196748.39432490352,197843.39432490352]
[{"$f":"ROW()","v":15},null,"Throughput [TJ/year]",null,null,null,null,null,null,null,null,null,null,{"$f":"N12*N$7","v":195680.64051929949},204799.56246166473,226745.3610370346,220919.24542857491,240004.57477091075,240681.01614868257,270211.78200104594,276709.92396604142,276282.38592241838,278519.56314575102,280955.75147745106,237445.77583590595,233339.41272812118,234853.64678795522,236238.37071518827,238199.2900002228,214225.4705278521,208763.37402403186,202377.75409083682,187802.0011419412,185840.81715577198,181663.50151919411,177684.63278108664,174689.72952032494,171341.38401373051,173138.19846732516]
[{"$f":"ROW()","v":16},null,null,"Total KM",1399]

{"sheet":"RebateableServices","index":8,"n_rows":91,"n_cols":39,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"RebateableServices"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},null,null,{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$27","v":1.8404907975460238E-2},{"$f":"Inputs!AC$27","v":8.6058519793459354E-3},{"$f":"Inputs!AD$27","v":3.4982935153583528E-2},{"$f":"Inputs!AE$27","v":7.8318219291014124E-2},{"$f":"Inputs!AF$27","v":4.0519877675840865E-2},{"$f":"Inputs!AG$27","v":2.5999999999999999E-2},{"$f":"Inputs!AH$27","v":3.6999999999999998E-2},{"$f":"Inputs!AI$27","v":2.1835972727867192E-2},{"$f":"Inputs!AJ$27","v":2.1835972727867192E-2},{"$f":"Inputs!AK$27","v":2.1835972727867192E-2},{"$f":"Inputs!AL$27","v":2.1835972727867192E-2},{"$f":"Inputs!AM$27","v":2.1835972727867192E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$28","v":0.83214813096092344},{"$f":"Inputs!AC$28","v":0.83930947460086258},{"$f":"Inputs!AD$28","v":0.86867098352461281},{"$f":"Inputs!AE$28","v":0.93670374810403434},{"$f":"Inputs!AF$28","v":0.97465886939571145},{"$f":"Inputs!AG$28","v":1},{"$f":"Inputs!AH$28","v":1.0369999999999999},{"$f":"Inputs!AI$28","v":1.0596439037187981},{"$f":"Inputs!AJ$28","v":1.0827822591016525},{"$f":"Inputs!AK$28","v":1.1064258629816144},{"$f":"Inputs!AL$28","v":1.1305857479510879},{"$f":"Inputs!AM$28","v":1.1552731875098632}]
[{"$f":"ROW()","v":13},null,{"$f":"Inputs!C29","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$29","v":1.201709122203098},{"$f":"Inputs!AC$29","v":1.1914556313993172},{"$f":"Inputs!AD$29","v":1.1511838417147569},{"$f":"Inputs!AE$29","v":1.0675733944954127},{"$f":"Inputs!AF$29","v":1.026},{"$f":"Inputs!AG$29","v":1},{"$f":"Inputs!AH$29","v":0.96432015429122475},{"$f":"Inputs!AI$29","v":0.94371325734099998},{"$f":"Inputs!AJ$29","v":0.92354671642816344},{"$f":"Inputs!AK$29","v":0.90381112142948627},{"$f":"Inputs!AL$29","v":0.88449726330997636},{"$f":"Inputs!AM$29","v":0.86559612982575385}]
[{"$f":"ROW()","v":14},"Real Post Tax WACC"]
[{"$f":"ROW()","v":15},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$34","v":0},{"$f":"Inputs!AC$34","v":2.3656945130993368E-2},{"$f":"Inputs!AD$34","v":2.3656945130993368E-2},{"$f":"Inputs!AE$34","v":2.3656945130993368E-2},{"$f":"Inputs!AF$34","v":2.3656945130993368E-2},{"$f":"Inputs!AG$34","v":2.3656945130993368E-2},{"$f":"Inputs!AH$34","v":2.3656945130993368E-2},{"$f":"Inputs!AI$34","v":4.645293838059783E-2},{"$f":"Inputs!AJ$34","v":4.645293838059783E-2},{"$f":"Inputs!AK$34","v":4.645293838059783E-2},{"$f":"Inputs!AL$34","v":4.645293838059783E-2},{"$f":"Inputs!AM$34","v":4.645293838059783E-2}]
[{"$f":"ROW()","v":16},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$35","v":1},{"$f":"Inputs!AC$35","v":0.97688977225864859},{"$f":"Inputs!AD$35","v":0.95431362714355428},{"$f":"Inputs!AE$35","v":0.93225922188359156},{"$f":"Inputs!AF$35","v":0.91071449895188661},{"$f":"Inputs!AG$35","v":1},{"$f":"Inputs!AH$35","v":0.97688977225864859},{"$f":"Inputs!AI$35","v":0.93352480214772071},{"$f":"Inputs!AJ$35","v":0.89208484004294053},{"$f":"Inputs!AK$35","v":0.85248443319721157},{"$f":"Inputs!AL$35","v":0.81464192218375775},{"$f":"Inputs!AM$35","v":0.7784792725073989}]
[{"$f":"ROW()","v":17},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":18},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$37","v":0},{"$f":"Inputs!AC$37","v":3.5429000000000002E-2},{"$f":"Inputs!AD$37","v":3.5429000000000002E-2},{"$f":"Inputs!AE$37","v":3.5429000000000002E-2},{"$f":"Inputs!AF$37","v":3.5429000000000002E-2},{"$f":"Inputs!AG$37","v":3.5429000000000002E-2},{"$f":"Inputs!AH$37","v":3.5429000000000002E-2},{"$f":"Inputs!AI$37","v":6.9303256204073016E-2},{"$f":"Inputs!AJ$37","v":6.9303256204073016E-2},{"$f":"Inputs!AK$37","v":6.9303256204073016E-2},{"$f":"Inputs!AL$37","v":6.9303256204073016E-2},{"$f":"Inputs!AM$37","v":6.9303256204073016E-2}]
[{"$f":"ROW()","v":19},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$38","v":1},{"$f":"Inputs!AC$38","v":0.96578326471443243},{"$f":"Inputs!AD$38","v":0.93273731440246743},{"$f":"Inputs!AE$38","v":0.90082208862458701},{"$f":"Inputs!AF$38","v":0.8699988976787274},{"$f":"Inputs!AG$38","v":1},{"$f":"Inputs!AH$38","v":0.96578326471443243},{"$f":"Inputs!AI$38","v":0.90318930491512117},{"$f":"Inputs!AJ$38","v":0.84465215987591691},{"$f":"Inputs!AK$38","v":0.78990890093644106},{"$f":"Inputs!AL$38","v":0.73871364026379582},{"$f":"Inputs!AM$38","v":0.69083642640924936}]
[{"$f":"ROW()","v":20}]
["Rebateable Non-Reference Service Revenue [m$ nominal]"]
[{"$f":"ROW()","v":22},"Date range"]
[{"$f":"ROW()","v":23},null,"From",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1958","v":"2021-01-01"},{"$f":"Inputs!AF1958","v":"2021-10-01"},{"$f":"Inputs!AG1958","v":"2022-10-01"},{"$f":"Inputs!AH1958","v":"2023-10-01"},{"$f":"Inputs!AI1958","v":"2024-10-01"},{"$f":"Inputs!AJ1958","v":"2025-10-01"},{"$f":"Inputs!AK1958","v":"2026-10-01"},{"$f":"Inputs!AL1958","v":"2027-10-01"},{"$f":"Inputs!AM1958","v":"2028-10-01"}]
[{"$f":"ROW()","v":24},null,"to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1959","v":"2021-09-30"},{"$f":"Inputs!AF1959","v":"2022-09-30"},{"$f":"Inputs!AG1959","v":"2023-09-30"},{"$f":"Inputs!AH1959","v":"2024-09-30"},{"$f":"Inputs!AI1959","v":"2025-09-30"},{"$f":"Inputs!AJ1959","v":"2026-09-30"},{"$f":"Inputs!AK1959","v":"2027-09-30"},{"$f":"Inputs!AL1959","v":"2028-09-30"},{"$f":"Inputs!AM1959","v":"2029-09-30"}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},"Actual Rebateable Non-Reference Service Revenue (Sep-Sep m$ OD)"]
[{"$f":"ROW()","v":27},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1962","v":0},{"$f":"Inputs!AF1962","v":0},{"$f":"Inputs!AG1962","v":0},{"$f":"Inputs!AH1962","v":0},{"$f":"Inputs!AI1962","v":0},{"$f":"Inputs!AJ1962","v":0},{"$f":"Inputs!AK1962","v":0},{"$f":"Inputs!AL1962","v":0},{"$f":"Inputs!AM1962","v":0}]
[{"$f":"ROW()","v":28},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1963","v":0},{"$f":"Inputs!AF1963","v":0},{"$f":"Inputs!AG1963","v":0},{"$f":"Inputs!AH1963","v":0},{"$f":"Inputs!AI1963","v":0},{"$f":"Inputs!AJ1963","v":0},{"$f":"Inputs!AK1963","v":0},{"$f":"Inputs!AL1963","v":0},{"$f":"Inputs!AM1963","v":0}]
[{"$f":"ROW()","v":29},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1964","v":0},{"$f":"Inputs!AF1964","v":0},{"$f":"Inputs!AG1964","v":0},{"$f":"Inputs!AH1964","v":0},{"$f":"Inputs!AI1964","v":0},{"$f":"Inputs!AJ1964","v":0},{"$f":"Inputs!AK1964","v":0},{"$f":"Inputs!AL1964","v":0},{"$f":"Inputs!AM1964","v":0}]
[{"$f":"ROW()","v":30},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1965","v":0},{"$f":"Inputs!AF1965","v":0},{"$f":"Inputs!AG1965","v":0},{"$f":"Inputs!AH1965","v":0},{"$f":"Inputs!AI1965","v":0},{"$f":"Inputs!AJ1965","v":0},{"$f":"Inputs!AK1965","v":0},{"$f":"Inputs!AL1965","v":0},{"$f":"Inputs!AM1965","v":0}]
[{"$f":"ROW()","v":31},null,"Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE27:AE30)","v":0},{"$f":"SUM(AF27:AF30)","v":0},0,0,{"$f":"SUM(AI27:AI30)","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},"Inflation Factor "]
[{"$f":"ROW()","v":33},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE13","v":1.0675733944954127},{"$f":"AF13","v":1.026},1,0.96432015429122475,{"$f":"AI13","v":0.94371325734099998},0.92354671642816344,0.90381112142948627,0.88449726330997636,0.86559612982575385]
[{"$f":"ROW()","v":34},null,{"$f":"\"Compounded Sep-Sep to real \"&Inputs!$E$28&\"$ WACC\"","v":"Compounded Sep-Sep to real 31/12/2024$ WACC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE33*(1+AE15)^0.5","v":1.0801273440756944},{"$f":"AF33*(1+AF15)^0.5","v":1.0380650742476183},{"$f":"AG33*(1+AG15)^0.5","v":1.011759331625359},{"$f":"AH33*(1+AH15)^0.5","v":0.97565991477855263},{"$f":"AI33*(1+AI15)^0.5","v":0.9653835783581326},0.94475395672455087,0.92456517674011807,0.90480781790439657,0.88547266102694033]
[{"$f":"ROW()","v":35},null,"Convert to nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE34*AE$12","v":1.0117593316253588},{"$f":"AF34*AF$12","v":1.0117593316253588},1.011759331625359,1.011759331625359,{"$f":"AI34*AI$12","v":1.022962823557434},1.022962823557434,1.022962823557434,1.022962823557434,1.022962823557434]
[{"$f":"ROW()","v":36},"Actual Rebateable Non-Reference Service Revenue (m$ nominal)"]
[{"$f":"ROW()","v":37},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE27*AE$35","v":0},{"$f":"AF27*AF$35","v":0},0,0,{"$f":"AI27*AI$35","v":0},{"$f":"AJ27*AJ$35","v":0},0,0,0]
[{"$f":"ROW()","v":38},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE28*AE$35","v":0},0,0,0,{"$f":"AI28*AI$35","v":0},0,0,0,0]
[{"$f":"ROW()","v":39},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE29*AE$35","v":0},0,0,0,{"$f":"AI29*AI$35","v":0},0,0,0,0]
[{"$f":"ROW()","v":40},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE30*AE$35","v":0},0,0,0,{"$f":"AI30*AI$35","v":0},0,0,0,0]
[{"$f":"ROW()","v":41},null,"Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE37:AE40)","v":0},{"$f":"SUM(AF37:AF40)","v":0},0,0,{"$f":"SUM(AI37:AI40)","v":0},{"$f":"SUM(AJ37:AJ40)","v":0},0,0,0]
[{"$f":"ROW()","v":42},"% applicable to reference tariff"]
[{"$f":"ROW()","v":43},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1968","v":0.7},{"$f":"Inputs!AF1968","v":0.7},{"$f":"Inputs!AG1968","v":0.7},{"$f":"Inputs!AH1968","v":0.7},{"$f":"Inputs!AI1968","v":0.7},{"$f":"Inputs!AJ1968","v":0.7},{"$f":"Inputs!AK1968","v":0.7},{"$f":"Inputs!AL1968","v":0.7},{"$f":"Inputs!AM1968","v":0.7}]
[{"$f":"ROW()","v":44},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1969","v":0.7},{"$f":"Inputs!AF1969","v":0.7},{"$f":"Inputs!AG1969","v":0.7},{"$f":"Inputs!AH1969","v":0.7},{"$f":"Inputs!AI1969","v":0.7},{"$f":"Inputs!AJ1969","v":0.7},{"$f":"Inputs!AK1969","v":0.7},{"$f":"Inputs!AL1969","v":0.7},{"$f":"Inputs!AM1969","v":0.7}]
[{"$f":"ROW()","v":45},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1970","v":0.7},{"$f":"Inputs!AF1970","v":0.7},{"$f":"Inputs!AG1970","v":0.7},{"$f":"Inputs!AH1970","v":0.7},{"$f":"Inputs!AI1970","v":0.7},{"$f":"Inputs!AJ1970","v":0.7},{"$f":"Inputs!AK1970","v":0.7},{"$f":"Inputs!AL1970","v":0.7},{"$f":"Inputs!AM1970","v":0.7}]
[{"$f":"ROW()","v":46},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE1971","v":0.7},{"$f":"Inputs!AF1971","v":0.7},{"$f":"Inputs!AG1971","v":0.7},{"$f":"Inputs!AH1971","v":0.7},{"$f":"Inputs!AI1971","v":0.7},{"$f":"Inputs!AJ1971","v":0.7},{"$f":"Inputs!AK1971","v":0.7},{"$f":"Inputs!AL1971","v":0.7},{"$f":"Inputs!AM1971","v":0.7}]
[{"$f":"ROW()","v":47},"Applicable Rebateable Amount (Model)"]
[{"$f":"ROW()","v":48},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE37*AE43","v":0},0,0,0,{"$f":"AI37*AI43","v":0},0,0,0,0]
[{"$f":"ROW()","v":49},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE38*AE44","v":0},0,0,0,{"$f":"AI38*AI44","v":0},0,0,0,0]
[{"$f":"ROW()","v":50},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE39*AE45","v":0},0,0,0,{"$f":"AI39*AI45","v":0},0,0,0,0]
[{"$f":"ROW()","v":51},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40*AE46","v":0},0,0,0,{"$f":"AI40*AI46","v":0},0,0,0,0]
[{"$f":"ROW()","v":52},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE48:AE51)","v":0},{"$f":"SUM(AF48:AF51)","v":0},{"$f":"SUM(AG48:AG51)","v":0},{"$f":"SUM(AH48:AH51)","v":0},{"$f":"SUM(AI48:AI51)","v":0},{"$f":"SUM(AJ48:AJ51)","v":0},0,0,0]
[{"$f":"ROW()","v":53}]
[{"$f":"\"Rebateable Non-Reference Service Revenue  [m$ \"&Inputs!$E$28&\"]\"","v":"Rebateable Non-Reference Service Revenue  [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":55},"Applicable Rebateable Amount"]
[{"$f":"ROW()","v":56},null,"Peaker Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48/AE$12","v":0},0,0,0,{"$f":"AI48/AI$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":57},null,"Other Reserved Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE49/AE$12","v":0},0,0,0,{"$f":"AI49/AI$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":58},null,"Ullage Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE50/AE$12","v":0},0,0,0,{"$f":"AI50/AI$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":59},null,"Spot Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE51/AE$12","v":0},0,0,0,{"$f":"AI51/AI$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":60},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE56:AE59)","v":0},0,0,0,{"$f":"SUM(AI56:AI59)","v":0},0,0,0,0]
[{"$f":"ROW()","v":61}]
["Rebateable Non-Reference Service Tariff"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},"Load F/H Equivalent [TJ/day]"]
[{"$f":"ROW()","v":65},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AE$11","v":633.72746676197278},{"$f":"Load!AF$11","v":614.44532466047167},{"$f":"Load!AG$11","v":562.55055925661168},{"$f":"Load!AH$11","v":556.4677380986418},{"$f":"Load!AI$11","v":544.26433009006439},{"$f":"Load!AJ$11","v":561.60981829592572},{"$f":"Load!AK$11","v":555.86064460042894},{"$f":"Load!AL$11","v":539.03669678055758},{"$f":"Load!AM$11","v":542.03669678055758}]
[{"$f":"ROW()","v":66},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!AE$12","v":571.95444938090918},{"$f":"Load!AF$12","v":554.45960024886801},{"$f":"Load!AG$12","v":513.12022169929287},{"$f":"Load!AH$12","v":509.15292371444377},{"$f":"Load!AI$12","v":497.7082233402578},{"$f":"Load!AJ$12","v":486.80721309886746},{"$f":"Load!AK$12","v":477.29434295170751},{"$f":"Load!AL$12","v":469.42844935268636},{"$f":"Load!AM$12","v":474.35122867760316}]
[{"$f":"ROW()","v":67},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE65:AE66)","v":1205.6819161428821},1168.9049249093396,1075.6707809559045,1065.6206618130855,{"$f":"SUM(AI65:AI66)","v":1041.9725534303223},1048.4170313947932,1033.1549875521364,1008.4651461332439,1016.3879254581607]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},"Applied Tariff Allocation"]
[{"$f":"ROW()","v":70},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AI187","v":0},{"$f":"CoS_Tariff_Revenue!AJ187","v":0},{"$f":"CoS_Tariff_Revenue!AK187","v":0},{"$f":"CoS_Tariff_Revenue!AL187","v":0},{"$f":"CoS_Tariff_Revenue!AM187","v":0.94945024535865286},{"$f":"CoS_Tariff_Revenue!AN187","v":0.94945024535865286},{"$f":"CoS_Tariff_Revenue!AO187","v":0.94945024535865286},{"$f":"CoS_Tariff_Revenue!AP187","v":0.94945024535865286},{"$f":"CoS_Tariff_Revenue!AQ187","v":0.94945024535865286}]
[{"$f":"ROW()","v":71},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AI188","v":0},{"$f":"CoS_Tariff_Revenue!AJ188","v":0},{"$f":"CoS_Tariff_Revenue!AK188","v":0},{"$f":"CoS_Tariff_Revenue!AL188","v":0},{"$f":"CoS_Tariff_Revenue!AM188","v":5.0549754641347144E-2},{"$f":"CoS_Tariff_Revenue!AN188","v":5.0549754641347144E-2},{"$f":"CoS_Tariff_Revenue!AO188","v":5.0549754641347144E-2},{"$f":"CoS_Tariff_Revenue!AP188","v":5.0549754641347144E-2},{"$f":"CoS_Tariff_Revenue!AQ188","v":5.0549754641347144E-2}]
[{"$f":"ROW()","v":72},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE70:AE71)","v":0},0,0,0,{"$f":"SUM(AI70:AI71)","v":1},1,1,1,1]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},"Rebateable Forecast Total System F/H Equivalent Tariff [$ OD /GJ/day]"]
[{"$f":"ROW()","v":75},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE85*AE$12","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE86*AE$12","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE75:AE76)","v":0},0,0,0,{"$f":"SUM(AI75:AI76)","v":0},0,0,0,0]
[{"$f":"ROW()","v":78},"Rebateable Forecast Tariff Revenue [m$ OD]"]
[{"$f":"ROW()","v":79},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$81*AE70","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$81*AE71","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE52","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},{"$f":"\"Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] [$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Rebateable Forecast Total System F/H Equivalent Tariff [$ /GJ/day] [$ 31/12/2024]"}]
[{"$f":"ROW()","v":85},null,"Capacity Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(AE$7>0,(AE89/AE$7)/AE65*1000,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"Commodity Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(AE$7>0,(AE90/AE$7)/AE66*1000,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Full Haul Tariff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE85:AE86)","v":0},{"$f":"SUM(AF85:AF86)","v":0},0,0,{"$f":"SUM(AI85:AI86)","v":0},0,0,0,0]
[{"$f":"ROW()","v":88},{"$f":"\"Rebateable Forecast Tariff Revenue [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Rebateable Forecast Tariff Revenue [m$ 31/12/2024]"}]
[{"$f":"ROW()","v":89},null,"Capacity Reservation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$91*AE70","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$91*AE71","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,"Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE60","v":0},{"$f":"AF60","v":0},0,0,{"$f":"AI60","v":0},0,0,0,0]

{"sheet":"Tax_CoRE","index":9,"n_rows":84,"n_cols":40,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Tax_CoRE"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},null,null,{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},"AA6","AA6","AA6","AA6","AA6","AA6"]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"AH6+1","v":2026},{"$f":"AI6+1","v":2027},2028,2029,2030,2031]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365},{"$f":"IF(INT(AN6/4)=AN6/4,366,365)","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"AH8+1","v":27},{"$f":"AI8+1","v":28},29,30,31,32]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$27","v":2.6548672566371723E-2},{"$f":"Inputs!T$27","v":3.1034482758620641E-2},{"$f":"Inputs!U$27","v":2.2044088176352838E-2},{"$f":"Inputs!V$27","v":2.7450980392156765E-2},{"$f":"Inputs!W$27","v":1.7175572519083859E-2},{"$f":"Inputs!X$27","v":1.6885553470919357E-2},{"$f":"Inputs!Y$27","v":1.4760147601476037E-2},{"$f":"Inputs!Z$27","v":1.9090909090909047E-2},{"$f":"Inputs!AA$27","v":1.7841213202497874E-2},{"$f":"Inputs!AB$27","v":1.8404907975460238E-2},{"$f":"Inputs!AC$27","v":8.6058519793459354E-3},{"$f":"Inputs!AD$27","v":3.4982935153583528E-2},{"$f":"Inputs!AE$27","v":7.8318219291014124E-2},{"$f":"Inputs!AF$27","v":4.0519877675840865E-2},{"$f":"Inputs!AG$27","v":2.5999999999999999E-2},{"$f":"Inputs!AH$27","v":3.6999999999999998E-2},{"$f":"Inputs!AI$27","v":2.1835972727867192E-2},{"$f":"Inputs!AJ$27","v":2.1835972727867192E-2},{"$f":"Inputs!AK$27","v":2.1835972727867192E-2},{"$f":"Inputs!AL$27","v":2.1835972727867192E-2},{"$f":"Inputs!AM$27","v":2.1835972727867192E-2}]
[{"$f":"ROW()","v":12},null,{"$f":"Inputs!C28","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S$28","v":0.69318932316761683},{"$f":"Inputs!T$28","v":0.71470209526592221},{"$f":"Inputs!U$28","v":0.73045705127378824},{"$f":"Inputs!V$28","v":0.75050881346561771},{"$f":"Inputs!W$28","v":0.76339923201750803},{"$f":"Inputs!X$28","v":0.77628965056939847},{"$f":"Inputs!Y$28","v":0.78774780039330106},{"$f":"Inputs!Z$28","v":0.8027866220371731},{"$f":"Inputs!AA$28","v":0.81710930931705128},{"$f":"Inputs!AB$28","v":0.83214813096092344},{"$f":"Inputs!AC$28","v":0.83930947460086258},{"$f":"Inputs!AD$28","v":0.86867098352461281},{"$f":"Inputs!AE$28","v":0.93670374810403434},{"$f":"Inputs!AF$28","v":0.97465886939571145},{"$f":"Inputs!AG$28","v":1},{"$f":"Inputs!AH$28","v":1.0369999999999999},{"$f":"Inputs!AI$28","v":1.0596439037187981},{"$f":"Inputs!AJ$28","v":1.0827822591016525},{"$f":"Inputs!AK$28","v":1.1064258629816144},{"$f":"Inputs!AL$28","v":1.1305857479510879},{"$f":"Inputs!AM$28","v":1.1552731875098632}]
[{"$f":"ROW()","v":13},"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T$37","v":0},{"$f":"Inputs!U$37","v":0},{"$f":"Inputs!V$37","v":0},{"$f":"Inputs!W$37","v":0},{"$f":"Inputs!X$37","v":0},{"$f":"Inputs!Y$37","v":0},{"$f":"Inputs!Z$37","v":0},{"$f":"Inputs!AA$37","v":0},{"$f":"Inputs!AB$37","v":0},{"$f":"Inputs!AC$37","v":3.5429000000000002E-2},{"$f":"Inputs!AD$37","v":3.5429000000000002E-2},{"$f":"Inputs!AE$37","v":3.5429000000000002E-2},{"$f":"Inputs!AF$37","v":3.5429000000000002E-2},{"$f":"Inputs!AG$37","v":3.5429000000000002E-2},{"$f":"Inputs!AH$37","v":3.5429000000000002E-2},{"$f":"Inputs!AI$37","v":6.9303256204073016E-2},{"$f":"Inputs!AJ$37","v":6.9303256204073016E-2},{"$f":"Inputs!AK$37","v":6.9303256204073016E-2},{"$f":"Inputs!AL$37","v":6.9303256204073016E-2},{"$f":"Inputs!AM$37","v":6.9303256204073016E-2}]
[{"$f":"ROW()","v":15},null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB$38","v":1},{"$f":"Inputs!AC$38","v":0.96578326471443243},{"$f":"Inputs!AD$38","v":0.93273731440246743},{"$f":"Inputs!AE$38","v":0.90082208862458701},{"$f":"Inputs!AF$38","v":0.8699988976787274},{"$f":"Inputs!AG$38","v":1},{"$f":"Inputs!AH$38","v":0.96578326471443243},{"$f":"Inputs!AI$38","v":0.90318930491512117},{"$f":"Inputs!AJ$38","v":0.84465215987591691},{"$f":"Inputs!AK$38","v":0.78990890093644106},{"$f":"Inputs!AL$38","v":0.73871364026379582},{"$f":"Inputs!AM$38","v":0.69083642640924936}]
[{"$f":"ROW()","v":16},"Nominal Cost of Debt (DPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!R$15","v":4.6780000000000002E-2},{"$f":"WACC!S$15","v":4.6649999999999997E-2},{"$f":"WACC!T15","v":2.768E-2},{"$f":"WACC!U15","v":2.768E-2},{"$f":"WACC!V15","v":2.768E-2},{"$f":"WACC!W15","v":2.768E-2},{"$f":"WACC!X15","v":2.768E-2},{"$f":"WACC!Y15","v":5.8705716731140896E-2},{"$f":"WACC!Z15","v":5.8705716731140896E-2},{"$f":"WACC!AA15","v":5.8705716731140896E-2},{"$f":"WACC!AB15","v":5.8705716731140896E-2},{"$f":"WACC!AC15","v":5.8705716731140896E-2}]
[{"$f":"ROW()","v":17}]
["Asset Value [m$ nominal]"]
[{"$f":"ROW()","v":19},"Asset Value (Opening)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProposedApproach!AC33*AC$12","v":3360.2574033460223},{"$f":"ProposedApproach!AD33*AD$12","v":3329.9432337705148},{"$f":"ProposedApproach!AE33*AE$12","v":3504.4441502203331},{"$f":"ProposedApproach!AF33*AF$12","v":3562.9199281045831},{"$f":"ProposedApproach!AG33*AG$12","v":3555.2065093462229},{"$f":"ProposedApproach!AH33*AH$12","v":3580.8348770224129},{"$f":"ProposedApproach!AI33*AI$12","v":3484.2148862751437},{"$f":"ProposedApproach!AJ33*AJ$12","v":3481.4588369409698},{"$f":"ProposedApproach!AK33*AK$12","v":3462.7198027313125},{"$f":"ProposedApproach!AL33*AL$12","v":3431.1319391688653},{"$f":"ProposedApproach!AM33*AM$12","v":3379.0642913303282}]
[{"$f":"ROW()","v":20},"Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$19*WACC!T26","v":1512.1158315057098},{"$f":"AE$19*WACC!U26","v":1498.4744551967315},{"$f":"AF$19*WACC!V26","v":1576.9998675991496},{"$f":"AG$19*WACC!W26","v":1603.3139676470623},{"$f":"AH$19*WACC!X26","v":1599.8429292058001},{"$f":"AI$19*WACC!Y26","v":1611.3756946600856},{"$f":"AJ$19*WACC!Z26","v":1567.8966988238146},{"$f":"AK$19*WACC!AA26","v":1566.6564766234362},{"$f":"AL$19*WACC!AB26","v":1558.2239112290904},{"$f":"AM$19*WACC!AC26","v":1544.0093726259893}]
[{"$f":"ROW()","v":21},"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$19*WACC!T25","v":1848.1415718403125},{"$f":"AE$19*WACC!U25","v":1831.4687785737833},{"$f":"AF$19*WACC!V25","v":1927.4442826211834},{"$f":"AG$19*WACC!W25","v":1959.6059604575207},{"$f":"AH$19*WACC!X25","v":1955.3635801404228},{"$f":"AI$19*WACC!Y25","v":1969.4591823623273},{"$f":"AJ$19*WACC!Z25","v":1916.3181874513291},{"$f":"AK$19*WACC!AA25","v":1914.8023603175336},{"$f":"AL$19*WACC!AB25","v":1904.4958915022221},{"$f":"AM$19*WACC!AC25","v":1887.122566542876}]
[{"$f":"ROW()","v":22},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD19-AD20-AD21,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AE19-AE20-AE21,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK"]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":24},"Revenue",null,null,null,"PV"]
[{"$f":"ROW()","v":25},null,"Revenue requirement"]
[{"$f":"ROW()","v":26},null,"Opex"]
[{"$f":"ROW()","v":27},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG27:AM27)","v":101.84149344617207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM41","v":24.524549544754297},{"$f":"CoS_Tariff_Revenue!AN41","v":23.803225308552992},{"$f":"CoS_Tariff_Revenue!AO41","v":24.656051979712014},{"$f":"CoS_Tariff_Revenue!AP41","v":25.453518011944229},{"$f":"CoS_Tariff_Revenue!AQ41","v":30.842092624593295}]
[{"$f":"ROW()","v":28},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG28:AM28)","v":450.28168352643706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM42","v":108.17480755503722},{"$f":"CoS_Tariff_Revenue!AN42","v":113.66073652015955},{"$f":"CoS_Tariff_Revenue!AO42","v":109.4465399402783},{"$f":"CoS_Tariff_Revenue!AP42","v":113.88955531985286},{"$f":"CoS_Tariff_Revenue!AQ42","v":124.47375431506269}]
[{"$f":"ROW()","v":29},null,"Return of Asset (Depreciation)",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG29:AM29)","v":726.4644182701727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM43","v":241.43030461017406},{"$f":"CoS_Tariff_Revenue!AN43","v":160.32303324629549},{"$f":"CoS_Tariff_Revenue!AO43","v":165.10344784180029},{"$f":"CoS_Tariff_Revenue!AP43","v":166.49025719179159},{"$f":"CoS_Tariff_Revenue!AQ43","v":173.10124567684943}]
[{"$f":"ROW()","v":30},null,"Inflationary Gains on RAB",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG30:AM30)","v":-302.54757758527251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM44","v":-78.191012717657074},{"$f":"CoS_Tariff_Revenue!AN44","v":-76.081221234732922},{"$f":"CoS_Tariff_Revenue!AO44","v":-76.021040216635257},{"$f":"CoS_Tariff_Revenue!AP44","v":-75.611855176686603},{"$f":"CoS_Tariff_Revenue!AQ44","v":-74.922103449405412}]
[{"$f":"ROW()","v":31},null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS_Tariff_Revenue!AM45","v":248.16351690676458},{"$f":"CoS_Tariff_Revenue!AN45","v":241.46743693357141},{"$f":"CoS_Tariff_Revenue!AO45","v":241.27643374045408},{"$f":"CoS_Tariff_Revenue!AP45","v":239.97775765160532},{"$f":"CoS_Tariff_Revenue!AQ45","v":237.78861585019774}]
[{"$f":"ROW()","v":32},null,"Income tax expense",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG32:AM32)","v":176.04381748995297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI45","v":58.882847693642042},33.950388753749557,34.777076466803592,45.923390297850268,47.464539646824576]
[{"$f":"ROW()","v":33},null,"Imputation Credits",null,null,-88.021908744976486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI46","v":-29.441423846821021},-16.975194376874779,-17.388538233401796,-22.961695148925134,-23.732269823412288]
[{"$f":"ROW()","v":34},null,"Cost of Service",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG34:AM34)","v":2024.29083603814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI27:AI33)","v":573.543589745894},480.14840515072126,481.84997151901126,493.16092814743246,515.01587484071013]
[{"$f":"ROW()","v":35},"Expenses"]
[{"$f":"ROW()","v":36},null,"Opex; System Use Gas",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG36:AM36)","v":-101.84149344617207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AI1946","v":-24.524549544754297},{"$f":"-Inputs!AJ1946","v":-23.803225308552992},{"$f":"-Inputs!AK1946","v":-24.656051979712014},{"$f":"-Inputs!AL1946","v":-25.453518011944229},{"$f":"-Inputs!AM1946","v":-30.842092624593295}]
[{"$f":"ROW()","v":37},null,"Opex; Other Expenses",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG37:AM37)","v":-450.28168352643706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AI1947-AI36","v":-108.17480755503722},{"$f":"-Inputs!AJ1947-AJ36","v":-113.66073652015955},{"$f":"-Inputs!AK1947-AK36","v":-109.4465399402783},{"$f":"-Inputs!AL1947-AL36","v":-113.88955531985286},{"$f":"-Inputs!AM1947-AM36","v":-124.47375431506269}]
[{"$f":"ROW()","v":38},null,"Interest on Debt",null,null,-447.36728401436238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI21*AI$16","v":-115.61851287330714},-112.49883267925108,-112.40984496092111,-111.80479632215109,-110.78488282840966]
[{"$f":"ROW()","v":39},null,"Tax Depreciation",null,null,-437.98765008465853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Asset!AI32","v":-128.94956079398858},{"$f":"Tax_Asset!AJ32","v":-117.01764813025912},{"$f":"Tax_Asset!AK32","v":-119.41394641542119},{"$f":"Tax_Asset!AL32","v":-88.935090833983409},{"$f":"Tax_Asset!AM32","v":-90.700012916562457}]
[{"$f":"ROW()","v":40},null,"Total Expenses",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG40:AM40)","v":-1437.4781110716303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI36:AI39)","v":-377.26743076708726},-366.98044263822271,-365.92638329633263,-340.08296048793159,-356.80074268462812]
[{"$f":"ROW()","v":41},"Tax"]
[{"$f":"ROW()","v":42},null,"Net Income",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG42:AM42)","v":586.8127249665099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI34+AI40","v":196.27615897880673},{"$f":"AJ34+AJ40","v":113.16796251249855},115.92358822267863,153.07796765950087,158.21513215608201]
[{"$f":"ROW()","v":43},null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI44<0,AI44,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":44},null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI42+AH43","v":196.27615897880673},{"$f":"AJ42+AI43","v":113.16796251249855},{"$f":"AK42+AJ43","v":115.92358822267863},{"$f":"AL42+AK43","v":153.07796765950087},{"$f":"AM42+AL43","v":158.21513215608201}]
[{"$f":"ROW()","v":45},null,"Income tax expense",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG45:AM45)","v":-176.04381748995297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(AI27:AI31)+AI40+AH43)>0,(SUM(AI27:AI31)+AI40+AH43)*WACC!Y$28/(1-(1-WACC!Y$29)*WACC!Y$28),0)","v":-58.882847693642042},{"$f":"-IF((SUM(AJ27:AJ31)+AJ40+AI43)>0,(SUM(AJ27:AJ31)+AJ40+AI43)*WACC!Z$28/(1-(1-WACC!Z$29)*WACC!Z$28),0)","v":-33.950388753749557},{"$f":"-IF((SUM(AK27:AK31)+AK40+AJ43)>0,(SUM(AK27:AK31)+AK40+AJ43)*WACC!AA$28/(1-(1-WACC!AA$29)*WACC!AA$28),0)","v":-34.777076466803592},{"$f":"-IF((SUM(AL27:AL31)+AL40+AK43)>0,(SUM(AL27:AL31)+AL40+AK43)*WACC!AB$28/(1-(1-WACC!AB$29)*WACC!AB$28),0)","v":-45.923390297850268},{"$f":"-IF((SUM(AM27:AM31)+AM40+AL43)>0,(SUM(AM27:AM31)+AM40+AL43)*WACC!AC$28/(1-(1-WACC!AC$29)*WACC!AC$28),0)","v":-47.464539646824576}]
[{"$f":"ROW()","v":46},null,"Imputation Credits",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG46:AM46)","v":88.021908744976486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI45*WACC!Y29","v":29.441423846821021},{"$f":"-AJ45*WACC!Z29","v":16.975194376874779},{"$f":"-AK45*WACC!AA29","v":17.388538233401796},{"$f":"-AL45*WACC!AB29","v":22.961695148925134},{"$f":"-AM45*WACC!AC29","v":23.732269823412288}]
[{"$f":"ROW()","v":47},null,"Net Tax Expense",null,null,{"$f":"SUMPRODUCT($AG$15:$AM$15,AG47:AM47)","v":-88.021908744976486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI45:AI46)","v":-29.441423846821021},-16.975194376874779,-17.388538233401796,-22.961695148925134,-23.732269823412288]
[{"$f":"ROW()","v":48}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":50},"Yield / cost inputs (ERA Rate of Return Guideline, 16 Dec 2013)"]
[{"$f":"ROW()","v":51},null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":52},null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":53},null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":54},null,"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},"Dividend assessment"]
[{"$f":"ROW()","v":57},null,"Tax payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI45","v":58.882847693642042},33.950388753749557,34.777076466803592,45.923390297850268,47.464539646824576]
[{"$f":"ROW()","v":58},null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI57/WACC!Y$28*(1-WACC!Y$28)*$F$51)","v":96.175317899615337},{"$f":"(AJ57/WACC!Z$28*(1-WACC!Z$28)*$F$51)","v":55.452301631124278},{"$f":"(AK57/WACC!AA$28*(1-WACC!AA$28)*$F$51)","v":56.802558229112535},{"$f":"(AL57/WACC!AB$28*(1-WACC!AB$28)*$F$51)","v":75.008204153155432},{"$f":"(AM57/WACC!AC$28*(1-WACC!AC$28)*$F$51)","v":77.525414756480131}]
[{"$f":"ROW()","v":59},null,"Dividend re-investment (DRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI58*$F$54","v":24.043829474903834},13.86307540778107,14.200639557278134,18.752051038288858,19.381353689120033]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":62},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI34","v":573.543589745894},480.14840515072126,481.84997151901126,493.16092814743246,515.01587484071013]
[{"$f":"ROW()","v":63},null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI40-AI64","v":-261.64891789378009},-254.48160995897163,-253.51653833541152,-228.27816416578048,-246.01585985621847]
[{"$f":"ROW()","v":64},null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38","v":-115.61851287330714},-112.49883267925108,-112.40984496092111,-111.80479632215109,-110.78488282840966]
[{"$f":"ROW()","v":65},null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI45","v":-58.882847693642042},-33.950388753749557,-34.777076466803592,-45.923390297850268,-47.464539646824576]
[{"$f":"ROW()","v":66},null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI62:AI65)","v":137.39331128516471},79.217573758748983,81.146511755875039,107.15457736165061,110.75059250925743]
[{"$f":"ROW()","v":67},null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI58","v":-96.175317899615337},-55.452301631124278,-56.802558229112535,-75.008204153155432,-77.525414756480131]
[{"$f":"ROW()","v":68},null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI59","v":24.043829474903834},13.86307540778107,14.200639557278134,18.752051038288858,19.381353689120033]
[{"$f":"ROW()","v":69},null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI66:AI68)","v":65.261822860453208},37.628347535405773,38.544593084040642,50.898424246784032,52.606531441897332]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},"Benchmark capex funding"]
[{"$f":"ROW()","v":72},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI681","v":66.619301145247476},{"$f":"Inputs!AJ681","v":81.485762677388948},{"$f":"Inputs!AK681","v":70.343373415508509},{"$f":"Inputs!AL681","v":59.290538452657465},{"$f":"Inputs!AM681","v":46.111494388906642}]
[{"$f":"ROW()","v":73},null,"less Debt Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ19-AI19)*WACC!Y$25","v":-53.140994910998053},{"$f":"(AK19-AJ19)*WACC!Z$25","v":-1.5158271337956422},{"$f":"(AL19-AK19)*WACC!AA$25","v":-10.306468815311542},{"$f":"(AM19-AL19)*WACC!AB$25","v":-17.37332495934595},{"$f":"(AN19-AM19)*WACC!AC$25","v":-28.637206311195431}]
[{"$f":"ROW()","v":74},null,"Equity Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI72-AI73","v":119.76029605624552},83.001589811184587,80.649842230820056,76.663863412003423,74.748700700102077]
[{"$f":"ROW()","v":75},null,"Retained cash flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI69","v":65.261822860453208},37.628347535405773,38.544593084040642,50.898424246784032,52.606531441897332]
[{"$f":"ROW()","v":76},null,"Equity Required (SEO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI74-AI75","v":54.498473195792315},45.373242275778814,42.105249146779414,25.765439165219391,22.142169258204746]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},"Equity raising costs"]
[{"$f":"ROW()","v":79},null,"External Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI76*$F$52","v":1.6349541958737694},1.3611972682733644,1.2631574744033824,0.77296317495658173,0.6642650777461423]
[{"$f":"ROW()","v":80},null,"DRP cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI59*$F$53","v":0.24043829474903836},0.1386307540778107,0.14200639557278133,0.18752051038288858,0.19381353689120034]
[{"$f":"ROW()","v":81},null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI79:AI80)","v":1.8753924906228079},1.4998280223511751,1.4051638699761637,0.96048368533947026,0.8580786146373427]
[{"$f":"ROW()","v":82},null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(AI79:AI80))","v":1.8753924906228079},1.4998280223511751,1.4051638699761637,0.96048368533947026,0.8580786146373427]
[{"$f":"ROW()","v":83},null,"Equity Raising Costs (manual entry)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I40","v":1.8753924906228079},{"$f":"SolverSheet!J40","v":1.4998280223511746},{"$f":"SolverSheet!K40","v":1.4051638699761633},{"$f":"SolverSheet!L40","v":0.96048368533947015},{"$f":"SolverSheet!M40","v":0.85807861463734258}]
[{"$f":"ROW()","v":84},null,{"$f":"\"Total Equity Raising Costs [Real \" & Inputs!$E$28 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2024 $M]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI83/AI12","v":1.769832756118501},1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]

{"sheet":"ProposedApproach","index":10,"n_rows":2955,"n_cols":39,"rows_kept":2955,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"ProposedApproach"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<------ Depreciation Asset_NoReclass     ",null,null,null,null,"Principled Approach"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258},{"$f":"Inputs!AD28","v":0.86867098352461281},{"$f":"Inputs!AE28","v":0.93670374810403434},{"$f":"Inputs!AF28","v":0.97465886939571145},{"$f":"Inputs!AG28","v":1},{"$f":"Inputs!AH28","v":1.0369999999999999},{"$f":"Inputs!AI28","v":1.0596439037187981},{"$f":"Inputs!AJ28","v":1.0827822591016525},{"$f":"Inputs!AK28","v":1.1064258629816144},{"$f":"Inputs!AL28","v":1.1305857479510879},{"$f":"Inputs!AM28","v":1.1552731875098632}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172},{"$f":"Inputs!AD29","v":1.1511838417147569},{"$f":"Inputs!AE29","v":1.0675733944954127},{"$f":"Inputs!AF29","v":1.026},{"$f":"Inputs!AG29","v":1},{"$f":"Inputs!AH29","v":0.96432015429122475},{"$f":"Inputs!AI29","v":0.94371325734099998},{"$f":"Inputs!AJ29","v":0.92354671642816344},{"$f":"Inputs!AK29","v":0.90381112142948627},{"$f":"Inputs!AL29","v":0.88449726330997636},{"$f":"Inputs!AM29","v":0.86559612982575385}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I22+I29","v":3135.1426060824306},{"$f":"J22+J29","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3342.6622394081501,3281.7801682126901,4137.404549283604,4035.1957132195889,4865.8444372020922,4936.5530419874531,4843.9490669233164,4735.8694271592685,4614.0454368196761,4506.4378453174995,4401.6745987173517,4311.1234194514946,4216.8548408787246,{"$f":"AC22+AC29","v":4125.9972999659703},4049.740263788126,3877.2202401207446,3782.7954708035386,3694.8007177250101,{"$f":"AH22+AH29","v":3592.1521187924127},{"$f":"AI22+AI29","v":3453.071241101652},3288.0997796027177,3215.2898772366452,3129.6446681026769,3034.8268102503139]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I23+I30","v":9.6725304726342269},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,91.275388291251588,640.5804215723731,20.347697205955807,950.26588551896668,1.8981751455895011,892.78122186304222,204.67457596812528,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.954950727214715,40.397097980972937,38.265511775601198,34.429808605308935,{"$f":"AC23+AC30","v":37.291550427432433},44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,{"$f":"AH23+AH30","v":38.989124365584097},{"$f":"AI23+AI30","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,{"$f":"AC24+AC31","v":0},0,0,0,0,{"$f":"AH24+AH31","v":0},{"$f":"AI24+AI31","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.348986181752764,-81.179241996552662,-94.603325750247024,-103.98510381238563,-106.42613686107731,-127.7803872340143,-134.21848683161147,-134.74724473523651,-135.09951570657026,-135.53738137959709,-127.7181973273622,-130.94827724683071,-132.53409034837048,-125.28734951806368,{"$f":"AC25+AC32","v":-113.54858660527647},-217.51717454133271,-139.34318562891133,-141.5321400713068,-141.86446372222372,{"$f":"AH25+AH32","v":-143.42365465367286},{"$f":"AI25+AI32","v":-227.84097918449723},-148.06581092241947,-149.2223323457722,-147.26017685391378,-149.83576832589787]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,3135.1426060824306,3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3342.6622394081501,3281.7801682126901,4137.404549283604,4035.1957132195889,4865.8444372020922,4936.5530419874531,4843.9490669233164,4735.8694271592685,4614.0454368196761,4506.4378453174995,4401.6745987173517,4311.1234194514946,4216.8548408787246,4125.9972999659703,{"$f":"AC26+AC33","v":4049.740263788126},3877.2202401207446,3782.7954708035386,3694.8007177250101,3592.1521187924127,{"$f":"AH26+AH33","v":3487.7175885043243},{"$f":"AI26+AI33","v":3288.0997796027177},3215.2898772366452,3129.6446681026769,3034.8268102503139,2924.9049730079355]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,{"$f":"Shippers_Asset!I18","v":0},{"$f":"Shippers_Asset!J18","v":0},{"$f":"Shippers_Asset!K18","v":0},{"$f":"Shippers_Asset!L18","v":0},{"$f":"Shippers_Asset!M18","v":0},{"$f":"Shippers_Asset!N18","v":0},{"$f":"Shippers_Asset!O18","v":4.3199947290397791},{"$f":"Shippers_Asset!P18","v":24.497186064614045},{"$f":"Shippers_Asset!Q18","v":35.977798149922563},{"$f":"Shippers_Asset!R18","v":36.427616476687838},{"$f":"Shippers_Asset!S18","v":35.293346850942861},{"$f":"Shippers_Asset!T18","v":34.159077225197883},{"$f":"Shippers_Asset!U18","v":33.024807599452906},{"$f":"Shippers_Asset!V18","v":31.890537973707929},{"$f":"Shippers_Asset!W18","v":30.756268347962951},{"$f":"Shippers_Asset!X18","v":29.621998722217974},{"$f":"Shippers_Asset!Y18","v":28.487729096472997},{"$f":"Shippers_Asset!Z18","v":28.290334930002086},{"$f":"Shippers_Asset!AA18","v":38.672847231791494},{"$f":"Shippers_Asset!AB18","v":47.968970690234976},{"$f":"Shippers_Asset!AC18","v":48.441919663778265},{"$f":"Shippers_Asset!AD18","v":46.142657620260586},{"$f":"Shippers_Asset!AE18","v":43.843395576742907},{"$f":"Shippers_Asset!AF18","v":41.544133533225228},{"$f":"Shippers_Asset!AG18","v":39.244871489707549},{"$f":"Shippers_Asset!AH18","v":36.94560944618987},{"$f":"Shippers_Asset!AI18","v":0},{"$f":"Shippers_Asset!AJ18","v":0},{"$f":"Shippers_Asset!AK18","v":0},{"$f":"Shippers_Asset!AL18","v":0},{"$f":"Shippers_Asset!AM18","v":0}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,{"$f":"Shippers_Asset!I19","v":0},{"$f":"Shippers_Asset!J19","v":0},{"$f":"Shippers_Asset!K19","v":0},{"$f":"Shippers_Asset!L19","v":0},{"$f":"Shippers_Asset!M19","v":0},{"$f":"Shippers_Asset!N19","v":4.3199947290397791},{"$f":"Shippers_Asset!O19","v":20.31337635283867},{"$f":"Shippers_Asset!P19","v":12.154170544227346},{"$f":"Shippers_Asset!Q19","v":1.5287667652389121},{"$f":"Shippers_Asset!R19","v":0},{"$f":"Shippers_Asset!S19","v":0},{"$f":"Shippers_Asset!T19","v":0},{"$f":"Shippers_Asset!U19","v":0},{"$f":"Shippers_Asset!V19","v":0},{"$f":"Shippers_Asset!W19","v":0},{"$f":"Shippers_Asset!X19","v":0},{"$f":"Shippers_Asset!Y19","v":0.91772190241478169},{"$f":"Shippers_Asset!Z19","v":11.528219100755594},{"$f":"Shippers_Asset!AA19","v":11.140164156994073},{"$f":"Shippers_Asset!AB19","v":2.6817845969600254},{"$f":"Shippers_Asset!AC19","v":0},{"$f":"Shippers_Asset!AD19","v":0},{"$f":"Shippers_Asset!AE19","v":0},{"$f":"Shippers_Asset!AF19","v":0},{"$f":"Shippers_Asset!AG19","v":0},{"$f":"Shippers_Asset!AH19","v":0},{"$f":"Shippers_Asset!AI19","v":0},{"$f":"Shippers_Asset!AJ19","v":0},{"$f":"Shippers_Asset!AK19","v":0},{"$f":"Shippers_Asset!AL19","v":0},{"$f":"Shippers_Asset!AM19","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"Shippers_Asset!I20","v":0},{"$f":"Shippers_Asset!J20","v":0},{"$f":"Shippers_Asset!K20","v":0},{"$f":"Shippers_Asset!L20","v":0},{"$f":"Shippers_Asset!M20","v":0},{"$f":"Shippers_Asset!N20","v":0},{"$f":"Shippers_Asset!O20","v":0},{"$f":"Shippers_Asset!P20","v":0},{"$f":"Shippers_Asset!Q20","v":0},{"$f":"Shippers_Asset!R20","v":0},{"$f":"Shippers_Asset!S20","v":0},{"$f":"Shippers_Asset!T20","v":0},{"$f":"Shippers_Asset!U20","v":0},{"$f":"Shippers_Asset!V20","v":0},{"$f":"Shippers_Asset!W20","v":0},{"$f":"Shippers_Asset!X20","v":0},{"$f":"Shippers_Asset!Y20","v":0},{"$f":"Shippers_Asset!Z20","v":0},{"$f":"Shippers_Asset!AA20","v":0},{"$f":"Shippers_Asset!AB20","v":0},{"$f":"Shippers_Asset!AC20","v":0},{"$f":"Shippers_Asset!AD20","v":0},{"$f":"Shippers_Asset!AE20","v":0},{"$f":"Shippers_Asset!AF20","v":0},{"$f":"Shippers_Asset!AG20","v":0},{"$f":"Shippers_Asset!AH20","v":0},{"$f":"Shippers_Asset!AI20","v":0},{"$f":"Shippers_Asset!AJ20","v":0},{"$f":"Shippers_Asset!AK20","v":0},{"$f":"Shippers_Asset!AL20","v":0},{"$f":"Shippers_Asset!AM20","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Shippers_Asset!I21","v":0},{"$f":"Shippers_Asset!J21","v":0},{"$f":"Shippers_Asset!K21","v":0},{"$f":"Shippers_Asset!L21","v":0},{"$f":"Shippers_Asset!M21","v":0},{"$f":"Shippers_Asset!N21","v":0},{"$f":"Shippers_Asset!O21","v":-0.13618501726440743},{"$f":"Shippers_Asset!P21","v":-0.67355845891882948},{"$f":"Shippers_Asset!Q21","v":-1.0789484384736403},{"$f":"Shippers_Asset!R21","v":-1.1342696257449756},{"$f":"Shippers_Asset!S21","v":-1.1342696257449756},{"$f":"Shippers_Asset!T21","v":-1.1342696257449756},{"$f":"Shippers_Asset!U21","v":-1.1342696257449756},{"$f":"Shippers_Asset!V21","v":-1.1342696257449756},{"$f":"Shippers_Asset!W21","v":-1.1342696257449756},{"$f":"Shippers_Asset!X21","v":-1.1342696257449756},{"$f":"Shippers_Asset!Y21","v":-1.115116068885694},{"$f":"Shippers_Asset!Z21","v":-1.1457067989661867},{"$f":"Shippers_Asset!AA21","v":-1.8440406985505922},{"$f":"Shippers_Asset!AB21","v":-2.208835623416737},{"$f":"Shippers_Asset!AC21","v":-2.299262043517678},{"$f":"Shippers_Asset!AD21","v":-2.299262043517678},{"$f":"Shippers_Asset!AE21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AF21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AG21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AH21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AI21","v":0},{"$f":"Shippers_Asset!AJ21","v":0},{"$f":"Shippers_Asset!AK21","v":0},{"$f":"Shippers_Asset!AL21","v":0},{"$f":"Shippers_Asset!AM21","v":0}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,{"$f":"Shippers_Asset!H22","v":0},{"$f":"Shippers_Asset!I22","v":0},{"$f":"Shippers_Asset!J22","v":0},{"$f":"Shippers_Asset!K22","v":0},{"$f":"Shippers_Asset!L22","v":0},{"$f":"Shippers_Asset!M22","v":0},{"$f":"Shippers_Asset!N22","v":4.3199947290397791},{"$f":"Shippers_Asset!O22","v":24.497186064614045},{"$f":"Shippers_Asset!P22","v":35.977798149922563},{"$f":"Shippers_Asset!Q22","v":36.427616476687838},{"$f":"Shippers_Asset!R22","v":35.293346850942861},{"$f":"Shippers_Asset!S22","v":34.159077225197883},{"$f":"Shippers_Asset!T22","v":33.024807599452906},{"$f":"Shippers_Asset!U22","v":31.890537973707929},{"$f":"Shippers_Asset!V22","v":30.756268347962951},{"$f":"Shippers_Asset!W22","v":29.621998722217974},{"$f":"Shippers_Asset!X22","v":28.487729096472997},{"$f":"Shippers_Asset!Y22","v":28.290334930002086},{"$f":"Shippers_Asset!Z22","v":38.672847231791494},{"$f":"Shippers_Asset!AA22","v":47.968970690234976},{"$f":"Shippers_Asset!AB22","v":48.441919663778265},{"$f":"Shippers_Asset!AC22","v":46.142657620260586},{"$f":"Shippers_Asset!AD22","v":43.843395576742907},{"$f":"Shippers_Asset!AE22","v":41.544133533225228},{"$f":"Shippers_Asset!AF22","v":39.244871489707549},{"$f":"Shippers_Asset!AG22","v":36.94560944618987},{"$f":"Shippers_Asset!AH22","v":34.646347402672191},{"$f":"Shippers_Asset!AI22","v":0},{"$f":"Shippers_Asset!AJ22","v":0},{"$f":"Shippers_Asset!AK22","v":0},{"$f":"Shippers_Asset!AL22","v":0},{"$f":"Shippers_Asset!AM22","v":0}]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4903.5282343879999,4812.0585289496084,4705.1131588113058,{"$f":"X35+X42","v":4584.4234380974585},{"$f":"Y35+Y42","v":4477.9501162210263},4373.3842637873495,4272.4505722197027,4168.8858701884901,{"$f":"AC35+AC42","v":4077.5553803021917},4003.5976061678653,3833.3768445440019,3741.2513372703133,3655.5558462353024,{"$f":"AH35+AH42","v":3555.2065093462229},{"$f":"AI35+AI42","v":3453.071241101652},3288.0997796027177,3215.2898772366452,3129.6446681026769,3034.8268102503139]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,9.6725304726342269,6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,892.78122186304222,204.67457596812528,42.12279492398163,27.680159728814186,16.132126503702793,{"$f":"X36+X43","v":28.93413841537749},22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,{"$f":"AC36+AC43","v":37.291550427432433},44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,{"$f":"AH36+AH43","v":38.989124365584097},{"$f":"AI36+AI43","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,{"$f":"X37+X44","v":-1.0043485379572374},0,0,0,0,{"$f":"AC37+AC44","v":0},0,0,0,0,{"$f":"AH37+AH44","v":0},{"$f":"AI37+AI44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.212801164488354,-80.505683537633828,-93.524377311773378,-102.85083418664065,-105.29186723533233,-126.64611760826932,-133.08421720586651,-133.61297510949154,-133.9652460808253,{"$f":"X38+X45","v":-134.40311175385213},-126.60308125847651,-129.80257044786453,-130.69004964981988,-123.07851389464695,{"$f":"AC38+AC45","v":-111.2493245617588},-215.21791249781504,-137.04392358539366,-139.23287802778913,-139.56520167870605,{"$f":"AH38+AH45","v":-141.12439261015518},{"$f":"AI38+AI45","v":-227.84097918449723},-148.06581092241947,-149.2223323457722,-147.26017685391378,-149.83576832589787]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4903.5282343879999,4812.0585289496084,4705.1131588113058,4584.4234380974585,4477.9501162210263,4373.3842637873495,4272.4505722197027,4168.8858701884901,4077.5553803021917,{"$f":"AC39+AC47","v":4003.5976061678653},3833.3768445440019,3741.2513372703133,3655.5558462353024,3555.2065093462229,{"$f":"AH39+AH47","v":3453.071241101652},{"$f":"AI39+AI47","v":3288.0997796027177},3215.2898772366452,3129.6446681026769,3034.8268102503139,2924.9049730079355]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":27.204733649191773},{"$f":"V133","v":26.727457620258583},26.250181591325394,25.772905562392204,25.295629533459014,24.818353504525824,24.341077475592634,23.863801446659444,{"$f":"AC133","v":23.386525417726254},22.909249388793064,22.363791070012276,21.818332751231488,21.272874432450699,{"$f":"AH133","v":20.727416113669911},{"$f":"AI133","v":20.181957794889122},19.636499476108334,19.091041157327545,18.545582838546757,18.000124519765969]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":27.204733649191773},{"$f":"U134","v":0},0,0,0,0,0,0,0,{"$f":"AC134","v":0},0,0,0,0,{"$f":"AH134","v":0},{"$f":"AI134","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,{"$f":"AC135","v":0},0,0,0,0,{"$f":"AH135","v":0},{"$f":"AI135","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,-0.47727602893318893,-0.47727602893318893,-0.47727602893318888,-0.47727602893318888,{"$f":"AC136","v":-0.47727602893318888},-0.54545831878078721,-0.54545831878078721,-0.54545831878078721,-0.54545831878078721,{"$f":"AH136","v":-0.54545831878078765},{"$f":"AI136","v":-0.5454583187807871},-0.5454583187807871,-0.54545831878078699,-0.54545831878078699,-0.54545831878078688]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":27.204733649191773},{"$f":"SUM(U35:U38)","v":26.727457620258583},{"$f":"SUM(V35:V38)","v":26.250181591325394},{"$f":"SUM(W35:W38)","v":25.772905562392204},{"$f":"SUM(X35:X38)","v":25.295629533459014},{"$f":"SUM(Y35:Y38)","v":24.818353504525824},24.341077475592634,23.863801446659444,23.386525417726254,{"$f":"SUM(AC35:AC38)","v":22.909249388793064},22.363791070012276,21.818332751231488,21.272874432450699,20.727416113669911,{"$f":"SUM(AH35:AH38)","v":20.181957794889122},{"$f":"SUM(AI35:AI38)","v":19.636499476108334},19.091041157327545,18.545582838546757,18.000124519765969,17.45466620098518]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":3135.1426060824306},{"$f":"I47","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4876.3235007388084,4785.3310713293495,4678.8629772199802,4558.6505325350663,4452.6544866875674,4348.565910282824,4248.1094947441097,4145.0220687418305,{"$f":"AB47","v":4054.1688548844654},{"$f":"AC47","v":3980.6883567790724},{"$f":"AD47","v":3811.0130534739897},{"$f":"AE47","v":3719.4330045190818},{"$f":"AF47","v":3634.2829718028515},{"$f":"AG47","v":3534.4790932325532},{"$f":"AH47","v":3432.889283306763},{"$f":"AI47","v":3268.4632801266093},{"$f":"AJ47","v":3196.1988360793175},{"$f":"AK47","v":3111.0990852641303},{"$f":"AL47","v":3016.826685730548}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":9.6725304726342269},{"$f":"J78","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,892.78122186304222,177.4698423189335,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,{"$f":"AC78","v":37.291550427432433},44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,{"$f":"AH78","v":38.989124365584097},62.869517685562499,75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,{"$f":"AC90","v":0},0,0,0,0,{"$f":"AH90","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-76.382290228629856},{"$f":"J102","v":-76.800733040853018},-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.212801164488354,-80.505683537633828,-93.524377311773378,-102.85083418664065,-105.29186723533233,-126.64611760826932,-132.60694117693333,-133.13569908055837,-133.48797005189212,-133.92583572491895,-126.12580522954332,-129.32529441893135,-130.21277362088671,-122.60123786571376,{"$f":"AC102","v":-110.77204853282561},-214.67245417903425,-136.49846526661287,-138.68741970900834,-139.01974335992526,{"$f":"AH102","v":-140.5789342913744},-227.29552086571644,-147.52035260363868,-148.67687402699141,-146.71471853513299,-149.29031000711709]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":3135.1426060824306},{"$f":"SUM(I42:I46)","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,{"$f":"SUM(P42:P46)","v":3245.8023700627677},{"$f":"SUM(Q42:Q46)","v":4100.976932806916},3999.9023663686462,{"$f":"SUM(S42:S46)-S50","v":4831.6853599768947},4876.3235007388084,4785.3310713293495,4678.8629772199802,4558.6505325350663,4452.6544866875674,{"$f":"SUM(Y42:Y46)-Y50","v":4348.565910282824},4248.1094947441097,4145.0220687418305,4054.1688548844654,{"$f":"SUM(AC42:AC46)","v":3980.6883567790724},3811.0130534739897,3719.4330045190818,3634.2829718028515,3534.4790932325532,{"$f":"SUM(AH42:AH46)","v":3432.889283306763},{"$f":"SUM(AI42:AI46)","v":3268.4632801266093},3196.1988360793175,3111.0990852641303,3016.826685730548,2907.4503068069503]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AC47-AC200-AC275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH47-AH200-AH275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-44.309615205444601},null,null,null,null,null,{"$f":"Y126","v":0}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-46.866639946694349}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2554.9322341172274},2510.7059573709571,2463.8698367743918,2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.3237000036729,3201.2094715784601,3864.7962851639081,3855.7117270337085,3801.6594659904731,3733.7830468640327,3660.3335251254011,3589.449802903524,3514.4484076179056,3439.3793552992888,3364.3687788162388,{"$f":"AB104","v":3289.2343973774668},{"$f":"AC104","v":3214.2683492656138},{"$f":"AD104","v":3129.4507101427939},{"$f":"AE104","v":3047.0948248078366},{"$f":"AF104","v":2963.3666378239568},{"$f":"PrincipledApproach!AH56","v":2828.1682081473405},{"$f":"AH104","v":2743.3505690245206},{"$f":"AI104","v":2658.6232945574225},{"$f":"AJ104","v":2573.8913029943951},{"$f":"AK104","v":2489.1544335779504},{"$f":"AL104","v":2404.5137953254493}]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":428.00497755607023},401.33074662856626,380.86773719012041,357.80128338725962,334.08309249509983,310.75766463659409,351.52827880664341,578.0409141456222,552.72667761433024,712.27890674415107,677.74406990114846,827.72547142993278,825.74471854556054,790.59013565963949,751.14251616438821,708.19852391903919,666.54586300587164,622.62573464030595,580.72585205450002,535.89935732256993,497.66390128870029,472.09599933705044,450.89218539064098,430.45677112798023,410.91689559274198,{"$f":"PrincipledApproach!AH57","v":349.27525900331523},325.64264443754826,308.60714670190947,290.15053189386947,272.948250534664,252.59746467890193]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":35.09975371374987},35.269139917578997,35.345998187078848,35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.731250814954343,36.913754116399481,36.237549064314962,37.588655116084873,37.665059867310099,35.753790187195762,39.121774423981897,43.644919214973811,46.598283113897793,53.395552556548054,58.343963045747408,66.745789385240499,53.796685451221876,54.833025302014725,56.487268180069215,{"$f":"PrincipledApproach!AH58","v":50.308932825580584},50.825141569995431,57.300749195876811,63.452765194263186,66.359376756535795,67.367853577301346]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":96.397013780847772},100.41837549479739,96.897263453384681,91.845201761871124,86.675936277162492,81.114997738077989,80.58652136484902,75.344737439752677,71.972953996791048,73.670734133738847,67.259935011302304,78.13788646691961,130.28552566508611,125.20948984916255,124.53474632109561,122.88142585545138,126.17853602416497,124.75183602444174,125.85834852725803,122.99411201849522,121.09889297980828,121.12670028677594,114.04695780367203,111.96852481225847,107.69325432555171,{"$f":"PrincipledApproach!AH59","v":42.304395508908236},40.259673567780631,13.549114880378568,12.046799088652744,10.407281910011418,9.079959734868865]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},{"$f":"I108","v":0},{"$f":"J108","v":0},{"$f":"K108","v":0},{"$f":"L108","v":0},{"$f":"M108","v":0},{"$f":"N108","v":0},{"$f":"O108","v":0},{"$f":"P108","v":0},{"$f":"Q108","v":0},{"$f":"R108","v":0},{"$f":"S108","v":0},{"$f":"T108","v":0},{"$f":"U108","v":0},{"$f":"V108","v":0},{"$f":"W108","v":0},{"$f":"X108","v":0},{"$f":"Y108","v":4.1974692513887444},{"$f":"Z108","v":7.2620354037953962},{"$f":"AA108","v":10.892327427673209},13.922059135372486,19.969340582246872,16.801106023664822,17.188532511865716,28.927765297940152,{"$f":"PrincipledApproach!AH60","v":47.60449089264354},49.590645102142133,46.276928520931577,43.135905928561854,36.842086588938812,38.315770482311727]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.061292456110436,2.9557246291525248,8.884036802341118,17.736590962221726,22.869058272863754,22.307988681730269,22.823121497916237,24.16539199453187,{"$f":"PrincipledApproach!AH61","v":69.272449827290927},66.194046411105617,55.590707633063126,55.995762270625605,56.166386566310834,56.125095965422041]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,14.39501421137016,17.917739205509367,25.763602415086879,33.472388881612332,-9.2242420679537602,-0.54313940038533914,6.0331062312651333,{"$f":"PrincipledApproach!AH62","v":108.48970639697524},112.59744381232355,81.24216959880988,86.074713484701661,89.809425656089218,93.460138433296393]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":4.2548367090670451},{"$f":"U111","v":6.2475806291687306},{"$f":"V111","v":7.4505335195552744},{"$f":"W111","v":7.1954095918803151},{"$f":"X111","v":7.0744797953366003},{"$f":"Y111","v":6.8355218462269303},{"$f":"Z111","v":6.5708049338341699},{"$f":"AA111","v":6.3060880214414095},6.041371109048649,5.7766541966558886,6.2117549792864288,7.1575876724680567,6.7275341318873352,{"$f":"PrincipledApproach!AH63","v":7.4438908148353757},11.361389022624167,12.677099990868571,35.757657164188316,52.772541720770697,58.235110730653204]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":20.708626914535049},{"$f":"I112","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,24.111962799735952,24.089143721072698,24.035744084821086,24.287074483597824,24.28785785609745,24.284030534687432,{"$f":"Y112","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,{"$f":"PrincipledApproach!AH64","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I113","v":0},{"$f":"J113","v":0},{"$f":"K113","v":0},{"$f":"L113","v":0},{"$f":"M113","v":0},{"$f":"N113","v":0},{"$f":"O113","v":0},{"$f":"P113","v":0},{"$f":"Q113","v":0},{"$f":"R113","v":0},{"$f":"S113","v":0},{"$f":"T113","v":0},{"$f":"U113","v":0},{"$f":"V113","v":0},{"$f":"W113","v":0},{"$f":"X113","v":0},{"$f":"Y113","v":0},{"$f":"Z113","v":-5.8883008501812046E-16},{"$f":"AA113","v":-1.1776601700362409E-15},-1.7664902550543616E-15,-2.3553203400724822E-15,2.3658304979198568,4.0896796161141316,5.601041653894157,{"$f":"PrincipledApproach!AH65","v":7.2476832446509381},8.703653787709781,10.23199247633587,11.329321489046723,12.275225381846104,12.767420231329904]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":3135.1426060824306},{"$f":"SUM(J56:J65)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884892,3318.1650533435359,3245.8023700627682,4100.9769328069169,3999.9023663686471,4831.6853599768956,4876.3235007388103,4785.3310713293495,4678.8629772199802,4558.6505325350645,4452.6544866875665,4348.5659102828231,4248.1094947441097,4145.0220687418287,{"$f":"SUM(AC56:AC65)","v":4054.168854884465},3980.6883567790715,3811.0130534739892,3719.4330045190814,3634.2829718028515,{"$f":"SUM(AH56:AH65)","v":3534.4790932325532},{"$f":"SUM(AI56:AI65)","v":3432.889283306763},3268.4632801266093,3196.1988360793171,3111.0990852641303,3016.8266857305471]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AC66-AC164-AC227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH66-AH164-AH227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.6532137879906417},{"$f":"J229","v":5.5794926826108635E-2},0.11505117360557758,3.7159867684781319E-5,1.0644127832496852,12.3900141672906,371.0814151419288,1.7973695496968982,746.29957888276897,0,706.81974405068149,64.522989458705794,19.995886628555315,6.2510719486050563,0.76359838590042795,3.3400113708822512,0,0,0.1043108465148181,1.0672551459972025E-2,{"$f":"AC229","v":0.2779611535864136},0,2.461753787862385,1.0894521389399994,2.1589779999999999E-2,{"$f":"AH229","v":0},0.18694819684054823,0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,{"$f":"I230","v":-3.8158744519368568},2.4600725618919737,0.14991573159444149,-0.20179158142352899,0.31435448382467646,68.697614090094334,248.11110853947011,0.21278697396756302,191.77909650305619,0,159.77939875682176,42.797822265027783,11.357373340255222,7.3992546481055204,4.0056795172037019,5.76540506074915,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,{"$f":"AC230","v":2.9468827546417229},3.1758456910882109,4.1455604377155959,5.137415025120001,1.17634617,{"$f":"AH230","v":1.2741120000000001},7.8327274084859813,6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,{"$f":"I231","v":1.0929383970612276},1.0004104627319463,0.64411701650187214,-5.5840330043392061E-2,2.8622862933944333,0,0,0,0,0.11281511253963018,6.8603721249902838,0.48916787087822655,2.5323317443086699,1.2716323905274607,1.5702102210834792,4.7164167747366976,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,{"$f":"AC231","v":9.9632848569899739},4.6939221838120364,2.8918727030642195,3.5577304622999999,2.9621905300000004,{"$f":"AH231","v":2.5238360000000002},{"$f":"AI231","v":8.8412425735924636},8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,{"$f":"I232","v":9.7422527395192144},2.5410712824792387,1.3495935253165701,1.6180459838804471,1.5446067596273543,5.8677653048268681,1.2679791339953355,3.3700863123060025,8.5180946196838789,0.8060465263147053,18.36084078945402,65.427845093917909,6.0741584273527698,11.048206120795376,9.7806117759871363,14.97044670306845,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,{"$f":"AC232","v":5.2148864381724556},2.8603487938763399,2.6857488347752287,0.49413130595999699,1.7909091500000003,{"$f":"AH232","v":1.7877629999999998},{"$f":"AI232","v":1.3528616825127846},1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,{"$f":"AC233","v":6.0472814468743881},17.309753963450948,7.1367490559646312,18.5774799456,6.4409703058024697,{"$f":"AH233","v":9.1994319999999981},{"$f":"AI233","v":17.828352754283131},11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,{"$f":"AC234","v":5.1324673106420269},4.5774557633619128,5.927680989041284,6.9843401766000026,3.8762466199999999,{"$f":"AH234","v":3.0339830000000001},{"$f":"AI234","v":5.4608171355823627},4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,{"$f":"AC235","v":7.7087864665254555},9.4406779500395732,16.725392186922246,16.211666374920004,20.116850330000002,{"$f":"AH235","v":15.120002999999999},{"$f":"AI235","v":18.189598212680242},16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,{"$f":"AC236","v":0},0.57331603040230839,1.1578506034541283,-0.13491748151999997,1.0329648899999999,{"$f":"AH236","v":4.3957870000000003},{"$f":"AI236","v":1.4071369654664923},23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,0,{"$f":"AC237","v":0},0,0,0,0,{"$f":"AH237","v":0},{"$f":"AI237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC238","v":0},2.3658304979198568,1.7858077129055399,1.6200890448578777,1.7977970138241837,{"$f":"AH238","v":1.6542083655841069},{"$f":"AI238","v":1.769832756118501},1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":9.6725304726342269},{"$f":"SUM(J68:J77)","v":6.0573492339292674},{"$f":"SUM(K68:K77)","v":2.2586774470184614},{"$f":"SUM(L68:L77)","v":1.3604512322812108},{"$f":"SUM(M68:M77)","v":5.7856603200961487},{"$f":"SUM(N68:N77)","v":86.95539356221181},{"$f":"SUM(O68:O77)","v":620.26704521953445},{"$f":"SUM(P68:P77)","v":8.1935266617284608},{"$f":"SUM(Q68:Q77)","v":948.73711875372783},{"$f":"SUM(R68:R77)","v":1.8981751455895011},{"$f":"SUM(S68:S77)","v":892.78122186304222},{"$f":"SUM(T68:T77)","v":177.4698423189335},{"$f":"SUM(U68:U77)","v":42.12279492398163},{"$f":"SUM(V68:V77)","v":27.680159728814186},{"$f":"SUM(W68:W77)","v":16.132126503702793},{"$f":"SUM(X68:X77)","v":28.93413841537749},{"$f":"SUM(Y68:Y77)","v":22.037228824799932},{"$f":"SUM(Z68:Z77)","v":28.868878880217341},{"$f":"SUM(AA68:AA77)","v":27.125347618607126},{"$f":"SUM(AB68:AB77)","v":31.748024008348906},37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,{"$f":"SUM(AH68:AH77)","v":38.989124365584097},{"$f":"SUM(AI68:AI77)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI78-Inputs!AI693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ78-Inputs!AJ693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK78-Inputs!AK693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL78-Inputs!AL693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM78-Inputs!AM693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},{"$f":"J166+J241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC166+AC241","v":0},0,0,0,0,{"$f":"AH166+AH241","v":0},{"$f":"AI166+AI241","v":0},0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-6.4408711539579082,0,0,0,0,0,-0.10738236074357332,0,-1.9241772121860425E-2,-2.3365049815546639E-2,-0.35750060549019325,0,0,0,0,{"$f":"AC167+AC242","v":0},0,0,0,0,{"$f":"AH167+AH242","v":0},{"$f":"AI167+AI242","v":0},0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2096498125714148,0,0,0,0,0,{"$f":"AC168+AC243","v":0},0,0,0,0,{"$f":"AH168+AH243","v":0},{"$f":"AI168+AI243","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-0.11549830945880681,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.0782015880068681,-0.50828315650797984,-0.99331298550377156,-0.62358627433803315,-0.6468479324670442,0,0,0,0,{"$f":"AC169+AC244","v":0},0,0,0,0,{"$f":"AH169+AH244","v":0},{"$f":"AI169+AI244","v":0},0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC170+AC245","v":0},0,0,0,0,{"$f":"AH170+AH245","v":0},{"$f":"AI170+AI245","v":0},0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC171+AC246","v":0},0,0,0,0,{"$f":"AH171+AH246","v":0},{"$f":"AI171+AI246","v":0},0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC172+AC247","v":0},0,0,0,0,{"$f":"AH172+AH247","v":0},{"$f":"AI172+AI247","v":0},0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,{"$f":"I173+I248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC173+AC248","v":0},0,0,0,0,{"$f":"AH173+AH248","v":0},{"$f":"AI173+AI248","v":0},0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-3.4904763366056506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC174+AC249","v":0},0,0,0,0,{"$f":"AH174+AH249","v":0},{"$f":"AI174+AI249","v":0},0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC175+AC250","v":0},0,0,0,0,{"$f":"AH175+AH250","v":0},{"$f":"AI175+AI250","v":0},0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},{"$f":"SUM(K80:K89)","v":0},{"$f":"SUM(L80:L89)","v":0},{"$f":"SUM(M80:M89)","v":0},{"$f":"SUM(N80:N89)","v":-10.046845800022366},{"$f":"SUM(O80:O89)","v":0},{"$f":"SUM(P80:P89)","v":-5.0526404862521655E-2},{"$f":"SUM(Q80:Q89)","v":-3.8178697805545829E-2},{"$f":"SUM(R80:R89)","v":-0.12190739721892255},{"$f":"SUM(S80:S89)","v":-1.5976224905486679E-2},{"$f":"SUM(T80:T89)","v":-6.1855839487504412},{"$f":"SUM(U80:U89)","v":-0.50828315650797984},{"$f":"SUM(V80:V89)","v":-1.012554757625632},{"$f":"SUM(W80:W89)","v":-2.8566011367249944},{"$f":"SUM(X80:X89)","v":-1.0043485379572374},{"$f":"SUM(Y80:Y89)","v":0},{"$f":"SUM(Z80:Z89)","v":0},{"$f":"SUM(AA80:AA89)","v":0},{"$f":"SUM(AB80:AB89)","v":0},0,0,0,0,0,{"$f":"SUM(AH80:AH89)","v":0},{"$f":"SUM(AI80:AI89)","v":0},0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AC90-AC176-AC251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH90-AH176-AH251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-46.879490534261052},-46.891915523391148,-46.900006213987488,-46.904571675109715,-46.914916200943608,-46.935040674711615,-47.045179543805915,-47.185757833855021,-53.408543486714379,-60.114228425212673,-62.159855129425218,-73.607547588905646,-74.04814767179036,-74.127491075045157,-74.213120124531798,-74.223733592759388,-75.001395285618571,-75.069052318616713,-75.114887329564638,-75.14505399023227,{"$f":"AC178+AC253","v":-75.244009265439615},-84.817639122819799,-84.817639122819799,-84.817639122819799,-84.817639122819799,{"$f":"AH178+AH253","v":-84.817639122819799},{"$f":"AI178+AI253","v":-84.914222663938816},{"$f":"AJ178+AJ253","v":-84.919415669406604},-84.924770643874581,-84.930297150563689,-84.939074692929225]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-22.858356475567103},-22.923082000337835,-23.216369534455225,-23.516399310736233,-23.639782342330445,-21.486128766087141,-21.598473200491298,-25.527023505259514,-32.226867373235393,-34.534836843002573,-34.558268330082825,-44.67119278865637,-46.511956226176309,-46.827632371234913,-46.926306712737222,-47.060565368426531,-46.981105936428008,-47.651546796910765,-48.310384765112161,-40.535247761653785,{"$f":"AC179+AC254","v":-28.514784706291543},-24.379659637497699,-24.580974700376295,-24.677290560358244,-24.796038045461298,{"$f":"AH179+AH254","v":-24.906726565766952},{"$f":"AI179+AI254","v":-24.868225144124771},-25.129316057740972,-25.351739432731009,-25.623388035181858,-25.799141441162515]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.92355219323209836},-0.92355219323209836,-0.92557486588118376,-0.92759753853026927,-0.92962021117935467,-1.0207273059264428,-1.059385361099453,-1.1015588481141843,-1.1068306668930796,-1.1068306668930796,-1.1068306668930796,-1.1653729229627452,-1.181225692538761,-1.195227639302233,-1.2718300886263982,-1.3484325379505639,0.31956234893783586,-1.4536814618931566,-1.522830711614533,-1.5447384882377082,{"$f":"AC180+AC255","v":-1.5614585174968827},-17.643026117830654,-1.8555328522713763,-1.9034875842455119,-1.9596079710407914,{"$f":"AH180+AH255","v":-2.0076272555851564},{"$f":"AI180+AI255","v":-2.3656349477110767},-2.660343033497492,-2.9540883345602875,-3.1494449977880503,-3.2880423917398369]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-5.7208910255695988},-6.062183323891948,-6.4016552168301208,-6.7873114685890776,-7.1055452987118537,-6.280743368597026,-6.5097630590916786,-6.6913433504051048,-6.7821357849305262,-7.09493825153233,-7.4669131089312293,-7.2020043077445575,-10.641911086768335,-10.729636663358551,-10.810345967293321,-11.026488601887813,-4.2790264146661467,-4.8862969291179583,-4.9999539022026003,-5.1114807131972446,{"$f":"AC181+AC256","v":-5.1870791312047988},-9.9400912769802616,-4.7641818261887847,-4.7694017926667502,-4.2177740355142364,{"$f":"AH181+AH256","v":-3.8324849411276061},{"$f":"AI181+AI256","v":-28.063420369914844},-3.1508418026758105,-2.7164134605773849,-2.6105313494270117,-2.4172260994044272]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC182+AC257","v":0},-20.477988522032994,-6.7493225677637385,-6.8382471595255678,-6.6847516540784113,{"$f":"AH182+AH257","v":-7.2132777905014063},{"$f":"AI182+AI257","v":-21.142069335493684},-15.058583918081837,-14.926478388606684,-10.842225482755682,-11.978782901021496]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC183+AC258","v":0},-5.1385253544953953,-5.412548172855316,-5.6420696799843704,-5.8812427414293946,{"$f":"AH183+AH258","v":-6.1123864161853207},{"$f":"AI183+AI258","v":-16.064155913624852},-4.4912691462561618,-4.329024172698487,-4.4358971613401152,-4.646217419285132]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC184+AC259","v":0},-52.137308899605664,-8.0442895193538249,-9.6354207432695311,-10.194926159461964,{"$f":"AH184+AH259","v":-11.012265584651683},{"$f":"AI184+AI259","v":-49.544872426193898},-11.525320229407361,-12.385270485846043,-13.644996252155481,-14.589980834133998]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.22370049965957861,-0.25571133161749121,-0.26636715870338395,-0.26661562389467236,-0.26388597809330627,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,{"$f":"AC185+AC260","v":-0.26471691239276079},-0.13821524777176797,-0.21201791027250033,-0.2951360590607216,-0.31660820705195902,{"$f":"AH185+AH260","v":-0.47828879221121012},{"$f":"AI185+AI260","v":-9.1425997222087468E-2},-0.29743051403389215,-0.76499026778096479,-1.1205877642682316,-1.2522508997512465]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0046036324882344E-2,0,0,0,{"$f":"AC186+AC261","v":0},0,0,0,0,{"$f":"AH186+AH261","v":0},{"$f":"AI186+AI261","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,{"$f":"AC187+AC262","v":-5.8883008501812056E-16},2.3553203400724814E-15,-6.1958594711264491E-2,-0.10872700707785182,-0.15115542306740223,{"$f":"AH187+AH262","v":-0.19823782252526378},{"$f":"AI187+AI262","v":-0.24149406749241126},-0.28783223253851992,-0.32409884031597325,-0.35735034165284191,-0.37959332768919135]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-76.382290228629856},{"$f":"SUM(J92:J101)","v":-76.800733040853018},{"$f":"SUM(K92:K101)","v":-77.443605831154031},{"$f":"SUM(L92:L101)","v":-78.135879992965286},{"$f":"SUM(M92:M101)","v":-78.589864053165272},{"$f":"SUM(N92:N101)","v":-75.722640115322235},{"$f":"SUM(O92:O101)","v":-76.212801164488354},{"$f":"SUM(P92:P101)","v":-80.505683537633828},{"$f":"SUM(Q92:Q101)","v":-93.524377311773378},{"$f":"SUM(R92:R101)","v":-102.85083418664065},{"$f":"SUM(S92:S101)","v":-105.29186723533233},{"$f":"SUM(T92:T101)","v":-126.64611760826932},{"$f":"SUM(U92:U101)","v":-132.60694117693333},{"$f":"SUM(V92:V101)","v":-133.13569908055837},{"$f":"SUM(W92:W101)","v":-133.48797005189212},{"$f":"SUM(X92:X101)","v":-133.92583572491895},{"$f":"SUM(Y92:Y101)","v":-126.12580522954332},{"$f":"SUM(Z92:Z101)","v":-129.32529441893135},{"$f":"SUM(AA92:AA101)","v":-130.21277362088671},{"$f":"SUM(AB92:AB101)","v":-122.60123786571376},-110.77204853282561,-214.67245417903425,-136.49846526661287,-138.68741970900834,-139.01974335992526,{"$f":"SUM(AH92:AH101)","v":-140.5789342913744},{"$f":"SUM(AI92:AI101)","v":-227.29552086571644},-147.52035260363868,-148.67687402699141,-146.71471853513299,-149.29031000711709]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O102+Inputs!O133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P102+Inputs!P133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q102+Inputs!Q133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R102+Inputs!R133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S102+Inputs!S133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T102+Inputs!T133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U102+Inputs!U133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V102+Inputs!V133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W102+Inputs!W133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X102+Inputs!X133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y102-Y188-Y263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK",{"$f":"IF(ROUND(AC102-AC188-AC263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH102-AH188-AH263,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI102-AI188-AI263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2554.9322341172274},{"$f":"I56+I68+I80+I92","v":2510.7059573709571},{"$f":"J56+J68+J80+J92","v":2463.8698367743918},2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.3237000036729,3201.2094715784601,{"$f":"S56+S68+S80+S92-S116","v":3864.7962851639081},{"$f":"T56+T68+T80+T92","v":3855.7117270337085},{"$f":"U56+U68+U80+U92","v":3801.6594659904731},3733.7830468640327,3660.3335251254011,{"$f":"X56+X68+X80+X92","v":3589.449802903524},{"$f":"MAX(Y56+Y68+Y80+Y92,0)","v":3514.4484076179056},3439.3793552992888,3364.3687788162388,3289.2343973774668,{"$f":"AC56+AC68+AC80+AC92","v":3214.2683492656138},3129.4507101427939,3047.0948248078366,2963.3666378239568,2878.5705884811368,{"$f":"AH56+AH68+AH80+AH92","v":2743.3505690245206},{"$f":"AI56+AI68+AI80+AI92","v":2658.6232945574225},2573.8913029943951,2489.1544335779504,2404.5137953254493,2319.7635797489293]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":428.00497755607023},{"$f":"I57+I69+I81+I93","v":401.33074662856626},{"$f":"J57+J69+J81+J93","v":380.86773719012041},357.80128338725962,334.08309249509983,310.75766463659409,351.52827880664341,578.0409141456222,552.72667761433024,712.27890674415107,677.74406990114846,827.72547142993278,{"$f":"T57+T69+T81+T93","v":825.74471854556054},790.59013565963949,751.14251616438821,708.19852391903919,{"$f":"X57+X69+X81+X93","v":666.54586300587164},622.62573464030595,580.72585205450002,535.89935732256993,497.66390128870029,{"$f":"AC57+AC69+AC81+AC93","v":472.09599933705044},450.89218539064098,430.45677112798023,410.91689559274198,387.29720371728069,{"$f":"AH57+AH69+AH81+AH93","v":325.64264443754826},{"$f":"AI57+AI69+AI81+AI93","v":308.60714670190947},290.15053189386947,272.948250534664,252.59746467890193,232.12090113138012]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":35.09975371374987},{"$f":"I58+I70+I82+I94","v":35.269139917578997},{"$f":"J58+J70+J82+J94","v":35.345998187078848},35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.731250814954343,36.913754116399481,{"$f":"T58+T70+T82+T94","v":36.237549064314962},37.588655116084873,37.665059867310099,35.753790187195762,{"$f":"X58+X70+X82+X94","v":39.121774423981897},43.644919214973811,46.598283113897793,53.395552556548054,58.343963045747408,{"$f":"AC58+AC70+AC82+AC94","v":66.745789385240499},53.796685451221876,54.833025302014725,56.487268180069215,57.489850739028427,{"$f":"AH58+AH70+AH82+AH94","v":50.825141569995431},{"$f":"AI58+AI70+AI82+AI94","v":57.300749195876811},63.452765194263186,66.359376756535795,67.367853577301346,68.167087998430901]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":96.397013780847772},{"$f":"I59+I71+I83+I95","v":100.41837549479739},{"$f":"J59+J71+J83+J95","v":96.897263453384681},91.845201761871124,86.675936277162492,81.114997738077989,80.58652136484902,75.344737439752677,71.972953996791048,73.670734133738847,67.259935011302304,78.13788646691961,{"$f":"T59+T71+T83+T95","v":130.28552566508611},125.20948984916255,124.53474632109561,122.88142585545138,{"$f":"X59+X71+X83+X95","v":126.17853602416497},124.75183602444174,125.85834852725803,122.99411201849522,121.09889297980828,{"$f":"AC59+AC71+AC83+AC95","v":121.12670028677594},114.04695780367203,111.96852481225847,107.69325432555171,105.26638944003747,{"$f":"AH59+AH71+AH83+AH95","v":40.259673567780631},{"$f":"AI59+AI71+AI83+AI95","v":13.549114880378568},12.046799088652744,10.407281910011418,9.079959734868865,7.7451197542399051]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T60+T72+T84+T96","v":0},0,0,0,{"$f":"X60+X72+X84+X96","v":0},4.1974692513887444,{"$f":"Z60+Z72+Z84+Z96","v":7.2620354037953962},10.892327427673209,13.922059135372486,{"$f":"AC60+AC72+AC84+AC96","v":19.969340582246872},16.801106023664822,17.188532511865716,28.927765297940152,28.68398394966421,{"$f":"AH60+AH72+AH84+AH96","v":49.590645102142133},{"$f":"AI60+AI72+AI84+AI96","v":46.276928520931577},43.135905928561854,36.842086588938812,38.315770482311727,34.648485947723053]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T61+T73+T85+T97","v":0},0,0,0,{"$f":"X61+X73+X85+X97","v":0},1.061292456110436,{"$f":"Z61+Z73+Z85+Z97","v":2.9557246291525248},8.884036802341118,17.736590962221726,{"$f":"AC61+AC73+AC85+AC97","v":22.869058272863754},22.307988681730269,22.823121497916237,24.16539199453187,22.160395873102473,{"$f":"AH61+AH73+AH85+AH97","v":66.194046411105617},{"$f":"AI61+AI73+AI85+AI97","v":55.590707633063126},55.995762270625605,56.166386566310834,56.125095965422041,55.783135191700225]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T62+T74+T86+T98","v":0},0,0,0,{"$f":"X62+X74+X86+X98","v":0},6.6366526604578233,{"$f":"Z62+Z74+Z86+Z98","v":14.39501421137016},17.917739205509367,25.763602415086879,{"$f":"AC62+AC74+AC86+AC98","v":33.472388881612332},-9.2242420679537602,-0.54313940038533914,6.0331062312651333,15.955030401803171,{"$f":"AH62+AH74+AH86+AH98","v":112.59744381232355},{"$f":"AI62+AI74+AI86+AI98","v":81.24216959880988},86.074713484701661,89.809425656089218,93.460138433296393,92.124825489591842]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,{"$f":"X63+X75+X87+X99","v":7.0744797953366003},6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,{"$f":"AC63+AC75+AC87+AC99","v":5.7766541966558886},6.2117549792864288,7.1575876724680567,6.7275341318873352,7.4438908148353757,11.361389022624167,{"$f":"AI63+AI75+AI87+AI99","v":12.677099990868571},35.757657164188316,52.772541720770697,58.235110730653204,59.6025185423848]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":20.708626914535049},{"$f":"I64+I76+I88+I100","v":20.708626914535049},{"$f":"J64+J76+J88+J100","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,{"$f":"S64+S76+S88+S100-S124","v":24.111962799735952},{"$f":"T64+T76+T88+T100","v":24.089143721072698},24.035744084821086,24.287074483597824,24.28785785609745,{"$f":"X64+X76+X88+X100","v":24.284030534687432},{"$f":"MAX(Y64+Y76+Y88+Y100,0)","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,{"$f":"AC64+AC76+AC88+AC100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,{"$f":"AH64+AH76+AH88+AH100","v":24.364076571012315},{"$f":"AI64+AI76+AI88+AI100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},{"$f":"J65+J77+J89+J101","v":0},0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},{"$f":"T65+T77+T89+T101","v":0},0,0,0,{"$f":"X65+X77+X89+X101","v":0},{"$f":"MAX(Y65+Y77+Y89+Y101,0)","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,{"$f":"AC65+AC77+AC89+AC101","v":-2.3553203400724822E-15},2.3658304979198568,4.0896796161141316,5.601041653894157,7.2476832446509381,{"$f":"AH65+AH77+AH89+AH101","v":8.703653787709781},{"$f":"AI65+AI77+AI89+AI101","v":10.23199247633587},11.329321489046723,12.275225381846104,12.767420231329904,13.13057643155704]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":3135.1426060824306},{"$f":"SUM(I104:I113)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884892,3318.1650533435359,3245.8023700627682,4100.9769328069169,3999.9023663686471,4831.6853599768956,4876.3235007388103,4785.3310713293495,4678.8629772199802,4558.6505325350645,4452.6544866875665,4348.5659102828231,4248.1094947441097,4145.0220687418287,4054.168854884465,{"$f":"SUM(AC104:AC113)","v":3980.6883567790715},3811.0130534739892,3719.4330045190814,3634.2829718028515,3534.4790932325523,{"$f":"SUM(AH104:AH113)","v":3432.889283306763},{"$f":"SUM(AI104:AI113)","v":3268.4632801266093},3196.1988360793171,3111.0990852641303,3016.8266857305471,2907.4503068069494]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AC114-AC200-AC275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH114-AH200-AH275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI114-AI200-AI275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-18.926924664191446},null,null,null,null,null,{"$f":"Y202+Y277","v":0}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415,null,null,null,null,null,0]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358,null,null,null,null,null,0]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.19345759585980318},null,null,null,null,null,{"$f":"Y210+Y285","v":0}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0},null,null,null,null,null,{"$f":"Y211+Y286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-44.309615205444601},null,null,null,null,null,{"$f":"SUM(Y116:Y125)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},{"$f":"AF128","v":2063},{"$f":"AG128","v":2063},{"$f":"AH128","v":2063},{"$f":"AI128","v":2063},{"$f":"AJ128","v":2063},{"$f":"AK128","v":2063},{"$f":"AL128","v":2063}]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AD$128=\"\",\"\",ProposedApproach!AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38,37,36,35,34,33]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"U132-1","v":56},55,54,53,52,51,50,{"$f":"AB132-1","v":49},{"$f":"IF(AD$131=\"\",AC132-1,MIN(AC132-1,AD$131))","v":42},{"$f":"AD132-1","v":41},{"$f":"AE132-1","v":40},{"$f":"AF132-1","v":39},38,{"$f":"AH132-1","v":37},{"$f":"AI132-1","v":36},{"$f":"AJ132-1","v":35},{"$f":"AK132-1","v":34},{"$f":"AL132-1","v":33}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":27.204733649191773},{"$f":"U137","v":26.727457620258583},{"$f":"V137","v":26.250181591325394},{"$f":"W137","v":25.772905562392204},{"$f":"X137","v":25.295629533459014},24.818353504525824,24.341077475592634,23.863801446659444,{"$f":"AB137","v":23.386525417726254},{"$f":"AC137","v":22.909249388793064},{"$f":"AD137","v":22.363791070012276},{"$f":"AE137","v":21.818332751231488},{"$f":"AF137","v":21.272874432450699},{"$f":"PrincipledApproach!AH133","v":20.727416113669911},{"$f":"AH137","v":20.181957794889122},{"$f":"AI137","v":19.636499476108334},{"$f":"AJ137","v":19.091041157327545},{"$f":"AK137","v":18.545582838546757},{"$f":"AL137","v":18.000124519765969}]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":27.204733649191773}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"Inputs!AC460","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"PrincipledApproach!AH135","v":0},{"$f":"Inputs!AI460","v":0},{"$f":"Inputs!AJ460","v":0},{"$f":"Inputs!AK460","v":0},{"$f":"Inputs!AL460","v":0},{"$f":"Inputs!AM460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.47727602893318904},{"$f":"Inputs!V456","v":-0.47727602893318904},{"$f":"Inputs!W456","v":-0.47727602893318904},{"$f":"Inputs!X456","v":-0.47727602893318904},{"$f":"-Y133/Y132","v":-0.47727602893318893},-0.47727602893318893,-0.47727602893318888,-0.47727602893318888,{"$f":"-AC133/AC132","v":-0.47727602893318888},-0.54545831878078721,-0.54545831878078721,-0.54545831878078721,-0.54545831878078721,{"$f":"PrincipledApproach!AH136","v":-0.54545831878078765},{"$f":"-AI133/AI132","v":-0.5454583187807871},-0.5454583187807871,-0.54545831878078699,-0.54545831878078699,-0.54545831878078688]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":27.204733649191773},{"$f":"SUM(U133:U136)","v":26.727457620258583},{"$f":"SUM(V133:V136)","v":26.250181591325394},{"$f":"SUM(W133:W136)","v":25.772905562392204},{"$f":"SUM(X133:X136)","v":25.295629533459014},{"$f":"SUM(Y133:Y136)","v":24.818353504525824},24.341077475592634,23.863801446659444,23.386525417726254,{"$f":"SUM(AC133:AC136)","v":22.909249388793064},22.363791070012276,21.818332751231488,21.272874432450699,20.727416113669911,{"$f":"SUM(AH133:AH136)","v":20.181957794889122},19.636499476108334,19.091041157327545,18.545582838546757,18.000124519765969,17.45466620098518]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,{"$f":"MAX(AB142-1,0)","v":34.5},{"$f":"MAX(AC142-1,0)","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},{"$f":"MAX(AE142-1,0)","v":31.5},{"$f":"MAX(AF142-1,0)","v":30.5},{"$f":"PrincipledApproach!AH142","v":29.5},{"$f":"MAX(AH142-1,0)","v":28.5},{"$f":"MAX(AI142-1,0)","v":27.5},{"$f":"MAX(AJ142-1,0)","v":26.5},{"$f":"MAX(AK142-1,0)","v":25.5},{"$f":"MAX(AL142-1,0)","v":24.5}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0,0,0,0,0,{"$f":"PrincipledApproach!AH143","v":0}]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448,17.502251946708448,16.502251946708448,15.502251946708448,14.502251946708448,{"$f":"PrincipledApproach!AH144","v":0},{"$f":"MAX(AH144-1,0)","v":0},{"$f":"MAX(AI144-1,0)","v":0},{"$f":"MAX(AJ144-1,0)","v":0},{"$f":"MAX(AK144-1,0)","v":0},{"$f":"MAX(AL144-1,0)","v":0}]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH145","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},{"$f":"MAX(I146-1,0)","v":0},{"$f":"MAX(J146-1,0)","v":0},{"$f":"MAX(K146-1,0)","v":0},{"$f":"MAX(L146-1,0)","v":0},{"$f":"MAX(M146-1,0)","v":0},{"$f":"MAX(N146-1,0)","v":0},{"$f":"MAX(O146-1,0)","v":0},{"$f":"MAX(P146-1,0)","v":0},{"$f":"MAX(Q146-1,0)","v":0},{"$f":"MAX(R146-1,0)","v":0},{"$f":"MAX(S146-1,0)","v":0},{"$f":"MAX(T146-1,0)","v":0},{"$f":"MAX(U146-1,0)","v":0},{"$f":"MAX(V146-1,0)","v":0},{"$f":"MAX(W146-1,0)","v":0},{"$f":"MAX(X146-1,0)","v":0},{"$f":"MAX(Y146-1,0)","v":0},{"$f":"MAX(Z146-1,0)","v":0},{"$f":"MAX(AA146-1,0)","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH146","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH147","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH148","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH149","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH150","v":0}]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH151","v":0}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2554.9322341172274},2508.0527435829663,2461.1732530487052,2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,2039.2578382403553,1992.3783477060942,1945.4988571718332,1898.6193666375721,1851.739876103311,1804.8603855690499,1757.9808950347888,1711.1014045005277,1664.2219139662666,{"$f":"AB190","v":1617.3424234320055},{"$f":"AC190","v":1570.4629328977444},{"$f":"AD190","v":1523.5834423634833},{"$f":"AE190","v":1476.7039518292222},{"$f":"AF190","v":1429.8244612949611},{"$f":"PrincipledApproach!AH154","v":1382.9449707607},{"$f":"AH190","v":1336.0654802264389},{"$f":"AI190","v":1289.1859896921778},{"$f":"AJ190","v":1242.3064991579167},{"$f":"AK190","v":1195.4270086236556},{"$f":"AL190","v":1148.5475180893945}]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":428.00497755607023},405.14662108050311,382.28826460493599,359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,157.6169422336614,136.87968828368994,116.14243433371848,95.405180383747023,74.667926433775563,53.931048864035304,33.194171294295046,12.457293724554788,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,{"$f":"PrincipledApproach!AH155","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":35.09975371374987},34.176201520517772,33.252649327285674,32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,24.11304926365473,23.203200194521209,22.293351125387687,21.350032911432113,20.440183842298591,19.531822141847162,18.623460441395732,17.715098740944303,16.806737040492873,15.898375340041444,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,{"$f":"PrincipledApproach!AH156","v":1.9539925233402755E-14},1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":96.397013780847772},90.676122755278172,84.955231729708572,79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,25.035265512784932,19.338484159947427,13.629621378449606,7.9672067689913435,2.30479215953308,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,{"$f":"PrincipledApproach!AH157","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},{"$f":"I194","v":0},{"$f":"J194","v":0},{"$f":"K194","v":0},{"$f":"L194","v":0},{"$f":"M194","v":0},{"$f":"N194","v":0},{"$f":"O194","v":0},{"$f":"P194","v":0},{"$f":"Q194","v":0},{"$f":"R194","v":0},{"$f":"S194","v":0},{"$f":"T194","v":0},{"$f":"U194","v":0},{"$f":"V194","v":0},{"$f":"W194","v":0},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH158","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH159","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH160","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH161","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":20.708626914535049},{"$f":"I198","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"W198","v":17.2181505779294},{"$f":"X198","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"PrincipledApproach!AH162","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I199","v":0},{"$f":"J199","v":0},{"$f":"K199","v":0},{"$f":"L199","v":0},{"$f":"M199","v":0},{"$f":"N199","v":0},{"$f":"O199","v":0},{"$f":"P199","v":0},{"$f":"Q199","v":0},{"$f":"R199","v":0},{"$f":"S199","v":0},{"$f":"T199","v":0},{"$f":"U199","v":0},{"$f":"V199","v":0},0,{"$f":"X199","v":0},{"$f":"Y199","v":0},{"$f":"Z199","v":0},{"$f":"AA199","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH163","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":3135.1426060824306},{"$f":"SUM(J154:J163)","v":3058.7603158538004},{"$f":"SUM(K154:K163)","v":2982.3780256251707},{"$f":"SUM(L154:L163)","v":2905.9957353965406},{"$f":"SUM(M154:M163)","v":2829.6134451679109},{"$f":"SUM(N154:N163)","v":2753.2311549392807},{"$f":"SUM(O154:O163)","v":2668.1879497442073},{"$f":"SUM(P154:P163)","v":2593.1915903491558},{"$f":"SUM(Q154:Q163)","v":2518.1447045492423},{"$f":"SUM(R154:R163)","v":2443.1101664563848},{"$f":"SUM(S154:S163)","v":2367.991899664115},{"$f":"SUM(T154:T163)","v":2292.979564044158},{"$f":"SUM(U154:U163)","v":2216.361755294125},{"$f":"SUM(V154:V163)","v":2142.1383803879212},{"$f":"SUM(W154:W163)","v":2067.9029240530572},{"$f":"SUM(X154:X163)","v":1993.680446745411},{"$f":"SUM(Y154:Y163)","v":1919.4914385825866},{"$f":"SUM(Z154:Z163)","v":1848.6619166186008},{"$f":"SUM(AA154:AA163)","v":1780.137186814148},{"$f":"SUM(AB154:AB163)","v":1711.6124570096952},1651.3673110504276,1603.579458815715,1540.8015929414125,1493.9221024071514,1447.0426118728903,{"$f":"SUM(AH154:AH163)","v":1400.1631213386293},{"$f":"SUM(AI154:AI163)","v":1353.2836308043682},1306.4041402701071,1259.524649735846,1212.6451592015849,1165.7656686673238]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"PrincipledApproach!AH166","v":0},{"$f":"-Inputs!AI272","v":0},{"$f":"-Inputs!AJ272","v":0},{"$f":"-Inputs!AK272","v":0},{"$f":"-Inputs!AL272","v":0},{"$f":"-Inputs!AM272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-6.4408711539579082},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.3552441210178498E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"PrincipledApproach!AH167","v":0},{"$f":"-Inputs!AI273","v":0},{"$f":"-Inputs!AJ273","v":0},{"$f":"-Inputs!AK273","v":0},{"$f":"-Inputs!AL273","v":0},{"$f":"-Inputs!AM273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-3.3469144822053626E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"PrincipledApproach!AH168","v":0},{"$f":"-Inputs!AI274","v":0},{"$f":"-Inputs!AJ274","v":0},{"$f":"-Inputs!AK274","v":0},{"$f":"-Inputs!AL274","v":0},{"$f":"-Inputs!AM274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-0.11549830945880681},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-5.0526404862521655E-2},{"$f":"-Inputs!Q275","v":-3.8178697805545829E-2},{"$f":"-Inputs!R275","v":-0.12190739721892255},{"$f":"-Inputs!S275","v":-1.5976224905486679E-2},{"$f":"-Inputs!T275","v":-2.4274453430877001},{"$f":"-Inputs!U275","v":-3.4366743379239471E-2},{"$f":"-Inputs!V275","v":-4.6448172039557881E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"PrincipledApproach!AH169","v":0},{"$f":"-Inputs!AI275","v":0},{"$f":"-Inputs!AJ275","v":0},{"$f":"-Inputs!AK275","v":0},{"$f":"-Inputs!AL275","v":0},{"$f":"-Inputs!AM275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"PrincipledApproach!AH170","v":0},{"$f":"-Inputs!AI276","v":0},{"$f":"-Inputs!AJ276","v":0},{"$f":"-Inputs!AK276","v":0},{"$f":"-Inputs!AL276","v":0},{"$f":"-Inputs!AM276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"PrincipledApproach!AH171","v":0},{"$f":"-Inputs!AI277","v":0},{"$f":"-Inputs!AJ277","v":0},{"$f":"-Inputs!AK277","v":0},{"$f":"-Inputs!AL277","v":0},{"$f":"-Inputs!AM277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"-Inputs!AC278","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"PrincipledApproach!AH172","v":0},{"$f":"-Inputs!AI278","v":0},{"$f":"-Inputs!AJ278","v":0},{"$f":"-Inputs!AK278","v":0},{"$f":"-Inputs!AL278","v":0},{"$f":"-Inputs!AM278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"-Inputs!AC279","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"PrincipledApproach!AH173","v":0},{"$f":"-Inputs!AI279","v":0},{"$f":"-Inputs!AJ279","v":0},{"$f":"-Inputs!AK279","v":0},{"$f":"-Inputs!AL279","v":0},{"$f":"-Inputs!AM279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-3.4904763366056506},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"-Inputs!AC280","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"PrincipledApproach!AH174","v":0},{"$f":"-Inputs!AI280","v":0},{"$f":"-Inputs!AJ280","v":0},{"$f":"-Inputs!AK280","v":0},{"$f":"-Inputs!AL280","v":0},{"$f":"-Inputs!AM280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"-Inputs!AC281","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"PrincipledApproach!AH175","v":0},{"$f":"-Inputs!AI281","v":0},{"$f":"-Inputs!AJ281","v":0},{"$f":"-Inputs!AK281","v":0},{"$f":"-Inputs!AL281","v":0},{"$f":"-Inputs!AM281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},{"$f":"SUM(J166:J175)","v":0},{"$f":"SUM(K166:K175)","v":0},{"$f":"SUM(L166:L175)","v":0},{"$f":"SUM(M166:M175)","v":0},{"$f":"SUM(N166:N175)","v":-10.046845800022366},{"$f":"SUM(O166:O175)","v":0},{"$f":"SUM(P166:P175)","v":-5.0526404862521655E-2},{"$f":"SUM(Q166:Q175)","v":-3.8178697805545829E-2},{"$f":"SUM(R166:R175)","v":-0.12190739721892255},{"$f":"SUM(S166:S175)","v":-1.5976224905486679E-2},{"$f":"SUM(T166:T175)","v":-2.4288005872087179},{"$f":"SUM(U166:U175)","v":-3.4366743379239471E-2},{"$f":"SUM(V166:V175)","v":-4.6448172039557881E-2},{"$f":"SUM(W166:W175)","v":-3.3469144822053626E-2},{"$f":"SUM(X166:X175)","v":0},{"$f":"SUM(Y166:Y175)","v":0},{"$f":"SUM(Z166:Z175)","v":0},{"$f":"SUM(AA166:AA175)","v":0},{"$f":"SUM(AB166:AB175)","v":0},0,0,0,0,0,{"$f":"SUM(AH166:AH175)","v":0},{"$f":"SUM(AI166:AI175)","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":-1.3845134189443129E-15}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-46.879490534261052},{"$f":"-Inputs!J210","v":-46.879490534261052},{"$f":"-Inputs!K210","v":-46.879490534261052},{"$f":"-Inputs!L210","v":-46.879490534261052},{"$f":"-Inputs!M210","v":-46.879490534261052},{"$f":"-Inputs!N210","v":-46.879490534261045},{"$f":"-Inputs!O210","v":-46.879490534261045},{"$f":"-Inputs!P210","v":-46.879490534261045},{"$f":"-Inputs!Q210","v":-46.879490534261045},{"$f":"-Inputs!R210","v":-46.879490534261045},{"$f":"-Inputs!S210","v":-46.879490534261045},{"$f":"-Inputs!T210","v":-46.879490534261031},{"$f":"-Inputs!U210","v":-46.879490534261031},{"$f":"-Inputs!V210","v":-46.879490534261031},{"$f":"-Inputs!W210","v":-46.879490534261024},{"$f":"-Inputs!X210","v":-46.879490534261024},{"$f":"-Inputs!Y210","v":-46.879490534261009},{"$f":"-Inputs!Z210","v":-46.879490534261024},{"$f":"-Inputs!AA210","v":-46.879490534261024},{"$f":"-Inputs!AB210","v":-46.879490534261024},{"$f":"-Inputs!AC210","v":-46.879490534261009},{"$f":"-Inputs!AD210","v":-46.879490534261109},{"$f":"-Inputs!AE210","v":-46.879490534261109},{"$f":"-Inputs!AF210","v":-46.879490534261102},{"$f":"-Inputs!AG210","v":-46.879490534261102},{"$f":"PrincipledApproach!AH178","v":-46.879490534261095},{"$f":"IF(AI142<=0,0,-MIN(IF(AI154/AI142>AI154,AI154,AI154/AI142),AI154))","v":-46.879490534261016},-46.879490534261009,-46.879490534261009,-46.879490534261002,-46.879490534261002]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-22.858356475567103},{"$f":"-Inputs!J211","v":-22.858356475567103},{"$f":"-Inputs!K211","v":-22.858356475567103},{"$f":"-Inputs!L211","v":-22.858356475567103},{"$f":"-Inputs!M211","v":-22.858356475567103},{"$f":"-Inputs!N211","v":-21.486128766087141},{"$f":"-Inputs!O211","v":-21.486128766087141},{"$f":"-Inputs!P211","v":-21.486128766087141},{"$f":"-Inputs!Q211","v":-21.486128766087141},{"$f":"-Inputs!R211","v":-21.486128766087141},{"$f":"-Inputs!S211","v":-21.486128766087141},{"$f":"-Inputs!T211","v":-20.737253949971464},{"$f":"-Inputs!U211","v":-20.737253949971464},{"$f":"-Inputs!V211","v":-20.737253949971468},{"$f":"-Inputs!W211","v":-20.737253949971468},{"$f":"-Inputs!X211","v":-20.737253949971468},{"$f":"-Inputs!Y211","v":-20.736877569740258},{"$f":"-Inputs!Z211","v":-20.736877569740255},{"$f":"-Inputs!AA211","v":-20.736877569740258},{"$f":"-Inputs!AB211","v":-12.457293724554919},{"$f":"-Inputs!AC211","v":0},{"$f":"-Inputs!AD211","v":0},{"$f":"-Inputs!AE211","v":0},{"$f":"-Inputs!AF211","v":0},{"$f":"-Inputs!AG211","v":0},{"$f":"PrincipledApproach!AH179","v":0},{"$f":"IF(AI143<=0,0,-MIN(IF(AI155/AI143>AI155,AI155,AI155/AI143),AI155))","v":0},0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.92355219323209836},{"$f":"-Inputs!J212","v":-0.92355219323209836},{"$f":"-Inputs!K212","v":-0.92355219323209836},{"$f":"-Inputs!L212","v":-0.92355219323209836},{"$f":"-Inputs!M212","v":-0.92355219323209836},{"$f":"-Inputs!N212","v":-0.90984906913352093},{"$f":"-Inputs!O212","v":-0.90984906913352093},{"$f":"-Inputs!P212","v":-0.90984906913352093},{"$f":"-Inputs!Q212","v":-0.90984906913352093},{"$f":"-Inputs!R212","v":-0.90984906913352093},{"$f":"-Inputs!S212","v":-0.90984906913352093},{"$f":"-Inputs!T212","v":-0.90984906913352148},{"$f":"-Inputs!U212","v":-0.90984906913352148},{"$f":"-Inputs!V212","v":-0.9098490691335217},{"$f":"-Inputs!W212","v":-0.90984906913352148},{"$f":"-Inputs!X212","v":-0.90984906913352148},{"$f":"-Inputs!Y212","v":-0.90836170045142994},{"$f":"-Inputs!Z212","v":-0.90836170045142994},{"$f":"-Inputs!AA212","v":-0.90836170045142994},{"$f":"-Inputs!AB212","v":-0.90836170045142994},{"$f":"-Inputs!AC212","v":-0.90836170045142994},{"$f":"-Inputs!AD212","v":-15.898375340041424},{"$f":"-Inputs!AE212","v":0},{"$f":"-Inputs!AF212","v":0},{"$f":"-Inputs!AG212","v":0},{"$f":"PrincipledApproach!AH180","v":0},{"$f":"IF(AI144<=0,0,-MIN(IF(AI156/AI144>AI156,AI156,AI156/AI144),AI156))","v":0},0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-5.7208910255695988},{"$f":"-Inputs!J213","v":-5.7208910255695988},{"$f":"-Inputs!K213","v":-5.7208910255695988},{"$f":"-Inputs!L213","v":-5.7208910255695988},{"$f":"-Inputs!M213","v":-5.7208910255695988},{"$f":"-Inputs!N213","v":-5.7208910255695988},{"$f":"-Inputs!O213","v":-5.7208910255695988},{"$f":"-Inputs!P213","v":-5.7208910255695988},{"$f":"-Inputs!Q213","v":-5.7208910255695988},{"$f":"-Inputs!R213","v":-5.7208910255695988},{"$f":"-Inputs!S213","v":-5.7208910255695988},{"$f":"-Inputs!T213","v":-5.6624146094582635},{"$f":"-Inputs!U213","v":-5.6624146094582635},{"$f":"-Inputs!V213","v":-5.6624146094582626},{"$f":"-Inputs!W213","v":-5.6624146094582626},{"$f":"-Inputs!X213","v":-5.6624146094582635},{"$f":"-Inputs!Y213","v":-2.3047921595330565},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"-Inputs!AC213","v":0},{"$f":"-Inputs!AD213","v":0},{"$f":"-Inputs!AE213","v":0},{"$f":"-Inputs!AF213","v":0},{"$f":"-Inputs!AG213","v":0},{"$f":"PrincipledApproach!AH181","v":0},{"$f":"IF(AI145<=0,0,-MIN(IF(AI157/AI145>AI157,AI157,AI157/AI145),AI157))","v":0},0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"-Inputs!AC214","v":0},{"$f":"-Inputs!AD214","v":0},{"$f":"-Inputs!AE214","v":0},{"$f":"-Inputs!AF214","v":0},{"$f":"-Inputs!AG214","v":0},{"$f":"PrincipledApproach!AH182","v":0},{"$f":"IF(AI146<=0,0,-MIN(IF(AI158/AI146>AI158,AI158,AI158/AI146),AI158))","v":0},0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0},{"$f":"-Inputs!AD215","v":0},{"$f":"-Inputs!AE215","v":0},{"$f":"-Inputs!AF215","v":0},{"$f":"-Inputs!AG215","v":0},{"$f":"PrincipledApproach!AH183","v":0},{"$f":"IF(AI147<=0,0,-MIN(IF(AI159/AI147>AI159,AI159,AI159/AI147),AI159))","v":0},0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0},{"$f":"-Inputs!AD216","v":0},{"$f":"-Inputs!AE216","v":0},{"$f":"-Inputs!AF216","v":0},{"$f":"-Inputs!AG216","v":0},{"$f":"PrincipledApproach!AH184","v":0},{"$f":"IF(AI148<=0,0,-MIN(IF(AI160/AI148>AI160,AI160,AI160/AI148),AI160))","v":0},0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0},{"$f":"-Inputs!AD217","v":0},{"$f":"-Inputs!AE217","v":0},{"$f":"-Inputs!AF217","v":0},{"$f":"-Inputs!AG217","v":0},{"$f":"PrincipledApproach!AH185","v":0},{"$f":"IF(AI149<=0,0,-MIN(IF(AI161/AI149>AI161,AI161,AI161/AI149),AI161))","v":0},0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0},{"$f":"-Inputs!AD218","v":0},{"$f":"-Inputs!AE218","v":0},{"$f":"-Inputs!AF218","v":0},{"$f":"-Inputs!AG218","v":0},{"$f":"PrincipledApproach!AH186","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0},{"$f":"-Inputs!AD219","v":0},{"$f":"-Inputs!AE219","v":0},{"$f":"-Inputs!AF219","v":0},{"$f":"-Inputs!AG219","v":0},{"$f":"PrincipledApproach!AH187","v":0},{"$f":"IF(AI151<=0,0,-MIN(IF(AI163/AI151>AI163,AI163,AI163/AI151),AI163))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-76.382290228629856},{"$f":"SUM(J178:J187)","v":-76.382290228629856},{"$f":"SUM(K178:K187)","v":-76.382290228629856},{"$f":"SUM(L178:L187)","v":-76.382290228629856},{"$f":"SUM(M178:M187)","v":-76.382290228629856},{"$f":"SUM(N178:N187)","v":-74.9963593950513},{"$f":"SUM(O178:O187)","v":-74.9963593950513},{"$f":"SUM(P178:P187)","v":-74.9963593950513},{"$f":"SUM(Q178:Q187)","v":-74.9963593950513},{"$f":"SUM(R178:R187)","v":-74.9963593950513},{"$f":"SUM(S178:S187)","v":-74.9963593950513},{"$f":"SUM(T178:T187)","v":-74.18900816282428},{"$f":"SUM(U178:U187)","v":-74.18900816282428},{"$f":"SUM(V178:V187)","v":-74.189008162824294},{"$f":"SUM(W178:W187)","v":-74.18900816282428},{"$f":"SUM(X178:X187)","v":-74.18900816282428},{"$f":"SUM(Y178:Y187)","v":-70.829521963985755},{"$f":"SUM(Z178:Z187)","v":-68.524729804452718},{"$f":"SUM(AA178:AA187)","v":-68.524729804452718},{"$f":"SUM(AB178:AB187)","v":-60.245145959267369},-47.787852234712439,-62.777865874302535,-46.879490534261109,-46.879490534261102,-46.879490534261102,{"$f":"SUM(AH178:AH187)","v":-46.879490534261095},{"$f":"SUM(AI178:AI187)","v":-46.879490534261016},-46.879490534261009,-46.879490534261009,-46.879490534261002,-46.879490534261002]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD188+Inputs!AD220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE188+Inputs!AE220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF188+Inputs!AF220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG188+Inputs!AG220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH188+Inputs!AH220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2554.9322341172274},{"$f":"I154+I166+I178","v":2508.0527435829663},{"$f":"J154+J166+J178","v":2461.1732530487052},2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":2039.2578382403553},{"$f":"T154+T166+T178","v":1992.3783477060942},1945.4988571718332,1898.6193666375721,1851.739876103311,{"$f":"X154+X166+X178","v":1804.8603855690499},{"$f":"Y154+Y166+Y178","v":1757.9808950347888},1711.1014045005277,1664.2219139662666,1617.3424234320055,{"$f":"AC154+AC166+AC178","v":1570.4629328977444},1523.5834423634833,1476.7039518292222,1429.8244612949611,1382.9449707607,{"$f":"PrincipledApproach!AH190","v":1336.0654802264389},{"$f":"AI154+AI166+AI178","v":1289.1859896921778},1242.3064991579167,1195.4270086236556,1148.5475180893945,1101.6680275551334]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":428.00497755607023},{"$f":"I155+I167+I179","v":405.14662108050311},{"$f":"J155+J167+J179","v":382.28826460493599},359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,{"$f":"T155+T167+T179","v":157.6169422336614},136.87968828368994,116.14243433371848,95.405180383747023,{"$f":"X155+X167+X179","v":74.667926433775563},53.931048864035304,33.194171294295046,12.457293724554788,-1.3145040611561853E-13,{"$f":"AC155+AC167+AC179","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,{"$f":"PrincipledApproach!AH191","v":-1.3145040611561853E-13},{"$f":"AI155+AI167+AI179","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":35.09975371374987},{"$f":"I156+I168+I180","v":34.176201520517772},{"$f":"J156+J168+J180","v":33.252649327285674},32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,{"$f":"T156+T168+T180","v":24.11304926365473},23.203200194521209,22.293351125387687,21.350032911432113,{"$f":"X156+X168+X180","v":20.440183842298591},19.531822141847162,18.623460441395732,17.715098740944303,16.806737040492873,{"$f":"AC156+AC168+AC180","v":15.898375340041444},1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,{"$f":"PrincipledApproach!AH192","v":1.9539925233402755E-14},{"$f":"AI156+AI168+AI180","v":1.9539925233402755E-14},1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":96.397013780847772},{"$f":"I157+I169+I181","v":90.676122755278172},{"$f":"J157+J169+J181","v":84.955231729708572},79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,{"$f":"T157+T169+T181","v":25.035265512784932},19.338484159947427,13.629621378449606,7.9672067689913435,{"$f":"X157+X169+X181","v":2.30479215953308},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,{"$f":"AC157+AC169+AC181","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,{"$f":"PrincipledApproach!AH193","v":2.3536728122053319E-14},{"$f":"AI157+AI169+AI181","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T158+T170+T182","v":0},0,0,0,0,0,0,0,0,{"$f":"AC158+AC170+AC182","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH194","v":0},{"$f":"AI158+AI170+AI182","v":0},0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T159+T171+T183","v":0},0,0,0,0,0,0,0,0,{"$f":"AC159+AC171+AC183","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH195","v":0},{"$f":"AI159+AI171+AI183","v":0},0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T160+T172+T184","v":0},0,0,0,0,0,0,0,0,{"$f":"AC160+AC172+AC184","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH196","v":0},{"$f":"AI160+AI172+AI184","v":0},0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC161+AC173+AC185","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH197","v":0},{"$f":"AI161+AI173+AI185","v":0},0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":20.708626914535049},{"$f":"I162+I174+I186","v":20.708626914535049},{"$f":"J162+J174+J186","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":17.2181505779294},{"$f":"T162+T174+T186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"X162+X174+X186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"AC162+AC174+AC186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"PrincipledApproach!AH198","v":17.2181505779294},{"$f":"AI162+AI174+AI186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},{"$f":"J163+J175+J187","v":0},0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},{"$f":"T163+T175+T187","v":0},0,0,0,{"$f":"X163+X175+X187","v":0},0,0,0,0,{"$f":"AC163+AC175+AC187","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH199","v":0},{"$f":"AI163+AI175+AI187","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":3135.1426060824306},3058.7603158538004,{"$f":"SUM(J190:J199)","v":2982.3780256251707},{"$f":"SUM(K190:K199)","v":2905.9957353965406},{"$f":"SUM(L190:L199)","v":2829.6134451679109},{"$f":"SUM(M190:M199)","v":2753.2311549392807},{"$f":"SUM(N190:N199)","v":2668.1879497442073},{"$f":"SUM(O190:O199)","v":2593.1915903491558},{"$f":"SUM(P190:P199)","v":2518.1447045492423},{"$f":"SUM(Q190:Q199)","v":2443.1101664563848},{"$f":"SUM(R190:R199)","v":2367.991899664115},{"$f":"SUM(S190:S199)","v":2292.979564044158},{"$f":"SUM(T190:T199)","v":2216.361755294125},{"$f":"SUM(U190:U199)","v":2142.1383803879212},{"$f":"SUM(V190:V199)","v":2067.9029240530572},{"$f":"SUM(W190:W199)","v":1993.680446745411},1919.4914385825866,{"$f":"SUM(Y190:Y199)","v":1848.6619166186008},{"$f":"SUM(Z190:Z199)","v":1780.137186814148},{"$f":"SUM(AA190:AA199)","v":1711.6124570096952},{"$f":"SUM(AB190:AB199)","v":1651.3673110504276},1603.579458815715,1540.8015929414125,1493.9221024071514,1447.0426118728903,1400.1631213386293,{"$f":"SUM(AH190:AH199)","v":1353.2836308043682},{"$f":"SUM(AI190:AI199)","v":1306.4041402701071},1259.524649735846,1212.6451592015849,1165.7656686673238,1118.8861781330627]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":0},{"$f":"I200-Inputs!I172","v":0},{"$f":"J200-Inputs!J172","v":0},{"$f":"K200-Inputs!K172","v":0},{"$f":"L200-Inputs!L172","v":0},{"$f":"M200-Inputs!M172","v":0},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.6532137879906417,2.6965837256866538,2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.5363547644788,1128.3068806947945,1115.0721428038428,{"$f":"S265","v":1825.5384469235514},1863.3333793276126,1856.1606088186386,1835.1636802264597,1808.5936490220895,1784.5894173344732,1756.4675125831156,1728.27795079876,1700.1468648499713,{"$f":"AB265","v":1671.89197394546},{"$f":"AC265","v":1643.8054163678678},{"$f":"AD265","v":1605.867267779309},{"$f":"AE265","v":1570.3908729786126},{"$f":"AF265","v":1533.5421765289939},{"$f":"PrincipledApproach!AH217","v":1445.2232373866377},{"$f":"AH265","v":1407.285088798079},{"$f":"AI265","v":1369.4373048652417},{"$f":"AJ265","v":1331.5848038364757},{"$f":"AK265","v":1293.727424954292},{"$f":"AL265","v":1255.9662772360521}]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.8158744519368568,-1.4205274148156173,-1.6286247421092983,-2.4884591587019562,-2.9555305416406203,65.742083548453706,313.74084765351967,309.91273988831489,490.95109778422284,477.90238970730741,{"$f":"S266","v":649.36992000217879},668.1277763118992,653.71044737594957,635.00008183066973,612.79334353529214,591.87793657209602,568.6946857762706,547.53168076020495,523.44206359801512,497.6639012887004,472.09599933705056,450.89218539064109,430.45677112798035,410.91689559274209,{"$f":"PrincipledApproach!AH218","v":349.27525900331506},325.64264443754809,308.6071467019093,290.1505318938693,272.94825053466383,252.59746467890176]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},1.0929383970612276,2.0933488597931742,2.7354432036459606,2.675557528304398,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.882669898252499,4.7985034130325719,{"$f":"S267","v":11.890855783611229},12.124499800660232,14.385454921563664,15.371708741922413,14.403757275763656,18.681590581683309,24.113097073126649,27.974822672502057,35.680453815603748,41.537226005254531,50.847414045199052,53.796685451221855,54.833025302014697,56.487268180069186,{"$f":"PrincipledApproach!AH219","v":50.308932825580555},50.825141569995402,57.300749195876783,63.452765194263158,66.359376756535767,67.367853577301318]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},9.7422527395192144,11.942031723676104,12.610861057732151,13.162486598593121,13.322439085078219,18.630352046877661,19.109459147350915,21.509093134821416,28.965942995144363,28.397942295496339,{"$f":"S268","v":45.012761001588729},105.25026015230118,105.87100568921515,110.90512494264601,114.91421908646005,123.8737438646319,124.75183602444174,125.85834852725803,122.99411201849522,121.09889297980828,121.12670028677594,114.04695780367203,111.96852481225847,107.69325432555171,{"$f":"PrincipledApproach!AH220","v":42.304395508908193},40.259673567780588,13.549114880378525,12.046799088652701,10.407281910011376,9.0799597348688224]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S269","v":0},{"$f":"T269","v":0},{"$f":"U269","v":0},{"$f":"V269","v":0},{"$f":"W269","v":0},{"$f":"X269","v":0},{"$f":"Y269","v":4.1974692513887444},{"$f":"Z269","v":7.2620354037953962},{"$f":"AA269","v":10.892327427673209},13.922059135372486,19.969340582246872,16.801106023664822,17.188532511865716,28.927765297940152,{"$f":"PrincipledApproach!AH221","v":47.60449089264354},49.590645102142133,46.276928520931577,43.135905928561854,36.842086588938812,38.315770482311727]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.061292456110436,2.9557246291525248,8.884036802341118,17.736590962221726,22.869058272863754,22.307988681730269,22.823121497916237,24.16539199453187,{"$f":"PrincipledApproach!AH222","v":69.272449827290927},66.194046411105617,55.590707633063126,55.995762270625605,56.166386566310834,56.125095965422041]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,14.39501421137016,17.917739205509367,25.763602415086879,33.472388881612332,-9.2242420679537602,-0.54313940038533914,6.0331062312651333,{"$f":"PrincipledApproach!AH223","v":108.48970639697524},112.59744381232355,81.24216959880988,86.074713484701661,89.809425656089218,93.460138433296393]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":4.2548367090670451},{"$f":"U272","v":6.2475806291687306},{"$f":"V272","v":7.4505335195552744},{"$f":"W272","v":7.1954095918803151},{"$f":"X272","v":7.0744797953366003},{"$f":"Y272","v":6.8355218462269303},{"$f":"Z272","v":6.5708049338341699},{"$f":"AA272","v":6.3060880214414095},6.041371109048649,5.7766541966558886,6.2117549792864288,7.1575876724680567,6.7275341318873352,{"$f":"PrincipledApproach!AH224","v":7.4438908148353757},11.361389022624167,12.677099990868571,35.757657164188316,52.772541720770697,58.235110730653204]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S273","v":6.8938122218065487},{"$f":"T273","v":6.8709931431432949},6.8175935068916838,7.0689239056684201,7.0697072781680461,7.0658799567580282,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,{"$f":"PrincipledApproach!AH225","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S274","v":0},{"$f":"T274","v":0},{"$f":"U274","v":0},{"$f":"V274","v":0},{"$f":"W274","v":0},{"$f":"X274","v":0},{"$f":"Y274","v":0},{"$f":"Z274","v":-5.8883008501812046E-16},{"$f":"AA274","v":-1.1776601700362409E-15},-1.7664902550543616E-15,-2.3553203400724822E-15,2.3658304979198568,4.0896796161141316,5.601041653894157,{"$f":"PrincipledApproach!AH226","v":7.2476832446509381},8.703653787709781,10.23199247633587,11.329321489046723,12.275225381846104,12.767420231329904]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":9.6725304726342269},{"$f":"SUM(K217:K226)","v":15.311436894340314},{"$f":"SUM(L217:L226)","v":16.508798738834606},{"$f":"SUM(M217:M226)","v":16.115660206780383},{"$f":"SUM(N217:N226)","v":19.693746702341123},{"$f":"SUM(O217:O226)","v":105.92285954428201},{"$f":"SUM(P217:P226)","v":724.97346299437936},{"$f":"SUM(Q217:Q226)","v":727.65766551352544},{"$f":"SUM(R217:R226)","v":1657.8667663505312},{"$f":"SUM(S217:S226)","v":1631.9104667045315},{"$f":"SUM(T217:T226)","v":2538.7057959327367},{"$f":"SUM(U217:U226)","v":2659.9617454446834},{"$f":"SUM(V217:V226)","v":2643.1926909414269},{"$f":"SUM(W217:W226)","v":2610.9600531669216},{"$f":"SUM(X217:X226)","v":2564.9700857896541},{"$f":"SUM(Y217:Y226)","v":2533.1630481049792},{"$f":"SUM(Z217:Z226)","v":2499.9039936642216},{"$f":"SUM(AA217:AA226)","v":2467.9723079299602},{"$f":"SUM(AB217:AB226)","v":2433.4096117321337},2402.8015438340358,2377.1088979633546,2270.2114605325751,2225.5109021119279,2187.2403599299591,{"$f":"SUM(AH217:AH226)","v":2134.3159718939205},{"$f":"SUM(AI217:AI226)","v":2079.6056525023914},1962.0591398564982,1936.6741863434681,1898.4539260625418,1851.0610170632203]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AC227-(AC314+AC400+AC486+AC572+AC658+AC744+AC830+AC916+AC1002+AC1088+AC1174+AC1260+AC1346+AC1432+AC1518+AC1604+AC1690+AC1776+AC1862+AC1948+AC2034+AC2120+AC2206+AC2292+AC2378+AC2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH227-(AH314+AH400+AH486+AH572+AH658+AH744+AH830+AH916+AH1002+AH1088+AH1174+AH1260+AH1346+AH1432+AH1518+AH1604+AH1690+AH1776+AH1862+AH1948+AH2034+AH2120+AH2206+AH2292+AH2378+AH2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI227-(AI314+AI400+AI486+AI572+AI658+AI744+AI830+AI916+AI1002+AI1088+AI1174+AI1260+AI1346+AI1432+AI1518+AI1604+AI1690+AI1776+AI1862+AI1948+AI2034+AI2120+AI2206+AI2292+AI2378+AI2464+AI2550+AI2636+AI2722+AI2808+AI2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ227-(AJ314+AJ400+AJ486+AJ572+AJ658+AJ744+AJ830+AJ916+AJ1002+AJ1088+AJ1174+AJ1260+AJ1346+AJ1432+AJ1518+AJ1604+AJ1690+AJ1776+AJ1862+AJ1948+AJ2034+AJ2120+AJ2206+AJ2292+AJ2378+AJ2464+AJ2550+AJ2636+AJ2722+AJ2808+AJ2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK227-(AK314+AK400+AK486+AK572+AK658+AK744+AK830+AK916+AK1002+AK1088+AK1174+AK1260+AK1346+AK1432+AK1518+AK1604+AK1690+AK1776+AK1862+AK1948+AK2034+AK2120+AK2206+AK2292+AK2378+AK2464+AK2550+AK2636+AK2722+AK2808+AK2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL227-(AL314+AL400+AL486+AL572+AL658+AL744+AL830+AL916+AL1002+AL1088+AL1174+AL1260+AL1346+AL1432+AL1518+AL1604+AL1690+AL1776+AL1862+AL1948+AL2034+AL2120+AL2206+AL2292+AL2378+AL2464+AL2550+AL2636+AL2722+AL2808+AL2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM227-(AM314+AM400+AM486+AM572+AM658+AM744+AM830+AM916+AM1002+AM1088+AM1174+AM1260+AM1346+AM1432+AM1518+AM1604+AM1690+AM1776+AM1862+AM1948+AM2034+AM2120+AM2206+AM2292+AM2378+AM2464+AM2550+AM2636+AM2722+AM2808+AM2894),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.6532137879906417},{"$f":"Inputs!J683","v":5.5794926826108635E-2},{"$f":"Inputs!K683","v":0.11505117360557758},{"$f":"Inputs!L683","v":3.7159867684781319E-5},{"$f":"Inputs!M683","v":1.0644127832496852},{"$f":"Inputs!N683","v":12.3900141672906},{"$f":"Inputs!O683","v":371.0814151419288},{"$f":"Inputs!P683","v":1.7973695496968982},{"$f":"Inputs!Q683","v":746.29957888276897},{"$f":"Inputs!R683","v":0},{"$f":"Inputs!S683","v":706.81974405068149},{"$f":"Inputs!T683","v":64.522989458705794},{"$f":"Inputs!U683","v":19.995886628555315},{"$f":"Inputs!V683","v":6.2510719486050563},{"$f":"Inputs!W683","v":0.76359838590042795},{"$f":"Inputs!X683","v":3.3400113708822512},{"$f":"Inputs!Y683","v":0},{"$f":"Inputs!Z683","v":0},{"$f":"Inputs!AA683","v":0.1043108465148181},{"$f":"Inputs!AB683","v":1.0672551459972025E-2},{"$f":"Inputs!AC683","v":0.2779611535864136},{"$f":"Inputs!AD683","v":0},{"$f":"Inputs!AE683","v":2.461753787862385},{"$f":"Inputs!AF683","v":1.0894521389399994},{"$f":"Inputs!AG683","v":2.1589779999999999E-2},{"$f":"PrincipledApproach!AH229","v":0},{"$f":"Inputs!AI683","v":0.18694819684054823},{"$f":"Inputs!AJ683","v":0.18742410637939938},{"$f":"Inputs!AK683","v":0.18790122742974402},{"$f":"Inputs!AL683","v":0.28965889806263234},{"$f":"Inputs!AM683","v":0.18885911640922806}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.8158744519368568},{"$f":"Inputs!J684","v":2.4600725618919737},{"$f":"Inputs!K684","v":0.14991573159444149},{"$f":"Inputs!L684","v":-0.20179158142352899},{"$f":"Inputs!M684","v":0.31435448382467646},{"$f":"Inputs!N684","v":68.697614090094334},{"$f":"Inputs!O684","v":248.11110853947011},{"$f":"Inputs!P684","v":0.21278697396756302},{"$f":"Inputs!Q684","v":191.77909650305619},{"$f":"Inputs!R684","v":0},{"$f":"Inputs!S684","v":159.77939875682176},{"$f":"Inputs!T684","v":42.797822265027783},{"$f":"Inputs!U684","v":11.357373340255222},{"$f":"Inputs!V684","v":7.3992546481055204},{"$f":"Inputs!W684","v":4.0056795172037019},{"$f":"Inputs!X684","v":5.76540506074915},{"$f":"Inputs!Y684","v":3.0609775708622919},{"$f":"Inputs!Z684","v":5.7516642111048935},{"$f":"Inputs!AA684","v":3.4838900331821181},{"$f":"Inputs!AB684","v":2.2997917277841817},{"$f":"Inputs!AC684","v":2.9468827546417229},{"$f":"Inputs!AD684","v":3.1758456910882109},{"$f":"Inputs!AE684","v":4.1455604377155959},{"$f":"Inputs!AF684","v":5.137415025120001},{"$f":"Inputs!AG684","v":1.17634617},{"$f":"PrincipledApproach!AH230","v":1.2741120000000001},{"$f":"Inputs!AI684","v":7.8327274084859813},{"$f":"Inputs!AJ684","v":6.6727012497009826},{"$f":"Inputs!AK684","v":8.1494580735255102},{"$f":"Inputs!AL684","v":5.2726021794198044},{"$f":"Inputs!AM684","v":5.3225778936407169}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":1.0929383970612276},{"$f":"Inputs!J685","v":1.0004104627319463},{"$f":"Inputs!K685","v":0.64411701650187214},{"$f":"Inputs!L685","v":-5.5840330043392061E-2},{"$f":"Inputs!M685","v":2.8622862933944333},{"$f":"Inputs!N685","v":0},{"$f":"Inputs!O685","v":0},{"$f":"Inputs!P685","v":0},{"$f":"Inputs!Q685","v":0},{"$f":"Inputs!R685","v":0.11281511253963018},{"$f":"Inputs!S685","v":6.8603721249902838},{"$f":"Inputs!T685","v":0.48916787087822655},{"$f":"Inputs!U685","v":2.5323317443086699},{"$f":"Inputs!V685","v":1.2716323905274607},{"$f":"Inputs!W685","v":1.5702102210834792},{"$f":"Inputs!X685","v":4.7164167747366976},{"$f":"Inputs!Y685","v":4.2035824420540751},{"$f":"Inputs!Z685","v":4.4070453608171327},{"$f":"Inputs!AA685","v":8.320100154264793},{"$f":"Inputs!AB685","v":6.4931489774370563},{"$f":"Inputs!AC685","v":9.9632848569899739},{"$f":"Inputs!AD685","v":4.6939221838120364},{"$f":"Inputs!AE685","v":2.8918727030642195},{"$f":"Inputs!AF685","v":3.5577304622999999},{"$f":"Inputs!AG685","v":2.9621905300000004},{"$f":"PrincipledApproach!AH231","v":2.5238360000000002},{"$f":"Inputs!AI685","v":8.8412425735924636},{"$f":"Inputs!AJ685","v":8.8123590318838687},{"$f":"Inputs!AK685","v":5.8606998968328856},{"$f":"Inputs!AL685","v":4.1579218185536035},{"$f":"Inputs!AM685","v":4.0872768128693897}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":9.7422527395192144},{"$f":"Inputs!J686","v":2.5410712824792387},{"$f":"Inputs!K686","v":1.3495935253165701},{"$f":"Inputs!L686","v":1.6180459838804471},{"$f":"Inputs!M686","v":1.5446067596273543},{"$f":"Inputs!N686","v":5.8677653048268681},{"$f":"Inputs!O686","v":1.2679791339953355},{"$f":"Inputs!P686","v":3.3700863123060025},{"$f":"Inputs!Q686","v":8.5180946196838789},{"$f":"Inputs!R686","v":0.8060465263147053},{"$f":"Inputs!S686","v":18.36084078945402},{"$f":"Inputs!T686","v":65.427845093917909},{"$f":"Inputs!U686","v":6.0741584273527698},{"$f":"Inputs!V686","v":11.048206120795376},{"$f":"Inputs!W686","v":9.7806117759871363},{"$f":"Inputs!X686","v":14.97044670306845},{"$f":"Inputs!Y686","v":2.852326414942925},{"$f":"Inputs!Z686","v":5.9928094319342398},{"$f":"Inputs!AA686","v":2.1357173934397893},{"$f":"Inputs!AB686","v":3.2162616745103039},{"$f":"Inputs!AC686","v":5.2148864381724556},{"$f":"Inputs!AD686","v":2.8603487938763399},{"$f":"Inputs!AE686","v":2.6857488347752287},{"$f":"Inputs!AF686","v":0.49413130595999699},{"$f":"Inputs!AG686","v":1.7909091500000003},{"$f":"PrincipledApproach!AH232","v":1.7877629999999998},{"$f":"Inputs!AI686","v":1.3528616825127846},{"$f":"Inputs!AJ686","v":1.6485260109499862},{"$f":"Inputs!AK686","v":1.0768962819360597},{"$f":"Inputs!AL686","v":1.2832091742844585},{"$f":"Inputs!AM686","v":1.0823861187754682}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},{"$f":"Inputs!N687","v":0},{"$f":"Inputs!O687","v":0},{"$f":"Inputs!P687","v":0},{"$f":"Inputs!Q687","v":0},{"$f":"Inputs!R687","v":0},{"$f":"Inputs!S687","v":0},{"$f":"Inputs!T687","v":0},{"$f":"Inputs!U687","v":0},{"$f":"Inputs!V687","v":0},{"$f":"Inputs!W687","v":0},{"$f":"Inputs!X687","v":0},{"$f":"Inputs!Y687","v":4.1974692513887444},{"$f":"Inputs!Z687","v":3.0645661524066523},{"$f":"Inputs!AA687","v":3.6302920238778116},{"$f":"Inputs!AB687","v":3.029731707699276},{"$f":"Inputs!AC687","v":6.0472814468743881},{"$f":"Inputs!AD687","v":17.309753963450948},{"$f":"Inputs!AE687","v":7.1367490559646312},{"$f":"Inputs!AF687","v":18.5774799456},{"$f":"Inputs!AG687","v":6.4409703058024697},{"$f":"PrincipledApproach!AH233","v":9.1994319999999981},{"$f":"Inputs!AI687","v":17.828352754283131},{"$f":"Inputs!AJ687","v":11.917561325712116},{"$f":"Inputs!AK687","v":8.6326590489836441},{"$f":"Inputs!AL687","v":12.315909376128596},{"$f":"Inputs!AM687","v":8.3114983664328204}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},{"$f":"Inputs!N688","v":0},{"$f":"Inputs!O688","v":0},{"$f":"Inputs!P688","v":0},{"$f":"Inputs!Q688","v":0},{"$f":"Inputs!R688","v":0},{"$f":"Inputs!S688","v":0},{"$f":"Inputs!T688","v":0},{"$f":"Inputs!U688","v":0},{"$f":"Inputs!V688","v":0},{"$f":"Inputs!W688","v":0},{"$f":"Inputs!X688","v":0},{"$f":"Inputs!Y688","v":1.061292456110436},{"$f":"Inputs!Z688","v":1.8944321730420886},{"$f":"Inputs!AA688","v":5.9283121731885924},{"$f":"Inputs!AB688","v":8.8525541598806097},{"$f":"Inputs!AC688","v":5.1324673106420269},{"$f":"Inputs!AD688","v":4.5774557633619128},{"$f":"Inputs!AE688","v":5.927680989041284},{"$f":"Inputs!AF688","v":6.9843401766000026},{"$f":"Inputs!AG688","v":3.8762466199999999},{"$f":"PrincipledApproach!AH234","v":3.0339830000000001},{"$f":"Inputs!AI688","v":5.4608171355823627},{"$f":"Inputs!AJ688","v":4.8963237838186418},{"$f":"Inputs!AK688","v":4.4996484683837163},{"$f":"Inputs!AL688","v":4.3946065604513196},{"$f":"Inputs!AM688","v":4.3042566455633136}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},{"$f":"Inputs!N689","v":0},{"$f":"Inputs!O689","v":0},{"$f":"Inputs!P689","v":0},{"$f":"Inputs!Q689","v":0},{"$f":"Inputs!R689","v":0},{"$f":"Inputs!S689","v":0},{"$f":"Inputs!T689","v":0},{"$f":"Inputs!U689","v":0},{"$f":"Inputs!V689","v":0},{"$f":"Inputs!W689","v":0},{"$f":"Inputs!X689","v":0},{"$f":"Inputs!Y689","v":6.6366526604578233},{"$f":"Inputs!Z689","v":7.7583615509123369},{"$f":"Inputs!AA689","v":3.5227249941392054},{"$f":"Inputs!AB689","v":7.8458632095775105},{"$f":"Inputs!AC689","v":7.7087864665254555},{"$f":"Inputs!AD689","v":9.4406779500395732},{"$f":"Inputs!AE689","v":16.725392186922246},{"$f":"Inputs!AF689","v":16.211666374920004},{"$f":"Inputs!AG689","v":20.116850330000002},{"$f":"PrincipledApproach!AH235","v":15.120002999999999},{"$f":"Inputs!AI689","v":18.189598212680242},{"$f":"Inputs!AJ689","v":16.357864115299137},{"$f":"Inputs!AK689","v":16.119982657233603},{"$f":"Inputs!AL689","v":17.295709029362655},{"$f":"Inputs!AM689","v":13.254667890429447}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},{"$f":"Inputs!N690","v":0},{"$f":"Inputs!O690","v":0},{"$f":"Inputs!P690","v":0},{"$f":"Inputs!Q690","v":0},{"$f":"Inputs!R690","v":0},{"$f":"Inputs!S690","v":0},{"$f":"Inputs!T690","v":4.2548367090670451},{"$f":"Inputs!U690","v":2.2164444197612636},{"$f":"Inputs!V690","v":1.4586642220040349},{"$f":"Inputs!W690","v":1.1243231028424209E-2},{"$f":"Inputs!X690","v":0.14568582735095817},{"$f":"Inputs!Y690","v":2.4928028983636365E-2},{"$f":"Inputs!Z690","v":0},{"$f":"Inputs!AA690","v":0},{"$f":"Inputs!AB690","v":0},{"$f":"Inputs!AC690","v":0},{"$f":"Inputs!AD690","v":0.57331603040230839},{"$f":"Inputs!AE690","v":1.1578506034541283},{"$f":"Inputs!AF690","v":-0.13491748151999997},{"$f":"Inputs!AG690","v":1.0329648899999999},{"$f":"PrincipledApproach!AH236","v":4.3957870000000003},{"$f":"Inputs!AI690","v":1.4071369654664923},{"$f":"Inputs!AJ690","v":23.377987687353635},{"$f":"Inputs!AK690","v":17.779874824363343},{"$f":"Inputs!AL690","v":6.5831567741507353},{"$f":"Inputs!AM690","v":2.6196587114828405}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"Inputs!N691","v":0},{"$f":"Inputs!O691","v":-0.19345759585980318},{"$f":"Inputs!P691","v":2.8132838257579977},{"$f":"Inputs!Q691","v":2.1403487482188521},{"$f":"Inputs!R691","v":0.97931350673516548},{"$f":"Inputs!S691","v":0.96086614109453428},{"$f":"Inputs!T691","v":-2.2819078663253473E-2},{"$f":"Inputs!U691","v":-5.3399636251611191E-2},{"$f":"Inputs!V691","v":0.25133039877673641},{"$f":"Inputs!W691","v":7.8337249962628106E-4},{"$f":"Inputs!X691","v":-3.827321410017662E-3},{"$f":"Inputs!Y691","v":0},{"$f":"Inputs!Z691","v":0},{"$f":"Inputs!AA691","v":0},{"$f":"Inputs!AB691","v":0},{"$f":"Inputs!AC691","v":0},{"$f":"Inputs!AD691","v":0},{"$f":"Inputs!AE691","v":0},{"$f":"Inputs!AF691","v":0},{"$f":"Inputs!AG691","v":0},{"$f":"PrincipledApproach!AH237","v":0},{"$f":"Inputs!AI691","v":0},{"$f":"Inputs!AJ691","v":0},{"$f":"Inputs!AK691","v":0},{"$f":"Inputs!AL691","v":0},{"$f":"Inputs!AM691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},{"$f":"Inputs!N692","v":0},{"$f":"Inputs!O692","v":0},{"$f":"Inputs!P692","v":0},{"$f":"Inputs!Q692","v":0},{"$f":"Inputs!R692","v":0},{"$f":"Inputs!S692","v":0},{"$f":"Inputs!T692","v":0},{"$f":"Inputs!U692","v":0},{"$f":"Inputs!V692","v":0},{"$f":"Inputs!W692","v":0},{"$f":"Inputs!X692","v":0},{"$f":"Inputs!Y692","v":0},{"$f":"Inputs!Z692","v":0},{"$f":"Inputs!AA692","v":0},{"$f":"Inputs!AB692","v":0},{"$f":"Inputs!AC692","v":0},{"$f":"Inputs!AD692","v":2.3658304979198568},{"$f":"Inputs!AE692","v":1.7858077129055399},{"$f":"Inputs!AF692","v":1.6200890448578777},{"$f":"Inputs!AG692","v":1.7977970138241837},{"$f":"PrincipledApproach!AH238","v":1.6542083655841069},{"$f":"Inputs!AI692","v":1.769832756118501},{"$f":"Inputs!AJ692","v":1.3851612452493733},{"$f":"Inputs!AK692","v":1.2700027331153529},{"$f":"Inputs!AL692","v":0.84954519113664184},{"$f":"Inputs!AM692","v":0.7427495279163282}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":9.6725304726342269},{"$f":"SUM(J229:J238)","v":6.0573492339292674},{"$f":"SUM(K229:K238)","v":2.2586774470184614},{"$f":"SUM(L229:L238)","v":1.3604512322812108},{"$f":"SUM(M229:M238)","v":5.7856603200961487},{"$f":"SUM(N229:N238)","v":86.95539356221181},{"$f":"SUM(O229:O238)","v":620.26704521953445},{"$f":"SUM(P229:P238)","v":8.1935266617284608},{"$f":"SUM(Q229:Q238)","v":948.73711875372783},{"$f":"SUM(R229:R238)","v":1.8981751455895011},{"$f":"SUM(S229:S238)","v":892.78122186304222},{"$f":"SUM(T229:T238)","v":177.4698423189335},{"$f":"SUM(U229:U238)","v":42.12279492398163},{"$f":"SUM(V229:V238)","v":27.680159728814186},{"$f":"SUM(W229:W238)","v":16.132126503702793},{"$f":"SUM(X229:X238)","v":28.93413841537749},{"$f":"SUM(Y229:Y238)","v":22.037228824799932},{"$f":"SUM(Z229:Z238)","v":28.868878880217341},{"$f":"SUM(AA229:AA238)","v":27.125347618607126},{"$f":"SUM(AB229:AB238)","v":31.748024008348906},{"$f":"SUM(AC229:AC238)","v":37.291550427432433},44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,{"$f":"SUM(AH229:AH238)","v":38.989124365584097},{"$f":"SUM(AI229:AI238)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD239-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE239-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF239-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG239-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH239-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI239-(AI326+AI412+AI498+AI584+AI670+AI756+AI842+AI928+AI1014+AI1100+AI1186+AI1272+AI1358+AI1444+AI1530+AI1616+AI1702+AI1788+AI1874+AI1960+AI2046+AI2132+AI2218+AI2304+AI2390+AI2476+AI2562+AI2648+AI2734+AI2820+AI2906),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ239-(AJ326+AJ412+AJ498+AJ584+AJ670+AJ756+AJ842+AJ928+AJ1014+AJ1100+AJ1186+AJ1272+AJ1358+AJ1444+AJ1530+AJ1616+AJ1702+AJ1788+AJ1874+AJ1960+AJ2046+AJ2132+AJ2218+AJ2304+AJ2390+AJ2476+AJ2562+AJ2648+AJ2734+AJ2820+AJ2906),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK239-(AK326+AK412+AK498+AK584+AK670+AK756+AK842+AK928+AK1014+AK1100+AK1186+AK1272+AK1358+AK1444+AK1530+AK1616+AK1702+AK1788+AK1874+AK1960+AK2046+AK2132+AK2218+AK2304+AK2390+AK2476+AK2562+AK2648+AK2734+AK2820+AK2906),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL239-(AL326+AL412+AL498+AL584+AL670+AL756+AL842+AL928+AL1014+AL1100+AL1186+AL1272+AL1358+AL1444+AL1530+AL1616+AL1702+AL1788+AL1874+AL1960+AL2046+AL2132+AL2218+AL2304+AL2390+AL2476+AL2562+AL2648+AL2734+AL2820+AL2906),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM239-(AM326+AM412+AM498+AM584+AM670+AM756+AM842+AM928+AM1014+AM1100+AM1186+AM1272+AM1358+AM1444+AM1530+AM1616+AM1702+AM1788+AM1874+AM1960+AM2046+AM2132+AM2218+AM2304+AM2390+AM2476+AM2562+AM2648+AM2734+AM2820+AM2906),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1869","v":0},{"$f":"-Inputs!J1869","v":0},{"$f":"-Inputs!K1869","v":0},{"$f":"-Inputs!L1869","v":0},{"$f":"-Inputs!M1869","v":0},{"$f":"-Inputs!N1869","v":0},{"$f":"-Inputs!O1869","v":0},{"$f":"-Inputs!P1869","v":0},{"$f":"-Inputs!Q1869","v":0},{"$f":"-Inputs!R1869","v":0},{"$f":"-Inputs!S1869","v":0},{"$f":"-Inputs!T1869","v":0},{"$f":"-Inputs!U1869","v":0},{"$f":"-Inputs!V1869","v":0},{"$f":"-Inputs!W1869","v":0},{"$f":"-Inputs!X1869","v":0},{"$f":"-Inputs!Y1869","v":0},{"$f":"-Inputs!Z1869","v":0},{"$f":"-Inputs!AA1869","v":0},{"$f":"-Inputs!AB1869","v":0},{"$f":"-Inputs!AC1869","v":0},{"$f":"-Inputs!AD1869","v":0},{"$f":"-Inputs!AE1869","v":0},{"$f":"-Inputs!AF1869","v":0},{"$f":"-Inputs!AG1869","v":0},{"$f":"PrincipledApproach!AH241","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1870","v":0},{"$f":"-Inputs!J1870","v":0},{"$f":"-Inputs!K1870","v":0},{"$f":"-Inputs!L1870","v":0},{"$f":"-Inputs!M1870","v":0},{"$f":"-Inputs!N1870","v":0},{"$f":"-Inputs!O1870","v":0},{"$f":"-Inputs!P1870","v":0},{"$f":"-Inputs!Q1870","v":0},{"$f":"-Inputs!R1870","v":0},{"$f":"-Inputs!S1870","v":0},{"$f":"-Inputs!T1870","v":-0.10602711662255547},{"$f":"-Inputs!U1870","v":0},{"$f":"-Inputs!V1870","v":-1.9241772121860425E-2},{"$f":"-Inputs!W1870","v":-2.3365049815546639E-2},{"$f":"-Inputs!X1870","v":-0.35750060549019325},{"$f":"-Inputs!Y1870","v":0},{"$f":"-Inputs!Z1870","v":0},{"$f":"-Inputs!AA1870","v":0},{"$f":"-Inputs!AB1870","v":0},{"$f":"-Inputs!AC1870","v":0},{"$f":"-Inputs!AD1870","v":0},{"$f":"-Inputs!AE1870","v":0},{"$f":"-Inputs!AF1870","v":0},{"$f":"-Inputs!AG1870","v":0},{"$f":"PrincipledApproach!AH242","v":0},{"$f":"-Inputs!AI1870","v":0},{"$f":"-Inputs!AJ1870","v":0},{"$f":"-Inputs!AK1870","v":0},{"$f":"-Inputs!AL1870","v":0},{"$f":"-Inputs!AM1870","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1871","v":0},{"$f":"-Inputs!J1871","v":0},{"$f":"-Inputs!K1871","v":0},{"$f":"-Inputs!L1871","v":0},{"$f":"-Inputs!M1871","v":0},{"$f":"-Inputs!N1871","v":0},{"$f":"-Inputs!O1871","v":0},{"$f":"-Inputs!P1871","v":0},{"$f":"-Inputs!Q1871","v":0},{"$f":"-Inputs!R1871","v":0},{"$f":"-Inputs!S1871","v":0},{"$f":"-Inputs!T1871","v":0},{"$f":"-Inputs!U1871","v":0},{"$f":"-Inputs!V1871","v":0},{"$f":"-Inputs!W1871","v":-2.1761806677493611},{"$f":"-Inputs!X1871","v":0},{"$f":"-Inputs!Y1871","v":0},{"$f":"-Inputs!Z1871","v":0},{"$f":"-Inputs!AA1871","v":0},{"$f":"-Inputs!AB1871","v":0},{"$f":"-Inputs!AC1871","v":0},{"$f":"-Inputs!AD1871","v":0},{"$f":"-Inputs!AE1871","v":0},{"$f":"-Inputs!AF1871","v":0},{"$f":"-Inputs!AG1871","v":0},{"$f":"PrincipledApproach!AH243","v":0},{"$f":"-Inputs!AI1871","v":0},{"$f":"-Inputs!AJ1871","v":0},{"$f":"-Inputs!AK1871","v":0},{"$f":"-Inputs!AL1871","v":0},{"$f":"-Inputs!AM1871","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1872","v":0},{"$f":"-Inputs!J1872","v":0},{"$f":"-Inputs!K1872","v":0},{"$f":"-Inputs!L1872","v":0},{"$f":"-Inputs!M1872","v":0},{"$f":"-Inputs!N1872","v":0},{"$f":"-Inputs!O1872","v":0},{"$f":"-Inputs!P1872","v":0},{"$f":"-Inputs!Q1872","v":0},{"$f":"-Inputs!R1872","v":0},{"$f":"-Inputs!S1872","v":0},{"$f":"-Inputs!T1872","v":-3.6507562449191675},{"$f":"-Inputs!U1872","v":-0.47391641312874033},{"$f":"-Inputs!V1872","v":-0.94686481346421369},{"$f":"-Inputs!W1872","v":-0.62358627433803315},{"$f":"-Inputs!X1872","v":-0.6468479324670442},{"$f":"-Inputs!Y1872","v":0},{"$f":"-Inputs!Z1872","v":0},{"$f":"-Inputs!AA1872","v":0},{"$f":"-Inputs!AB1872","v":0},{"$f":"-Inputs!AC1872","v":0},{"$f":"-Inputs!AD1872","v":0},{"$f":"-Inputs!AE1872","v":0},{"$f":"-Inputs!AF1872","v":0},{"$f":"-Inputs!AG1872","v":0},{"$f":"PrincipledApproach!AH244","v":0},{"$f":"-Inputs!AI1872","v":0},{"$f":"-Inputs!AJ1872","v":0},{"$f":"-Inputs!AK1872","v":0},{"$f":"-Inputs!AL1872","v":0},{"$f":"-Inputs!AM1872","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1873","v":0},{"$f":"-Inputs!J1873","v":0},{"$f":"-Inputs!K1873","v":0},{"$f":"-Inputs!L1873","v":0},{"$f":"-Inputs!M1873","v":0},{"$f":"-Inputs!N1873","v":0},{"$f":"-Inputs!O1873","v":0},{"$f":"-Inputs!P1873","v":0},{"$f":"-Inputs!Q1873","v":0},{"$f":"-Inputs!R1873","v":0},{"$f":"-Inputs!S1873","v":0},{"$f":"-Inputs!T1873","v":0},{"$f":"-Inputs!U1873","v":0},{"$f":"-Inputs!V1873","v":0},{"$f":"-Inputs!W1873","v":0},{"$f":"-Inputs!X1873","v":0},{"$f":"-Inputs!Y1873","v":0},{"$f":"-Inputs!Z1873","v":0},{"$f":"-Inputs!AA1873","v":0},{"$f":"-Inputs!AB1873","v":0},{"$f":"-Inputs!AC1873","v":0},{"$f":"-Inputs!AD1873","v":0},{"$f":"-Inputs!AE1873","v":0},{"$f":"-Inputs!AF1873","v":0},{"$f":"-Inputs!AG1873","v":0},{"$f":"PrincipledApproach!AH245","v":0},{"$f":"-Inputs!AI1873","v":0},{"$f":"-Inputs!AJ1873","v":0},{"$f":"-Inputs!AK1873","v":0},{"$f":"-Inputs!AL1873","v":0},{"$f":"-Inputs!AM1873","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1874","v":0},{"$f":"-Inputs!J1874","v":0},{"$f":"-Inputs!K1874","v":0},{"$f":"-Inputs!L1874","v":0},{"$f":"-Inputs!M1874","v":0},{"$f":"-Inputs!N1874","v":0},{"$f":"-Inputs!O1874","v":0},{"$f":"-Inputs!P1874","v":0},{"$f":"-Inputs!Q1874","v":0},{"$f":"-Inputs!R1874","v":0},{"$f":"-Inputs!S1874","v":0},{"$f":"-Inputs!T1874","v":0},{"$f":"-Inputs!U1874","v":0},{"$f":"-Inputs!V1874","v":0},{"$f":"-Inputs!W1874","v":0},{"$f":"-Inputs!X1874","v":0},{"$f":"-Inputs!Y1874","v":0},{"$f":"-Inputs!Z1874","v":0},{"$f":"-Inputs!AA1874","v":0},{"$f":"-Inputs!AB1874","v":0},{"$f":"-Inputs!AC1874","v":0},{"$f":"-Inputs!AD1874","v":0},{"$f":"-Inputs!AE1874","v":0},{"$f":"-Inputs!AF1874","v":0},{"$f":"-Inputs!AG1874","v":0},{"$f":"PrincipledApproach!AH246","v":0},{"$f":"-Inputs!AI1874","v":0},{"$f":"-Inputs!AJ1874","v":0},{"$f":"-Inputs!AK1874","v":0},{"$f":"-Inputs!AL1874","v":0},{"$f":"-Inputs!AM1874","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1875","v":0},{"$f":"-Inputs!J1875","v":0},{"$f":"-Inputs!K1875","v":0},{"$f":"-Inputs!L1875","v":0},{"$f":"-Inputs!M1875","v":0},{"$f":"-Inputs!N1875","v":0},{"$f":"-Inputs!O1875","v":0},{"$f":"-Inputs!P1875","v":0},{"$f":"-Inputs!Q1875","v":0},{"$f":"-Inputs!R1875","v":0},{"$f":"-Inputs!S1875","v":0},{"$f":"-Inputs!T1875","v":0},{"$f":"-Inputs!U1875","v":0},{"$f":"-Inputs!V1875","v":0},{"$f":"-Inputs!W1875","v":0},{"$f":"-Inputs!X1875","v":0},{"$f":"-Inputs!Y1875","v":0},{"$f":"-Inputs!Z1875","v":0},{"$f":"-Inputs!AA1875","v":0},{"$f":"-Inputs!AB1875","v":0},{"$f":"-Inputs!AC1875","v":0},{"$f":"-Inputs!AD1875","v":0},{"$f":"-Inputs!AE1875","v":0},{"$f":"-Inputs!AF1875","v":0},{"$f":"-Inputs!AG1875","v":0},{"$f":"PrincipledApproach!AH247","v":0},{"$f":"-Inputs!AI1875","v":0},{"$f":"-Inputs!AJ1875","v":0},{"$f":"-Inputs!AK1875","v":0},{"$f":"-Inputs!AL1875","v":0},{"$f":"-Inputs!AM1875","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1876","v":0},{"$f":"-Inputs!J1876","v":0},{"$f":"-Inputs!K1876","v":0},{"$f":"-Inputs!L1876","v":0},{"$f":"-Inputs!M1876","v":0},{"$f":"-Inputs!N1876","v":0},{"$f":"-Inputs!O1876","v":0},{"$f":"-Inputs!P1876","v":0},{"$f":"-Inputs!Q1876","v":0},{"$f":"-Inputs!R1876","v":0},{"$f":"-Inputs!S1876","v":0},{"$f":"-Inputs!T1876","v":0},{"$f":"-Inputs!U1876","v":0},{"$f":"-Inputs!V1876","v":0},{"$f":"-Inputs!W1876","v":0},{"$f":"-Inputs!X1876","v":0},{"$f":"-Inputs!Y1876","v":0},{"$f":"-Inputs!Z1876","v":0},{"$f":"-Inputs!AA1876","v":0},{"$f":"-Inputs!AB1876","v":0},{"$f":"-Inputs!AC1876","v":0},{"$f":"-Inputs!AD1876","v":0},{"$f":"-Inputs!AE1876","v":0},{"$f":"-Inputs!AF1876","v":0},{"$f":"-Inputs!AG1876","v":0},{"$f":"PrincipledApproach!AH248","v":0},{"$f":"-Inputs!AI1876","v":0},{"$f":"-Inputs!AJ1876","v":0},{"$f":"-Inputs!AK1876","v":0},{"$f":"-Inputs!AL1876","v":0},{"$f":"-Inputs!AM1876","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1877","v":0},{"$f":"-Inputs!J1877","v":0},{"$f":"-Inputs!K1877","v":0},{"$f":"-Inputs!L1877","v":0},{"$f":"-Inputs!M1877","v":0},{"$f":"-Inputs!N1877","v":0},{"$f":"-Inputs!O1877","v":0},{"$f":"-Inputs!P1877","v":0},{"$f":"-Inputs!Q1877","v":0},{"$f":"-Inputs!R1877","v":0},{"$f":"-Inputs!S1877","v":0},{"$f":"-Inputs!T1877","v":0},{"$f":"-Inputs!U1877","v":0},{"$f":"-Inputs!V1877","v":0},{"$f":"-Inputs!W1877","v":0},{"$f":"-Inputs!X1877","v":0},{"$f":"-Inputs!Y1877","v":0},{"$f":"-Inputs!Z1877","v":0},{"$f":"-Inputs!AA1877","v":0},{"$f":"-Inputs!AB1877","v":0},{"$f":"-Inputs!AC1877","v":0},{"$f":"-Inputs!AD1877","v":0},{"$f":"-Inputs!AE1877","v":0},{"$f":"-Inputs!AF1877","v":0},{"$f":"-Inputs!AG1877","v":0},{"$f":"PrincipledApproach!AH249","v":0},{"$f":"-Inputs!AI1877","v":0},{"$f":"-Inputs!AJ1877","v":0},{"$f":"-Inputs!AK1877","v":0},{"$f":"-Inputs!AL1877","v":0},{"$f":"-Inputs!AM1877","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1878","v":0},{"$f":"-Inputs!J1878","v":0},{"$f":"-Inputs!K1878","v":0},{"$f":"-Inputs!L1878","v":0},{"$f":"-Inputs!M1878","v":0},{"$f":"-Inputs!N1878","v":0},{"$f":"-Inputs!O1878","v":0},{"$f":"-Inputs!P1878","v":0},{"$f":"-Inputs!Q1878","v":0},{"$f":"-Inputs!R1878","v":0},{"$f":"-Inputs!S1878","v":0},{"$f":"-Inputs!T1878","v":0},{"$f":"-Inputs!U1878","v":0},{"$f":"-Inputs!V1878","v":0},{"$f":"-Inputs!W1878","v":0},{"$f":"-Inputs!X1878","v":0},{"$f":"-Inputs!Y1878","v":0},{"$f":"-Inputs!Z1878","v":0},{"$f":"-Inputs!AA1878","v":0},{"$f":"-Inputs!AB1878","v":0},{"$f":"-Inputs!AC1878","v":0},{"$f":"-Inputs!AD1878","v":0},{"$f":"-Inputs!AE1878","v":0},{"$f":"-Inputs!AF1878","v":0},{"$f":"-Inputs!AG1878","v":0},{"$f":"PrincipledApproach!AH250","v":0},{"$f":"-Inputs!AI1878","v":0},{"$f":"-Inputs!AJ1878","v":0},{"$f":"-Inputs!AK1878","v":0},{"$f":"-Inputs!AL1878","v":0},{"$f":"-Inputs!AM1878","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},{"$f":"SUM(K241:K250)","v":0},{"$f":"SUM(L241:L250)","v":0},{"$f":"SUM(M241:M250)","v":0},{"$f":"SUM(N241:N250)","v":0},{"$f":"SUM(O241:O250)","v":0},{"$f":"SUM(P241:P250)","v":0},{"$f":"SUM(Q241:Q250)","v":0},{"$f":"SUM(R241:R250)","v":0},{"$f":"SUM(S241:S250)","v":0},{"$f":"SUM(T241:T250)","v":-3.7567833615417228},{"$f":"SUM(U241:U250)","v":-0.47391641312874033},{"$f":"SUM(V241:V250)","v":-0.9661065855860741},{"$f":"SUM(W241:W250)","v":-2.8231319919029407},{"$f":"SUM(X241:X250)","v":-1.0043485379572374},{"$f":"SUM(Y241:Y250)","v":0},{"$f":"SUM(Z241:Z250)","v":0},{"$f":"SUM(AA241:AA250)","v":0},{"$f":"SUM(AB241:AB250)","v":0},0,0,0,0,0,{"$f":"SUM(AH241:AH250)","v":0},{"$f":"SUM(AI241:AI250)","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J251-(J338+J424+J510+J596+J682+J768+J854+J940+J1026+J1112+J1198+J1284+J1370+J1456+J1542+J1628+J1714+J1800+J1886+J1972+J2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AC251-(AC338+AC424+AC510+AC596+AC682+AC768+AC854+AC940+AC1026+AC1112+AC1198+AC1284+AC1370+AC1456+AC1542+AC1628+AC1714+AC1800+AC1886+AC1972+AC2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH251-(AH338+AH424+AH510+AH596+AH682+AH768+AH854+AH940+AH1026+AH1112+AH1198+AH1284+AH1370+AH1456+AH1542+AH1628+AH1714+AH1800+AH1886+AH1972+AH2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI251-(AI338+AI424+AI510+AI596+AI682+AI768+AI854+AI940+AI1026+AI1112+AI1198+AI1284+AI1370+AI1456+AI1542+AI1628+AI1714+AI1800+AI1886+AI1972+AI2058+AI2144+AI2230+AI2316+AI2402+AI2488+AI2574+AI2660+AI2746+AI2832+AI2918),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ251-(AJ338+AJ424+AJ510+AJ596+AJ682+AJ768+AJ854+AJ940+AJ1026+AJ1112+AJ1198+AJ1284+AJ1370+AJ1456+AJ1542+AJ1628+AJ1714+AJ1800+AJ1886+AJ1972+AJ2058+AJ2144+AJ2230+AJ2316+AJ2402+AJ2488+AJ2574+AJ2660+AJ2746+AJ2832+AJ2918),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK251-(AK338+AK424+AK510+AK596+AK682+AK768+AK854+AK940+AK1026+AK1112+AK1198+AK1284+AK1370+AK1456+AK1542+AK1628+AK1714+AK1800+AK1886+AK1972+AK2058+AK2144+AK2230+AK2316+AK2402+AK2488+AK2574+AK2660+AK2746+AK2832+AK2918),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL251-(AL338+AL424+AL510+AL596+AL682+AL768+AL854+AL940+AL1026+AL1112+AL1198+AL1284+AL1370+AL1456+AL1542+AL1628+AL1714+AL1800+AL1886+AL1972+AL2058+AL2144+AL2230+AL2316+AL2402+AL2488+AL2574+AL2660+AL2746+AL2832+AL2918),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM251-(AM338+AM424+AM510+AM596+AM682+AM768+AM854+AM940+AM1026+AM1112+AM1198+AM1284+AM1370+AM1456+AM1542+AM1628+AM1714+AM1800+AM1886+AM1972+AM2058+AM2144+AM2230+AM2316+AM2402+AM2488+AM2574+AM2660+AM2746+AM2832+AM2918),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630","v":0},-1.2424989130096266E-2,-2.0515679726438023E-2,-2.5081140848659443E-2,-3.5425666682553543E-2,-5.5550140450567109E-2,-0.16568900954487156,-0.30626729959397542,-6.5290529524533341,-13.234737890951624,-15.280364595164171,-26.728057054644609,-27.168657137529333,-27.248000540784119,-27.333629590270778,{"$f":"X340+X426+X512+X598+X684+X770+X856+X942+X1028+X1114+X1200+X1286+X1372+X1458+X1544+X1630+X1716+X1802+X1888+X1974+X2060","v":-27.344243058498368},{"$f":"Y340+Y426+Y512+Y598+Y684+Y770+Y856+Y942+Y1028+Y1114+Y1200+Y1286+Y1372+Y1458+Y1544+Y1630+Y1716+Y1802+Y1888+Y1974+Y2060","v":-28.121904751357569},-28.189561784355693,-28.235396795303618,-28.26556345597124,{"$f":"AC340+AC426+AC512+AC598+AC684+AC770+AC856+AC942+AC1028+AC1114+AC1200+AC1286+AC1372+AC1458+AC1544+AC1630+AC1716+AC1802+AC1888+AC1974+AC2060","v":-28.364518731178599},{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":-37.938148588558697},{"$f":"AE340+AE426+AE512+AE598+AE684+AE770+AE856+AE942+AE1028+AE1114+AE1200+AE1286+AE1372+AE1458+AE1544+AE1630+AE1716+AE1802+AE1888+AE1974+AE2060+AE2146+AE2232+AE2318+AE2404+AE2490","v":-37.938148588558697},{"$f":"AF340+AF426+AF512+AF598+AF684+AF770+AF856+AF942+AF1028+AF1114+AF1200+AF1286+AF1372+AF1458+AF1544+AF1630+AF1716+AF1802+AF1888+AF1974+AF2060+AF2146+AF2232+AF2318+AF2404+AF2490","v":-37.938148588558704},{"$f":"AG340+AG426+AG512+AG598+AG684+AG770+AG856+AG942+AG1028+AG1114+AG1200+AG1286+AG1372+AG1458+AG1544+AG1630+AG1716+AG1802+AG1888+AG1974+AG2060+AG2146+AG2232+AG2318+AG2404+AG2490","v":-37.938148588558704},{"$f":"PrincipledApproach!AH253","v":-37.938148588558704},{"$f":"AI340+AI426+AI512+AI598+AI684+AI770+AI856+AI942+AI1028+AI1114+AI1200+AI1286+AI1372+AI1458+AI1544+AI1630+AI1716+AI1802+AI1888+AI1974+AI2060+AI2146+AI2232+AI2318+AI2404+AI2490+AI2576+AI2662+AI2748+AI2834+AI2920","v":-38.034732129677799},-38.039925135145594,-38.045280109613579,-38.050806616302687,-38.059584158668223]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631","v":0},-6.4725524770734039E-2,-0.35801305888812263,-0.6580428351691292,-0.78142586676334103,0,-0.11234443440415724,-4.0408947391723737,-10.740738607148248,-13.048708076915434,-13.07213956399568,-23.933938838684909,-25.774702276204842,-26.090378421263441,-26.189052762765755,{"$f":"X341+X427+X513+X599+X685+X771+X857+X943+X1029+X1115+X1201+X1287+X1373+X1459+X1545+X1631+X1717+X1803+X1889+X1975+X2061","v":-26.323311418455063},-26.244228366687747,-26.914669227170513,-27.573507195371906,-28.077954037098866,{"$f":"AC341+AC427+AC513+AC599+AC685+AC771+AC857+AC943+AC1029+AC1115+AC1201+AC1287+AC1373+AC1459+AC1545+AC1631+AC1717+AC1803+AC1889+AC1975+AC2061","v":-28.514784706291543},{"$f":"AD341+AD427+AD513+AD599+AD685+AD771+AD857+AD943+AD1029+AD1115+AD1201+AD1287+AD1373+AD1459+AD1545+AD1631+AD1717+AD1803+AD1889+AD1975+AD2061+AD2147+AD2233+AD2319+AD2405+AD2491","v":-24.379659637497699},{"$f":"AE341+AE427+AE513+AE599+AE685+AE771+AE857+AE943+AE1029+AE1115+AE1201+AE1287+AE1373+AE1459+AE1545+AE1631+AE1717+AE1803+AE1889+AE1975+AE2061+AE2147+AE2233+AE2319+AE2405+AE2491","v":-24.580974700376295},-24.677290560358244,-24.796038045461298,{"$f":"PrincipledApproach!AH254","v":-24.906726565766952},-24.868225144124771,-25.129316057740972,-25.351739432731009,-25.623388035181858,-25.799141441162515]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632","v":0},0,-2.0226726490854387E-3,-4.0453452981708774E-3,-6.068017947256317E-3,-0.11087823679292175,-0.14953629196593216,-0.19170977898066333,-0.19698159775955879,-0.19698159775955879,-0.19698159775955879,-0.25552385382922377,-0.27137662340523949,-0.28537857016871121,-0.36198101949287681,{"$f":"X342+X428+X514+X600+X686+X772+X858+X944+X1030+X1116+X1202+X1288+X1374+X1460+X1546+X1632+X1718+X1804+X1890+X1976+X2062","v":-0.43858346881704241},1.2279240493892658,-0.54531976144172656,-0.61446901116310315,-0.63637678778627815,{"$f":"AC342+AC428+AC514+AC600+AC686+AC772+AC858+AC944+AC1030+AC1116+AC1202+AC1288+AC1374+AC1460+AC1546+AC1632+AC1718+AC1804+AC1890+AC1976+AC2062","v":-0.65309681704545286},{"$f":"AD342+AD428+AD514+AD600+AD686+AD772+AD858+AD944+AD1030+AD1116+AD1202+AD1288+AD1374+AD1460+AD1546+AD1632+AD1718+AD1804+AD1890+AD1976+AD2062+AD2148+AD2234+AD2320+AD2406+AD2492","v":-1.7446507777892302},-1.8555328522713763,-1.9034875842455119,-1.9596079710407914,{"$f":"PrincipledApproach!AH255","v":-2.0076272555851564},-2.3656349477110767,-2.660343033497492,-2.9540883345602875,-3.1494449977880503,-3.2880423917398369]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633","v":0},-0.34129229832234959,-0.68076419126052223,-1.0664204430194792,-1.3846542731422549,-0.55985234302742748,-0.78887203352208002,-0.97045232483550592,-1.0612447593609278,-1.374047225962731,-1.7460220833616302,-1.539589698286294,-4.9794964773100707,-5.0672220539002888,-5.1479313578350583,{"$f":"X343+X429+X515+X601+X687+X773+X859+X945+X1031+X1117+X1203+X1289+X1375+X1461+X1547+X1633+X1719+X1805+X1891+X1977+X2063","v":-5.3640739924295486},-1.9742342551330903,-4.8862969291179583,-4.9999539022026003,-5.1114807131972446,{"$f":"AC343+AC429+AC515+AC601+AC687+AC773+AC859+AC945+AC1031+AC1117+AC1203+AC1289+AC1375+AC1461+AC1547+AC1633+AC1719+AC1805+AC1891+AC1977+AC2063","v":-5.1870791312047988},{"$f":"AD343+AD429+AD515+AD601+AD687+AD773+AD859+AD945+AD1031+AD1117+AD1203+AD1289+AD1375+AD1461+AD1547+AD1633+AD1719+AD1805+AD1891+AD1977+AD2063+AD2149+AD2235+AD2321+AD2407+AD2493","v":-9.9400912769802616},-4.7641818261887847,-4.7694017926667502,-4.2177740355142364,{"$f":"PrincipledApproach!AH256","v":-3.8324849411276061},-28.063420369914844,-3.1508418026758105,-2.7164134605773849,-2.6105313494270117,-2.4172260994044272]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X344+X430+X516+X602+X688+X774+X860+X946+X1032+X1118+X1204+X1290+X1376+X1462+X1548+X1634+X1720+X1806+X1892+X1978+X2064","v":0},0,0,0,0,{"$f":"AC344+AC430+AC516+AC602+AC688+AC774+AC860+AC946+AC1032+AC1118+AC1204+AC1290+AC1376+AC1462+AC1548+AC1634+AC1720+AC1806+AC1892+AC1978+AC2064","v":0},{"$f":"AD344+AD430+AD516+AD602+AD688+AD774+AD860+AD946+AD1032+AD1118+AD1204+AD1290+AD1376+AD1462+AD1548+AD1634+AD1720+AD1806+AD1892+AD1978+AD2064+AD2150+AD2236+AD2322+AD2408+AD2494","v":-20.477988522032994},-6.7493225677637385,-6.8382471595255678,-6.6847516540784113,{"$f":"PrincipledApproach!AH257","v":-7.2132777905014063},-21.142069335493684,{"$f":"AJ344+AJ430+AJ516+AJ602+AJ688+AJ774+AJ860+AJ946+AJ1032+AJ1118+AJ1204+AJ1290+AJ1376+AJ1462+AJ1548+AJ1634+AJ1720+AJ1806+AJ1892+AJ1978+AJ2064+AJ2150+AJ2236+AJ2322+AJ2408+AJ2494+AJ2580+AJ2666+AJ2752+AJ2838+AJ2924","v":-15.058583918081837},-14.926478388606684,-10.842225482755682,-11.978782901021496]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X345+X431+X517+X603+X689+X775+X861+X947+X1033+X1119+X1205+X1291+X1377+X1463+X1549+X1635+X1721+X1807+X1893+X1979+X2065","v":0},0,0,0,0,{"$f":"AC345+AC431+AC517+AC603+AC689+AC775+AC861+AC947+AC1033+AC1119+AC1205+AC1291+AC1377+AC1463+AC1549+AC1635+AC1721+AC1807+AC1893+AC1979+AC2065","v":0},{"$f":"AD345+AD431+AD517+AD603+AD689+AD775+AD861+AD947+AD1033+AD1119+AD1205+AD1291+AD1377+AD1463+AD1549+AD1635+AD1721+AD1807+AD1893+AD1979+AD2065+AD2151+AD2237+AD2323+AD2409+AD2495","v":-5.1385253544953953},-5.412548172855316,-5.6420696799843704,-5.8812427414293946,{"$f":"PrincipledApproach!AH258","v":-6.1123864161853207},-16.064155913624852,-4.4912691462561618,-4.329024172698487,-4.4358971613401152,-4.646217419285132]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X346+X432+X518+X604+X690+X776+X862+X948+X1034+X1120+X1206+X1292+X1378+X1464+X1550+X1636+X1722+X1808+X1894+X1980+X2066","v":0},0,0,0,0,{"$f":"AC346+AC432+AC518+AC604+AC690+AC776+AC862+AC948+AC1034+AC1120+AC1206+AC1292+AC1378+AC1464+AC1550+AC1636+AC1722+AC1808+AC1894+AC1980+AC2066","v":0},{"$f":"AD346+AD432+AD518+AD604+AD690+AD776+AD862+AD948+AD1034+AD1120+AD1206+AD1292+AD1378+AD1464+AD1550+AD1636+AD1722+AD1808+AD1894+AD1980+AD2066+AD2152+AD2238+AD2324+AD2410+AD2496","v":-52.137308899605664},-8.0442895193538249,-9.6354207432695311,-10.194926159461964,{"$f":"PrincipledApproach!AH259","v":-11.012265584651683},-49.544872426193898,-11.525320229407361,-12.385270485846043,-13.644996252155481,-14.589980834133998]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.22370049965957861,-0.25571133161749121,-0.26636715870338395,{"$f":"X347+X433+X519+X605+X691+X777+X863+X949+X1035+X1121+X1207+X1293+X1379+X1465+X1551+X1637+X1723+X1809+X1895+X1981+X2067","v":-0.26661562389467236},-0.26388597809330627,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,{"$f":"AC347+AC433+AC519+AC605+AC691+AC777+AC863+AC949+AC1035+AC1121+AC1207+AC1293+AC1379+AC1465+AC1551+AC1637+AC1723+AC1809+AC1895+AC1981+AC2067","v":-0.26471691239276079},{"$f":"AD347+AD433+AD519+AD605+AD691+AD777+AD863+AD949+AD1035+AD1121+AD1207+AD1293+AD1379+AD1465+AD1551+AD1637+AD1723+AD1809+AD1895+AD1981+AD2067+AD2153+AD2239+AD2325+AD2411+AD2497","v":-0.13821524777176797},-0.21201791027250033,-0.2951360590607216,-0.31660820705195902,{"$f":"PrincipledApproach!AH260","v":-0.47828879221121012},-9.1425997222087468E-2,-0.29743051403389215,-0.76499026778096479,-1.1205877642682316,-1.2522508997512465]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X348+X434+X520+X606+X692+X778+X864+X950+X1036+X1122+X1208+X1294+X1380+X1466+X1552+X1638+X1724+X1810+X1896+X1982+X2068","v":0},{"$f":"Y348+Y434+Y520+Y606+Y692+Y778+Y864+Y950+Y1036+Y1122+Y1208+Y1294+Y1380+Y1466+Y1552+Y1638+Y1724+Y1810+Y1896+Y1982+Y2068","v":8.0046036324882344E-2},0,0,0,{"$f":"AC348+AC434+AC520+AC606+AC692+AC778+AC864+AC950+AC1036+AC1122+AC1208+AC1294+AC1380+AC1466+AC1552+AC1638+AC1724+AC1810+AC1896+AC1982+AC2068","v":0},{"$f":"AD348+AD434+AD520+AD606+AD692+AD778+AD864+AD950+AD1036+AD1122+AD1208+AD1294+AD1380+AD1466+AD1552+AD1638+AD1724+AD1810+AD1896+AD1982+AD2068+AD2154+AD2240+AD2326+AD2412+AD2498","v":0},0,0,0,{"$f":"PrincipledApproach!AH261","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X349+X435+X521+X607+X693+X779+X865+X951+X1037+X1123+X1209+X1295+X1381+X1467+X1553+X1639+X1725+X1811+X1897+X1983+X2069","v":0},0,-5.8883008501812046E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,{"$f":"AC349+AC435+AC521+AC607+AC693+AC779+AC865+AC951+AC1037+AC1123+AC1209+AC1295+AC1381+AC1467+AC1553+AC1639+AC1725+AC1811+AC1897+AC1983+AC2069","v":-5.8883008501812056E-16},{"$f":"AD349+AD435+AD521+AD607+AD693+AD779+AD865+AD951+AD1037+AD1123+AD1209+AD1295+AD1381+AD1467+AD1553+AD1639+AD1725+AD1811+AD1897+AD1983+AD2069+AD2155+AD2241+AD2327+AD2413+AD2499","v":2.3553203400724814E-15},-6.1958594711264491E-2,-0.10872700707785182,-0.15115542306740223,{"$f":"PrincipledApproach!AH262","v":-0.19823782252526378},-0.24149406749241126,-0.28783223253851992,-0.32409884031597325,-0.35735034165284191,-0.37959332768919135]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.41844281222317992},{"$f":"SUM(K253:K262)","v":-1.0613156025241683},{"$f":"SUM(L253:L262)","v":-1.7535897643354388},{"$f":"SUM(M253:M262)","v":-2.2075738245354057},{"$f":"SUM(N253:N262)","v":-0.72628072027091628},{"$f":"SUM(O253:O262)","v":-1.2164417694370409},{"$f":"SUM(P253:P262)","v":-5.5093241425825186},{"$f":"SUM(Q253:Q262)","v":-18.528017916722071},{"$f":"SUM(R253:R262)","v":-27.85447479158935},{"$f":"SUM(S253:S262)","v":-30.29550784028104},{"$f":"SUM(T253:T262)","v":-52.457109445445035},{"$f":"SUM(U253:U262)","v":-58.41793301410906},{"$f":"SUM(V253:V262)","v":-58.946690917734045},{"$f":"SUM(W253:W262)","v":-59.298961889067847},{"$f":"SUM(X253:X262)","v":-59.736827562094689},{"$f":"SUM(Y253:Y262)","v":-55.296283265557562},-60.80056461447866,{"$f":"SUM(AA253:AA262)","v":-61.688043816433989},{"$f":"SUM(AB253:AB262)","v":-62.356091906446395},{"$f":"SUM(AC253:AC262)","v":-62.984196298113154},-151.89458830473171,-89.618974732351802,-91.807929174747258,-92.140252825664177,{"$f":"SUM(AH253:AH262)","v":-93.699443757113301},{"$f":"SUM(AI253:AI262)","v":-180.41603033145543},-100.64086206937763,-101.79738349273039,-99.835228000871965,-102.41081947285608]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O263+Inputs!O$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P263+Inputs!P$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q263+Inputs!Q$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R263+Inputs!R$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S263+Inputs!S$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T263+Inputs!T$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U263+Inputs!U$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V263+Inputs!V$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W263+Inputs!W$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X263+Inputs!X$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y263+Inputs!Y$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z263+Inputs!Z$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA263+Inputs!AA$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB263+Inputs!AB$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC263+Inputs!AC$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD263+Inputs!AD$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE263+Inputs!AE$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF263+Inputs!AF$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG263+Inputs!AG$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH263+Inputs!AH$1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI263-(AI350+AI436+AI522+AI608+AI694+AI780+AI866+AI952+AI1038+AI1124+AI1210+AI1296+AI1382+AI1468+AI1554+AI1640+AI1726+AI1812+AI1898+AI1984+AI2070+AI2156+AI2242+AI2328+AI2414+AI2500+AI2586+AI2672+AI2758+AI2844+AI2930),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ263-(AJ350+AJ436+AJ522+AJ608+AJ694+AJ780+AJ866+AJ952+AJ1038+AJ1124+AJ1210+AJ1296+AJ1382+AJ1468+AJ1554+AJ1640+AJ1726+AJ1812+AJ1898+AJ1984+AJ2070+AJ2156+AJ2242+AJ2328+AJ2414+AJ2500+AJ2586+AJ2672+AJ2758+AJ2844+AJ2930),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK263-(AK350+AK436+AK522+AK608+AK694+AK780+AK866+AK952+AK1038+AK1124+AK1210+AK1296+AK1382+AK1468+AK1554+AK1640+AK1726+AK1812+AK1898+AK1984+AK2070+AK2156+AK2242+AK2328+AK2414+AK2500+AK2586+AK2672+AK2758+AK2844+AK2930),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL263-(AL350+AL436+AL522+AL608+AL694+AL780+AL866+AL952+AL1038+AL1124+AL1210+AL1296+AL1382+AL1468+AL1554+AL1640+AL1726+AL1812+AL1898+AL1984+AL2070+AL2156+AL2242+AL2328+AL2414+AL2500+AL2586+AL2672+AL2758+AL2844+AL2930),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM263-(AM350+AM436+AM522+AM608+AM694+AM780+AM866+AM952+AM1038+AM1124+AM1210+AM1296+AM1382+AM1468+AM1554+AM1640+AM1726+AM1812+AM1898+AM1984+AM2070+AM2156+AM2242+AM2328+AM2414+AM2500+AM2586+AM2672+AM2758+AM2844+AM2930),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.6532137879906417},{"$f":"J217+J229+J241+J253","v":2.6965837256866538},2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.53635476447886,1128.3068806947942,1115.0721428038428,{"$f":"S217+S229+S241+S253-S277","v":1825.5384469235514},{"$f":"T217+T229+T241+T253","v":1863.3333793276126},1856.1606088186386,1835.1636802264597,1808.5936490220895,{"$f":"X217+X229+X241+X253","v":1784.5894173344732},{"$f":"MAX(Y217+Y229+Y241+Y253,0)","v":1756.4675125831156},{"$f":"Z217+Z229+Z241+Z253","v":1728.27795079876},1700.1468648499713,1671.89197394546,{"$f":"AC217+AC229+AC241+AC253","v":1643.8054163678678},1605.867267779309,1570.3908729786126,1533.5421765289939,1495.6256177204352,{"$f":"PrincipledApproach!AH265","v":1407.285088798079},{"$f":"AI217+AI229+AI241+AI253","v":1369.4373048652417},1331.5848038364757,1293.727424954292,1255.9662772360521,1218.0955521937931]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.8158744519368568},{"$f":"J218+J230+J242+J254","v":-1.4205274148156173},-1.6286247421092983,-2.4884591587019562,-2.9555305416406208,65.742083548453706,313.74084765351967,309.91273988831489,490.95109778422284,477.90238970730741,649.36992000217879,{"$f":"T218+T230+T242+T254","v":668.1277763118992},653.71044737594957,635.00008183066973,612.79334353529214,{"$f":"X218+X230+X242+X254","v":591.87793657209602},568.6946857762706,{"$f":"Z218+Z230+Z242+Z254","v":547.53168076020495},523.44206359801512,497.6639012887004,{"$f":"AC218+AC230+AC242+AC254","v":472.09599933705056},450.89218539064109,430.45677112798035,410.91689559274209,387.29720371728081,{"$f":"PrincipledApproach!AH266","v":325.64264443754809},{"$f":"AI218+AI230+AI242+AI254","v":308.6071467019093},290.1505318938693,272.94825053466383,252.59746467890176,232.12090113137995]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":1.0929383970612276},{"$f":"J219+J231+J243+J255","v":2.0933488597931742},2.7354432036459611,2.6755575283043975,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.8826698982524999,4.798503413032571,11.890855783611229,{"$f":"T219+T231+T243+T255","v":12.124499800660232},14.385454921563664,15.371708741922413,14.403757275763656,{"$f":"X219+X231+X243+X255","v":18.681590581683309},24.113097073126649,{"$f":"Z219+Z231+Z243+Z255","v":27.974822672502057},35.680453815603748,41.537226005254531,{"$f":"AC219+AC231+AC243+AC255","v":50.847414045199052},53.796685451221855,54.833025302014697,56.487268180069186,57.489850739028398,{"$f":"PrincipledApproach!AH267","v":50.825141569995402},{"$f":"AI219+AI231+AI243+AI255","v":57.300749195876783},63.452765194263158,66.359376756535767,67.367853577301318,68.167087998430873]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":9.7422527395192144},{"$f":"J220+J232+J244+J256","v":11.942031723676104},12.610861057732151,13.162486598593119,13.322439085078221,18.630352046877661,19.109459147350918,21.509093134821413,28.965942995144367,28.397942295496339,45.012761001588729,{"$f":"T220+T232+T244+T256","v":105.25026015230118},105.87100568921515,110.90512494264601,114.91421908646005,{"$f":"X220+X232+X244+X256","v":123.8737438646319},124.75183602444174,{"$f":"Z220+Z232+Z244+Z256","v":125.85834852725803},122.99411201849522,121.09889297980828,{"$f":"AC220+AC232+AC244+AC256","v":121.12670028677594},114.04695780367203,111.96852481225847,107.69325432555171,105.26638944003747,{"$f":"PrincipledApproach!AH268","v":40.259673567780588},{"$f":"AI220+AI232+AI244+AI256","v":13.549114880378525},12.046799088652701,10.407281910011376,9.0799597348688224,7.7451197542398624]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T221+T233+T245+T257","v":0},0,0,0,{"$f":"X221+X233+X245+X257","v":0},4.1974692513887444,{"$f":"Z221+Z233+Z245+Z257","v":7.2620354037953962},10.892327427673209,13.922059135372486,{"$f":"AC221+AC233+AC245+AC257","v":19.969340582246872},16.801106023664822,17.188532511865716,28.927765297940152,28.68398394966421,{"$f":"PrincipledApproach!AH269","v":49.590645102142133},{"$f":"AI221+AI233+AI245+AI257","v":46.276928520931577},43.135905928561854,36.842086588938812,38.315770482311727,34.648485947723053]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T222+T234+T246+T258","v":0},0,0,0,{"$f":"X222+X234+X246+X258","v":0},1.061292456110436,{"$f":"Z222+Z234+Z246+Z258","v":2.9557246291525248},8.884036802341118,17.736590962221726,{"$f":"AC222+AC234+AC246+AC258","v":22.869058272863754},22.307988681730269,22.823121497916237,24.16539199453187,22.160395873102473,{"$f":"PrincipledApproach!AH270","v":66.194046411105617},{"$f":"AI222+AI234+AI246+AI258","v":55.590707633063126},55.995762270625605,56.166386566310834,56.125095965422041,55.783135191700225]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T223+T235+T247+T259","v":0},0,0,0,{"$f":"X223+X235+X247+X259","v":0},6.6366526604578233,{"$f":"Z223+Z235+Z247+Z259","v":14.39501421137016},17.917739205509367,25.763602415086879,{"$f":"AC223+AC235+AC247+AC259","v":33.472388881612332},-9.2242420679537602,-0.54313940038533914,6.0331062312651333,15.955030401803171,{"$f":"PrincipledApproach!AH271","v":112.59744381232355},{"$f":"AI223+AI235+AI247+AI259","v":81.24216959880988},86.074713484701661,89.809425656089218,93.460138433296393,92.124825489591842]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,{"$f":"X224+X236+X248+X260","v":7.0744797953366003},6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,{"$f":"AC224+AC236+AC248+AC260","v":5.7766541966558886},6.2117549792864288,7.1575876724680567,6.7275341318873352,7.4438908148353757,{"$f":"PrincipledApproach!AH272","v":11.361389022624167},{"$f":"AI224+AI236+AI248+AI260","v":12.677099990868571},35.757657164188316,52.772541720770697,58.235110730653204,59.6025185423848]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},{"$f":"J225+J237+J249+J261","v":0},0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S225+S237+S249+S261-S285","v":6.8938122218065487},{"$f":"T225+T237+T249+T261","v":6.8709931431432949},6.8175935068916838,7.0689239056684201,7.0697072781680461,{"$f":"X225+X237+X249+X261","v":7.0658799567580282},{"$f":"MAX(Y225+Y237+Y249+Y261,0)","v":7.1459259930829102},{"$f":"Z225+Z237+Z249+Z261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,{"$f":"AC225+AC237+AC249+AC261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,{"$f":"PrincipledApproach!AH273","v":7.1459259930829102},{"$f":"AI225+AI237+AI249+AI261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},{"$f":"J226+J238+J250+J262","v":0},0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},{"$f":"T226+T238+T250+T262","v":0},0,0,0,{"$f":"X226+X238+X250+X262","v":0},{"$f":"MAX(Y226+Y238+Y250+Y262,0)","v":0},{"$f":"Z226+Z238+Z250+Z262","v":-5.8883008501812046E-16},-1.1776601700362409E-15,-1.7664902550543616E-15,{"$f":"AC226+AC238+AC250+AC262","v":-2.3553203400724822E-15},2.3658304979198568,4.0896796161141316,5.601041653894157,7.2476832446509381,{"$f":"PrincipledApproach!AH274","v":8.703653787709781},{"$f":"AI226+AI238+AI250+AI262","v":10.23199247633587},11.329321489046723,12.275225381846104,12.767420231329904,13.13057643155704]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":9.6725304726342269},{"$f":"SUM(J265:J274)","v":15.311436894340314},{"$f":"SUM(K265:K274)","v":16.508798738834606},{"$f":"SUM(L265:L274)","v":16.11566020678038},{"$f":"SUM(M265:M274)","v":19.693746702341127},{"$f":"SUM(N265:N274)","v":105.92285954428201},{"$f":"SUM(O265:O274)","v":724.97346299437936},{"$f":"SUM(P265:P274)","v":727.65766551352544},{"$f":"SUM(Q265:Q274)","v":1657.866766350531},{"$f":"SUM(R265:R274)","v":1631.9104667045315},{"$f":"SUM(S265:S274)","v":2538.7057959327367},{"$f":"SUM(T265:T274)","v":2659.9617454446834},{"$f":"SUM(U265:U274)","v":2643.1926909414269},{"$f":"SUM(V265:V274)","v":2610.9600531669216},{"$f":"SUM(W265:W274)","v":2564.9700857896541},{"$f":"SUM(X265:X274)","v":2533.1630481049792},{"$f":"SUM(Y265:Y274)","v":2499.9039936642216},{"$f":"SUM(Z265:Z274)","v":2467.9723079299602},{"$f":"SUM(AA265:AA274)","v":2433.4096117321337},{"$f":"SUM(AB265:AB274)","v":2402.8015438340358},2377.1088979633546,2270.2114605325751,2225.5109021119279,2187.2403599299591,2134.315971893921,{"$f":"SUM(AH265:AH274)","v":2079.6056525023914},{"$f":"SUM(AI265:AI274)","v":1962.0591398564982},1936.6741863434681,1898.4539260625418,1851.0610170632203,1788.5641286738835]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AC275-(AC362+AC448+AC534+AC620+AC706+AC792+AC878+AC964+AC1050+AC1136+AC1222+AC1308+AC1394+AC1480+AC1566+AC1652+AC1738+AC1824+AC1910+AC1996+AC2082+AC2168+AC2254+AC2340+AC2426+AC2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AH275-(AH362+AH448+AH534+AH620+AH706+AH792+AH878+AH964+AH1050+AH1136+AH1222+AH1308+AH1394+AH1480+AH1566+AH1652+AH1738+AH1824+AH1910+AH1996+AH2082+AH2168+AH2254+AH2340+AH2426+AH2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI275-(AI362+AI448+AI534+AI620+AI706+AI792+AI878+AI964+AI1050+AI1136+AI1222+AI1308+AI1394+AI1480+AI1566+AI1652+AI1738+AI1824+AI1910+AI1996+AI2082+AI2168+AI2254+AI2340+AI2426+AI2512+AI2598+AI2684+AI2770+AI2856+AI2942),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ275-(AJ362+AJ448+AJ534+AJ620+AJ706+AJ792+AJ878+AJ964+AJ1050+AJ1136+AJ1222+AJ1308+AJ1394+AJ1480+AJ1566+AJ1652+AJ1738+AJ1824+AJ1910+AJ1996+AJ2082+AJ2168+AJ2254+AJ2340+AJ2426+AJ2512+AJ2598+AJ2684+AJ2770+AJ2856+AJ2942),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK275-(AK362+AK448+AK534+AK620+AK706+AK792+AK878+AK964+AK1050+AK1136+AK1222+AK1308+AK1394+AK1480+AK1566+AK1652+AK1738+AK1824+AK1910+AK1996+AK2082+AK2168+AK2254+AK2340+AK2426+AK2512+AK2598+AK2684+AK2770+AK2856+AK2942),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL275-(AL362+AL448+AL534+AL620+AL706+AL792+AL878+AL964+AL1050+AL1136+AL1222+AL1308+AL1394+AL1480+AL1566+AL1652+AL1738+AL1824+AL1910+AL1996+AL2082+AL2168+AL2254+AL2340+AL2426+AL2512+AL2598+AL2684+AL2770+AL2856+AL2942),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM275-(AM362+AM448+AM534+AM620+AM706+AM792+AM878+AM964+AM1050+AM1136+AM1222+AM1308+AM1394+AM1480+AM1566+AM1652+AM1738+AM1824+AM1910+AM1996+AM2082+AM2168+AM2254+AM2340+AM2426+AM2512+AM2598+AM2684+AM2770+AM2856+AM2942),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-18.926924664191446}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.19345759585980318}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-44.309615205444601}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH292","v":38},{"$f":"MAX(0,AH292-1)","v":37},{"$f":"MAX(0,AI292-1)","v":36},{"$f":"MAX(0,AJ292-1)","v":35},{"$f":"MAX(0,AK292-1)","v":34},{"$f":"MAX(0,AL292-1)","v":33}]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH293","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH294","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH295","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH296","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH297","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH298","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH299","v":26},25,24,23,22,21]
[{"$f":"ROW()","v":300},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH300","v":0}]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH301","v":38},{"$f":"MAX(0,AH301-1)","v":37},{"$f":"MAX(0,AI301-1)","v":36},{"$f":"MAX(0,AJ301-1)","v":35},{"$f":"MAX(0,AK301-1)","v":34},{"$f":"MAX(0,AL301-1)","v":33}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.6532137879906417,2.6407887988605454,2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,2.3760955067853455,2.3364939150055899,2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,2.1384859561068117,2.0988843643270561,2.0592827725473004,{"$f":"AB352","v":2.0196811807675448},{"$f":"AC352","v":1.9800795889877889},{"$f":"AD352","v":1.932934836869032},{"$f":"AE352","v":1.8857900847502751},{"$f":"AF352","v":1.8386453326315182},{"$f":"PrincipledApproach!AH304","v":1.7915005805127613},{"$f":"AH352","v":1.7443558283940044},{"$f":"AI352","v":1.6972110762752475},{"$f":"AJ352","v":1.6500663241564906},{"$f":"AK352","v":1.6029215720377337},{"$f":"AL352","v":1.5557768199189768}]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.8158744519368568,-3.8805999767075909,-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH305","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,0.93774114467853331,0.91369649994318625,0.88965185520783918,0.86560721047249212,0.84156256573714505,0.81751792100179799,0.79347327626645092,0.76942863153110386,0.74538398679575679,0.72133934206040973,0.64920540785436875,0.57707147364832778,0.50493753944228681,{"$f":"PrincipledApproach!AH306","v":0.43280360523624584},0.36066967103020486,0.28853573682416389,0.21640180261812292,0.14426786841208195,7.2133934206040973E-2]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},9.7422527395192144,9.4009604411968652,9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,5.3357408496877072,5.0143091997714091,4.6928775498551101,4.3714458999388111,4.050014250022512,3.780013300021011,3.51001235001951,3.2400114000180089,2.9700104500165079,2.7000095000150068,2.4300085500135058,2.1600076000120048,1.8900066500105039,{"$f":"PrincipledApproach!AH307","v":1.6200057000090031},1.3500047500075023,1.0800038000060019,0.81000285000450145,0.54000190000300097,0.27000095000150048]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":0},{"$f":"K356","v":0},{"$f":"L356","v":0},{"$f":"M356","v":0},{"$f":"N356","v":0},{"$f":"O356","v":0},{"$f":"P356","v":0},{"$f":"Q356","v":0},{"$f":"R356","v":0},{"$f":"S356","v":0},{"$f":"T356","v":0},{"$f":"U356","v":0},{"$f":"V356","v":0},{"$f":"W356","v":0},{"$f":"X356","v":0},{"$f":"Y356","v":0},{"$f":"Z356","v":0},{"$f":"AA356","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH308","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH309","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH310","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH311","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH312","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H361","v":0},{"$f":"I361","v":0},{"$f":"J361","v":0},{"$f":"K361","v":0},{"$f":"L361","v":0},{"$f":"M361","v":0},{"$f":"N361","v":0},{"$f":"O361","v":0},{"$f":"P361","v":0},{"$f":"Q361","v":0},{"$f":"R361","v":0},{"$f":"S361","v":0},{"$f":"T361","v":0},{"$f":"U361","v":0},{"$f":"V361","v":0},{"$f":"W361","v":0},{"$f":"X361","v":0},{"$f":"Y361","v":0},{"$f":"Z361","v":0},{"$f":"AA361","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH313","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":9.6725304726342269},{"$f":"SUM(K304:K313)","v":9.2540876604110469},{"$f":"SUM(L304:L313)","v":8.8356448481878687},{"$f":"SUM(M304:M313)","v":8.4172020359646886},{"$f":"SUM(N304:N313)","v":7.9987592237415095},{"$f":"SUM(O304:O313)","v":7.6142556437021591},{"$f":"SUM(P304:P313)","v":7.2297520636628096},{"$f":"SUM(Q304:Q313)","v":6.8452484836234593},{"$f":"SUM(R304:R313)","v":6.4607449035841089},{"$f":"SUM(S304:S313)","v":6.0762413235447585},{"$f":"SUM(T304:T313)","v":9.7665142945252015},{"$f":"SUM(U304:U313)","v":8.6099759093718298},{"$f":"SUM(V304:V313)","v":8.2248980229404296},{"$f":"SUM(W304:W313)","v":7.8398201365090276},{"$f":"SUM(X304:X313)","v":7.4547422500776257},{"$f":"SUM(Y304:Y313)","v":7.0696643636462246},{"$f":"SUM(Z304:Z313)","v":6.7360171771296207},{"$f":"SUM(AA304:AA313)","v":6.4023699906130167},{"$f":"SUM(AB304:AB313)","v":6.0687228040964136},5.7350756175798097,5.4014284310632057,5.0121487947369063,4.6228691584106079,4.2335895220843085,{"$f":"SUM(AH304:AH313)","v":3.8443098857580105},{"$f":"SUM(AI304:AI313)","v":3.4550302494317116},3.0657506131054131,2.6764709767791151,2.2871913404528166,1.8979117041265181]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.6532137879906417}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.8158744519368568}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":1.0929383970612276}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":9.7422527395192144}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":9.6725304726342269}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1617","v":0},{"$f":"-Inputs!U1617","v":0},{"$f":"-Inputs!V1617","v":0},{"$f":"-Inputs!W1617","v":0},{"$f":"-Inputs!X1617","v":0},{"$f":"-Inputs!Y1617","v":0},{"$f":"-Inputs!Z1617","v":0},{"$f":"-Inputs!AA1617","v":0},{"$f":"-Inputs!AB1617","v":0},{"$f":"-Inputs!AC1617","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"PrincipledApproach!AH328","v":0},{"$f":"-Inputs!AI1617","v":0},{"$f":"-Inputs!AJ1617","v":0},{"$f":"-Inputs!AK1617","v":0},{"$f":"-Inputs!AL1617","v":0},{"$f":"-Inputs!AM1617","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1618","v":0},{"$f":"-Inputs!U1618","v":0},{"$f":"-Inputs!V1618","v":0},{"$f":"-Inputs!W1618","v":0},{"$f":"-Inputs!X1618","v":0},{"$f":"-Inputs!Y1618","v":0},{"$f":"-Inputs!Z1618","v":0},{"$f":"-Inputs!AA1618","v":0},{"$f":"-Inputs!AB1618","v":0},{"$f":"-Inputs!AC1618","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"PrincipledApproach!AH329","v":0},{"$f":"-Inputs!AI1618","v":0},{"$f":"-Inputs!AJ1618","v":0},{"$f":"-Inputs!AK1618","v":0},{"$f":"-Inputs!AL1618","v":0},{"$f":"-Inputs!AM1618","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1619","v":0},{"$f":"-Inputs!U1619","v":0},{"$f":"-Inputs!V1619","v":0},{"$f":"-Inputs!W1619","v":0},{"$f":"-Inputs!X1619","v":0},{"$f":"-Inputs!Y1619","v":0},{"$f":"-Inputs!Z1619","v":0},{"$f":"-Inputs!AA1619","v":0},{"$f":"-Inputs!AB1619","v":0},{"$f":"-Inputs!AC1619","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"PrincipledApproach!AH330","v":0},{"$f":"-Inputs!AI1619","v":0},{"$f":"-Inputs!AJ1619","v":0},{"$f":"-Inputs!AK1619","v":0},{"$f":"-Inputs!AL1619","v":0},{"$f":"-Inputs!AM1619","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1620","v":-0.77146049872196953},{"$f":"-Inputs!U1620","v":0},{"$f":"-Inputs!V1620","v":0},{"$f":"-Inputs!W1620","v":0},{"$f":"-Inputs!X1620","v":0},{"$f":"-Inputs!Y1620","v":0},{"$f":"-Inputs!Z1620","v":0},{"$f":"-Inputs!AA1620","v":0},{"$f":"-Inputs!AB1620","v":0},{"$f":"-Inputs!AC1620","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"PrincipledApproach!AH331","v":0},{"$f":"-Inputs!AI1620","v":0},{"$f":"-Inputs!AJ1620","v":0},{"$f":"-Inputs!AK1620","v":0},{"$f":"-Inputs!AL1620","v":0},{"$f":"-Inputs!AM1620","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1621","v":0},{"$f":"-Inputs!U1621","v":0},{"$f":"-Inputs!V1621","v":0},{"$f":"-Inputs!W1621","v":0},{"$f":"-Inputs!X1621","v":0},{"$f":"-Inputs!Y1621","v":0},{"$f":"-Inputs!Z1621","v":0},{"$f":"-Inputs!AA1621","v":0},{"$f":"-Inputs!AB1621","v":0},{"$f":"-Inputs!AC1621","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"PrincipledApproach!AH332","v":0},{"$f":"-Inputs!AI1621","v":0},{"$f":"-Inputs!AJ1621","v":0},{"$f":"-Inputs!AK1621","v":0},{"$f":"-Inputs!AL1621","v":0},{"$f":"-Inputs!AM1621","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1622","v":0},{"$f":"-Inputs!U1622","v":0},{"$f":"-Inputs!V1622","v":0},{"$f":"-Inputs!W1622","v":0},{"$f":"-Inputs!X1622","v":0},{"$f":"-Inputs!Y1622","v":0},{"$f":"-Inputs!Z1622","v":0},{"$f":"-Inputs!AA1622","v":0},{"$f":"-Inputs!AB1622","v":0},{"$f":"-Inputs!AC1622","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"PrincipledApproach!AH333","v":0},{"$f":"-Inputs!AI1622","v":0},{"$f":"-Inputs!AJ1622","v":0},{"$f":"-Inputs!AK1622","v":0},{"$f":"-Inputs!AL1622","v":0},{"$f":"-Inputs!AM1622","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1623","v":0},{"$f":"-Inputs!U1623","v":0},{"$f":"-Inputs!V1623","v":0},{"$f":"-Inputs!W1623","v":0},{"$f":"-Inputs!X1623","v":0},{"$f":"-Inputs!Y1623","v":0},{"$f":"-Inputs!Z1623","v":0},{"$f":"-Inputs!AA1623","v":0},{"$f":"-Inputs!AB1623","v":0},{"$f":"-Inputs!AC1623","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"PrincipledApproach!AH334","v":0},{"$f":"-Inputs!AI1623","v":0},{"$f":"-Inputs!AJ1623","v":0},{"$f":"-Inputs!AK1623","v":0},{"$f":"-Inputs!AL1623","v":0},{"$f":"-Inputs!AM1623","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1624","v":0},{"$f":"-Inputs!U1624","v":0},{"$f":"-Inputs!V1624","v":0},{"$f":"-Inputs!W1624","v":0},{"$f":"-Inputs!X1624","v":0},{"$f":"-Inputs!Y1624","v":0},{"$f":"-Inputs!Z1624","v":0},{"$f":"-Inputs!AA1624","v":0},{"$f":"-Inputs!AB1624","v":0},{"$f":"-Inputs!AC1624","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"PrincipledApproach!AH335","v":0},{"$f":"-Inputs!AI1624","v":0},{"$f":"-Inputs!AJ1624","v":0},{"$f":"-Inputs!AK1624","v":0},{"$f":"-Inputs!AL1624","v":0},{"$f":"-Inputs!AM1624","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1625","v":0},{"$f":"-Inputs!U1625","v":0},{"$f":"-Inputs!V1625","v":0},{"$f":"-Inputs!W1625","v":0},{"$f":"-Inputs!X1625","v":0},{"$f":"-Inputs!Y1625","v":0},{"$f":"-Inputs!Z1625","v":0},{"$f":"-Inputs!AA1625","v":0},{"$f":"-Inputs!AB1625","v":0},{"$f":"-Inputs!AC1625","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"PrincipledApproach!AH336","v":0},{"$f":"-Inputs!AI1625","v":0},{"$f":"-Inputs!AJ1625","v":0},{"$f":"-Inputs!AK1625","v":0},{"$f":"-Inputs!AL1625","v":0},{"$f":"-Inputs!AM1625","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1626","v":0},{"$f":"-Inputs!U1626","v":0},{"$f":"-Inputs!V1626","v":0},{"$f":"-Inputs!W1626","v":0},{"$f":"-Inputs!X1626","v":0},{"$f":"-Inputs!Y1626","v":0},{"$f":"-Inputs!Z1626","v":0},{"$f":"-Inputs!AA1626","v":0},{"$f":"-Inputs!AB1626","v":0},{"$f":"-Inputs!AC1626","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"PrincipledApproach!AH337","v":0},{"$f":"-Inputs!AI1626","v":0},{"$f":"-Inputs!AJ1626","v":0},{"$f":"-Inputs!AK1626","v":0},{"$f":"-Inputs!AL1626","v":0},{"$f":"-Inputs!AM1626","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},{"$f":"SUM(J328:J337)","v":0},{"$f":"SUM(K328:K337)","v":0},{"$f":"SUM(L328:L337)","v":0},{"$f":"SUM(M328:M337)","v":0},{"$f":"SUM(N328:N337)","v":0},{"$f":"SUM(O328:O337)","v":0},{"$f":"SUM(P328:P337)","v":0},{"$f":"SUM(Q328:Q337)","v":0},{"$f":"SUM(R328:R337)","v":0},{"$f":"SUM(S328:S337)","v":0},{"$f":"SUM(T328:T337)","v":-0.77146049872196953},{"$f":"SUM(U328:U337)","v":0},{"$f":"SUM(V328:V337)","v":0},{"$f":"SUM(W328:W337)","v":0},{"$f":"SUM(X328:X337)","v":0},{"$f":"SUM(Y328:Y337)","v":0},{"$f":"SUM(Z328:Z337)","v":0},{"$f":"SUM(AA328:AA337)","v":0},{"$f":"SUM(AB328:AB337)","v":0},0,0,0,0,0,{"$f":"SUM(AH328:AH337)","v":0},{"$f":"SUM(AI328:AI337)","v":0},0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1024","v":0},{"$f":"-Inputs!J1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!K1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!L1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!M1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!N1024","v":-3.790305411415202E-2},{"$f":"-Inputs!O1024","v":-3.790305411415202E-2},{"$f":"-Inputs!P1024","v":-3.790305411415202E-2},{"$f":"-Inputs!Q1024","v":-3.790305411415202E-2},{"$f":"-Inputs!R1024","v":-3.790305411415202E-2},{"$f":"-Inputs!S1024","v":-3.790305411415202E-2},{"$f":"-Inputs!T1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!U1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!V1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!W1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!X1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!Y1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!Z1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AA1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AB1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AC1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AD1024","v":-4.7144752118756815E-2},{"$f":"-Inputs!AE1024","v":-4.7144752118756815E-2},{"$f":"-Inputs!AF1024","v":-4.7144752118756815E-2},{"$f":"-Inputs!AG1024","v":-4.7144752118756815E-2},{"$f":"PrincipledApproach!AH340","v":-4.7144752118756815E-2},{"$f":"-IF(AI304<0,AI304,IF(AI292=0,0,MIN((AI304/AI292)*(AI304>0),AI304)))","v":-4.7144752118756877E-2},-4.7144752118756877E-2,-4.714475211875687E-2,-4.714475211875687E-2,-4.714475211875687E-2]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1025","v":0},{"$f":"-Inputs!J1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!K1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!L1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!M1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!N1025","v":0},{"$f":"-Inputs!O1025","v":0},{"$f":"-Inputs!P1025","v":0},{"$f":"-Inputs!Q1025","v":0},{"$f":"-Inputs!R1025","v":0},{"$f":"-Inputs!S1025","v":0},{"$f":"-Inputs!T1025","v":0},{"$f":"-Inputs!U1025","v":0},{"$f":"-Inputs!V1025","v":0},{"$f":"-Inputs!W1025","v":0},{"$f":"-Inputs!X1025","v":0},{"$f":"-Inputs!Y1025","v":0},{"$f":"-Inputs!Z1025","v":0},{"$f":"-Inputs!AA1025","v":0},{"$f":"-Inputs!AB1025","v":0},{"$f":"-Inputs!AC1025","v":0},{"$f":"-Inputs!AD1025","v":0},{"$f":"-Inputs!AE1025","v":0},{"$f":"-Inputs!AF1025","v":0},{"$f":"-Inputs!AG1025","v":0},{"$f":"PrincipledApproach!AH341","v":0},{"$f":"-IF(AI305<0,AI305,IF(AI293=0,0,MIN((AI305/AI293)*(AI305>0),AI305)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1026","v":0},{"$f":"-Inputs!J1026","v":0},{"$f":"-Inputs!K1026","v":0},{"$f":"-Inputs!L1026","v":0},{"$f":"-Inputs!M1026","v":0},{"$f":"-Inputs!N1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!O1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!P1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!Q1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!R1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!S1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!T1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!U1026","v":-2.404464473534702E-2},{"$f":"-Inputs!V1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!W1026","v":-2.404464473534702E-2},{"$f":"-Inputs!X1026","v":-2.404464473534702E-2},{"$f":"-Inputs!Y1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!Z1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AA1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AB1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AC1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AD1026","v":-7.2133934206040959E-2},{"$f":"-Inputs!AE1026","v":-7.2133934206040959E-2},{"$f":"-Inputs!AF1026","v":-7.2133934206040959E-2},{"$f":"-Inputs!AG1026","v":-7.2133934206040959E-2},{"$f":"PrincipledApproach!AH342","v":-7.2133934206040945E-2},{"$f":"-IF(AI306<0,AI306,IF(AI294=0,0,MIN((AI306/AI294)*(AI306>0),AI306)))","v":-7.2133934206040973E-2},-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1027","v":0},{"$f":"-Inputs!J1027","v":-0.34129229832234959},{"$f":"-Inputs!K1027","v":-0.34129229832234959},{"$f":"-Inputs!L1027","v":-0.34129229832234959},{"$f":"-Inputs!M1027","v":-0.34129229832234959},{"$f":"-Inputs!N1027","v":-0.32474175798397376},{"$f":"-Inputs!O1027","v":-0.32474175798397376},{"$f":"-Inputs!P1027","v":-0.32474175798397376},{"$f":"-Inputs!Q1027","v":-0.32474175798397376},{"$f":"-Inputs!R1027","v":-0.32474175798397376},{"$f":"-Inputs!S1027","v":-0.32474175798397376},{"$f":"-Inputs!T1027","v":-0.32143164991629852},{"$f":"-Inputs!U1027","v":-0.32143164991629858},{"$f":"-Inputs!V1027","v":-0.32143164991629858},{"$f":"-Inputs!W1027","v":-0.32143164991629858},{"$f":"-Inputs!X1027","v":-0.32143164991629858},{"$f":"-Inputs!Y1027","v":-0.27000095000150082},{"$f":"-Inputs!Z1027","v":-0.27000095000150082},{"$f":"-Inputs!AA1027","v":-0.27000095000150082},{"$f":"-Inputs!AB1027","v":-0.27000095000150087},{"$f":"-Inputs!AC1027","v":-0.27000095000150087},{"$f":"-Inputs!AD1027","v":-0.27000095000150087},{"$f":"-Inputs!AE1027","v":-0.27000095000150087},{"$f":"-Inputs!AF1027","v":-0.27000095000150087},{"$f":"-Inputs!AG1027","v":-0.27000095000150087},{"$f":"PrincipledApproach!AH343","v":-0.27000095000150087},{"$f":"-IF(AI307<0,AI307,IF(AI295=0,0,MIN((AI307/AI295)*(AI307>0),AI307)))","v":-0.27000095000150048},-0.27000095000150048,-0.27000095000150048,-0.27000095000150048,-0.27000095000150048]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1028","v":0},{"$f":"-Inputs!J1028","v":0},{"$f":"-Inputs!K1028","v":0},{"$f":"-Inputs!L1028","v":0},{"$f":"-Inputs!M1028","v":0},{"$f":"-Inputs!N1028","v":0},{"$f":"-Inputs!O1028","v":0},{"$f":"-Inputs!P1028","v":0},{"$f":"-Inputs!Q1028","v":0},{"$f":"-Inputs!R1028","v":0},{"$f":"-Inputs!S1028","v":0},{"$f":"-Inputs!T1028","v":0},{"$f":"-Inputs!U1028","v":0},{"$f":"-Inputs!V1028","v":0},{"$f":"-Inputs!W1028","v":0},{"$f":"-Inputs!X1028","v":0},{"$f":"-Inputs!Y1028","v":0},{"$f":"-Inputs!Z1028","v":0},{"$f":"-Inputs!AA1028","v":0},{"$f":"-Inputs!AB1028","v":0},{"$f":"-Inputs!AC1028","v":0},{"$f":"-Inputs!AD1028","v":0},{"$f":"-Inputs!AE1028","v":0},{"$f":"-Inputs!AF1028","v":0},{"$f":"-Inputs!AG1028","v":0},{"$f":"PrincipledApproach!AH344","v":0},{"$f":"-IF(AI308<0,AI308,IF(AI296=0,0,MIN((AI308/AI296)*(AI308>0),AI308)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1029","v":0},{"$f":"-Inputs!J1029","v":0},{"$f":"-Inputs!K1029","v":0},{"$f":"-Inputs!L1029","v":0},{"$f":"-Inputs!M1029","v":0},{"$f":"-Inputs!N1029","v":0},{"$f":"-Inputs!O1029","v":0},{"$f":"-Inputs!P1029","v":0},{"$f":"-Inputs!Q1029","v":0},{"$f":"-Inputs!R1029","v":0},{"$f":"-Inputs!S1029","v":0},{"$f":"-Inputs!T1029","v":0},{"$f":"-Inputs!U1029","v":0},{"$f":"-Inputs!V1029","v":0},{"$f":"-Inputs!W1029","v":0},{"$f":"-Inputs!X1029","v":0},{"$f":"-Inputs!Y1029","v":0},{"$f":"-Inputs!Z1029","v":0},{"$f":"-Inputs!AA1029","v":0},{"$f":"-Inputs!AB1029","v":0},{"$f":"-Inputs!AC1029","v":0},{"$f":"-Inputs!AD1029","v":0},{"$f":"-Inputs!AE1029","v":0},{"$f":"-Inputs!AF1029","v":0},{"$f":"-Inputs!AG1029","v":0},{"$f":"PrincipledApproach!AH345","v":0},{"$f":"-IF(AI309<0,AI309,IF(AI297=0,0,MIN((AI309/AI297)*(AI309>0),AI309)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1030","v":0},{"$f":"-Inputs!J1030","v":0},{"$f":"-Inputs!K1030","v":0},{"$f":"-Inputs!L1030","v":0},{"$f":"-Inputs!M1030","v":0},{"$f":"-Inputs!N1030","v":0},{"$f":"-Inputs!O1030","v":0},{"$f":"-Inputs!P1030","v":0},{"$f":"-Inputs!Q1030","v":0},{"$f":"-Inputs!R1030","v":0},{"$f":"-Inputs!S1030","v":0},{"$f":"-Inputs!T1030","v":0},{"$f":"-Inputs!U1030","v":0},{"$f":"-Inputs!V1030","v":0},{"$f":"-Inputs!W1030","v":0},{"$f":"-Inputs!X1030","v":0},{"$f":"-Inputs!Y1030","v":0},{"$f":"-Inputs!Z1030","v":0},{"$f":"-Inputs!AA1030","v":0},{"$f":"-Inputs!AB1030","v":0},{"$f":"-Inputs!AC1030","v":0},{"$f":"-Inputs!AD1030","v":0},{"$f":"-Inputs!AE1030","v":0},{"$f":"-Inputs!AF1030","v":0},{"$f":"-Inputs!AG1030","v":0},{"$f":"PrincipledApproach!AH346","v":0},{"$f":"-IF(AI310<0,AI310,IF(AI298=0,0,MIN((AI310/AI298)*(AI310>0),AI310)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1031","v":0},{"$f":"-Inputs!J1031","v":0},{"$f":"-Inputs!K1031","v":0},{"$f":"-Inputs!L1031","v":0},{"$f":"-Inputs!M1031","v":0},{"$f":"-Inputs!N1031","v":0},{"$f":"-Inputs!O1031","v":0},{"$f":"-Inputs!P1031","v":0},{"$f":"-Inputs!Q1031","v":0},{"$f":"-Inputs!R1031","v":0},{"$f":"-Inputs!S1031","v":0},{"$f":"-Inputs!T1031","v":0},{"$f":"-Inputs!U1031","v":0},{"$f":"-Inputs!V1031","v":0},{"$f":"-Inputs!W1031","v":0},{"$f":"-Inputs!X1031","v":0},{"$f":"-Inputs!Y1031","v":0},{"$f":"-Inputs!Z1031","v":0},{"$f":"-Inputs!AA1031","v":0},{"$f":"-Inputs!AB1031","v":0},{"$f":"-Inputs!AC1031","v":0},{"$f":"-Inputs!AD1031","v":0},{"$f":"-Inputs!AE1031","v":0},{"$f":"-Inputs!AF1031","v":0},{"$f":"-Inputs!AG1031","v":0},{"$f":"PrincipledApproach!AH347","v":0},{"$f":"-IF(AI311<0,AI311,IF(AI299=0,0,MIN((AI311/AI299)*(AI311>0),AI311)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1032","v":0},{"$f":"-Inputs!J1032","v":0},{"$f":"-Inputs!K1032","v":0},{"$f":"-Inputs!L1032","v":0},{"$f":"-Inputs!M1032","v":0},{"$f":"-Inputs!N1032","v":0},{"$f":"-Inputs!O1032","v":0},{"$f":"-Inputs!P1032","v":0},{"$f":"-Inputs!Q1032","v":0},{"$f":"-Inputs!R1032","v":0},{"$f":"-Inputs!S1032","v":0},{"$f":"-Inputs!T1032","v":0},{"$f":"-Inputs!U1032","v":0},{"$f":"-Inputs!V1032","v":0},{"$f":"-Inputs!W1032","v":0},{"$f":"-Inputs!X1032","v":0},{"$f":"-Inputs!Y1032","v":0},{"$f":"-Inputs!Z1032","v":0},{"$f":"-Inputs!AA1032","v":0},{"$f":"-Inputs!AB1032","v":0},{"$f":"-Inputs!AC1032","v":0},{"$f":"-Inputs!AD1032","v":0},{"$f":"-Inputs!AE1032","v":0},{"$f":"-Inputs!AF1032","v":0},{"$f":"-Inputs!AG1032","v":0},{"$f":"PrincipledApproach!AH348","v":0},{"$f":"-IF(AI312<0,AI312,IF(AI300=0,0,MIN((AI312/AI300)*(AI312>0),AI312)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1033","v":0},{"$f":"-Inputs!J1033","v":0},{"$f":"-Inputs!K1033","v":0},{"$f":"-Inputs!L1033","v":0},{"$f":"-Inputs!M1033","v":0},{"$f":"-Inputs!N1033","v":0},{"$f":"-Inputs!O1033","v":0},{"$f":"-Inputs!P1033","v":0},{"$f":"-Inputs!Q1033","v":0},{"$f":"-Inputs!R1033","v":0},{"$f":"-Inputs!S1033","v":0},{"$f":"-Inputs!T1033","v":0},{"$f":"-Inputs!U1033","v":0},{"$f":"-Inputs!V1033","v":0},{"$f":"-Inputs!W1033","v":0},{"$f":"-Inputs!X1033","v":0},{"$f":"-Inputs!Y1033","v":0},{"$f":"-Inputs!Z1033","v":0},{"$f":"-Inputs!AA1033","v":0},{"$f":"-Inputs!AB1033","v":0},{"$f":"-Inputs!AC1033","v":0},{"$f":"-Inputs!AD1033","v":0},{"$f":"-Inputs!AE1033","v":0},{"$f":"-Inputs!AF1033","v":0},{"$f":"-Inputs!AG1033","v":0},{"$f":"PrincipledApproach!AH349","v":0},{"$f":"-IF(AI313<0,AI313,IF(AI301=0,0,MIN((AI313/AI301)*(AI313>0),AI313)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},{"$f":"SUM(J340:J349)","v":-0.41844281222317992},{"$f":"SUM(K340:K349)","v":-0.41844281222317992},{"$f":"SUM(L340:L349)","v":-0.41844281222317992},{"$f":"SUM(M340:M349)","v":-0.41844281222317992},{"$f":"SUM(N340:N349)","v":-0.38450358003935031},{"$f":"SUM(O340:O349)","v":-0.38450358003935031},{"$f":"SUM(P340:P349)","v":-0.38450358003935031},{"$f":"SUM(Q340:Q349)","v":-0.38450358003935031},{"$f":"SUM(R340:R349)","v":-0.38450358003935031},{"$f":"SUM(S340:S349)","v":-0.38450358003935031},{"$f":"SUM(T340:T349)","v":-0.38507788643140128},{"$f":"SUM(U340:U349)","v":-0.38507788643140139},{"$f":"SUM(V340:V349)","v":-0.38507788643140139},{"$f":"SUM(W340:W349)","v":-0.38507788643140139},{"$f":"SUM(X340:X349)","v":-0.38507788643140139},{"$f":"SUM(Y340:Y349)","v":-0.33364718651660363},{"$f":"SUM(Z340:Z349)","v":-0.33364718651660363},{"$f":"SUM(AA340:AA349)","v":-0.33364718651660363},{"$f":"SUM(AB340:AB349)","v":-0.33364718651660363},-0.33364718651660363,-0.38927963632629864,-0.38927963632629864,-0.38927963632629864,-0.38927963632629864,{"$f":"SUM(AH340:AH349)","v":-0.38927963632629864},{"$f":"SUM(AI340:AI349)","v":-0.38927963632629836},-0.38927963632629836,-0.38927963632629836,-0.38927963632629836,-0.38927963632629836]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.6532137879906417},{"$f":"J304+J316+J328+J340","v":2.6407887988605454},2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":2.3760955067853455},{"$f":"T304+T316+T328+T340","v":2.3364939150055899},2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,{"$f":"MAX(Y304+Y316+Y328+Y340,0)","v":2.1384859561068117},2.0988843643270561,2.0592827725473004,2.0196811807675448,{"$f":"AC304+AC316+AC328+AC340","v":1.9800795889877889},1.932934836869032,1.8857900847502751,1.8386453326315182,1.7915005805127613,{"$f":"PrincipledApproach!AH352","v":1.7443558283940044},{"$f":"AI304+AI316+AI328+AI340","v":1.6972110762752475},1.6500663241564906,1.6029215720377337,1.5557768199189768,1.5086320678002199]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.8158744519368568},{"$f":"J305+J317+J329+J341","v":-3.8805999767075909},-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,{"$f":"T305+T317+T329+T341","v":0},0,0,0,0,0,0,0,0,{"$f":"AC305+AC317+AC329+AC341","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH353","v":0},{"$f":"AI305+AI317+AI329+AI341","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":1.0929383970612276},{"$f":"J306+J318+J330+J342","v":1.0929383970612276},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,{"$f":"T306+T318+T330+T342","v":0.93774114467853331},0.91369649994318625,0.88965185520783918,0.86560721047249212,{"$f":"X306+X318+X330+X342","v":0.84156256573714505},0.81751792100179799,0.79347327626645092,0.76942863153110386,0.74538398679575679,{"$f":"AC306+AC318+AC330+AC342","v":0.72133934206040973},0.64920540785436875,0.57707147364832778,0.50493753944228681,0.43280360523624584,{"$f":"PrincipledApproach!AH354","v":0.36066967103020486},{"$f":"AI306+AI318+AI330+AI342","v":0.28853573682416389},0.21640180261812292,0.14426786841208195,7.2133934206040973E-2,0]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":9.7422527395192144},{"$f":"J307+J319+J331+J343","v":9.4009604411968652},9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,{"$f":"T307+T319+T331+T343","v":5.3357408496877072},5.0143091997714091,4.6928775498551101,4.3714458999388111,{"$f":"X307+X319+X331+X343","v":4.050014250022512},3.780013300021011,3.51001235001951,3.2400114000180089,2.9700104500165079,{"$f":"AC307+AC319+AC331+AC343","v":2.7000095000150068},2.4300085500135058,2.1600076000120048,1.8900066500105039,1.6200057000090031,{"$f":"PrincipledApproach!AH355","v":1.3500047500075023},{"$f":"AI307+AI319+AI331+AI343","v":1.0800038000060019},0.81000285000450145,0.54000190000300097,0.27000095000150048,0]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T308+T320+T332+T344","v":0},0,0,0,0,0,{"$f":"Z308+Z320+Z332+Z344","v":0},0,0,{"$f":"AC308+AC320+AC332+AC344","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH356","v":0},{"$f":"AI308+AI320+AI332+AI344","v":0},0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T309+T321+T333+T345","v":0},0,0,0,0,0,{"$f":"Z309+Z321+Z333+Z345","v":0},0,0,{"$f":"AC309+AC321+AC333+AC345","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH357","v":0},{"$f":"AI309+AI321+AI333+AI345","v":0},0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T310+T322+T334+T346","v":0},0,0,0,0,0,{"$f":"Z310+Z322+Z334+Z346","v":0},0,0,{"$f":"AC310+AC322+AC334+AC346","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH358","v":0},{"$f":"AI310+AI322+AI334+AI346","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC311+AC323+AC335+AC347","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH359","v":0},{"$f":"AI311+AI323+AI335+AI347","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},{"$f":"J312+J324+J336+J348","v":0},0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"MAX(Y312+Y324+Y336+Y348,0)","v":0},0,0,0,{"$f":"AC312+AC324+AC336+AC348","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH360","v":0},{"$f":"AI312+AI324+AI336+AI348","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},{"$f":"J313+J325+J337+J349","v":0},0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},{"$f":"T313+T325+T337+T349","v":0},0,0,0,0,{"$f":"MAX(Y313+Y325+Y337+Y349,0)","v":0},0,0,0,{"$f":"AC313+AC325+AC337+AC349","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH361","v":0},{"$f":"AI313+AI325+AI337+AI349","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":9.6725304726342269},{"$f":"SUM(J352:J361)","v":9.2540876604110469},{"$f":"SUM(K352:K361)","v":8.8356448481878687},{"$f":"SUM(L352:L361)","v":8.4172020359646886},{"$f":"SUM(M352:M361)","v":7.9987592237415095},{"$f":"SUM(N352:N361)","v":7.6142556437021591},{"$f":"SUM(O352:O361)","v":7.2297520636628096},{"$f":"SUM(P352:P361)","v":6.8452484836234593},{"$f":"SUM(Q352:Q361)","v":6.4607449035841089},{"$f":"SUM(R352:R361)","v":6.0762413235447585},{"$f":"SUM(S352:S361)","v":9.7665142945252015},{"$f":"SUM(T352:T361)","v":8.6099759093718298},{"$f":"SUM(U352:U361)","v":8.2248980229404296},{"$f":"SUM(V352:V361)","v":7.8398201365090276},{"$f":"SUM(W352:W361)","v":7.4547422500776257},{"$f":"SUM(X352:X361)","v":7.0696643636462246},6.7360171771296207,{"$f":"SUM(Z352:Z361)","v":6.4023699906130167},{"$f":"SUM(AA352:AA361)","v":6.0687228040964136},{"$f":"SUM(AB352:AB361)","v":5.7350756175798097},5.4014284310632057,5.0121487947369063,4.6228691584106079,4.2335895220843085,3.8443098857580105,{"$f":"SUM(AH352:AH361)","v":3.4550302494317116},{"$f":"SUM(AI352:AI361)","v":3.0657506131054131},2.6764709767791151,2.2871913404528166,1.8979117041265181,1.5086320678002199]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0747765510197924]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0}]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0}]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-4.0747765510197924}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH378","v":38},{"$f":"MAX(0,AH378-1)","v":37},{"$f":"MAX(0,AI378-1)","v":36},{"$f":"MAX(0,AJ378-1)","v":35},{"$f":"MAX(0,AK378-1)","v":34},{"$f":"MAX(0,AL378-1)","v":33}]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH379","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH380","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH381","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH382","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH383","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH384","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH385","v":27},26,25,24,23,22]
[{"$f":"ROW()","v":386},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH386","v":0}]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH387","v":38},{"$f":"MAX(0,AH387-1)","v":37},{"$f":"MAX(0,AI387-1)","v":36},{"$f":"MAX(0,AJ387-1)","v":35},{"$f":"MAX(0,AK387-1)","v":34},{"$f":"MAX(0,AL387-1)","v":33}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},{"$f":"J438","v":5.5794926826108635E-2},{"$f":"K438","v":4.7704236229766883E-2},3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,2.674043273770265E-2,2.6302064987904248E-2,2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,2.4110226238912236E-2,2.3671858489113833E-2,2.3233490739315431E-2,{"$f":"AB438","v":2.2795122989517028E-2},{"$f":"AC438","v":2.2356755239718626E-2},{"$f":"AD438","v":2.1824451543534851E-2},{"$f":"AE438","v":2.1292147847351076E-2},{"$f":"AF438","v":2.07598441511673E-2},{"$f":"PrincipledApproach!AH390","v":2.0227540454983525E-2},{"$f":"AH438","v":1.969523675879975E-2},{"$f":"AI438","v":1.9162933062615971E-2},{"$f":"AJ438","v":1.8630629366432193E-2},{"$f":"AK438","v":1.8098325670248418E-2},{"$f":"AL438","v":1.7566021974064639E-2}]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,0,2.4600725618919737,{"$f":"K439","v":2.1667850277745853},1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.5049618662283886,1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,1.1287213996712913,1.0534733063598718,0.97822521304845245,0.9029771197370331,0.82772902642561375,0.75248093311419428,0.67723283980277482,0.60198474649135536,{"$f":"PrincipledApproach!AH391","v":0.5267366531799359},0.45148855986851644,0.37624046655709703,0.30099237324567762,0.22574427993425822,0.15049618662283881]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,0,1.0004104627319463,{"$f":"K440","v":0.99838779008286094},0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,0.85296896512864029,0.83164474100042429,0.8103205168722083,0.7889962927439923,0.7676720686157763,0.74634784448756031,0.72502362035934431,0.70369939623112832,0.68237517210291232,0.66105094797469632,0.60095540724972385,0.54085986652475138,0.4807643257997789,{"$f":"PrincipledApproach!AH392","v":0.42066878507480643},0.36057324434983395,0.30047770362486165,0.24038216289988931,0.18028662217491698,0.12019108144994464]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,0,2.5410712824792387,{"$f":"K441","v":2.2015993895410659},1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,0.96208844274627914,0.91378171192871371,0.8654749811111484,0.81716825029358309,0.76886151947601777,0.7208076745087667,0.67275382954151564,0.62469998457426457,0.5766461396070135,0.52859229463976243,0.4805384496725113,0.43248460470526018,0.38443075973800905,{"$f":"PrincipledApproach!AH393","v":0.33637691477075793},0.2883230698035068,0.24026922483625568,0.19221537986900455,0.14416153490175343,9.6107689934502277E-2]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,{"$f":"K442","v":0},{"$f":"L442","v":0},{"$f":"M442","v":0},{"$f":"N442","v":0},{"$f":"O442","v":0},{"$f":"P442","v":0},{"$f":"Q442","v":0},{"$f":"R442","v":0},{"$f":"S442","v":0},{"$f":"T442","v":0},{"$f":"U442","v":0},{"$f":"V442","v":0},{"$f":"W442","v":0},{"$f":"X442","v":0},{"$f":"Y442","v":0},{"$f":"Z442","v":0},{"$f":"AA442","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH394","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH395","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH396","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,0,0,{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH397","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,0,0,{"$f":"K446","v":0},0,0,0,0,0,0,0,{"$f":"S446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH398","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,{"$f":"K447","v":0},{"$f":"L447","v":0},{"$f":"M447","v":0},{"$f":"N447","v":0},{"$f":"O447","v":0},{"$f":"P447","v":0},{"$f":"Q447","v":0},{"$f":"R447","v":0},{"$f":"S447","v":0},{"$f":"T447","v":0},{"$f":"U447","v":0},{"$f":"V447","v":0},{"$f":"W447","v":0},{"$f":"X447","v":0},{"$f":"Y447","v":0},{"$f":"Z447","v":0},{"$f":"AA447","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH399","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":6.0573492339292674},{"$f":"SUM(L390:L399)","v":5.4144764436282795},{"$f":"SUM(M390:M399)","v":4.7716036533272908},{"$f":"SUM(N390:N399)","v":4.128730863026302},{"$f":"SUM(O390:O399)","v":4.0232232073057919},{"$f":"SUM(P390:P399)","v":3.9177155515852813},{"$f":"SUM(Q390:Q399)","v":3.8122078958647707},{"$f":"SUM(R390:R399)","v":3.7067002401442606},{"$f":"SUM(S390:S399)","v":3.6011925844237505},{"$f":"SUM(T390:T399)","v":3.4956849287032399},{"$f":"SUM(U390:U399)","v":3.3463213390912125},{"$f":"SUM(V390:V399)","v":3.2010039230842127},{"$f":"SUM(W390:W399)","v":3.0556865070772137},{"$f":"SUM(X390:X399)","v":2.9103690910702147},{"$f":"SUM(Y390:Y399)","v":2.7650516750632157},{"$f":"SUM(Z390:Z399)","v":2.6199871449065308},{"$f":"SUM(AA390:AA399)","v":2.4749226147498455},{"$f":"SUM(AB390:AB399)","v":2.3298580845931607},{"$f":"SUM(AC390:AC399)","v":2.1847935544364763},2.039729024279791,1.8557992415799642,1.6718694588801375,1.4879396761803105,{"$f":"SUM(AH390:AH399)","v":1.3040098934804838},{"$f":"SUM(AI390:AI399)","v":1.1200801107806571},0.93615032808083032,0.75222054538100358,0.56829076268117706,0.38436097998135033]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":5.5794926826108635E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.4600725618919737}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":1.0004104627319463}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.5410712824792387}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":6.0573492339292674}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1629","v":0},{"$f":"-Inputs!U1629","v":0},{"$f":"-Inputs!V1629","v":0},{"$f":"-Inputs!W1629","v":0},{"$f":"-Inputs!X1629","v":0},{"$f":"-Inputs!Y1629","v":0},{"$f":"-Inputs!Z1629","v":0},{"$f":"-Inputs!AA1629","v":0},{"$f":"-Inputs!AB1629","v":0},{"$f":"-Inputs!AC1629","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"PrincipledApproach!AH414","v":0},{"$f":"-Inputs!AI1629","v":0},{"$f":"-Inputs!AJ1629","v":0},{"$f":"-Inputs!AK1629","v":0},{"$f":"-Inputs!AL1629","v":0},{"$f":"-Inputs!AM1629","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1630","v":0},{"$f":"-Inputs!U1630","v":0},{"$f":"-Inputs!V1630","v":0},{"$f":"-Inputs!W1630","v":0},{"$f":"-Inputs!X1630","v":0},{"$f":"-Inputs!Y1630","v":0},{"$f":"-Inputs!Z1630","v":0},{"$f":"-Inputs!AA1630","v":0},{"$f":"-Inputs!AB1630","v":0},{"$f":"-Inputs!AC1630","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"PrincipledApproach!AH415","v":0},{"$f":"-Inputs!AI1630","v":0},{"$f":"-Inputs!AJ1630","v":0},{"$f":"-Inputs!AK1630","v":0},{"$f":"-Inputs!AL1630","v":0},{"$f":"-Inputs!AM1630","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1631","v":0},{"$f":"-Inputs!U1631","v":0},{"$f":"-Inputs!V1631","v":0},{"$f":"-Inputs!W1631","v":0},{"$f":"-Inputs!X1631","v":0},{"$f":"-Inputs!Y1631","v":0},{"$f":"-Inputs!Z1631","v":0},{"$f":"-Inputs!AA1631","v":0},{"$f":"-Inputs!AB1631","v":0},{"$f":"-Inputs!AC1631","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"PrincipledApproach!AH416","v":0},{"$f":"-Inputs!AI1631","v":0},{"$f":"-Inputs!AJ1631","v":0},{"$f":"-Inputs!AK1631","v":0},{"$f":"-Inputs!AL1631","v":0},{"$f":"-Inputs!AM1631","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1632","v":-4.0461736050284251E-3},{"$f":"-Inputs!U1632","v":0},{"$f":"-Inputs!V1632","v":0},{"$f":"-Inputs!W1632","v":0},{"$f":"-Inputs!X1632","v":0},{"$f":"-Inputs!Y1632","v":0},{"$f":"-Inputs!Z1632","v":0},{"$f":"-Inputs!AA1632","v":0},{"$f":"-Inputs!AB1632","v":0},{"$f":"-Inputs!AC1632","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"PrincipledApproach!AH417","v":0},{"$f":"-Inputs!AI1632","v":0},{"$f":"-Inputs!AJ1632","v":0},{"$f":"-Inputs!AK1632","v":0},{"$f":"-Inputs!AL1632","v":0},{"$f":"-Inputs!AM1632","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1633","v":0},{"$f":"-Inputs!U1633","v":0},{"$f":"-Inputs!V1633","v":0},{"$f":"-Inputs!W1633","v":0},{"$f":"-Inputs!X1633","v":0},{"$f":"-Inputs!Y1633","v":0},{"$f":"-Inputs!Z1633","v":0},{"$f":"-Inputs!AA1633","v":0},{"$f":"-Inputs!AB1633","v":0},{"$f":"-Inputs!AC1633","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"PrincipledApproach!AH418","v":0},{"$f":"-Inputs!AI1633","v":0},{"$f":"-Inputs!AJ1633","v":0},{"$f":"-Inputs!AK1633","v":0},{"$f":"-Inputs!AL1633","v":0},{"$f":"-Inputs!AM1633","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1634","v":0},{"$f":"-Inputs!U1634","v":0},{"$f":"-Inputs!V1634","v":0},{"$f":"-Inputs!W1634","v":0},{"$f":"-Inputs!X1634","v":0},{"$f":"-Inputs!Y1634","v":0},{"$f":"-Inputs!Z1634","v":0},{"$f":"-Inputs!AA1634","v":0},{"$f":"-Inputs!AB1634","v":0},{"$f":"-Inputs!AC1634","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"PrincipledApproach!AH419","v":0},{"$f":"-Inputs!AI1634","v":0},{"$f":"-Inputs!AJ1634","v":0},{"$f":"-Inputs!AK1634","v":0},{"$f":"-Inputs!AL1634","v":0},{"$f":"-Inputs!AM1634","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1635","v":0},{"$f":"-Inputs!U1635","v":0},{"$f":"-Inputs!V1635","v":0},{"$f":"-Inputs!W1635","v":0},{"$f":"-Inputs!X1635","v":0},{"$f":"-Inputs!Y1635","v":0},{"$f":"-Inputs!Z1635","v":0},{"$f":"-Inputs!AA1635","v":0},{"$f":"-Inputs!AB1635","v":0},{"$f":"-Inputs!AC1635","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"PrincipledApproach!AH420","v":0},{"$f":"-Inputs!AI1635","v":0},{"$f":"-Inputs!AJ1635","v":0},{"$f":"-Inputs!AK1635","v":0},{"$f":"-Inputs!AL1635","v":0},{"$f":"-Inputs!AM1635","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1636","v":0},{"$f":"-Inputs!U1636","v":0},{"$f":"-Inputs!V1636","v":0},{"$f":"-Inputs!W1636","v":0},{"$f":"-Inputs!X1636","v":0},{"$f":"-Inputs!Y1636","v":0},{"$f":"-Inputs!Z1636","v":0},{"$f":"-Inputs!AA1636","v":0},{"$f":"-Inputs!AB1636","v":0},{"$f":"-Inputs!AC1636","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"PrincipledApproach!AH421","v":0},{"$f":"-Inputs!AI1636","v":0},{"$f":"-Inputs!AJ1636","v":0},{"$f":"-Inputs!AK1636","v":0},{"$f":"-Inputs!AL1636","v":0},{"$f":"-Inputs!AM1636","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1637","v":0},{"$f":"-Inputs!U1637","v":0},{"$f":"-Inputs!V1637","v":0},{"$f":"-Inputs!W1637","v":0},{"$f":"-Inputs!X1637","v":0},{"$f":"-Inputs!Y1637","v":0},{"$f":"-Inputs!Z1637","v":0},{"$f":"-Inputs!AA1637","v":0},{"$f":"-Inputs!AB1637","v":0},{"$f":"-Inputs!AC1637","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"PrincipledApproach!AH422","v":0},{"$f":"-Inputs!AI1637","v":0},{"$f":"-Inputs!AJ1637","v":0},{"$f":"-Inputs!AK1637","v":0},{"$f":"-Inputs!AL1637","v":0},{"$f":"-Inputs!AM1637","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1638","v":0},{"$f":"-Inputs!U1638","v":0},{"$f":"-Inputs!V1638","v":0},{"$f":"-Inputs!W1638","v":0},{"$f":"-Inputs!X1638","v":0},{"$f":"-Inputs!Y1638","v":0},{"$f":"-Inputs!Z1638","v":0},{"$f":"-Inputs!AA1638","v":0},{"$f":"-Inputs!AB1638","v":0},{"$f":"-Inputs!AC1638","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"PrincipledApproach!AH423","v":0},{"$f":"-Inputs!AI1638","v":0},{"$f":"-Inputs!AJ1638","v":0},{"$f":"-Inputs!AK1638","v":0},{"$f":"-Inputs!AL1638","v":0},{"$f":"-Inputs!AM1638","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-4.0461736050284251E-3},{"$f":"SUM(U414:U423)","v":0},{"$f":"SUM(V414:V423)","v":0},{"$f":"SUM(W414:W423)","v":0},{"$f":"SUM(X414:X423)","v":0},{"$f":"SUM(Y414:Y423)","v":0},{"$f":"SUM(Z414:Z423)","v":0},{"$f":"SUM(AA414:AA423)","v":0},{"$f":"SUM(AB414:AB423)","v":0},{"$f":"SUM(AC414:AC423)","v":0},0,0,0,0,{"$f":"SUM(AH414:AH423)","v":0},{"$f":"SUM(AI414:AI423)","v":0},0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!L1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!M1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!N1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!O1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!P1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!Q1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!R1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!S1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!T1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!U1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!V1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!W1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!X1036","v":-4.3836774979840343E-4},{"$f":"-Inputs!Y1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!Z1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AA1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AB1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AC1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AD1036","v":-5.3230369618377548E-4},{"$f":"-Inputs!AE1036","v":-5.3230369618377559E-4},{"$f":"-Inputs!AF1036","v":-5.3230369618377559E-4},{"$f":"-Inputs!AG1036","v":-5.323036961837757E-4},{"$f":"PrincipledApproach!AH426","v":-5.323036961837757E-4},{"$f":"-IF(AI390<0,AI390,IF(AI378=0,0,MIN((AI390/AI378)*(AI390>0),AI390)))","v":-5.32303696183777E-4},-5.32303696183777E-4,-5.3230369618377689E-4,-5.32303696183777E-4,-5.3230369618377689E-4]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K1037","v":-0.29328753411738862},{"$f":"-Inputs!L1037","v":-0.29328753411738862},{"$f":"-Inputs!M1037","v":-0.29328753411738862},{"$f":"-Inputs!N1037","v":0},{"$f":"-Inputs!O1037","v":0},{"$f":"-Inputs!P1037","v":0},{"$f":"-Inputs!Q1037","v":0},{"$f":"-Inputs!R1037","v":0},{"$f":"-Inputs!S1037","v":0},{"$f":"-Inputs!T1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!U1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!V1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!W1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!X1037","v":-7.5248093311419378E-2},{"$f":"-Inputs!Y1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!Z1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AA1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AB1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AC1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AD1037","v":-7.5248093311419448E-2},{"$f":"-Inputs!AE1037","v":-7.5248093311419448E-2},{"$f":"-Inputs!AF1037","v":-7.5248093311419434E-2},{"$f":"-Inputs!AG1037","v":-7.5248093311419434E-2},{"$f":"PrincipledApproach!AH427","v":-7.5248093311419434E-2},{"$f":"-IF(AI391<0,AI391,IF(AI379=0,0,MIN((AI391/AI379)*(AI391>0),AI391)))","v":-7.5248093311419406E-2},-7.5248093311419406E-2,-7.5248093311419406E-2,-7.5248093311419406E-2,-7.5248093311419406E-2]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!L1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!O1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!P1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!Q1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!R1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!S1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!T1038","v":-2.1324224128215996E-2},{"$f":"-Inputs!U1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!V1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!W1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!X1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!Y1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!Z1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AA1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AB1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AC1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AD1038","v":-6.0095540724972481E-2},{"$f":"-Inputs!AE1038","v":-6.0095540724972474E-2},{"$f":"-Inputs!AF1038","v":-6.0095540724972474E-2},{"$f":"-Inputs!AG1038","v":-6.0095540724972474E-2},{"$f":"PrincipledApproach!AH428","v":-6.0095540724972474E-2},{"$f":"-IF(AI392<0,AI392,IF(AI380=0,0,MIN((AI392/AI380)*(AI392>0),AI392)))","v":-6.0095540724972328E-2},-6.0095540724972328E-2,-6.0095540724972328E-2,-6.0095540724972328E-2,-6.0095540724972321E-2]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1039","v":-0.33947189293817265},{"$f":"-Inputs!L1039","v":-0.33947189293817265},{"$f":"-Inputs!M1039","v":-0.33947189293817265},{"$f":"-Inputs!N1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!O1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!P1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!Q1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!R1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!S1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!T1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!U1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!V1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!W1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!X1039","v":-4.8306730817565355E-2},{"$f":"-Inputs!Y1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!Z1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AA1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AB1039","v":-4.8053844967251076E-2},{"$f":"-Inputs!AC1039","v":-4.8053844967251076E-2},{"$f":"-Inputs!AD1039","v":-4.8053844967251104E-2},{"$f":"-Inputs!AE1039","v":-4.8053844967251104E-2},{"$f":"-Inputs!AF1039","v":-4.8053844967251111E-2},{"$f":"-Inputs!AG1039","v":-4.8053844967251111E-2},{"$f":"PrincipledApproach!AH429","v":-4.8053844967251125E-2},{"$f":"-IF(AI393<0,AI393,IF(AI381=0,0,MIN((AI393/AI381)*(AI393>0),AI393)))","v":-4.8053844967251132E-2},-4.8053844967251139E-2,-4.8053844967251139E-2,-4.8053844967251146E-2,-4.8053844967251139E-2]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K1040","v":0},{"$f":"-Inputs!L1040","v":0},{"$f":"-Inputs!M1040","v":0},{"$f":"-Inputs!N1040","v":0},{"$f":"-Inputs!O1040","v":0},{"$f":"-Inputs!P1040","v":0},{"$f":"-Inputs!Q1040","v":0},{"$f":"-Inputs!R1040","v":0},{"$f":"-Inputs!S1040","v":0},{"$f":"-Inputs!T1040","v":0},{"$f":"-Inputs!U1040","v":0},{"$f":"-Inputs!V1040","v":0},{"$f":"-Inputs!W1040","v":0},{"$f":"-Inputs!X1040","v":0},{"$f":"-Inputs!Y1040","v":0},{"$f":"-Inputs!Z1040","v":0},{"$f":"-Inputs!AA1040","v":0},{"$f":"-Inputs!AB1040","v":0},{"$f":"-Inputs!AC1040","v":0},{"$f":"-Inputs!AD1040","v":0},{"$f":"-Inputs!AE1040","v":0},{"$f":"-Inputs!AF1040","v":0},{"$f":"-Inputs!AG1040","v":0},{"$f":"PrincipledApproach!AH430","v":0},{"$f":"-IF(AI394<0,AI394,IF(AI382=0,0,MIN((AI394/AI382)*(AI394>0),AI394)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K1041","v":0},{"$f":"-Inputs!L1041","v":0},{"$f":"-Inputs!M1041","v":0},{"$f":"-Inputs!N1041","v":0},{"$f":"-Inputs!O1041","v":0},{"$f":"-Inputs!P1041","v":0},{"$f":"-Inputs!Q1041","v":0},{"$f":"-Inputs!R1041","v":0},{"$f":"-Inputs!S1041","v":0},{"$f":"-Inputs!T1041","v":0},{"$f":"-Inputs!U1041","v":0},{"$f":"-Inputs!V1041","v":0},{"$f":"-Inputs!W1041","v":0},{"$f":"-Inputs!X1041","v":0},{"$f":"-Inputs!Y1041","v":0},{"$f":"-Inputs!Z1041","v":0},{"$f":"-Inputs!AA1041","v":0},{"$f":"-Inputs!AB1041","v":0},{"$f":"-Inputs!AC1041","v":0},{"$f":"-Inputs!AD1041","v":0},{"$f":"-Inputs!AE1041","v":0},{"$f":"-Inputs!AF1041","v":0},{"$f":"-Inputs!AG1041","v":0},{"$f":"PrincipledApproach!AH431","v":0},{"$f":"-IF(AI395<0,AI395,IF(AI383=0,0,MIN((AI395/AI383)*(AI395>0),AI395)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K1042","v":0},{"$f":"-Inputs!L1042","v":0},{"$f":"-Inputs!M1042","v":0},{"$f":"-Inputs!N1042","v":0},{"$f":"-Inputs!O1042","v":0},{"$f":"-Inputs!P1042","v":0},{"$f":"-Inputs!Q1042","v":0},{"$f":"-Inputs!R1042","v":0},{"$f":"-Inputs!S1042","v":0},{"$f":"-Inputs!T1042","v":0},{"$f":"-Inputs!U1042","v":0},{"$f":"-Inputs!V1042","v":0},{"$f":"-Inputs!W1042","v":0},{"$f":"-Inputs!X1042","v":0},{"$f":"-Inputs!Y1042","v":0},{"$f":"-Inputs!Z1042","v":0},{"$f":"-Inputs!AA1042","v":0},{"$f":"-Inputs!AB1042","v":0},{"$f":"-Inputs!AC1042","v":0},{"$f":"-Inputs!AD1042","v":0},{"$f":"-Inputs!AE1042","v":0},{"$f":"-Inputs!AF1042","v":0},{"$f":"-Inputs!AG1042","v":0},{"$f":"PrincipledApproach!AH432","v":0},{"$f":"-IF(AI396<0,AI396,IF(AI384=0,0,MIN((AI396/AI384)*(AI396>0),AI396)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K1043","v":0},{"$f":"-Inputs!L1043","v":0},{"$f":"-Inputs!M1043","v":0},{"$f":"-Inputs!N1043","v":0},{"$f":"-Inputs!O1043","v":0},{"$f":"-Inputs!P1043","v":0},{"$f":"-Inputs!Q1043","v":0},{"$f":"-Inputs!R1043","v":0},{"$f":"-Inputs!S1043","v":0},{"$f":"-Inputs!T1043","v":0},{"$f":"-Inputs!U1043","v":0},{"$f":"-Inputs!V1043","v":0},{"$f":"-Inputs!W1043","v":0},{"$f":"-Inputs!X1043","v":0},{"$f":"-Inputs!Y1043","v":0},{"$f":"-Inputs!Z1043","v":0},{"$f":"-Inputs!AA1043","v":0},{"$f":"-Inputs!AB1043","v":0},{"$f":"-Inputs!AC1043","v":0},{"$f":"-Inputs!AD1043","v":0},{"$f":"-Inputs!AE1043","v":0},{"$f":"-Inputs!AF1043","v":0},{"$f":"-Inputs!AG1043","v":0},{"$f":"PrincipledApproach!AH433","v":0},{"$f":"-IF(AI397<0,AI397,IF(AI385=0,0,MIN((AI397/AI385)*(AI397>0),AI397)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1044","v":0},{"$f":"-Inputs!L1044","v":0},{"$f":"-Inputs!M1044","v":0},{"$f":"-Inputs!N1044","v":0},{"$f":"-Inputs!O1044","v":0},{"$f":"-Inputs!P1044","v":0},{"$f":"-Inputs!Q1044","v":0},{"$f":"-Inputs!R1044","v":0},{"$f":"-Inputs!S1044","v":0},{"$f":"-Inputs!T1044","v":0},{"$f":"-Inputs!U1044","v":0},{"$f":"-Inputs!V1044","v":0},{"$f":"-Inputs!W1044","v":0},{"$f":"-Inputs!X1044","v":0},{"$f":"-Inputs!Y1044","v":0},{"$f":"-Inputs!Z1044","v":0},{"$f":"-Inputs!AA1044","v":0},{"$f":"-Inputs!AB1044","v":0},{"$f":"-Inputs!AC1044","v":0},{"$f":"-Inputs!AD1044","v":0},{"$f":"-Inputs!AE1044","v":0},{"$f":"-Inputs!AF1044","v":0},{"$f":"-Inputs!AG1044","v":0},{"$f":"PrincipledApproach!AH434","v":0},{"$f":"-IF(AI398<0,AI398,IF(AI386=0,0,MIN((AI398/AI386)*(AI398>0),AI398)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K1045","v":0},{"$f":"-Inputs!L1045","v":0},{"$f":"-Inputs!M1045","v":0},{"$f":"-Inputs!N1045","v":0},{"$f":"-Inputs!O1045","v":0},{"$f":"-Inputs!P1045","v":0},{"$f":"-Inputs!Q1045","v":0},{"$f":"-Inputs!R1045","v":0},{"$f":"-Inputs!S1045","v":0},{"$f":"-Inputs!T1045","v":0},{"$f":"-Inputs!U1045","v":0},{"$f":"-Inputs!V1045","v":0},{"$f":"-Inputs!W1045","v":0},{"$f":"-Inputs!X1045","v":0},{"$f":"-Inputs!Y1045","v":0},{"$f":"-Inputs!Z1045","v":0},{"$f":"-Inputs!AA1045","v":0},{"$f":"-Inputs!AB1045","v":0},{"$f":"-Inputs!AC1045","v":0},{"$f":"-Inputs!AD1045","v":0},{"$f":"-Inputs!AE1045","v":0},{"$f":"-Inputs!AF1045","v":0},{"$f":"-Inputs!AG1045","v":0},{"$f":"PrincipledApproach!AH435","v":0},{"$f":"-IF(AI399<0,AI399,IF(AI387=0,0,MIN((AI399/AI387)*(AI399>0),AI399)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.64287279030098854},{"$f":"SUM(L426:L435)","v":-0.64287279030098854},{"$f":"SUM(M426:M435)","v":-0.64287279030098854},{"$f":"SUM(N426:N435)","v":-0.10550765572051032},{"$f":"SUM(O426:O435)","v":-0.10550765572051032},{"$f":"SUM(P426:P435)","v":-0.10550765572051032},{"$f":"SUM(Q426:Q435)","v":-0.10550765572051032},{"$f":"SUM(R426:R435)","v":-0.10550765572051032},{"$f":"SUM(S426:S435)","v":-0.10550765572051032},{"$f":"SUM(T426:T435)","v":-0.14531741600699916},{"$f":"SUM(U426:U435)","v":-0.14531741600699916},{"$f":"SUM(V426:V435)","v":-0.14531741600699916},{"$f":"SUM(W426:W435)","v":-0.14531741600699916},{"$f":"SUM(X426:X435)","v":-0.14531741600699913},{"$f":"SUM(Y426:Y435)","v":-0.14506453015668488},{"$f":"SUM(Z426:Z435)","v":-0.14506453015668488},{"$f":"SUM(AA426:AA435)","v":-0.14506453015668488},{"$f":"SUM(AB426:AB435)","v":-0.14506453015668488},-0.14506453015668488,-0.18392978269982679,-0.18392978269982679,-0.18392978269982679,-0.18392978269982679,{"$f":"SUM(AH426:AH435)","v":-0.18392978269982679},{"$f":"SUM(AI426:AI435)","v":-0.18392978269982663},-0.18392978269982663,-0.18392978269982663,-0.18392978269982665,-0.18392978269982663]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":5.5794926826108635E-2},4.7704236229766883E-2,3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.674043273770265E-2},{"$f":"T390+T402+T414+T426","v":2.6302064987904248E-2},2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,{"$f":"MAX(Y390+Y402+Y414+Y426,0)","v":2.4110226238912236E-2},2.3671858489113833E-2,2.3233490739315431E-2,2.2795122989517028E-2,{"$f":"AC390+AC402+AC414+AC426","v":2.2356755239718626E-2},2.1824451543534851E-2,2.1292147847351076E-2,2.07598441511673E-2,2.0227540454983525E-2,{"$f":"PrincipledApproach!AH438","v":1.969523675879975E-2},{"$f":"AI390+AI402+AI414+AI426","v":1.9162933062615971E-2},1.8630629366432193E-2,1.8098325670248418E-2,1.7566021974064639E-2,1.703371827788086E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.4600725618919737},2.1667850277745853,1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,{"$f":"T391+T403+T415+T427","v":1.5049618662283886},1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,1.1287213996712913,1.0534733063598718,0.97822521304845245,0.9029771197370331,{"$f":"AC391+AC403+AC415+AC427","v":0.82772902642561375},0.75248093311419428,0.67723283980277482,0.60198474649135536,0.5267366531799359,{"$f":"PrincipledApproach!AH439","v":0.45148855986851644},{"$f":"AI391+AI403+AI415+AI427","v":0.37624046655709703},0.30099237324567762,0.22574427993425822,0.15049618662283881,7.5248093311419406E-2]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":1.0004104627319463},0.99838779008286094,0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,{"$f":"T392+T404+T416+T428","v":0.85296896512864029},0.83164474100042429,0.8103205168722083,0.7889962927439923,{"$f":"X392+X404+X416+X428","v":0.7676720686157763},0.74634784448756031,0.72502362035934431,0.70369939623112832,0.68237517210291232,{"$f":"AC392+AC404+AC416+AC428","v":0.66105094797469632},0.60095540724972385,0.54085986652475138,0.4807643257997789,0.42066878507480643,{"$f":"PrincipledApproach!AH440","v":0.36057324434983395},{"$f":"AI392+AI404+AI416+AI428","v":0.30047770362486165},0.24038216289988931,0.18028662217491698,0.12019108144994464,6.0095540724972321E-2]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.5410712824792387},2.2015993895410659,1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,{"$f":"T393+T405+T417+T429","v":0.96208844274627914},0.91378171192871371,0.8654749811111484,0.81716825029358309,{"$f":"X393+X405+X417+X429","v":0.76886151947601777},0.7208076745087667,0.67275382954151564,0.62469998457426457,0.5766461396070135,{"$f":"AC393+AC405+AC417+AC429","v":0.52859229463976243},0.4805384496725113,0.43248460470526018,0.38443075973800905,0.33637691477075793,{"$f":"PrincipledApproach!AH441","v":0.2883230698035068},{"$f":"AI393+AI405+AI417+AI429","v":0.24026922483625568},0.19221537986900455,0.14416153490175343,9.6107689934502277E-2,4.8053844967251139E-2]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T394+T406+T418+T430","v":0},0,0,0,0,0,{"$f":"Z394+Z406+Z418+Z430","v":0},0,0,{"$f":"AC394+AC406+AC418+AC430","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH442","v":0},{"$f":"AI394+AI406+AI418+AI430","v":0},0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T395+T407+T419+T431","v":0},0,0,0,0,0,{"$f":"Z395+Z407+Z419+Z431","v":0},0,0,{"$f":"AC395+AC407+AC419+AC431","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH443","v":0},{"$f":"AI395+AI407+AI419+AI431","v":0},0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T396+T408+T420+T432","v":0},0,0,0,0,0,{"$f":"Z396+Z408+Z420+Z432","v":0},0,0,{"$f":"AC396+AC408+AC420+AC432","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH444","v":0},{"$f":"AI396+AI408+AI420+AI432","v":0},0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC397+AC409+AC421+AC433","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH445","v":0},{"$f":"AI397+AI409+AI421+AI433","v":0},0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"MAX(Y398+Y410+Y422+Y434,0)","v":0},0,0,0,{"$f":"AC398+AC410+AC422+AC434","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH446","v":0},{"$f":"AI398+AI410+AI422+AI434","v":0},0,0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},{"$f":"T399+T411+T423+T435","v":0},0,0,0,0,{"$f":"MAX(Y399+Y411+Y423+Y435,0)","v":0},0,0,0,{"$f":"AC399+AC411+AC423+AC435","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH447","v":0},{"$f":"AI399+AI411+AI423+AI435","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":6.0573492339292674},{"$f":"SUM(K438:K447)","v":5.4144764436282795},{"$f":"SUM(L438:L447)","v":4.7716036533272908},{"$f":"SUM(M438:M447)","v":4.128730863026302},{"$f":"SUM(N438:N447)","v":4.0232232073057919},{"$f":"SUM(O438:O447)","v":3.9177155515852813},{"$f":"SUM(P438:P447)","v":3.8122078958647707},{"$f":"SUM(Q438:Q447)","v":3.7067002401442606},{"$f":"SUM(R438:R447)","v":3.6011925844237505},3.4956849287032399,{"$f":"SUM(T438:T447)","v":3.3463213390912125},{"$f":"SUM(U438:U447)","v":3.2010039230842127},{"$f":"SUM(V438:V447)","v":3.0556865070772137},{"$f":"SUM(W438:W447)","v":2.9103690910702147},2.7650516750632157,2.6199871449065308,{"$f":"SUM(Z438:Z447)","v":2.4749226147498455},{"$f":"SUM(AA438:AA447)","v":2.3298580845931607},{"$f":"SUM(AB438:AB447)","v":2.1847935544364763},2.039729024279791,1.8557992415799642,1.6718694588801375,1.4879396761803105,1.3040098934804838,{"$f":"SUM(AH438:AH447)","v":1.1200801107806571},{"$f":"SUM(AI438:AI447)","v":0.93615032808083032},0.75222054538100358,0.56829076268117706,0.38436097998135033,0.2004311972815237]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH464","v":38},{"$f":"MAX(0,AH464-1)","v":37},{"$f":"MAX(0,AI464-1)","v":36},{"$f":"MAX(0,AJ464-1)","v":35},{"$f":"MAX(0,AK464-1)","v":34},{"$f":"MAX(0,AL464-1)","v":33}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH465","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH466","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH467","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH468","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH469","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH470","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH471","v":28},27,26,25,24,23]
[{"$f":"ROW()","v":472},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH472","v":0}]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH473","v":38},{"$f":"MAX(0,AH473-1)","v":37},{"$f":"MAX(0,AI473-1)","v":36},{"$f":"MAX(0,AJ473-1)","v":35},{"$f":"MAX(0,AK473-1)","v":34},{"$f":"MAX(0,AL473-1)","v":33}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},{"$f":"K524","v":0.11505117360557758},{"$f":"L524","v":0.11048571248335616},0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,9.6058722194942339E-2,9.4509387965991648E-2,9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,8.6762716821238206E-2,8.5213382592287529E-2,8.3664048363336851E-2,{"$f":"AB524","v":8.2114714134386174E-2},{"$f":"AC524","v":8.0565379905435497E-2},{"$f":"AD524","v":7.8647156574353699E-2},{"$f":"AE524","v":7.6728933243271902E-2},{"$f":"AF524","v":7.4810709912190104E-2},{"$f":"PrincipledApproach!AH476","v":7.2892486581108307E-2},{"$f":"AH524","v":7.0974263250026509E-2},{"$f":"AI524","v":6.9056039918944712E-2},{"$f":"AJ524","v":6.7137816587862914E-2},{"$f":"AK524","v":6.5219593256781117E-2},{"$f":"AL524","v":6.3301369925699319E-2}]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,0,0.14991573159444149,{"$f":"L525","v":-0.15011404468656514},-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH477","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,0,0.64411701650187214,{"$f":"L526","v":0.64209434385278674},0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,0.54937816186101296,0.53597869449854918,0.5225792271360854,-1.6670009079757395,-1.6804003753382033,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,1.9980851931883188E-16,1.7757243371263245E-16,1.5533634810643302E-16,{"$f":"PrincipledApproach!AH478","v":1.3310026250023359E-16},1.1086417689403417E-16,9.5026437337743577E-17,7.9188697781452985E-17,6.3350958225162393E-17,4.7513218668871795E-17]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.3495935253165701,{"$f":"L527","v":0.96393727355761316},0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,0.26770138609171407,0.2536849171491985,0.23966844820668295,0.22565197926416741,0.21163551032165187,0.19918636265567236,0.18673721498969284,0.17428806732371332,0.16183891965773381,0.14938977199175429,0.13694062432577475,0.12449147665979521,0.11204232899381567,{"$f":"PrincipledApproach!AH479","v":9.9593181327836122E-2},8.7144033661856579E-2,7.4694885995877064E-2,6.2245738329897556E-2,4.9796590663918047E-2,3.7347442997938532E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,{"$f":"L528","v":0},{"$f":"M528","v":0},{"$f":"N528","v":0},{"$f":"O528","v":0},{"$f":"P528","v":0},{"$f":"Q528","v":0},{"$f":"R528","v":0},{"$f":"S528","v":0},{"$f":"T528","v":0},{"$f":"U528","v":0},{"$f":"V528","v":0},{"$f":"W528","v":0},{"$f":"X528","v":0},{"$f":"Y528","v":0},{"$f":"Z528","v":0},{"$f":"AA528","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH480","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH481","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH482","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,0,0,{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH483","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,{"$f":"L532","v":0},0,0,0,0,0,0,{"$f":"S532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH484","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,{"$f":"L533","v":0},{"$f":"M533","v":0},{"$f":"N533","v":0},{"$f":"O533","v":0},{"$f":"P533","v":0},{"$f":"Q533","v":0},{"$f":"R533","v":0},{"$f":"S533","v":0},{"$f":"T533","v":0},{"$f":"U533","v":0},{"$f":"V533","v":0},{"$f":"W533","v":0},{"$f":"X533","v":0},{"$f":"Y533","v":0},{"$f":"Z533","v":0},{"$f":"AA533","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH485","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":2.2586774470184614},{"$f":"SUM(M476:M485)","v":1.566403285207191},{"$f":"SUM(N476:N485)","v":0.87412912339592053},{"$f":"SUM(O476:O485)","v":0.81461674402763207},{"$f":"SUM(P476:P485)","v":0.75510436465934361},{"$f":"SUM(Q476:Q485)","v":0.69559198529105515},{"$f":"SUM(R476:R485)","v":0.63607960592276669},{"$f":"SUM(S476:S485)","v":0.57656722655447823},{"$f":"SUM(T476:T485)","v":0.96719866815376154},{"$f":"SUM(U476:U485)","v":0.91158893591871859},{"$f":"SUM(V476:V485)","v":0.88262366538478865},{"$f":"SUM(W476:W485)","v":0.85365839485085859},{"$f":"SUM(X476:X485)","v":-1.3514875434324325},{"$f":"SUM(Y476:Y485)","v":-1.3804528139663625},{"$f":"SUM(Z476:Z485)","v":0.28594907947691078},{"$f":"SUM(AA476:AA485)","v":0.27195059758198059},{"$f":"SUM(AB476:AB485)","v":0.2579521156870504},{"$f":"SUM(AC476:AC485)","v":0.24395363379212021},0.22995515189719001,0.21558778090012864,0.20122040990306728,0.18685303890600591,{"$f":"SUM(AH476:AH485)","v":0.17248566790894457},{"$f":"SUM(AI476:AI485)","v":0.1581182969118832},0.14375092591482186,0.12938355491776055,0.11501618392069923,0.10064881292363789]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":0.11505117360557758}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.14991573159444149}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.64411701650187214}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.3495935253165701}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":2.2586774470184614}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1641","v":0},{"$f":"-Inputs!U1641","v":0},{"$f":"-Inputs!V1641","v":0},{"$f":"-Inputs!W1641","v":0},{"$f":"-Inputs!X1641","v":0},{"$f":"-Inputs!Y1641","v":0},{"$f":"-Inputs!Z1641","v":0},{"$f":"-Inputs!AA1641","v":0},{"$f":"-Inputs!AB1641","v":0},{"$f":"-Inputs!AC1641","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"PrincipledApproach!AH500","v":0},{"$f":"-Inputs!AI1641","v":0},{"$f":"-Inputs!AJ1641","v":0},{"$f":"-Inputs!AK1641","v":0},{"$f":"-Inputs!AL1641","v":0},{"$f":"-Inputs!AM1641","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1642","v":0},{"$f":"-Inputs!U1642","v":0},{"$f":"-Inputs!V1642","v":0},{"$f":"-Inputs!W1642","v":0},{"$f":"-Inputs!X1642","v":0},{"$f":"-Inputs!Y1642","v":0},{"$f":"-Inputs!Z1642","v":0},{"$f":"-Inputs!AA1642","v":0},{"$f":"-Inputs!AB1642","v":0},{"$f":"-Inputs!AC1642","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"PrincipledApproach!AH501","v":0},{"$f":"-Inputs!AI1642","v":0},{"$f":"-Inputs!AJ1642","v":0},{"$f":"-Inputs!AK1642","v":0},{"$f":"-Inputs!AL1642","v":0},{"$f":"-Inputs!AM1642","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1643","v":0},{"$f":"-Inputs!U1643","v":0},{"$f":"-Inputs!V1643","v":0},{"$f":"-Inputs!W1643","v":-2.1761806677493611},{"$f":"-Inputs!X1643","v":0},{"$f":"-Inputs!Y1643","v":0},{"$f":"-Inputs!Z1643","v":0},{"$f":"-Inputs!AA1643","v":0},{"$f":"-Inputs!AB1643","v":0},{"$f":"-Inputs!AC1643","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"PrincipledApproach!AH502","v":0},{"$f":"-Inputs!AI1643","v":0},{"$f":"-Inputs!AJ1643","v":0},{"$f":"-Inputs!AK1643","v":0},{"$f":"-Inputs!AL1643","v":0},{"$f":"-Inputs!AM1643","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1644","v":-2.6644461701112777E-2},{"$f":"-Inputs!U1644","v":0},{"$f":"-Inputs!V1644","v":0},{"$f":"-Inputs!W1644","v":0},{"$f":"-Inputs!X1644","v":0},{"$f":"-Inputs!Y1644","v":0},{"$f":"-Inputs!Z1644","v":0},{"$f":"-Inputs!AA1644","v":0},{"$f":"-Inputs!AB1644","v":0},{"$f":"-Inputs!AC1644","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"PrincipledApproach!AH503","v":0},{"$f":"-Inputs!AI1644","v":0},{"$f":"-Inputs!AJ1644","v":0},{"$f":"-Inputs!AK1644","v":0},{"$f":"-Inputs!AL1644","v":0},{"$f":"-Inputs!AM1644","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1645","v":0},{"$f":"-Inputs!U1645","v":0},{"$f":"-Inputs!V1645","v":0},{"$f":"-Inputs!W1645","v":0},{"$f":"-Inputs!X1645","v":0},{"$f":"-Inputs!Y1645","v":0},{"$f":"-Inputs!Z1645","v":0},{"$f":"-Inputs!AA1645","v":0},{"$f":"-Inputs!AB1645","v":0},{"$f":"-Inputs!AC1645","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"PrincipledApproach!AH504","v":0},{"$f":"-Inputs!AI1645","v":0},{"$f":"-Inputs!AJ1645","v":0},{"$f":"-Inputs!AK1645","v":0},{"$f":"-Inputs!AL1645","v":0},{"$f":"-Inputs!AM1645","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1646","v":0},{"$f":"-Inputs!U1646","v":0},{"$f":"-Inputs!V1646","v":0},{"$f":"-Inputs!W1646","v":0},{"$f":"-Inputs!X1646","v":0},{"$f":"-Inputs!Y1646","v":0},{"$f":"-Inputs!Z1646","v":0},{"$f":"-Inputs!AA1646","v":0},{"$f":"-Inputs!AB1646","v":0},{"$f":"-Inputs!AC1646","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"PrincipledApproach!AH505","v":0},{"$f":"-Inputs!AI1646","v":0},{"$f":"-Inputs!AJ1646","v":0},{"$f":"-Inputs!AK1646","v":0},{"$f":"-Inputs!AL1646","v":0},{"$f":"-Inputs!AM1646","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1647","v":0},{"$f":"-Inputs!U1647","v":0},{"$f":"-Inputs!V1647","v":0},{"$f":"-Inputs!W1647","v":0},{"$f":"-Inputs!X1647","v":0},{"$f":"-Inputs!Y1647","v":0},{"$f":"-Inputs!Z1647","v":0},{"$f":"-Inputs!AA1647","v":0},{"$f":"-Inputs!AB1647","v":0},{"$f":"-Inputs!AC1647","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"PrincipledApproach!AH506","v":0},{"$f":"-Inputs!AI1647","v":0},{"$f":"-Inputs!AJ1647","v":0},{"$f":"-Inputs!AK1647","v":0},{"$f":"-Inputs!AL1647","v":0},{"$f":"-Inputs!AM1647","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1648","v":0},{"$f":"-Inputs!U1648","v":0},{"$f":"-Inputs!V1648","v":0},{"$f":"-Inputs!W1648","v":0},{"$f":"-Inputs!X1648","v":0},{"$f":"-Inputs!Y1648","v":0},{"$f":"-Inputs!Z1648","v":0},{"$f":"-Inputs!AA1648","v":0},{"$f":"-Inputs!AB1648","v":0},{"$f":"-Inputs!AC1648","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"PrincipledApproach!AH507","v":0},{"$f":"-Inputs!AI1648","v":0},{"$f":"-Inputs!AJ1648","v":0},{"$f":"-Inputs!AK1648","v":0},{"$f":"-Inputs!AL1648","v":0},{"$f":"-Inputs!AM1648","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1649","v":0},{"$f":"-Inputs!U1649","v":0},{"$f":"-Inputs!V1649","v":0},{"$f":"-Inputs!W1649","v":0},{"$f":"-Inputs!X1649","v":0},{"$f":"-Inputs!Y1649","v":0},{"$f":"-Inputs!Z1649","v":0},{"$f":"-Inputs!AA1649","v":0},{"$f":"-Inputs!AB1649","v":0},{"$f":"-Inputs!AC1649","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"PrincipledApproach!AH508","v":0},{"$f":"-Inputs!AI1649","v":0},{"$f":"-Inputs!AJ1649","v":0},{"$f":"-Inputs!AK1649","v":0},{"$f":"-Inputs!AL1649","v":0},{"$f":"-Inputs!AM1649","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1650","v":0},{"$f":"-Inputs!U1650","v":0},{"$f":"-Inputs!V1650","v":0},{"$f":"-Inputs!W1650","v":0},{"$f":"-Inputs!X1650","v":0},{"$f":"-Inputs!Y1650","v":0},{"$f":"-Inputs!Z1650","v":0},{"$f":"-Inputs!AA1650","v":0},{"$f":"-Inputs!AB1650","v":0},{"$f":"-Inputs!AC1650","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"PrincipledApproach!AH509","v":0},{"$f":"-Inputs!AI1650","v":0},{"$f":"-Inputs!AJ1650","v":0},{"$f":"-Inputs!AK1650","v":0},{"$f":"-Inputs!AL1650","v":0},{"$f":"-Inputs!AM1650","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.6644461701112777E-2},{"$f":"SUM(U500:U509)","v":0},{"$f":"SUM(V500:V509)","v":0},{"$f":"SUM(W500:W509)","v":-2.1761806677493611},{"$f":"SUM(X500:X509)","v":0},{"$f":"SUM(Y500:Y509)","v":0},{"$f":"SUM(Z500:Z509)","v":0},{"$f":"SUM(AA500:AA509)","v":0},{"$f":"SUM(AB500:AB509)","v":0},{"$f":"SUM(AC500:AC509)","v":0},0,0,0,0,{"$f":"SUM(AH500:AH509)","v":0},{"$f":"SUM(AI500:AI509)","v":0},0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1048","v":-4.565461122221422E-3},{"$f":"-Inputs!M1048","v":-4.565461122221422E-3},{"$f":"-Inputs!N1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!O1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!P1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!Q1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!R1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!S1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!T1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!U1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!V1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!W1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!X1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!Y1048","v":-1.5493342289506827E-3},{"$f":"-Inputs!Z1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AA1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AB1048","v":-1.5493342289506821E-3},{"$f":"-Inputs!AC1048","v":-1.5493342289506821E-3},{"$f":"-Inputs!AD1048","v":-1.9182233310817993E-3},{"$f":"-Inputs!AE1048","v":-1.9182233310817993E-3},{"$f":"-Inputs!AF1048","v":-1.9182233310817995E-3},{"$f":"-Inputs!AG1048","v":-1.9182233310817995E-3},{"$f":"PrincipledApproach!AH512","v":-1.9182233310817995E-3},{"$f":"-IF(AI476<0,AI476,IF(AI464=0,0,MIN((AI476/AI464)*(AI476>0),AI476)))","v":-1.9182233310817975E-3},-1.9182233310817975E-3,-1.9182233310817975E-3,-1.9182233310817975E-3,-1.9182233310817975E-3]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1049","v":-0.30002977628100663},{"$f":"-Inputs!M1049","v":-0.30002977628100663},{"$f":"-Inputs!N1049","v":0},{"$f":"-Inputs!O1049","v":0},{"$f":"-Inputs!P1049","v":0},{"$f":"-Inputs!Q1049","v":0},{"$f":"-Inputs!R1049","v":0},{"$f":"-Inputs!S1049","v":0},{"$f":"-Inputs!T1049","v":0},{"$f":"-Inputs!U1049","v":0},{"$f":"-Inputs!V1049","v":0},{"$f":"-Inputs!W1049","v":0},{"$f":"-Inputs!X1049","v":0},{"$f":"-Inputs!Y1049","v":0},{"$f":"-Inputs!Z1049","v":0},{"$f":"-Inputs!AA1049","v":0},{"$f":"-Inputs!AB1049","v":0},{"$f":"-Inputs!AC1049","v":0},{"$f":"-Inputs!AD1049","v":0},{"$f":"-Inputs!AE1049","v":0},{"$f":"-Inputs!AF1049","v":0},{"$f":"-Inputs!AG1049","v":0},{"$f":"PrincipledApproach!AH513","v":0},{"$f":"-IF(AI477<0,AI477,IF(AI465=0,0,MIN((AI477/AI465)*(AI477>0),AI477)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!O1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!P1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!Q1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!R1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!S1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!T1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!U1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!V1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!W1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!X1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!Y1050","v":1.6804003753382035},{"$f":"-Inputs!Z1050","v":0},{"$f":"-Inputs!AA1050","v":0},{"$f":"-Inputs!AB1050","v":0},{"$f":"-Inputs!AC1050","v":0},{"$f":"-Inputs!AD1050","v":-2.2236085606199421E-17},{"$f":"-Inputs!AE1050","v":-2.2236085606199421E-17},{"$f":"-Inputs!AF1050","v":-2.2236085606199421E-17},{"$f":"-Inputs!AG1050","v":-2.2236085606199418E-17},{"$f":"PrincipledApproach!AH514","v":-2.2236085606199418E-17},{"$f":"-IF(AI478<0,AI478,IF(AI466=0,0,MIN((AI478/AI466)*(AI478>0),AI478)))","v":-1.5837739556290595E-17},-1.5837739556290595E-17,-1.5837739556290598E-17,-1.5837739556290598E-17,-1.5837739556290598E-17]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1051","v":-0.3856562517589569},{"$f":"-Inputs!M1051","v":-0.3856562517589569},{"$f":"-Inputs!N1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!O1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!P1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!Q1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!R1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!S1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!T1051","v":-1.4016468942515556E-2},{"$f":"-Inputs!U1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!V1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!W1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!X1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!Y1051","v":-1.244914766597951E-2},{"$f":"-Inputs!Z1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AA1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AB1051","v":-1.2449147665979514E-2},{"$f":"-Inputs!AC1051","v":-1.2449147665979514E-2},{"$f":"-Inputs!AD1051","v":-1.244914766597955E-2},{"$f":"-Inputs!AE1051","v":-1.244914766597955E-2},{"$f":"-Inputs!AF1051","v":-1.244914766597955E-2},{"$f":"-Inputs!AG1051","v":-1.244914766597955E-2},{"$f":"PrincipledApproach!AH515","v":-1.244914766597955E-2},{"$f":"-IF(AI479<0,AI479,IF(AI467=0,0,MIN((AI479/AI467)*(AI479>0),AI479)))","v":-1.2449147665979512E-2},-1.244914766597951E-2,-1.2449147665979512E-2,-1.2449147665979512E-2,-1.244914766597951E-2]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1052","v":0},{"$f":"-Inputs!M1052","v":0},{"$f":"-Inputs!N1052","v":0},{"$f":"-Inputs!O1052","v":0},{"$f":"-Inputs!P1052","v":0},{"$f":"-Inputs!Q1052","v":0},{"$f":"-Inputs!R1052","v":0},{"$f":"-Inputs!S1052","v":0},{"$f":"-Inputs!T1052","v":0},{"$f":"-Inputs!U1052","v":0},{"$f":"-Inputs!V1052","v":0},{"$f":"-Inputs!W1052","v":0},{"$f":"-Inputs!X1052","v":0},{"$f":"-Inputs!Y1052","v":0},{"$f":"-Inputs!Z1052","v":0},{"$f":"-Inputs!AA1052","v":0},{"$f":"-Inputs!AB1052","v":0},{"$f":"-Inputs!AC1052","v":0},{"$f":"-Inputs!AD1052","v":0},{"$f":"-Inputs!AE1052","v":0},{"$f":"-Inputs!AF1052","v":0},{"$f":"-Inputs!AG1052","v":0},{"$f":"PrincipledApproach!AH516","v":0},{"$f":"-IF(AI480<0,AI480,IF(AI468=0,0,MIN((AI480/AI468)*(AI480>0),AI480)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1053","v":0},{"$f":"-Inputs!M1053","v":0},{"$f":"-Inputs!N1053","v":0},{"$f":"-Inputs!O1053","v":0},{"$f":"-Inputs!P1053","v":0},{"$f":"-Inputs!Q1053","v":0},{"$f":"-Inputs!R1053","v":0},{"$f":"-Inputs!S1053","v":0},{"$f":"-Inputs!T1053","v":0},{"$f":"-Inputs!U1053","v":0},{"$f":"-Inputs!V1053","v":0},{"$f":"-Inputs!W1053","v":0},{"$f":"-Inputs!X1053","v":0},{"$f":"-Inputs!Y1053","v":0},{"$f":"-Inputs!Z1053","v":0},{"$f":"-Inputs!AA1053","v":0},{"$f":"-Inputs!AB1053","v":0},{"$f":"-Inputs!AC1053","v":0},{"$f":"-Inputs!AD1053","v":0},{"$f":"-Inputs!AE1053","v":0},{"$f":"-Inputs!AF1053","v":0},{"$f":"-Inputs!AG1053","v":0},{"$f":"PrincipledApproach!AH517","v":0},{"$f":"-IF(AI481<0,AI481,IF(AI469=0,0,MIN((AI481/AI469)*(AI481>0),AI481)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1054","v":0},{"$f":"-Inputs!M1054","v":0},{"$f":"-Inputs!N1054","v":0},{"$f":"-Inputs!O1054","v":0},{"$f":"-Inputs!P1054","v":0},{"$f":"-Inputs!Q1054","v":0},{"$f":"-Inputs!R1054","v":0},{"$f":"-Inputs!S1054","v":0},{"$f":"-Inputs!T1054","v":0},{"$f":"-Inputs!U1054","v":0},{"$f":"-Inputs!V1054","v":0},{"$f":"-Inputs!W1054","v":0},{"$f":"-Inputs!X1054","v":0},{"$f":"-Inputs!Y1054","v":0},{"$f":"-Inputs!Z1054","v":0},{"$f":"-Inputs!AA1054","v":0},{"$f":"-Inputs!AB1054","v":0},{"$f":"-Inputs!AC1054","v":0},{"$f":"-Inputs!AD1054","v":0},{"$f":"-Inputs!AE1054","v":0},{"$f":"-Inputs!AF1054","v":0},{"$f":"-Inputs!AG1054","v":0},{"$f":"PrincipledApproach!AH518","v":0},{"$f":"-IF(AI482<0,AI482,IF(AI470=0,0,MIN((AI482/AI470)*(AI482>0),AI482)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1055","v":0},{"$f":"-Inputs!M1055","v":0},{"$f":"-Inputs!N1055","v":0},{"$f":"-Inputs!O1055","v":0},{"$f":"-Inputs!P1055","v":0},{"$f":"-Inputs!Q1055","v":0},{"$f":"-Inputs!R1055","v":0},{"$f":"-Inputs!S1055","v":0},{"$f":"-Inputs!T1055","v":0},{"$f":"-Inputs!U1055","v":0},{"$f":"-Inputs!V1055","v":0},{"$f":"-Inputs!W1055","v":0},{"$f":"-Inputs!X1055","v":0},{"$f":"-Inputs!Y1055","v":0},{"$f":"-Inputs!Z1055","v":0},{"$f":"-Inputs!AA1055","v":0},{"$f":"-Inputs!AB1055","v":0},{"$f":"-Inputs!AC1055","v":0},{"$f":"-Inputs!AD1055","v":0},{"$f":"-Inputs!AE1055","v":0},{"$f":"-Inputs!AF1055","v":0},{"$f":"-Inputs!AG1055","v":0},{"$f":"PrincipledApproach!AH519","v":0},{"$f":"-IF(AI483<0,AI483,IF(AI471=0,0,MIN((AI483/AI471)*(AI483>0),AI483)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1056","v":0},{"$f":"-Inputs!M1056","v":0},{"$f":"-Inputs!N1056","v":0},{"$f":"-Inputs!O1056","v":0},{"$f":"-Inputs!P1056","v":0},{"$f":"-Inputs!Q1056","v":0},{"$f":"-Inputs!R1056","v":0},{"$f":"-Inputs!S1056","v":0},{"$f":"-Inputs!T1056","v":0},{"$f":"-Inputs!U1056","v":0},{"$f":"-Inputs!V1056","v":0},{"$f":"-Inputs!W1056","v":0},{"$f":"-Inputs!X1056","v":0},{"$f":"-Inputs!Y1056","v":0},{"$f":"-Inputs!Z1056","v":0},{"$f":"-Inputs!AA1056","v":0},{"$f":"-Inputs!AB1056","v":0},{"$f":"-Inputs!AC1056","v":0},{"$f":"-Inputs!AD1056","v":0},{"$f":"-Inputs!AE1056","v":0},{"$f":"-Inputs!AF1056","v":0},{"$f":"-Inputs!AG1056","v":0},{"$f":"PrincipledApproach!AH520","v":0},{"$f":"-IF(AI484<0,AI484,IF(AI472=0,0,MIN((AI484/AI472)*(AI484>0),AI484)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1057","v":0},{"$f":"-Inputs!M1057","v":0},{"$f":"-Inputs!N1057","v":0},{"$f":"-Inputs!O1057","v":0},{"$f":"-Inputs!P1057","v":0},{"$f":"-Inputs!Q1057","v":0},{"$f":"-Inputs!R1057","v":0},{"$f":"-Inputs!S1057","v":0},{"$f":"-Inputs!T1057","v":0},{"$f":"-Inputs!U1057","v":0},{"$f":"-Inputs!V1057","v":0},{"$f":"-Inputs!W1057","v":0},{"$f":"-Inputs!X1057","v":0},{"$f":"-Inputs!Y1057","v":0},{"$f":"-Inputs!Z1057","v":0},{"$f":"-Inputs!AA1057","v":0},{"$f":"-Inputs!AB1057","v":0},{"$f":"-Inputs!AC1057","v":0},{"$f":"-Inputs!AD1057","v":0},{"$f":"-Inputs!AE1057","v":0},{"$f":"-Inputs!AF1057","v":0},{"$f":"-Inputs!AG1057","v":0},{"$f":"PrincipledApproach!AH521","v":0},{"$f":"-IF(AI485<0,AI485,IF(AI473=0,0,MIN((AI485/AI473)*(AI485>0),AI485)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.69227416181127044},{"$f":"SUM(M512:M521)","v":-0.69227416181127044},{"$f":"SUM(N512:N521)","v":-5.9512379368288501E-2},{"$f":"SUM(O512:O521)","v":-5.9512379368288501E-2},{"$f":"SUM(P512:P521)","v":-5.9512379368288501E-2},{"$f":"SUM(Q512:Q521)","v":-5.9512379368288501E-2},{"$f":"SUM(R512:R521)","v":-5.9512379368288501E-2},{"$f":"SUM(S512:S521)","v":-5.9512379368288501E-2},{"$f":"SUM(T512:T521)","v":-2.8965270533929974E-2},{"$f":"SUM(U512:U521)","v":-2.8965270533929971E-2},{"$f":"SUM(V512:V521)","v":-2.8965270533929971E-2},{"$f":"SUM(W512:W521)","v":-2.8965270533929971E-2},{"$f":"SUM(X512:X521)","v":-2.8965270533929971E-2},{"$f":"SUM(Y512:Y521)","v":1.6664018934432732},{"$f":"SUM(Z512:Z521)","v":-1.3998481894930193E-2},{"$f":"SUM(AA512:AA521)","v":-1.3998481894930193E-2},{"$f":"SUM(AB512:AB521)","v":-1.3998481894930196E-2},-1.3998481894930196E-2,-1.4367370997061372E-2,-1.4367370997061372E-2,-1.4367370997061372E-2,-1.4367370997061372E-2,{"$f":"SUM(AH512:AH521)","v":-1.4367370997061372E-2},{"$f":"SUM(AI512:AI521)","v":-1.4367370997061325E-2},-1.4367370997061323E-2,-1.4367370997061325E-2,-1.4367370997061325E-2,-1.4367370997061323E-2]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":0.11505117360557758},0.11048571248335616,0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":9.6058722194942339E-2},{"$f":"T476+T488+T500+T512","v":9.4509387965991648E-2},9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,{"$f":"MAX(Y476+Y488+Y500+Y512,0)","v":8.6762716821238206E-2},8.5213382592287529E-2,8.3664048363336851E-2,8.2114714134386174E-2,{"$f":"AC476+AC488+AC500+AC512","v":8.0565379905435497E-2},7.8647156574353699E-2,7.6728933243271902E-2,7.4810709912190104E-2,7.2892486581108307E-2,{"$f":"PrincipledApproach!AH524","v":7.0974263250026509E-2},{"$f":"AI476+AI488+AI500+AI512","v":6.9056039918944712E-2},6.7137816587862914E-2,6.5219593256781117E-2,6.3301369925699319E-2,6.1383146594617521E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.14991573159444149,-0.15011404468656514,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,{"$f":"T477+T489+T501+T513","v":0},0,0,0,0,0,0,0,0,{"$f":"AC477+AC489+AC501+AC513","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH525","v":0},{"$f":"AI477+AI489+AI501+AI513","v":0},0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.64411701650187214,0.64209434385278674,0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,{"$f":"T478+T490+T502+T514","v":0.54937816186101296},0.53597869449854918,0.5225792271360854,-1.6670009079757395,{"$f":"X478+X490+X502+X514","v":-1.6804003753382033},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"AC478+AC490+AC502+AC514","v":2.2204460492503131E-16},1.9980851931883188E-16,1.7757243371263245E-16,1.5533634810643302E-16,1.3310026250023359E-16,{"$f":"PrincipledApproach!AH526","v":1.1086417689403417E-16},{"$f":"AI478+AI490+AI502+AI514","v":9.5026437337743577E-17},7.9188697781452985E-17,6.3350958225162393E-17,4.7513218668871795E-17,3.1675479112581196E-17]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.3495935253165701,0.96393727355761316,0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,{"$f":"T479+T491+T503+T515","v":0.26770138609171407},0.2536849171491985,0.23966844820668295,0.22565197926416741,{"$f":"X479+X491+X503+X515","v":0.21163551032165187},0.19918636265567236,0.18673721498969284,0.17428806732371332,0.16183891965773381,{"$f":"AC479+AC491+AC503+AC515","v":0.14938977199175429},0.13694062432577475,0.12449147665979521,0.11204232899381567,9.9593181327836122E-2,{"$f":"PrincipledApproach!AH527","v":8.7144033661856579E-2},{"$f":"AI479+AI491+AI503+AI515","v":7.4694885995877064E-2},6.2245738329897556E-2,4.9796590663918047E-2,3.7347442997938532E-2,2.4898295331959024E-2]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K480+K492+K504+K516","v":0},0,0,0,0,0,0,0,0,{"$f":"T480+T492+T504+T516","v":0},0,0,0,0,0,{"$f":"Z480+Z492+Z504+Z516","v":0},0,0,{"$f":"AC480+AC492+AC504+AC516","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH528","v":0},{"$f":"AI480+AI492+AI504+AI516","v":0},0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K481+K493+K505+K517","v":0},0,0,0,0,0,0,0,0,{"$f":"T481+T493+T505+T517","v":0},0,0,0,0,0,{"$f":"Z481+Z493+Z505+Z517","v":0},0,0,{"$f":"AC481+AC493+AC505+AC517","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH529","v":0},{"$f":"AI481+AI493+AI505+AI517","v":0},0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K482+K494+K506+K518","v":0},0,0,0,0,0,0,0,0,{"$f":"T482+T494+T506+T518","v":0},0,0,0,0,0,{"$f":"Z482+Z494+Z506+Z518","v":0},0,0,{"$f":"AC482+AC494+AC506+AC518","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH530","v":0},{"$f":"AI482+AI494+AI506+AI518","v":0},0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC483+AC495+AC507+AC519","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH531","v":0},{"$f":"AI483+AI495+AI507+AI519","v":0},0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"MAX(Y484+Y496+Y508+Y520,0)","v":0},0,0,0,{"$f":"AC484+AC496+AC508+AC520","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH532","v":0},{"$f":"AI484+AI496+AI508+AI520","v":0},0,0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},{"$f":"T485+T497+T509+T521","v":0},0,0,0,0,{"$f":"MAX(Y485+Y497+Y509+Y521,0)","v":0},0,0,0,{"$f":"AC485+AC497+AC509+AC521","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH533","v":0},{"$f":"AI485+AI497+AI509+AI521","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":2.2586774470184614},{"$f":"SUM(L524:L533)","v":1.566403285207191},{"$f":"SUM(M524:M533)","v":0.87412912339592053},{"$f":"SUM(N524:N533)","v":0.81461674402763207},{"$f":"SUM(O524:O533)","v":0.75510436465934361},{"$f":"SUM(P524:P533)","v":0.69559198529105515},{"$f":"SUM(Q524:Q533)","v":0.63607960592276669},{"$f":"SUM(R524:R533)","v":0.57656722655447823},{"$f":"SUM(S524:S533)","v":0.96719866815376154},{"$f":"SUM(T524:T533)","v":0.91158893591871859},{"$f":"SUM(U524:U533)","v":0.88262366538478865},{"$f":"SUM(V524:V533)","v":0.85365839485085859},{"$f":"SUM(W524:W533)","v":-1.3514875434324325},-1.3804528139663625,0.28594907947691078,{"$f":"SUM(Z524:Z533)","v":0.27195059758198059},{"$f":"SUM(AA524:AA533)","v":0.2579521156870504},{"$f":"SUM(AB524:AB533)","v":0.24395363379212021},0.22995515189719001,0.21558778090012864,0.20122040990306728,0.18685303890600591,0.17248566790894457,{"$f":"SUM(AH524:AH533)","v":0.1581182969118832},{"$f":"SUM(AI524:AI533)","v":0.14375092591482186},0.12938355491776055,0.11501618392069923,0.10064881292363789,8.628144192657658E-2]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45014382096757177]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.45014382096757177}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH550","v":38},{"$f":"MAX(0,AH550-1)","v":37},{"$f":"MAX(0,AI550-1)","v":36},{"$f":"MAX(0,AJ550-1)","v":35},{"$f":"MAX(0,AK550-1)","v":34},{"$f":"MAX(0,AL550-1)","v":33}]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH551","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH552","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH553","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH554","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH555","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH556","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH557","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":558},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH558","v":0}]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH559","v":38},{"$f":"MAX(0,AH559-1)","v":37},{"$f":"MAX(0,AI559-1)","v":36},{"$f":"MAX(0,AJ559-1)","v":35},{"$f":"MAX(0,AK559-1)","v":34},{"$f":"MAX(0,AL559-1)","v":33}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},{"$f":"L610","v":3.7159867684781319E-5},{"$f":"M610","v":-1.0307365966209316E-2},-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,0,0,0,0,0,0,0,0,0,{"$f":"AB610","v":0},{"$f":"AC610","v":0},{"$f":"AD610","v":0},{"$f":"AE610","v":0},{"$f":"AF610","v":0},{"$f":"PrincipledApproach!AH562","v":0},{"$f":"AH610","v":0},{"$f":"AI610","v":0},{"$f":"AJ610","v":0},{"$f":"AK610","v":0},{"$f":"AL610","v":0}]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,0,-0.20179158142352899,{"$f":"M611","v":-0.32517461301774075},-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH563","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,0,-5.5840330043392061E-2,{"$f":"M612","v":-5.7863002692477503E-2},-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH564","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.6180459838804471,{"$f":"M613","v":1.2998121537576715},1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,0.50932328190343434,0.4668796750781482,0.42443606825286206,{"$f":"PrincipledApproach!AH565","v":0.38199246142757592},0.33954885460228978,0.29710524777700353,0.25466164095171734,0.21221803412643112,0.16977442730114489]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,{"$f":"M614","v":0},{"$f":"N614","v":0},{"$f":"O614","v":0},{"$f":"P614","v":0},{"$f":"Q614","v":0},{"$f":"R614","v":0},{"$f":"S614","v":0},{"$f":"T614","v":0},{"$f":"U614","v":0},{"$f":"V614","v":0},{"$f":"W614","v":0},{"$f":"X614","v":0},{"$f":"Y614","v":0},{"$f":"Z614","v":0},{"$f":"AA614","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH566","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH567","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH568","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,0,0,{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH569","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,{"$f":"M618","v":0},0,0,0,0,0,{"$f":"S618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH570","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,{"$f":"M619","v":0},{"$f":"N619","v":0},{"$f":"O619","v":0},{"$f":"P619","v":0},{"$f":"Q619","v":0},{"$f":"R619","v":0},{"$f":"S619","v":0},{"$f":"T619","v":0},{"$f":"U619","v":0},{"$f":"V619","v":0},{"$f":"W619","v":0},{"$f":"X619","v":0},{"$f":"Y619","v":0},{"$f":"Z619","v":0},{"$f":"AA619","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH571","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.3604512322812108},{"$f":"SUM(N562:N571)","v":0.90646717208124383},{"$f":"SUM(O562:O571)","v":0.8536485816975109},{"$f":"SUM(P562:P571)","v":0.80082999131377797},{"$f":"SUM(Q562:Q571)","v":0.74801140093004492},{"$f":"SUM(R562:R571)","v":0.69519281054631199},{"$f":"SUM(S562:S571)","v":0.64237422016257906},{"$f":"SUM(T562:T571)","v":0.97620295698158233},{"$f":"SUM(U562:U571)","v":0.93375935015629619},{"$f":"SUM(V562:V571)","v":0.89131574333100994},{"$f":"SUM(W562:W571)","v":0.84887213650572368},{"$f":"SUM(X562:X571)","v":0.80642852968043743},{"$f":"SUM(Y562:Y571)","v":0.76398492285515118},{"$f":"SUM(Z562:Z571)","v":0.72154131602986504},{"$f":"SUM(AA562:AA571)","v":0.6790977092045789},{"$f":"SUM(AB562:AB571)","v":0.63665410237929276},{"$f":"SUM(AC562:AC571)","v":0.59421049555400662},0.55176688872872048,0.50932328190343434,0.4668796750781482,0.42443606825286206,{"$f":"SUM(AH562:AH571)","v":0.38199246142757592},{"$f":"SUM(AI562:AI571)","v":0.33954885460228978},0.29710524777700353,0.25466164095171734,0.21221803412643112,0.16977442730114489]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.7159867684781319E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.20179158142352899}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-5.5840330043392061E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.6180459838804471}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.3604512322812108}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1653","v":0},{"$f":"-Inputs!U1653","v":0},{"$f":"-Inputs!V1653","v":0},{"$f":"-Inputs!W1653","v":0},{"$f":"-Inputs!X1653","v":0},{"$f":"-Inputs!Y1653","v":0},{"$f":"-Inputs!Z1653","v":0},{"$f":"-Inputs!AA1653","v":0},{"$f":"-Inputs!AB1653","v":0},{"$f":"-Inputs!AC1653","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"PrincipledApproach!AH586","v":0},{"$f":"-Inputs!AI1653","v":0},{"$f":"-Inputs!AJ1653","v":0},{"$f":"-Inputs!AK1653","v":0},{"$f":"-Inputs!AL1653","v":0},{"$f":"-Inputs!AM1653","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1654","v":0},{"$f":"-Inputs!U1654","v":0},{"$f":"-Inputs!V1654","v":0},{"$f":"-Inputs!W1654","v":0},{"$f":"-Inputs!X1654","v":0},{"$f":"-Inputs!Y1654","v":0},{"$f":"-Inputs!Z1654","v":0},{"$f":"-Inputs!AA1654","v":0},{"$f":"-Inputs!AB1654","v":0},{"$f":"-Inputs!AC1654","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"PrincipledApproach!AH587","v":0},{"$f":"-Inputs!AI1654","v":0},{"$f":"-Inputs!AJ1654","v":0},{"$f":"-Inputs!AK1654","v":0},{"$f":"-Inputs!AL1654","v":0},{"$f":"-Inputs!AM1654","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1655","v":0},{"$f":"-Inputs!U1655","v":0},{"$f":"-Inputs!V1655","v":0},{"$f":"-Inputs!W1655","v":0},{"$f":"-Inputs!X1655","v":0},{"$f":"-Inputs!Y1655","v":0},{"$f":"-Inputs!Z1655","v":0},{"$f":"-Inputs!AA1655","v":0},{"$f":"-Inputs!AB1655","v":0},{"$f":"-Inputs!AC1655","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"PrincipledApproach!AH588","v":0},{"$f":"-Inputs!AI1655","v":0},{"$f":"-Inputs!AJ1655","v":0},{"$f":"-Inputs!AK1655","v":0},{"$f":"-Inputs!AL1655","v":0},{"$f":"-Inputs!AM1655","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1656","v":0},{"$f":"-Inputs!U1656","v":0},{"$f":"-Inputs!V1656","v":0},{"$f":"-Inputs!W1656","v":0},{"$f":"-Inputs!X1656","v":0},{"$f":"-Inputs!Y1656","v":0},{"$f":"-Inputs!Z1656","v":0},{"$f":"-Inputs!AA1656","v":0},{"$f":"-Inputs!AB1656","v":0},{"$f":"-Inputs!AC1656","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"PrincipledApproach!AH589","v":0},{"$f":"-Inputs!AI1656","v":0},{"$f":"-Inputs!AJ1656","v":0},{"$f":"-Inputs!AK1656","v":0},{"$f":"-Inputs!AL1656","v":0},{"$f":"-Inputs!AM1656","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1657","v":0},{"$f":"-Inputs!U1657","v":0},{"$f":"-Inputs!V1657","v":0},{"$f":"-Inputs!W1657","v":0},{"$f":"-Inputs!X1657","v":0},{"$f":"-Inputs!Y1657","v":0},{"$f":"-Inputs!Z1657","v":0},{"$f":"-Inputs!AA1657","v":0},{"$f":"-Inputs!AB1657","v":0},{"$f":"-Inputs!AC1657","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"PrincipledApproach!AH590","v":0},{"$f":"-Inputs!AI1657","v":0},{"$f":"-Inputs!AJ1657","v":0},{"$f":"-Inputs!AK1657","v":0},{"$f":"-Inputs!AL1657","v":0},{"$f":"-Inputs!AM1657","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1658","v":0},{"$f":"-Inputs!U1658","v":0},{"$f":"-Inputs!V1658","v":0},{"$f":"-Inputs!W1658","v":0},{"$f":"-Inputs!X1658","v":0},{"$f":"-Inputs!Y1658","v":0},{"$f":"-Inputs!Z1658","v":0},{"$f":"-Inputs!AA1658","v":0},{"$f":"-Inputs!AB1658","v":0},{"$f":"-Inputs!AC1658","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"PrincipledApproach!AH591","v":0},{"$f":"-Inputs!AI1658","v":0},{"$f":"-Inputs!AJ1658","v":0},{"$f":"-Inputs!AK1658","v":0},{"$f":"-Inputs!AL1658","v":0},{"$f":"-Inputs!AM1658","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1659","v":0},{"$f":"-Inputs!U1659","v":0},{"$f":"-Inputs!V1659","v":0},{"$f":"-Inputs!W1659","v":0},{"$f":"-Inputs!X1659","v":0},{"$f":"-Inputs!Y1659","v":0},{"$f":"-Inputs!Z1659","v":0},{"$f":"-Inputs!AA1659","v":0},{"$f":"-Inputs!AB1659","v":0},{"$f":"-Inputs!AC1659","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"PrincipledApproach!AH592","v":0},{"$f":"-Inputs!AI1659","v":0},{"$f":"-Inputs!AJ1659","v":0},{"$f":"-Inputs!AK1659","v":0},{"$f":"-Inputs!AL1659","v":0},{"$f":"-Inputs!AM1659","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1660","v":0},{"$f":"-Inputs!U1660","v":0},{"$f":"-Inputs!V1660","v":0},{"$f":"-Inputs!W1660","v":0},{"$f":"-Inputs!X1660","v":0},{"$f":"-Inputs!Y1660","v":0},{"$f":"-Inputs!Z1660","v":0},{"$f":"-Inputs!AA1660","v":0},{"$f":"-Inputs!AB1660","v":0},{"$f":"-Inputs!AC1660","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"PrincipledApproach!AH593","v":0},{"$f":"-Inputs!AI1660","v":0},{"$f":"-Inputs!AJ1660","v":0},{"$f":"-Inputs!AK1660","v":0},{"$f":"-Inputs!AL1660","v":0},{"$f":"-Inputs!AM1660","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1661","v":0},{"$f":"-Inputs!U1661","v":0},{"$f":"-Inputs!V1661","v":0},{"$f":"-Inputs!W1661","v":0},{"$f":"-Inputs!X1661","v":0},{"$f":"-Inputs!Y1661","v":0},{"$f":"-Inputs!Z1661","v":0},{"$f":"-Inputs!AA1661","v":0},{"$f":"-Inputs!AB1661","v":0},{"$f":"-Inputs!AC1661","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"PrincipledApproach!AH594","v":0},{"$f":"-Inputs!AI1661","v":0},{"$f":"-Inputs!AJ1661","v":0},{"$f":"-Inputs!AK1661","v":0},{"$f":"-Inputs!AL1661","v":0},{"$f":"-Inputs!AM1661","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1662","v":0},{"$f":"-Inputs!U1662","v":0},{"$f":"-Inputs!V1662","v":0},{"$f":"-Inputs!W1662","v":0},{"$f":"-Inputs!X1662","v":0},{"$f":"-Inputs!Y1662","v":0},{"$f":"-Inputs!Z1662","v":0},{"$f":"-Inputs!AA1662","v":0},{"$f":"-Inputs!AB1662","v":0},{"$f":"-Inputs!AC1662","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"PrincipledApproach!AH595","v":0},{"$f":"-Inputs!AI1662","v":0},{"$f":"-Inputs!AJ1662","v":0},{"$f":"-Inputs!AK1662","v":0},{"$f":"-Inputs!AL1662","v":0},{"$f":"-Inputs!AM1662","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},{"$f":"SUM(U586:U595)","v":0},{"$f":"SUM(V586:V595)","v":0},{"$f":"SUM(W586:W595)","v":0},{"$f":"SUM(X586:X595)","v":0},{"$f":"SUM(Y586:Y595)","v":0},{"$f":"SUM(Z586:Z595)","v":0},{"$f":"SUM(AA586:AA595)","v":0},{"$f":"SUM(AB586:AB595)","v":0},{"$f":"SUM(AC586:AC595)","v":0},0,0,0,0,{"$f":"SUM(AH586:AH595)","v":0},{"$f":"SUM(AI586:AI595)","v":0},0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1060","v":-1.0344525833894098E-2},{"$f":"-Inputs!N1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!O1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!P1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!Q1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!R1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!S1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!T1060","v":0},{"$f":"-Inputs!U1060","v":0},{"$f":"-Inputs!V1060","v":0},{"$f":"-Inputs!W1060","v":0},{"$f":"-Inputs!X1060","v":0},{"$f":"-Inputs!Y1060","v":0},{"$f":"-Inputs!Z1060","v":0},{"$f":"-Inputs!AA1060","v":0},{"$f":"-Inputs!AB1060","v":0},{"$f":"-Inputs!AC1060","v":0},{"$f":"-Inputs!AD1060","v":0},{"$f":"-Inputs!AE1060","v":0},{"$f":"-Inputs!AF1060","v":0},{"$f":"-Inputs!AG1060","v":0},{"$f":"PrincipledApproach!AH598","v":0},{"$f":"-IF(AI562<0,AI562,IF(AI550=0,0,MIN((AI562/AI550)*(AI562>0),AI562)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1061","v":-0.12338303159421178},{"$f":"-Inputs!N1061","v":0},{"$f":"-Inputs!O1061","v":0},{"$f":"-Inputs!P1061","v":0},{"$f":"-Inputs!Q1061","v":0},{"$f":"-Inputs!R1061","v":0},{"$f":"-Inputs!S1061","v":0},{"$f":"-Inputs!T1061","v":0},{"$f":"-Inputs!U1061","v":0},{"$f":"-Inputs!V1061","v":0},{"$f":"-Inputs!W1061","v":0},{"$f":"-Inputs!X1061","v":0},{"$f":"-Inputs!Y1061","v":0},{"$f":"-Inputs!Z1061","v":0},{"$f":"-Inputs!AA1061","v":0},{"$f":"-Inputs!AB1061","v":0},{"$f":"-Inputs!AC1061","v":0},{"$f":"-Inputs!AD1061","v":0},{"$f":"-Inputs!AE1061","v":0},{"$f":"-Inputs!AF1061","v":0},{"$f":"-Inputs!AG1061","v":0},{"$f":"PrincipledApproach!AH599","v":0},{"$f":"-IF(AI563<0,AI563,IF(AI551=0,0,MIN((AI563/AI551)*(AI563>0),AI563)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1062","v":-2.0226726490854391E-3},{"$f":"-Inputs!N1062","v":1.1168066008678413E-3},{"$f":"-Inputs!O1062","v":1.1168066008678413E-3},{"$f":"-Inputs!P1062","v":1.1168066008678413E-3},{"$f":"-Inputs!Q1062","v":1.1168066008678413E-3},{"$f":"-Inputs!R1062","v":1.1168066008678413E-3},{"$f":"-Inputs!S1062","v":1.1168066008678413E-3},{"$f":"-Inputs!T1062","v":0},{"$f":"-Inputs!U1062","v":0},{"$f":"-Inputs!V1062","v":0},{"$f":"-Inputs!W1062","v":0},{"$f":"-Inputs!X1062","v":0},{"$f":"-Inputs!Y1062","v":0},{"$f":"-Inputs!Z1062","v":0},{"$f":"-Inputs!AA1062","v":0},{"$f":"-Inputs!AB1062","v":0},{"$f":"-Inputs!AC1062","v":0},{"$f":"-Inputs!AD1062","v":0},{"$f":"-Inputs!AE1062","v":0},{"$f":"-Inputs!AF1062","v":0},{"$f":"-Inputs!AG1062","v":0},{"$f":"PrincipledApproach!AH600","v":0},{"$f":"-IF(AI564<0,AI564,IF(AI552=0,0,MIN((AI564/AI552)*(AI564>0),AI564)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1063","v":-0.31823383012277567},{"$f":"-Inputs!N1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!O1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!P1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!Q1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!R1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!S1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!T1063","v":-4.2443606825286188E-2},{"$f":"-Inputs!U1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!V1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!W1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!X1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!Y1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!Z1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AA1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AB1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AC1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AD1063","v":-4.2443606825286168E-2},{"$f":"-Inputs!AE1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!AF1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!AG1063","v":-4.2443606825286161E-2},{"$f":"PrincipledApproach!AH601","v":-4.2443606825286154E-2},{"$f":"-IF(AI565<0,AI565,IF(AI553=0,0,MIN((AI565/AI553)*(AI565>0),AI565)))","v":-4.2443606825286223E-2},-4.2443606825286216E-2,-4.2443606825286223E-2,-4.2443606825286223E-2,-4.2443606825286223E-2]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1064","v":0},{"$f":"-Inputs!N1064","v":0},{"$f":"-Inputs!O1064","v":0},{"$f":"-Inputs!P1064","v":0},{"$f":"-Inputs!Q1064","v":0},{"$f":"-Inputs!R1064","v":0},{"$f":"-Inputs!S1064","v":0},{"$f":"-Inputs!T1064","v":0},{"$f":"-Inputs!U1064","v":0},{"$f":"-Inputs!V1064","v":0},{"$f":"-Inputs!W1064","v":0},{"$f":"-Inputs!X1064","v":0},{"$f":"-Inputs!Y1064","v":0},{"$f":"-Inputs!Z1064","v":0},{"$f":"-Inputs!AA1064","v":0},{"$f":"-Inputs!AB1064","v":0},{"$f":"-Inputs!AC1064","v":0},{"$f":"-Inputs!AD1064","v":0},{"$f":"-Inputs!AE1064","v":0},{"$f":"-Inputs!AF1064","v":0},{"$f":"-Inputs!AG1064","v":0},{"$f":"PrincipledApproach!AH602","v":0},{"$f":"-IF(AI566<0,AI566,IF(AI554=0,0,MIN((AI566/AI554)*(AI566>0),AI566)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1065","v":0},{"$f":"-Inputs!N1065","v":0},{"$f":"-Inputs!O1065","v":0},{"$f":"-Inputs!P1065","v":0},{"$f":"-Inputs!Q1065","v":0},{"$f":"-Inputs!R1065","v":0},{"$f":"-Inputs!S1065","v":0},{"$f":"-Inputs!T1065","v":0},{"$f":"-Inputs!U1065","v":0},{"$f":"-Inputs!V1065","v":0},{"$f":"-Inputs!W1065","v":0},{"$f":"-Inputs!X1065","v":0},{"$f":"-Inputs!Y1065","v":0},{"$f":"-Inputs!Z1065","v":0},{"$f":"-Inputs!AA1065","v":0},{"$f":"-Inputs!AB1065","v":0},{"$f":"-Inputs!AC1065","v":0},{"$f":"-Inputs!AD1065","v":0},{"$f":"-Inputs!AE1065","v":0},{"$f":"-Inputs!AF1065","v":0},{"$f":"-Inputs!AG1065","v":0},{"$f":"PrincipledApproach!AH603","v":0},{"$f":"-IF(AI567<0,AI567,IF(AI555=0,0,MIN((AI567/AI555)*(AI567>0),AI567)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1066","v":0},{"$f":"-Inputs!N1066","v":0},{"$f":"-Inputs!O1066","v":0},{"$f":"-Inputs!P1066","v":0},{"$f":"-Inputs!Q1066","v":0},{"$f":"-Inputs!R1066","v":0},{"$f":"-Inputs!S1066","v":0},{"$f":"-Inputs!T1066","v":0},{"$f":"-Inputs!U1066","v":0},{"$f":"-Inputs!V1066","v":0},{"$f":"-Inputs!W1066","v":0},{"$f":"-Inputs!X1066","v":0},{"$f":"-Inputs!Y1066","v":0},{"$f":"-Inputs!Z1066","v":0},{"$f":"-Inputs!AA1066","v":0},{"$f":"-Inputs!AB1066","v":0},{"$f":"-Inputs!AC1066","v":0},{"$f":"-Inputs!AD1066","v":0},{"$f":"-Inputs!AE1066","v":0},{"$f":"-Inputs!AF1066","v":0},{"$f":"-Inputs!AG1066","v":0},{"$f":"PrincipledApproach!AH604","v":0},{"$f":"-IF(AI568<0,AI568,IF(AI556=0,0,MIN((AI568/AI556)*(AI568>0),AI568)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1067","v":0},{"$f":"-Inputs!N1067","v":0},{"$f":"-Inputs!O1067","v":0},{"$f":"-Inputs!P1067","v":0},{"$f":"-Inputs!Q1067","v":0},{"$f":"-Inputs!R1067","v":0},{"$f":"-Inputs!S1067","v":0},{"$f":"-Inputs!T1067","v":0},{"$f":"-Inputs!U1067","v":0},{"$f":"-Inputs!V1067","v":0},{"$f":"-Inputs!W1067","v":0},{"$f":"-Inputs!X1067","v":0},{"$f":"-Inputs!Y1067","v":0},{"$f":"-Inputs!Z1067","v":0},{"$f":"-Inputs!AA1067","v":0},{"$f":"-Inputs!AB1067","v":0},{"$f":"-Inputs!AC1067","v":0},{"$f":"-Inputs!AD1067","v":0},{"$f":"-Inputs!AE1067","v":0},{"$f":"-Inputs!AF1067","v":0},{"$f":"-Inputs!AG1067","v":0},{"$f":"PrincipledApproach!AH605","v":0},{"$f":"-IF(AI569<0,AI569,IF(AI557=0,0,MIN((AI569/AI557)*(AI569>0),AI569)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1068","v":0},{"$f":"-Inputs!N1068","v":0},{"$f":"-Inputs!O1068","v":0},{"$f":"-Inputs!P1068","v":0},{"$f":"-Inputs!Q1068","v":0},{"$f":"-Inputs!R1068","v":0},{"$f":"-Inputs!S1068","v":0},{"$f":"-Inputs!T1068","v":0},{"$f":"-Inputs!U1068","v":0},{"$f":"-Inputs!V1068","v":0},{"$f":"-Inputs!W1068","v":0},{"$f":"-Inputs!X1068","v":0},{"$f":"-Inputs!Y1068","v":0},{"$f":"-Inputs!Z1068","v":0},{"$f":"-Inputs!AA1068","v":0},{"$f":"-Inputs!AB1068","v":0},{"$f":"-Inputs!AC1068","v":0},{"$f":"-Inputs!AD1068","v":0},{"$f":"-Inputs!AE1068","v":0},{"$f":"-Inputs!AF1068","v":0},{"$f":"-Inputs!AG1068","v":0},{"$f":"PrincipledApproach!AH606","v":0},{"$f":"-IF(AI570<0,AI570,IF(AI558=0,0,MIN((AI570/AI558)*(AI570>0),AI570)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1069","v":0},{"$f":"-Inputs!N1069","v":0},{"$f":"-Inputs!O1069","v":0},{"$f":"-Inputs!P1069","v":0},{"$f":"-Inputs!Q1069","v":0},{"$f":"-Inputs!R1069","v":0},{"$f":"-Inputs!S1069","v":0},{"$f":"-Inputs!T1069","v":0},{"$f":"-Inputs!U1069","v":0},{"$f":"-Inputs!V1069","v":0},{"$f":"-Inputs!W1069","v":0},{"$f":"-Inputs!X1069","v":0},{"$f":"-Inputs!Y1069","v":0},{"$f":"-Inputs!Z1069","v":0},{"$f":"-Inputs!AA1069","v":0},{"$f":"-Inputs!AB1069","v":0},{"$f":"-Inputs!AC1069","v":0},{"$f":"-Inputs!AD1069","v":0},{"$f":"-Inputs!AE1069","v":0},{"$f":"-Inputs!AF1069","v":0},{"$f":"-Inputs!AG1069","v":0},{"$f":"PrincipledApproach!AH607","v":0},{"$f":"-IF(AI571<0,AI571,IF(AI559=0,0,MIN((AI571/AI559)*(AI571>0),AI571)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.45398406019996695},{"$f":"SUM(N598:N607)","v":-5.281859038373303E-2},{"$f":"SUM(O598:O607)","v":-5.281859038373303E-2},{"$f":"SUM(P598:P607)","v":-5.281859038373303E-2},{"$f":"SUM(Q598:Q607)","v":-5.281859038373303E-2},{"$f":"SUM(R598:R607)","v":-5.281859038373303E-2},{"$f":"SUM(S598:S607)","v":-5.281859038373303E-2},{"$f":"SUM(T598:T607)","v":-4.2443606825286188E-2},{"$f":"SUM(U598:U607)","v":-4.2443606825286195E-2},{"$f":"SUM(V598:V607)","v":-4.2443606825286195E-2},{"$f":"SUM(W598:W607)","v":-4.2443606825286202E-2},{"$f":"SUM(X598:X607)","v":-4.2443606825286202E-2},-4.2443606825286161E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,{"$f":"SUM(AC598:AC607)","v":-4.2443606825286154E-2},-4.2443606825286168E-2,-4.2443606825286161E-2,-4.2443606825286161E-2,-4.2443606825286161E-2,{"$f":"SUM(AH598:AH607)","v":-4.2443606825286154E-2},{"$f":"SUM(AI598:AI607)","v":-4.2443606825286223E-2},-4.2443606825286216E-2,-4.2443606825286223E-2,-4.2443606825286223E-2,-4.2443606825286223E-2]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.7159867684781319E-5},-1.0307365966209316E-2,-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"MAX(Y562+Y574+Y586+Y598,0)","v":0},0,0,0,{"$f":"AC562+AC574+AC586+AC598","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH610","v":0},{"$f":"AI562+AI574+AI586+AI598","v":0},0,0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.20179158142352899,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,{"$f":"T563+T575+T587+T599","v":0},0,0,0,0,0,0,0,0,{"$f":"AC563+AC575+AC587+AC599","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH611","v":0},{"$f":"AI563+AI575+AI587+AI599","v":0},0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-5.5840330043392061E-2,-5.7863002692477503E-2,-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,{"$f":"T564+T576+T588+T600","v":0},0,0,0,{"$f":"X564+X576+X588+X600","v":0},0,0,0,0,{"$f":"AC564+AC576+AC588+AC600","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH612","v":0},{"$f":"AI564+AI576+AI588+AI600","v":0},0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.6180459838804471,1.2998121537576715,1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,{"$f":"T565+T577+T589+T601","v":0.93375935015629619},0.89131574333100994,0.84887213650572368,0.80642852968043743,{"$f":"X565+X577+X589+X601","v":0.76398492285515118},0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,{"$f":"AC565+AC577+AC589+AC601","v":0.55176688872872048},0.50932328190343434,0.4668796750781482,0.42443606825286206,0.38199246142757592,{"$f":"PrincipledApproach!AH613","v":0.33954885460228978},{"$f":"AI565+AI577+AI589+AI601","v":0.29710524777700353},0.25466164095171734,0.21221803412643112,0.16977442730114489,0.12733082047585867]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L566+L578+L590+L602","v":0},0,0,0,0,0,0,0,{"$f":"T566+T578+T590+T602","v":0},0,0,0,0,0,{"$f":"Z566+Z578+Z590+Z602","v":0},0,0,{"$f":"AC566+AC578+AC590+AC602","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH614","v":0},{"$f":"AI566+AI578+AI590+AI602","v":0},0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L567+L579+L591+L603","v":0},0,0,0,0,0,0,0,{"$f":"T567+T579+T591+T603","v":0},0,0,0,0,0,{"$f":"Z567+Z579+Z591+Z603","v":0},0,0,{"$f":"AC567+AC579+AC591+AC603","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH615","v":0},{"$f":"AI567+AI579+AI591+AI603","v":0},0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L568+L580+L592+L604","v":0},0,0,0,0,0,0,0,{"$f":"T568+T580+T592+T604","v":0},0,0,0,0,0,{"$f":"Z568+Z580+Z592+Z604","v":0},0,0,{"$f":"AC568+AC580+AC592+AC604","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH616","v":0},{"$f":"AI568+AI580+AI592+AI604","v":0},0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC569+AC581+AC593+AC605","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH617","v":0},{"$f":"AI569+AI581+AI593+AI605","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"MAX(Y570+Y582+Y594+Y606,0)","v":0},0,0,0,{"$f":"AC570+AC582+AC594+AC606","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH618","v":0},{"$f":"AI570+AI582+AI594+AI606","v":0},0,0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},{"$f":"T571+T583+T595+T607","v":0},0,0,0,0,{"$f":"MAX(Y571+Y583+Y595+Y607,0)","v":0},0,0,0,{"$f":"AC571+AC583+AC595+AC607","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH619","v":0},{"$f":"AI571+AI583+AI595+AI607","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.3604512322812108},{"$f":"SUM(M610:M619)","v":0.90646717208124383},{"$f":"SUM(N610:N619)","v":0.8536485816975109},{"$f":"SUM(O610:O619)","v":0.80082999131377797},{"$f":"SUM(P610:P619)","v":0.74801140093004492},{"$f":"SUM(Q610:Q619)","v":0.69519281054631199},{"$f":"SUM(R610:R619)","v":0.64237422016257906},{"$f":"SUM(S610:S619)","v":0.97620295698158233},{"$f":"SUM(T610:T619)","v":0.93375935015629619},{"$f":"SUM(U610:U619)","v":0.89131574333100994},{"$f":"SUM(V610:V619)","v":0.84887213650572368},{"$f":"SUM(W610:W619)","v":0.80642852968043743},0.76398492285515118,0.72154131602986504,{"$f":"SUM(Z610:Z619)","v":0.6790977092045789},{"$f":"SUM(AA610:AA619)","v":0.63665410237929276},{"$f":"SUM(AB610:AB619)","v":0.59421049555400662},0.55176688872872048,0.50932328190343434,0.4668796750781482,0.42443606825286206,0.38199246142757592,{"$f":"SUM(AH610:AH619)","v":0.33954885460228978},{"$f":"SUM(AI610:AI619)","v":0.29710524777700353},0.25466164095171734,0.21221803412643112,0.16977442730114489,0.12733082047585867]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-1.0310551097725155E-2}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32517461301774075]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.1162163087270465E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.38664732720273637}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH636","v":38},{"$f":"MAX(0,AH636-1)","v":37},{"$f":"MAX(0,AI636-1)","v":36},{"$f":"MAX(0,AJ636-1)","v":35},{"$f":"MAX(0,AK636-1)","v":34},{"$f":"MAX(0,AL636-1)","v":33}]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH637","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH638","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH639","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH640","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH641","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH643","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":644},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH644","v":0}]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH645","v":38},{"$f":"MAX(0,AH645-1)","v":37},{"$f":"MAX(0,AI645-1)","v":36},{"$f":"MAX(0,AJ645-1)","v":35},{"$f":"MAX(0,AK645-1)","v":34},{"$f":"MAX(0,AL645-1)","v":33}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},{"$f":"M696","v":1.0644127832496852},{"$f":"N696","v":1.0492068863461184},1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,0.97317740182828394,0.95797150492471705,0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,0.88194202040688263,0.86673612350331575,0.85153022659974886,{"$f":"AB696","v":0.83632432969618198},{"$f":"AC696","v":0.82111843279261509},{"$f":"AD696","v":0.8015679939166005},{"$f":"AE696","v":0.7820175550405859},{"$f":"AF696","v":0.7624671161645713},{"$f":"PrincipledApproach!AH648","v":0.7429166772885567},{"$f":"AH696","v":0.72336623841254211},{"$f":"AI696","v":0.70381579953652751},{"$f":"AJ696","v":0.68426536066051291},{"$f":"AK696","v":0.66471492178449831},{"$f":"AL696","v":0.64516448290848361}]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.31435448382467646,{"$f":"N697","v":0.31435448382467646},0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.3012563803319816,0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,0.23576586286850731,0.22266775937581246,0.2095696558831176,0.19647155239042274,0.18337344889772789,0.17027534540503303,0.15717724191233817,0.14407913841964332,{"$f":"PrincipledApproach!AH649","v":0.13098103492694846},0.1178829314342536,0.10478482794155876,9.1686724448863915E-2,7.8588620956169072E-2,6.5490517463474229E-2]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,0,2.8622862933944333,{"$f":"N698","v":2.8050405675265448},2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,2.4615662123192137,2.4043204864513248,2.3470747605834359,2.289829034715547,2.2325833088476581,2.1753375829797696,2.1180918571118812,2.0608461312439927,2.0036004053761043,1.9463546795082156,1.8073293452576287,1.6683040110070417,1.529278676756455,{"$f":"PrincipledApproach!AH650","v":1.3902533425058681},1.2512280082552811,1.1122026740046944,0.97317733975410758,0.83415200550352075,0.69512667125293393]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,1.5446067596273543,{"$f":"N699","v":1.4931198676397759},1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,1.0025105336955427,0.95102364170796416,0.89953674972038566,0.84804985773280717,0.79656296574522867,0.75463859912705877,0.71271423250888888,0.67078986589071898,0.62886549927254909,0.58694113265437919,0.5450167660362093,0.5030923994180394,0.46116803279986951,{"$f":"PrincipledApproach!AH651","v":0.41924366618169961},0.37731929956352978,0.33539493294535982,0.29347056632718982,0.25154619970901987,0.20962183309084989]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N700","v":0},{"$f":"O700","v":0},{"$f":"P700","v":0},{"$f":"Q700","v":0},{"$f":"R700","v":0},{"$f":"S700","v":0},{"$f":"T700","v":0},{"$f":"U700","v":0},{"$f":"V700","v":0},{"$f":"W700","v":0},{"$f":"X700","v":0},{"$f":"Y700","v":0},{"$f":"Z700","v":0},{"$f":"AA700","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH652","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH653","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH654","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH655","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N704","v":0},0,0,0,0,{"$f":"S704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH656","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N705","v":0},{"$f":"O705","v":0},{"$f":"P705","v":0},{"$f":"Q705","v":0},{"$f":"R705","v":0},{"$f":"S705","v":0},{"$f":"T705","v":0},{"$f":"U705","v":0},{"$f":"V705","v":0},{"$f":"W705","v":0},{"$f":"X705","v":0},{"$f":"Y705","v":0},{"$f":"Z705","v":0},{"$f":"AA705","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH657","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":5.7856603200961487},{"$f":"SUM(O648:O657)","v":5.6617218053371152},{"$f":"SUM(P648:P657)","v":5.5377832905780817},{"$f":"SUM(Q648:Q657)","v":5.4138447758190482},{"$f":"SUM(R648:R657)","v":5.2899062610600147},{"$f":"SUM(S648:S657)","v":5.1659677463009803},{"$f":"SUM(T648:T657)","v":5.0420292315419468},{"$f":"SUM(U648:U657)","v":4.7233046312714553},{"$f":"SUM(V648:V657)","v":4.5862680130197262},{"$f":"SUM(W648:W657)","v":4.4492313947679971},{"$f":"SUM(X648:X657)","v":4.312194776516268},{"$f":"SUM(Y648:Y657)","v":4.1751581582645381},{"$f":"SUM(Z648:Z657)","v":4.0476840653822181},{"$f":"SUM(AA648:AA657)","v":3.9202099724998982},{"$f":"SUM(AB648:AB657)","v":3.7927358796175783},{"$f":"SUM(AC648:AC657)","v":3.6652617867352584},3.5377876938529376,3.3241894506154717,3.1105912073780049,2.896992964140539,{"$f":"SUM(AH648:AH657)","v":2.6833947209030731},{"$f":"SUM(AI648:AI657)","v":2.4697964776656067},2.2561982344281404,2.042599991190674,1.8290017479532079,1.6154035047157418]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":1.0644127832496852}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.31435448382467646}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.8622862933944333}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.5446067596273543}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":5.7856603200961487}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1665","v":0},{"$f":"-Inputs!U1665","v":0},{"$f":"-Inputs!V1665","v":0},{"$f":"-Inputs!W1665","v":0},{"$f":"-Inputs!X1665","v":0},{"$f":"-Inputs!Y1665","v":0},{"$f":"-Inputs!Z1665","v":0},{"$f":"-Inputs!AA1665","v":0},{"$f":"-Inputs!AB1665","v":0},{"$f":"-Inputs!AC1665","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"PrincipledApproach!AH672","v":0},{"$f":"-Inputs!AI1665","v":0},{"$f":"-Inputs!AJ1665","v":0},{"$f":"-Inputs!AK1665","v":0},{"$f":"-Inputs!AL1665","v":0},{"$f":"-Inputs!AM1665","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1666","v":0},{"$f":"-Inputs!U1666","v":0},{"$f":"-Inputs!V1666","v":0},{"$f":"-Inputs!W1666","v":0},{"$f":"-Inputs!X1666","v":0},{"$f":"-Inputs!Y1666","v":0},{"$f":"-Inputs!Z1666","v":0},{"$f":"-Inputs!AA1666","v":0},{"$f":"-Inputs!AB1666","v":0},{"$f":"-Inputs!AC1666","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"PrincipledApproach!AH673","v":0},{"$f":"-Inputs!AI1666","v":0},{"$f":"-Inputs!AJ1666","v":0},{"$f":"-Inputs!AK1666","v":0},{"$f":"-Inputs!AL1666","v":0},{"$f":"-Inputs!AM1666","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1667","v":0},{"$f":"-Inputs!U1667","v":0},{"$f":"-Inputs!V1667","v":0},{"$f":"-Inputs!W1667","v":0},{"$f":"-Inputs!X1667","v":0},{"$f":"-Inputs!Y1667","v":0},{"$f":"-Inputs!Z1667","v":0},{"$f":"-Inputs!AA1667","v":0},{"$f":"-Inputs!AB1667","v":0},{"$f":"-Inputs!AC1667","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"PrincipledApproach!AH674","v":0},{"$f":"-Inputs!AI1667","v":0},{"$f":"-Inputs!AJ1667","v":0},{"$f":"-Inputs!AK1667","v":0},{"$f":"-Inputs!AL1667","v":0},{"$f":"-Inputs!AM1667","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1668","v":-0.18168798201876299},{"$f":"-Inputs!U1668","v":0},{"$f":"-Inputs!V1668","v":0},{"$f":"-Inputs!W1668","v":0},{"$f":"-Inputs!X1668","v":0},{"$f":"-Inputs!Y1668","v":0},{"$f":"-Inputs!Z1668","v":0},{"$f":"-Inputs!AA1668","v":0},{"$f":"-Inputs!AB1668","v":0},{"$f":"-Inputs!AC1668","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"PrincipledApproach!AH675","v":0},{"$f":"-Inputs!AI1668","v":0},{"$f":"-Inputs!AJ1668","v":0},{"$f":"-Inputs!AK1668","v":0},{"$f":"-Inputs!AL1668","v":0},{"$f":"-Inputs!AM1668","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1669","v":0},{"$f":"-Inputs!U1669","v":0},{"$f":"-Inputs!V1669","v":0},{"$f":"-Inputs!W1669","v":0},{"$f":"-Inputs!X1669","v":0},{"$f":"-Inputs!Y1669","v":0},{"$f":"-Inputs!Z1669","v":0},{"$f":"-Inputs!AA1669","v":0},{"$f":"-Inputs!AB1669","v":0},{"$f":"-Inputs!AC1669","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"PrincipledApproach!AH676","v":0},{"$f":"-Inputs!AI1669","v":0},{"$f":"-Inputs!AJ1669","v":0},{"$f":"-Inputs!AK1669","v":0},{"$f":"-Inputs!AL1669","v":0},{"$f":"-Inputs!AM1669","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1670","v":0},{"$f":"-Inputs!U1670","v":0},{"$f":"-Inputs!V1670","v":0},{"$f":"-Inputs!W1670","v":0},{"$f":"-Inputs!X1670","v":0},{"$f":"-Inputs!Y1670","v":0},{"$f":"-Inputs!Z1670","v":0},{"$f":"-Inputs!AA1670","v":0},{"$f":"-Inputs!AB1670","v":0},{"$f":"-Inputs!AC1670","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"PrincipledApproach!AH677","v":0},{"$f":"-Inputs!AI1670","v":0},{"$f":"-Inputs!AJ1670","v":0},{"$f":"-Inputs!AK1670","v":0},{"$f":"-Inputs!AL1670","v":0},{"$f":"-Inputs!AM1670","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1671","v":0},{"$f":"-Inputs!U1671","v":0},{"$f":"-Inputs!V1671","v":0},{"$f":"-Inputs!W1671","v":0},{"$f":"-Inputs!X1671","v":0},{"$f":"-Inputs!Y1671","v":0},{"$f":"-Inputs!Z1671","v":0},{"$f":"-Inputs!AA1671","v":0},{"$f":"-Inputs!AB1671","v":0},{"$f":"-Inputs!AC1671","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"PrincipledApproach!AH678","v":0},{"$f":"-Inputs!AI1671","v":0},{"$f":"-Inputs!AJ1671","v":0},{"$f":"-Inputs!AK1671","v":0},{"$f":"-Inputs!AL1671","v":0},{"$f":"-Inputs!AM1671","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1672","v":0},{"$f":"-Inputs!U1672","v":0},{"$f":"-Inputs!V1672","v":0},{"$f":"-Inputs!W1672","v":0},{"$f":"-Inputs!X1672","v":0},{"$f":"-Inputs!Y1672","v":0},{"$f":"-Inputs!Z1672","v":0},{"$f":"-Inputs!AA1672","v":0},{"$f":"-Inputs!AB1672","v":0},{"$f":"-Inputs!AC1672","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"PrincipledApproach!AH679","v":0},{"$f":"-Inputs!AI1672","v":0},{"$f":"-Inputs!AJ1672","v":0},{"$f":"-Inputs!AK1672","v":0},{"$f":"-Inputs!AL1672","v":0},{"$f":"-Inputs!AM1672","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1673","v":0},{"$f":"-Inputs!U1673","v":0},{"$f":"-Inputs!V1673","v":0},{"$f":"-Inputs!W1673","v":0},{"$f":"-Inputs!X1673","v":0},{"$f":"-Inputs!Y1673","v":0},{"$f":"-Inputs!Z1673","v":0},{"$f":"-Inputs!AA1673","v":0},{"$f":"-Inputs!AB1673","v":0},{"$f":"-Inputs!AC1673","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"PrincipledApproach!AH680","v":0},{"$f":"-Inputs!AI1673","v":0},{"$f":"-Inputs!AJ1673","v":0},{"$f":"-Inputs!AK1673","v":0},{"$f":"-Inputs!AL1673","v":0},{"$f":"-Inputs!AM1673","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1674","v":0},{"$f":"-Inputs!U1674","v":0},{"$f":"-Inputs!V1674","v":0},{"$f":"-Inputs!W1674","v":0},{"$f":"-Inputs!X1674","v":0},{"$f":"-Inputs!Y1674","v":0},{"$f":"-Inputs!Z1674","v":0},{"$f":"-Inputs!AA1674","v":0},{"$f":"-Inputs!AB1674","v":0},{"$f":"-Inputs!AC1674","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"PrincipledApproach!AH681","v":0},{"$f":"-Inputs!AI1674","v":0},{"$f":"-Inputs!AJ1674","v":0},{"$f":"-Inputs!AK1674","v":0},{"$f":"-Inputs!AL1674","v":0},{"$f":"-Inputs!AM1674","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.18168798201876299},{"$f":"SUM(U672:U681)","v":0},{"$f":"SUM(V672:V681)","v":0},{"$f":"SUM(W672:W681)","v":0},{"$f":"SUM(X672:X681)","v":0},{"$f":"SUM(Y672:Y681)","v":0},{"$f":"SUM(Z672:Z681)","v":0},{"$f":"SUM(AA672:AA681)","v":0},{"$f":"SUM(AB672:AB681)","v":0},{"$f":"SUM(AC672:AC681)","v":0},0,0,0,0,{"$f":"SUM(AH672:AH681)","v":0},{"$f":"SUM(AI672:AI681)","v":0},0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!O1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!P1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Q1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!R1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!S1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!T1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!U1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!V1072","v":-1.520589690356693E-2},{"$f":"-Inputs!W1072","v":-1.520589690356693E-2},{"$f":"-Inputs!X1072","v":-1.5205896903566928E-2},{"$f":"-Inputs!Y1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Z1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AA1072","v":-1.520589690356693E-2},{"$f":"-Inputs!AB1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AC1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!AD1072","v":-1.9550438876014615E-2},{"$f":"-Inputs!AE1072","v":-1.9550438876014615E-2},{"$f":"-Inputs!AF1072","v":-1.9550438876014608E-2},{"$f":"-Inputs!AG1072","v":-1.9550438876014608E-2},{"$f":"PrincipledApproach!AH684","v":-1.9550438876014608E-2},{"$f":"-IF(AI648<0,AI648,IF(AI636=0,0,MIN((AI648/AI636)*(AI648>0),AI648)))","v":-1.9550438876014653E-2},-1.9550438876014653E-2,-1.9550438876014653E-2,-1.9550438876014656E-2,-1.9550438876014653E-2]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1073","v":0},{"$f":"-Inputs!O1073","v":0},{"$f":"-Inputs!P1073","v":0},{"$f":"-Inputs!Q1073","v":0},{"$f":"-Inputs!R1073","v":0},{"$f":"-Inputs!S1073","v":0},{"$f":"-Inputs!T1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!U1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!V1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!W1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!X1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!Y1073","v":-1.309810349269485E-2},{"$f":"-Inputs!Z1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AA1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AB1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AC1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AD1073","v":-1.3098103492694859E-2},{"$f":"-Inputs!AE1073","v":-1.3098103492694859E-2},{"$f":"-Inputs!AF1073","v":-1.3098103492694859E-2},{"$f":"-Inputs!AG1073","v":-1.3098103492694859E-2},{"$f":"PrincipledApproach!AH685","v":-1.3098103492694859E-2},{"$f":"-IF(AI649<0,AI649,IF(AI637=0,0,MIN((AI649/AI637)*(AI649>0),AI649)))","v":-1.3098103492694845E-2},-1.3098103492694845E-2,-1.3098103492694845E-2,-1.3098103492694845E-2,-1.3098103492694847E-2]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!O1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!P1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Q1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!R1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!S1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!T1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!U1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!V1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!W1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!X1074","v":-5.7245725867888696E-2},{"$f":"-Inputs!Y1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Z1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AA1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AB1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AC1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AD1074","v":-0.13902533425058686},{"$f":"-Inputs!AE1074","v":-0.13902533425058686},{"$f":"-Inputs!AF1074","v":-0.13902533425058683},{"$f":"-Inputs!AG1074","v":-0.13902533425058683},{"$f":"PrincipledApproach!AH686","v":-0.13902533425058683},{"$f":"-IF(AI650<0,AI650,IF(AI638=0,0,MIN((AI650/AI638)*(AI650>0),AI650)))","v":-0.1390253342505868},-0.1390253342505868,-0.1390253342505868,-0.1390253342505868,-0.13902533425058677]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1075","v":-5.148689198757847E-2},{"$f":"-Inputs!O1075","v":-5.148689198757847E-2},{"$f":"-Inputs!P1075","v":-5.148689198757847E-2},{"$f":"-Inputs!Q1075","v":-5.148689198757847E-2},{"$f":"-Inputs!R1075","v":-5.148689198757847E-2},{"$f":"-Inputs!S1075","v":-5.148689198757847E-2},{"$f":"-Inputs!T1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!U1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!V1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!W1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!X1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!Y1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!Z1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AA1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AB1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AC1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AD1075","v":-4.1924366618169867E-2},{"$f":"-Inputs!AE1075","v":-4.1924366618169867E-2},{"$f":"-Inputs!AF1075","v":-4.1924366618169867E-2},{"$f":"-Inputs!AG1075","v":-4.1924366618169867E-2},{"$f":"PrincipledApproach!AH687","v":-4.192436661816986E-2},{"$f":"-IF(AI651<0,AI651,IF(AI639=0,0,MIN((AI651/AI639)*(AI651>0),AI651)))","v":-4.1924366618169978E-2},-4.1924366618169978E-2,-4.1924366618169971E-2,-4.1924366618169978E-2,-4.1924366618169978E-2]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1076","v":0},{"$f":"-Inputs!O1076","v":0},{"$f":"-Inputs!P1076","v":0},{"$f":"-Inputs!Q1076","v":0},{"$f":"-Inputs!R1076","v":0},{"$f":"-Inputs!S1076","v":0},{"$f":"-Inputs!T1076","v":0},{"$f":"-Inputs!U1076","v":0},{"$f":"-Inputs!V1076","v":0},{"$f":"-Inputs!W1076","v":0},{"$f":"-Inputs!X1076","v":0},{"$f":"-Inputs!Y1076","v":0},{"$f":"-Inputs!Z1076","v":0},{"$f":"-Inputs!AA1076","v":0},{"$f":"-Inputs!AB1076","v":0},{"$f":"-Inputs!AC1076","v":0},{"$f":"-Inputs!AD1076","v":0},{"$f":"-Inputs!AE1076","v":0},{"$f":"-Inputs!AF1076","v":0},{"$f":"-Inputs!AG1076","v":0},{"$f":"PrincipledApproach!AH688","v":0},{"$f":"-IF(AI652<0,AI652,IF(AI640=0,0,MIN((AI652/AI640)*(AI652>0),AI652)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1077","v":0},{"$f":"-Inputs!O1077","v":0},{"$f":"-Inputs!P1077","v":0},{"$f":"-Inputs!Q1077","v":0},{"$f":"-Inputs!R1077","v":0},{"$f":"-Inputs!S1077","v":0},{"$f":"-Inputs!T1077","v":0},{"$f":"-Inputs!U1077","v":0},{"$f":"-Inputs!V1077","v":0},{"$f":"-Inputs!W1077","v":0},{"$f":"-Inputs!X1077","v":0},{"$f":"-Inputs!Y1077","v":0},{"$f":"-Inputs!Z1077","v":0},{"$f":"-Inputs!AA1077","v":0},{"$f":"-Inputs!AB1077","v":0},{"$f":"-Inputs!AC1077","v":0},{"$f":"-Inputs!AD1077","v":0},{"$f":"-Inputs!AE1077","v":0},{"$f":"-Inputs!AF1077","v":0},{"$f":"-Inputs!AG1077","v":0},{"$f":"PrincipledApproach!AH689","v":0},{"$f":"-IF(AI653<0,AI653,IF(AI641=0,0,MIN((AI653/AI641)*(AI653>0),AI653)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1078","v":0},{"$f":"-Inputs!O1078","v":0},{"$f":"-Inputs!P1078","v":0},{"$f":"-Inputs!Q1078","v":0},{"$f":"-Inputs!R1078","v":0},{"$f":"-Inputs!S1078","v":0},{"$f":"-Inputs!T1078","v":0},{"$f":"-Inputs!U1078","v":0},{"$f":"-Inputs!V1078","v":0},{"$f":"-Inputs!W1078","v":0},{"$f":"-Inputs!X1078","v":0},{"$f":"-Inputs!Y1078","v":0},{"$f":"-Inputs!Z1078","v":0},{"$f":"-Inputs!AA1078","v":0},{"$f":"-Inputs!AB1078","v":0},{"$f":"-Inputs!AC1078","v":0},{"$f":"-Inputs!AD1078","v":0},{"$f":"-Inputs!AE1078","v":0},{"$f":"-Inputs!AF1078","v":0},{"$f":"-Inputs!AG1078","v":0},{"$f":"PrincipledApproach!AH690","v":0},{"$f":"-IF(AI654<0,AI654,IF(AI642=0,0,MIN((AI654/AI642)*(AI654>0),AI654)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1079","v":0},{"$f":"-Inputs!O1079","v":0},{"$f":"-Inputs!P1079","v":0},{"$f":"-Inputs!Q1079","v":0},{"$f":"-Inputs!R1079","v":0},{"$f":"-Inputs!S1079","v":0},{"$f":"-Inputs!T1079","v":0},{"$f":"-Inputs!U1079","v":0},{"$f":"-Inputs!V1079","v":0},{"$f":"-Inputs!W1079","v":0},{"$f":"-Inputs!X1079","v":0},{"$f":"-Inputs!Y1079","v":0},{"$f":"-Inputs!Z1079","v":0},{"$f":"-Inputs!AA1079","v":0},{"$f":"-Inputs!AB1079","v":0},{"$f":"-Inputs!AC1079","v":0},{"$f":"-Inputs!AD1079","v":0},{"$f":"-Inputs!AE1079","v":0},{"$f":"-Inputs!AF1079","v":0},{"$f":"-Inputs!AG1079","v":0},{"$f":"PrincipledApproach!AH691","v":0},{"$f":"-IF(AI655<0,AI655,IF(AI643=0,0,MIN((AI655/AI643)*(AI655>0),AI655)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1080","v":0},{"$f":"-Inputs!O1080","v":0},{"$f":"-Inputs!P1080","v":0},{"$f":"-Inputs!Q1080","v":0},{"$f":"-Inputs!R1080","v":0},{"$f":"-Inputs!S1080","v":0},{"$f":"-Inputs!T1080","v":0},{"$f":"-Inputs!U1080","v":0},{"$f":"-Inputs!V1080","v":0},{"$f":"-Inputs!W1080","v":0},{"$f":"-Inputs!X1080","v":0},{"$f":"-Inputs!Y1080","v":0},{"$f":"-Inputs!Z1080","v":0},{"$f":"-Inputs!AA1080","v":0},{"$f":"-Inputs!AB1080","v":0},{"$f":"-Inputs!AC1080","v":0},{"$f":"-Inputs!AD1080","v":0},{"$f":"-Inputs!AE1080","v":0},{"$f":"-Inputs!AF1080","v":0},{"$f":"-Inputs!AG1080","v":0},{"$f":"PrincipledApproach!AH692","v":0},{"$f":"-IF(AI656<0,AI656,IF(AI644=0,0,MIN((AI656/AI644)*(AI656>0),AI656)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1081","v":0},{"$f":"-Inputs!O1081","v":0},{"$f":"-Inputs!P1081","v":0},{"$f":"-Inputs!Q1081","v":0},{"$f":"-Inputs!R1081","v":0},{"$f":"-Inputs!S1081","v":0},{"$f":"-Inputs!T1081","v":0},{"$f":"-Inputs!U1081","v":0},{"$f":"-Inputs!V1081","v":0},{"$f":"-Inputs!W1081","v":0},{"$f":"-Inputs!X1081","v":0},{"$f":"-Inputs!Y1081","v":0},{"$f":"-Inputs!Z1081","v":0},{"$f":"-Inputs!AA1081","v":0},{"$f":"-Inputs!AB1081","v":0},{"$f":"-Inputs!AC1081","v":0},{"$f":"-Inputs!AD1081","v":0},{"$f":"-Inputs!AE1081","v":0},{"$f":"-Inputs!AF1081","v":0},{"$f":"-Inputs!AG1081","v":0},{"$f":"PrincipledApproach!AH693","v":0},{"$f":"-IF(AI657<0,AI657,IF(AI645=0,0,MIN((AI657/AI645)*(AI657>0),AI657)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.12393851475903407},{"$f":"SUM(O684:O693)","v":-0.12393851475903407},{"$f":"SUM(P684:P693)","v":-0.12393851475903407},{"$f":"SUM(Q684:Q693)","v":-0.12393851475903407},{"$f":"SUM(R684:R693)","v":-0.12393851475903407},{"$f":"SUM(S684:S693)","v":-0.12393851475903407},{"$f":"SUM(T684:T693)","v":-0.13703661825172897},{"$f":"SUM(U684:U693)","v":-0.13703661825172897},{"$f":"SUM(V684:V693)","v":-0.13703661825172897},{"$f":"SUM(W684:W693)","v":-0.13703661825172897},{"$f":"SUM(X684:X693)","v":-0.13703661825172897},-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,{"$f":"SUM(AC684:AC693)","v":-0.12747409288232034},-0.21359824323746621,-0.21359824323746621,-0.21359824323746615,-0.21359824323746615,{"$f":"SUM(AH684:AH693)","v":-0.21359824323746615},{"$f":"SUM(AI684:AI693)","v":-0.21359824323746626},-0.21359824323746626,-0.21359824323746626,-0.21359824323746629,-0.21359824323746626]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":1.0644127832496852},1.0492068863461184,1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.97317740182828394},{"$f":"T648+T660+T672+T684","v":0.95797150492471705},0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,{"$f":"MAX(Y648+Y660+Y672+Y684,0)","v":0.88194202040688263},0.86673612350331575,0.85153022659974886,0.83632432969618198,{"$f":"AC648+AC660+AC672+AC684","v":0.82111843279261509},0.8015679939166005,0.7820175550405859,0.7624671161645713,0.7429166772885567,{"$f":"PrincipledApproach!AH696","v":0.72336623841254211},{"$f":"AI648+AI660+AI672+AI684","v":0.70381579953652751},0.68426536066051291,0.66471492178449831,0.64516448290848361,0.6256140440324689]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,{"$f":"T649+T661+T673+T685","v":0.3012563803319816},0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,0.23576586286850731,0.22266775937581246,0.2095696558831176,0.19647155239042274,{"$f":"AC649+AC661+AC673+AC685","v":0.18337344889772789},0.17027534540503303,0.15717724191233817,0.14407913841964332,0.13098103492694846,{"$f":"PrincipledApproach!AH697","v":0.1178829314342536},{"$f":"AI649+AI661+AI673+AI685","v":0.10478482794155876},9.1686724448863915E-2,7.8588620956169072E-2,6.5490517463474229E-2,5.2392413970779386E-2]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.8622862933944333,2.8050405675265448,2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,{"$f":"T650+T662+T674+T686","v":2.4615662123192137},2.4043204864513248,2.3470747605834359,2.289829034715547,{"$f":"X650+X662+X674+X686","v":2.2325833088476581},2.1753375829797696,2.1180918571118812,2.0608461312439927,2.0036004053761043,{"$f":"AC650+AC662+AC674+AC686","v":1.9463546795082156},1.8073293452576287,1.6683040110070417,1.529278676756455,1.3902533425058681,{"$f":"PrincipledApproach!AH698","v":1.2512280082552811},{"$f":"AI650+AI662+AI674+AI686","v":1.1122026740046944},0.97317733975410758,0.83415200550352075,0.69512667125293393,0.5561013370023471]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.5446067596273543,1.4931198676397759,1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,{"$f":"T651+T663+T675+T687","v":1.0025105336955427},0.95102364170796416,0.89953674972038566,0.84804985773280717,{"$f":"X651+X663+X675+X687","v":0.79656296574522867},0.75463859912705877,0.71271423250888888,0.67078986589071898,0.62886549927254909,{"$f":"AC651+AC663+AC675+AC687","v":0.58694113265437919},0.5450167660362093,0.5030923994180394,0.46116803279986951,0.41924366618169961,{"$f":"PrincipledApproach!AH699","v":0.37731929956352978},{"$f":"AI651+AI663+AI675+AI687","v":0.33539493294535982},0.29347056632718982,0.25154619970901987,0.20962183309084989,0.16769746647267991]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M652+M664+M676+M688","v":0},0,0,0,0,0,0,{"$f":"T652+T664+T676+T688","v":0},0,0,0,0,0,{"$f":"Z652+Z664+Z676+Z688","v":0},0,0,{"$f":"AC652+AC664+AC676+AC688","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH700","v":0},{"$f":"AI652+AI664+AI676+AI688","v":0},0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M653+M665+M677+M689","v":0},0,0,0,0,0,0,{"$f":"T653+T665+T677+T689","v":0},0,0,0,0,0,{"$f":"Z653+Z665+Z677+Z689","v":0},0,0,{"$f":"AC653+AC665+AC677+AC689","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH701","v":0},{"$f":"AI653+AI665+AI677+AI689","v":0},0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M654+M666+M678+M690","v":0},0,0,0,0,0,0,{"$f":"T654+T666+T678+T690","v":0},0,0,0,0,0,{"$f":"Z654+Z666+Z678+Z690","v":0},0,0,{"$f":"AC654+AC666+AC678+AC690","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH702","v":0},{"$f":"AI654+AI666+AI678+AI690","v":0},0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC655+AC667+AC679+AC691","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH703","v":0},{"$f":"AI655+AI667+AI679+AI691","v":0},0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"MAX(Y656+Y668+Y680+Y692,0)","v":0},0,0,0,{"$f":"AC656+AC668+AC680+AC692","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH704","v":0},{"$f":"AI656+AI668+AI680+AI692","v":0},0,0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},{"$f":"T657+T669+T681+T693","v":0},0,0,0,0,{"$f":"MAX(Y657+Y669+Y681+Y693,0)","v":0},0,0,0,{"$f":"AC657+AC669+AC681+AC693","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH705","v":0},{"$f":"AI657+AI669+AI681+AI693","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":5.7856603200961487},{"$f":"SUM(N696:N705)","v":5.6617218053371152},{"$f":"SUM(O696:O705)","v":5.5377832905780817},{"$f":"SUM(P696:P705)","v":5.4138447758190482},{"$f":"SUM(Q696:Q705)","v":5.2899062610600147},{"$f":"SUM(R696:R705)","v":5.1659677463009803},5.0420292315419468,{"$f":"SUM(T696:T705)","v":4.7233046312714553},{"$f":"SUM(U696:U705)","v":4.5862680130197262},{"$f":"SUM(V696:V705)","v":4.4492313947679971},{"$f":"SUM(W696:W705)","v":4.312194776516268},4.1751581582645381,4.0476840653822181,{"$f":"SUM(Z696:Z705)","v":3.9202099724998982},{"$f":"SUM(AA696:AA705)","v":3.7927358796175783},{"$f":"SUM(AB696:AB705)","v":3.6652617867352584},3.5377876938529376,3.3241894506154717,3.1105912073780049,2.896992964140539,2.6833947209030731,{"$f":"SUM(AH696:AH705)","v":2.4697964776656067},{"$f":"SUM(AI696:AI705)","v":2.2561982344281404},2.042599991190674,1.8290017479532079,1.6154035047157418,1.4018052614782754]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH722","v":38},{"$f":"MAX(0,AH722-1)","v":37},{"$f":"MAX(0,AI722-1)","v":36},{"$f":"MAX(0,AJ722-1)","v":35},{"$f":"MAX(0,AK722-1)","v":34},{"$f":"MAX(0,AL722-1)","v":33}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH723","v":11},10,9,8,7,6]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH724","v":11},10,9,8,7,6]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH725","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH726","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH727","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH728","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH729","v":31},30,29,28,27,26]
[{"$f":"ROW()","v":730},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH730","v":0}]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH731","v":38},{"$f":"MAX(0,AH731-1)","v":37},{"$f":"MAX(0,AI731-1)","v":36},{"$f":"MAX(0,AJ731-1)","v":35},{"$f":"MAX(0,AK731-1)","v":34},{"$f":"MAX(0,AL731-1)","v":33}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},{"$f":"N782","v":12.3900141672906},{"$f":"O782","v":12.279875298196295},12.16973642910199,12.059597560007685,11.94945869091338,11.839319821819075,{"$f":"T782","v":11.657176439944935},11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,10.746459530574239,10.564316148700099,10.38217276682596,{"$f":"AB782","v":10.20002938495182},{"$f":"AC782","v":10.017886003077681},{"$f":"AD782","v":9.7793649077663076},{"$f":"AE782","v":9.5408438124549342},{"$f":"AF782","v":9.3023227171435607},{"$f":"PrincipledApproach!AH734","v":9.0638016218321873},{"$f":"AH782","v":8.8252805265208139},{"$f":"AI782","v":8.5867594312094404},{"$f":"AJ782","v":8.348238335898067},{"$f":"AK782","v":8.1097172405866935},{"$f":"AL782","v":7.8711961452753201}]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,68.697614090094334,68.585269655690183,68.472925221286033,68.360580786881883,68.248236352477733,68.135891918073582,{"$f":"T783","v":65.410456241350644},62.685020564627699,59.959584887904754,57.234149211181808,54.508713534458863,51.783277857735925,49.057842181012987,46.332406504290049,43.60697082756711,40.881535150844172,38.190635085947854,35.499735021051535,32.808834956155216,{"$f":"PrincipledApproach!AH735","v":29.599900713859448},26.909000648963129,24.218100584066818,21.527200519170506,18.836300454274195,16.14540038937788]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,{"$f":"T784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH736","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,5.8677653048268681,5.6387456143322154,5.4097259238375628,5.1807062333429101,4.9516865428482575,4.7226668523536048,{"$f":"T785","v":4.5337601782594605},4.2495361644100713,4.060629490315927,3.8717228162217827,3.6828161421276384,3.4986753350212565,3.3145345279148746,3.1303937208084927,2.9462529137021107,2.7621121065957288,2.5793605354075058,2.5793605354075058,2.5793605354075058,{"$f":"PrincipledApproach!AH737","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O786","v":0},{"$f":"P786","v":0},{"$f":"Q786","v":0},{"$f":"R786","v":0},{"$f":"S786","v":0},{"$f":"T786","v":0},{"$f":"U786","v":0},{"$f":"V786","v":0},{"$f":"W786","v":0},{"$f":"X786","v":0},{"$f":"Y786","v":0},{"$f":"Z786","v":0},{"$f":"AA786","v":0},0,0,-1.6396579912695193,-1.6396579912695193,-1.6396579912695193,{"$f":"PrincipledApproach!AH738","v":-1.9984014443252818E-15},-1.9984014443252818E-15,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH739","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4577367215373465,-1.4577367215373465,-1.4577367215373465,{"$f":"PrincipledApproach!AH740","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH741","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH742","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"O791","v":0},{"$f":"P791","v":0},{"$f":"Q791","v":0},{"$f":"R791","v":0},{"$f":"S791","v":0},{"$f":"T791","v":0},{"$f":"U791","v":0},{"$f":"V791","v":0},{"$f":"W791","v":0},{"$f":"X791","v":0},{"$f":"Y791","v":0},{"$f":"Z791","v":0},{"$f":"AA791","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH743","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":86.95539356221181},{"$f":"SUM(P734:P743)","v":86.465232513045663},{"$f":"SUM(Q734:Q743)","v":85.975071463879573},{"$f":"SUM(R734:R743)","v":85.484910414713454},{"$f":"SUM(S734:S743)","v":84.994749365547335},{"$f":"SUM(T734:T743)","v":84.697878592246269},{"$f":"SUM(U734:U743)","v":81.601392859555034},{"$f":"SUM(V734:V743)","v":78.409589787108573},{"$f":"SUM(W734:W743)","v":75.313104054417337},{"$f":"SUM(X734:X743)","v":72.216618321726102},{"$f":"SUM(Y734:Y743)","v":69.120132589034881},{"$f":"SUM(Z734:Z743)","v":66.028412723331428},{"$f":"SUM(AA734:AA743)","v":62.936692857627961},{"$f":"SUM(AB734:AB743)","v":59.8449729919245},{"$f":"SUM(AC734:AC743)","v":56.75325312622104},53.661533260517579,47.451965816314804,44.522544656107115,41.59312349589942,{"$f":"SUM(AH734:AH743)","v":38.663702335691639},{"$f":"SUM(AI734:AI743)","v":35.734281175483943},32.804860015276262,29.875438855068573,26.946017694860888,24.0165965346532]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$229","v":12.3900141672906}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$230","v":68.697614090094334}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$231","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$232","v":5.8677653048268681}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$233","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$234","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$235","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$236","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$237","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$238","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":86.95539356221181}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1677","v":0},{"$f":"-Inputs!U1677","v":0},{"$f":"-Inputs!V1677","v":0},{"$f":"-Inputs!W1677","v":0},{"$f":"-Inputs!X1677","v":0},{"$f":"-Inputs!Y1677","v":0},{"$f":"-Inputs!Z1677","v":0},{"$f":"-Inputs!AA1677","v":0},{"$f":"-Inputs!AB1677","v":0},{"$f":"-Inputs!AC1677","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"PrincipledApproach!AH758","v":0},{"$f":"-Inputs!AI1677","v":0},{"$f":"-Inputs!AJ1677","v":0},{"$f":"-Inputs!AK1677","v":0},{"$f":"-Inputs!AL1677","v":0},{"$f":"-Inputs!AM1677","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1678","v":0},{"$f":"-Inputs!U1678","v":0},{"$f":"-Inputs!V1678","v":0},{"$f":"-Inputs!W1678","v":0},{"$f":"-Inputs!X1678","v":0},{"$f":"-Inputs!Y1678","v":0},{"$f":"-Inputs!Z1678","v":0},{"$f":"-Inputs!AA1678","v":0},{"$f":"-Inputs!AB1678","v":0},{"$f":"-Inputs!AC1678","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"PrincipledApproach!AH759","v":0},{"$f":"-Inputs!AI1678","v":0},{"$f":"-Inputs!AJ1678","v":0},{"$f":"-Inputs!AK1678","v":0},{"$f":"-Inputs!AL1678","v":0},{"$f":"-Inputs!AM1678","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1679","v":0},{"$f":"-Inputs!U1679","v":0},{"$f":"-Inputs!V1679","v":0},{"$f":"-Inputs!W1679","v":0},{"$f":"-Inputs!X1679","v":0},{"$f":"-Inputs!Y1679","v":0},{"$f":"-Inputs!Z1679","v":0},{"$f":"-Inputs!AA1679","v":0},{"$f":"-Inputs!AB1679","v":0},{"$f":"-Inputs!AC1679","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"PrincipledApproach!AH760","v":0},{"$f":"-Inputs!AI1679","v":0},{"$f":"-Inputs!AJ1679","v":0},{"$f":"-Inputs!AK1679","v":0},{"$f":"-Inputs!AL1679","v":0},{"$f":"-Inputs!AM1679","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1680","v":0},{"$f":"-Inputs!U1680","v":-9.5317339755244493E-2},{"$f":"-Inputs!V1680","v":0},{"$f":"-Inputs!W1680","v":0},{"$f":"-Inputs!X1680","v":0},{"$f":"-Inputs!Y1680","v":0},{"$f":"-Inputs!Z1680","v":0},{"$f":"-Inputs!AA1680","v":0},{"$f":"-Inputs!AB1680","v":0},{"$f":"-Inputs!AC1680","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"PrincipledApproach!AH761","v":0},{"$f":"-Inputs!AI1680","v":0},{"$f":"-Inputs!AJ1680","v":0},{"$f":"-Inputs!AK1680","v":0},{"$f":"-Inputs!AL1680","v":0},{"$f":"-Inputs!AM1680","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1681","v":0},{"$f":"-Inputs!U1681","v":0},{"$f":"-Inputs!V1681","v":0},{"$f":"-Inputs!W1681","v":0},{"$f":"-Inputs!X1681","v":0},{"$f":"-Inputs!Y1681","v":0},{"$f":"-Inputs!Z1681","v":0},{"$f":"-Inputs!AA1681","v":0},{"$f":"-Inputs!AB1681","v":0},{"$f":"-Inputs!AC1681","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"PrincipledApproach!AH762","v":0},{"$f":"-Inputs!AI1681","v":0},{"$f":"-Inputs!AJ1681","v":0},{"$f":"-Inputs!AK1681","v":0},{"$f":"-Inputs!AL1681","v":0},{"$f":"-Inputs!AM1681","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1682","v":0},{"$f":"-Inputs!U1682","v":0},{"$f":"-Inputs!V1682","v":0},{"$f":"-Inputs!W1682","v":0},{"$f":"-Inputs!X1682","v":0},{"$f":"-Inputs!Y1682","v":0},{"$f":"-Inputs!Z1682","v":0},{"$f":"-Inputs!AA1682","v":0},{"$f":"-Inputs!AB1682","v":0},{"$f":"-Inputs!AC1682","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"PrincipledApproach!AH763","v":0},{"$f":"-Inputs!AI1682","v":0},{"$f":"-Inputs!AJ1682","v":0},{"$f":"-Inputs!AK1682","v":0},{"$f":"-Inputs!AL1682","v":0},{"$f":"-Inputs!AM1682","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1683","v":0},{"$f":"-Inputs!U1683","v":0},{"$f":"-Inputs!V1683","v":0},{"$f":"-Inputs!W1683","v":0},{"$f":"-Inputs!X1683","v":0},{"$f":"-Inputs!Y1683","v":0},{"$f":"-Inputs!Z1683","v":0},{"$f":"-Inputs!AA1683","v":0},{"$f":"-Inputs!AB1683","v":0},{"$f":"-Inputs!AC1683","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"PrincipledApproach!AH764","v":0},{"$f":"-Inputs!AI1683","v":0},{"$f":"-Inputs!AJ1683","v":0},{"$f":"-Inputs!AK1683","v":0},{"$f":"-Inputs!AL1683","v":0},{"$f":"-Inputs!AM1683","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1684","v":0},{"$f":"-Inputs!U1684","v":0},{"$f":"-Inputs!V1684","v":0},{"$f":"-Inputs!W1684","v":0},{"$f":"-Inputs!X1684","v":0},{"$f":"-Inputs!Y1684","v":0},{"$f":"-Inputs!Z1684","v":0},{"$f":"-Inputs!AA1684","v":0},{"$f":"-Inputs!AB1684","v":0},{"$f":"-Inputs!AC1684","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"PrincipledApproach!AH765","v":0},{"$f":"-Inputs!AI1684","v":0},{"$f":"-Inputs!AJ1684","v":0},{"$f":"-Inputs!AK1684","v":0},{"$f":"-Inputs!AL1684","v":0},{"$f":"-Inputs!AM1684","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1685","v":0},{"$f":"-Inputs!U1685","v":0},{"$f":"-Inputs!V1685","v":0},{"$f":"-Inputs!W1685","v":0},{"$f":"-Inputs!X1685","v":0},{"$f":"-Inputs!Y1685","v":0},{"$f":"-Inputs!Z1685","v":0},{"$f":"-Inputs!AA1685","v":0},{"$f":"-Inputs!AB1685","v":0},{"$f":"-Inputs!AC1685","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"PrincipledApproach!AH766","v":0},{"$f":"-Inputs!AI1685","v":0},{"$f":"-Inputs!AJ1685","v":0},{"$f":"-Inputs!AK1685","v":0},{"$f":"-Inputs!AL1685","v":0},{"$f":"-Inputs!AM1685","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1686","v":0},{"$f":"-Inputs!U1686","v":0},{"$f":"-Inputs!V1686","v":0},{"$f":"-Inputs!W1686","v":0},{"$f":"-Inputs!X1686","v":0},{"$f":"-Inputs!Y1686","v":0},{"$f":"-Inputs!Z1686","v":0},{"$f":"-Inputs!AA1686","v":0},{"$f":"-Inputs!AB1686","v":0},{"$f":"-Inputs!AC1686","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"PrincipledApproach!AH767","v":0},{"$f":"-Inputs!AI1686","v":0},{"$f":"-Inputs!AJ1686","v":0},{"$f":"-Inputs!AK1686","v":0},{"$f":"-Inputs!AL1686","v":0},{"$f":"-Inputs!AM1686","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T758:T767)","v":0},{"$f":"SUM(U758:U767)","v":-9.5317339755244493E-2},{"$f":"SUM(V758:V767)","v":0},{"$f":"SUM(W758:W767)","v":0},{"$f":"SUM(X758:X767)","v":0},{"$f":"SUM(Y758:Y767)","v":0},{"$f":"SUM(Z758:Z767)","v":0},{"$f":"SUM(AA758:AA767)","v":0},{"$f":"SUM(AB758:AB767)","v":0},{"$f":"SUM(AC758:AC767)","v":0},0,0,0,0,{"$f":"SUM(AH758:AH767)","v":0},{"$f":"SUM(AI758:AI767)","v":0},0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1084","v":-0.11013886909430445},{"$f":"-Inputs!P1084","v":-0.11013886909430445},{"$f":"-Inputs!Q1084","v":-0.11013886909430445},{"$f":"-Inputs!R1084","v":-0.11013886909430445},{"$f":"-Inputs!S1084","v":-0.11013886909430445},{"$f":"-Inputs!T1084","v":-0.18214338187413967},{"$f":"-Inputs!U1084","v":-0.18214338187413967},{"$f":"-Inputs!V1084","v":-0.18214338187413967},{"$f":"-Inputs!W1084","v":-0.18214338187413967},{"$f":"-Inputs!X1084","v":-0.18214338187413967},{"$f":"-Inputs!Y1084","v":-0.18214338187413967},{"$f":"-Inputs!Z1084","v":-0.18214338187413964},{"$f":"-Inputs!AA1084","v":-0.18214338187413964},{"$f":"-Inputs!AB1084","v":-0.18214338187413961},{"$f":"-Inputs!AC1084","v":-0.18214338187413961},{"$f":"-Inputs!AD1084","v":-0.23852109531137317},{"$f":"-Inputs!AE1084","v":-0.23852109531137319},{"$f":"-Inputs!AF1084","v":-0.23852109531137319},{"$f":"-Inputs!AG1084","v":-0.23852109531137319},{"$f":"PrincipledApproach!AH770","v":-0.23852109531137317},{"$f":"PrincipledApproach!AI770-UnderDepreciated!AI770","v":-0.23852109531137336},{"$f":"PrincipledApproach!AJ770-UnderDepreciated!AJ770","v":-0.23852109531137333},{"$f":"PrincipledApproach!AK770-UnderDepreciated!AK770","v":-0.23852109531137333},{"$f":"PrincipledApproach!AL770-UnderDepreciated!AL770","v":-0.23852109531137333},{"$f":"PrincipledApproach!AM770-UnderDepreciated!AM770","v":-0.23852109531137333}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1085","v":-0.11234443440415724},{"$f":"-Inputs!P1085","v":-0.11234443440415724},{"$f":"-Inputs!Q1085","v":-0.11234443440415724},{"$f":"-Inputs!R1085","v":-0.11234443440415724},{"$f":"-Inputs!S1085","v":-0.11234443440415724},{"$f":"-Inputs!T1085","v":-2.7254356767229426},{"$f":"-Inputs!U1085","v":-2.7254356767229426},{"$f":"-Inputs!V1085","v":-2.7254356767229426},{"$f":"-Inputs!W1085","v":-2.7254356767229422},{"$f":"-Inputs!X1085","v":-2.7254356767229422},{"$f":"-Inputs!Y1085","v":-2.7254356767229417},{"$f":"-Inputs!Z1085","v":-2.7254356767229417},{"$f":"-Inputs!AA1085","v":-2.7254356767229417},{"$f":"-Inputs!AB1085","v":-2.7254356767229417},{"$f":"-Inputs!AC1085","v":-2.7254356767229417},{"$f":"-Inputs!AD1085","v":-2.6909000648963173},{"$f":"-Inputs!AE1085","v":-2.6909000648963173},{"$f":"-Inputs!AF1085","v":-2.6909000648963173},{"$f":"-Inputs!AG1085","v":-2.6909000648963173},{"$f":"PrincipledApproach!AH771","v":-2.6909000648963173},{"$f":"PrincipledApproach!AI771-UnderDepreciated!AI771","v":-2.6909000648963128},{"$f":"PrincipledApproach!AJ771-UnderDepreciated!AJ771","v":-2.6909000648963133},{"$f":"PrincipledApproach!AK771-UnderDepreciated!AK771","v":-2.6909000648963133},{"$f":"PrincipledApproach!AL771-UnderDepreciated!AL771","v":-2.6909000648963137},{"$f":"PrincipledApproach!AM771-UnderDepreciated!AM771","v":-2.6909000648963133}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!P1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!Q1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!R1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!S1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!T1086","v":0},{"$f":"-Inputs!U1086","v":0},{"$f":"-Inputs!V1086","v":0},{"$f":"-Inputs!W1086","v":0},{"$f":"-Inputs!X1086","v":0},{"$f":"-Inputs!Y1086","v":0},{"$f":"-Inputs!Z1086","v":0},{"$f":"-Inputs!AA1086","v":0},{"$f":"-Inputs!AB1086","v":0},{"$f":"-Inputs!AC1086","v":0},{"$f":"-Inputs!AD1086","v":0},{"$f":"-Inputs!AE1086","v":0},{"$f":"-Inputs!AF1086","v":0},{"$f":"-Inputs!AG1086","v":0},{"$f":"PrincipledApproach!AH772","v":0},{"$f":"PrincipledApproach!AI772-UnderDepreciated!AI772","v":0},{"$f":"PrincipledApproach!AJ772-UnderDepreciated!AJ772","v":0},{"$f":"PrincipledApproach!AK772-UnderDepreciated!AK772","v":0},{"$f":"PrincipledApproach!AL772-UnderDepreciated!AL772","v":0},{"$f":"PrincipledApproach!AM772-UnderDepreciated!AM772","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1087","v":-0.22901969049465254},{"$f":"-Inputs!P1087","v":-0.22901969049465254},{"$f":"-Inputs!Q1087","v":-0.22901969049465254},{"$f":"-Inputs!R1087","v":-0.22901969049465254},{"$f":"-Inputs!S1087","v":-0.22901969049465254},{"$f":"-Inputs!T1087","v":-0.18890667409414422},{"$f":"-Inputs!U1087","v":-0.18890667409414422},{"$f":"-Inputs!V1087","v":-0.18890667409414422},{"$f":"-Inputs!W1087","v":-0.18890667409414422},{"$f":"-Inputs!X1087","v":-0.18890667409414427},{"$f":"-Inputs!Y1087","v":-0.18414080710638203},{"$f":"-Inputs!Z1087","v":-0.18414080710638206},{"$f":"-Inputs!AA1087","v":-0.18414080710638206},{"$f":"-Inputs!AB1087","v":-0.18414080710638209},{"$f":"-Inputs!AC1087","v":-0.18414080710638209},{"$f":"-Inputs!AD1087","v":-0.18275157118822319},{"$f":"-Inputs!AE1087","v":0},{"$f":"-Inputs!AF1087","v":0},{"$f":"-Inputs!AG1087","v":0},{"$f":"PrincipledApproach!AH773","v":0},{"$f":"PrincipledApproach!AI773-UnderDepreciated!AI773","v":0},{"$f":"PrincipledApproach!AJ773-UnderDepreciated!AJ773","v":0},{"$f":"PrincipledApproach!AK773-UnderDepreciated!AK773","v":0},{"$f":"PrincipledApproach!AL773-UnderDepreciated!AL773","v":0},{"$f":"PrincipledApproach!AM773-UnderDepreciated!AM773","v":0}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1088","v":0},{"$f":"-Inputs!P1088","v":0},{"$f":"-Inputs!Q1088","v":0},{"$f":"-Inputs!R1088","v":0},{"$f":"-Inputs!S1088","v":0},{"$f":"-Inputs!T1088","v":0},{"$f":"-Inputs!U1088","v":0},{"$f":"-Inputs!V1088","v":0},{"$f":"-Inputs!W1088","v":0},{"$f":"-Inputs!X1088","v":0},{"$f":"-Inputs!Y1088","v":0},{"$f":"-Inputs!Z1088","v":0},{"$f":"-Inputs!AA1088","v":0},{"$f":"-Inputs!AB1088","v":0},{"$f":"-Inputs!AC1088","v":0},{"$f":"-Inputs!AD1088","v":-1.6396579912695193},{"$f":"-Inputs!AE1088","v":0},{"$f":"-Inputs!AF1088","v":0},{"$f":"-Inputs!AG1088","v":0},{"$f":"PrincipledApproach!AH774","v":0},{"$f":"PrincipledApproach!AI774-UnderDepreciated!AI774","v":1.9984014443252818E-15},{"$f":"PrincipledApproach!AJ774-UnderDepreciated!AJ774","v":0},{"$f":"PrincipledApproach!AK774-UnderDepreciated!AK774","v":0},{"$f":"PrincipledApproach!AL774-UnderDepreciated!AL774","v":0},{"$f":"PrincipledApproach!AM774-UnderDepreciated!AM774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1089","v":0},{"$f":"-Inputs!P1089","v":0},{"$f":"-Inputs!Q1089","v":0},{"$f":"-Inputs!R1089","v":0},{"$f":"-Inputs!S1089","v":0},{"$f":"-Inputs!T1089","v":0},{"$f":"-Inputs!U1089","v":0},{"$f":"-Inputs!V1089","v":0},{"$f":"-Inputs!W1089","v":0},{"$f":"-Inputs!X1089","v":0},{"$f":"-Inputs!Y1089","v":0},{"$f":"-Inputs!Z1089","v":0},{"$f":"-Inputs!AA1089","v":0},{"$f":"-Inputs!AB1089","v":0},{"$f":"-Inputs!AC1089","v":0},{"$f":"-Inputs!AD1089","v":0},{"$f":"-Inputs!AE1089","v":0},{"$f":"-Inputs!AF1089","v":0},{"$f":"-Inputs!AG1089","v":0},{"$f":"PrincipledApproach!AH775","v":0},{"$f":"PrincipledApproach!AI775-UnderDepreciated!AI775","v":0},{"$f":"PrincipledApproach!AJ775-UnderDepreciated!AJ775","v":0},{"$f":"PrincipledApproach!AK775-UnderDepreciated!AK775","v":0},{"$f":"PrincipledApproach!AL775-UnderDepreciated!AL775","v":0},{"$f":"PrincipledApproach!AM775-UnderDepreciated!AM775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1090","v":0},{"$f":"-Inputs!P1090","v":0},{"$f":"-Inputs!Q1090","v":0},{"$f":"-Inputs!R1090","v":0},{"$f":"-Inputs!S1090","v":0},{"$f":"-Inputs!T1090","v":0},{"$f":"-Inputs!U1090","v":0},{"$f":"-Inputs!V1090","v":0},{"$f":"-Inputs!W1090","v":0},{"$f":"-Inputs!X1090","v":0},{"$f":"-Inputs!Y1090","v":0},{"$f":"-Inputs!Z1090","v":0},{"$f":"-Inputs!AA1090","v":0},{"$f":"-Inputs!AB1090","v":0},{"$f":"-Inputs!AC1090","v":0},{"$f":"-Inputs!AD1090","v":-1.4577367215373465},{"$f":"-Inputs!AE1090","v":0},{"$f":"-Inputs!AF1090","v":0},{"$f":"-Inputs!AG1090","v":0},{"$f":"PrincipledApproach!AH776","v":0},{"$f":"PrincipledApproach!AI776-UnderDepreciated!AI776","v":0},{"$f":"PrincipledApproach!AJ776-UnderDepreciated!AJ776","v":0},{"$f":"PrincipledApproach!AK776-UnderDepreciated!AK776","v":0},{"$f":"PrincipledApproach!AL776-UnderDepreciated!AL776","v":0},{"$f":"PrincipledApproach!AM776-UnderDepreciated!AM776","v":0}]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1091","v":0},{"$f":"-Inputs!P1091","v":0},{"$f":"-Inputs!Q1091","v":0},{"$f":"-Inputs!R1091","v":0},{"$f":"-Inputs!S1091","v":0},{"$f":"-Inputs!T1091","v":0},{"$f":"-Inputs!U1091","v":0},{"$f":"-Inputs!V1091","v":0},{"$f":"-Inputs!W1091","v":0},{"$f":"-Inputs!X1091","v":0},{"$f":"-Inputs!Y1091","v":0},{"$f":"-Inputs!Z1091","v":0},{"$f":"-Inputs!AA1091","v":0},{"$f":"-Inputs!AB1091","v":0},{"$f":"-Inputs!AC1091","v":0},{"$f":"-Inputs!AD1091","v":0},{"$f":"-Inputs!AE1091","v":0},{"$f":"-Inputs!AF1091","v":0},{"$f":"-Inputs!AG1091","v":0},{"$f":"PrincipledApproach!AH777","v":0},{"$f":"-IF(AI741<0,AI741,IF(AI729=0,0,MIN((AI741/AI729)*(AI741>0),AI741)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1092","v":0},{"$f":"-Inputs!P1092","v":0},{"$f":"-Inputs!Q1092","v":0},{"$f":"-Inputs!R1092","v":0},{"$f":"-Inputs!S1092","v":0},{"$f":"-Inputs!T1092","v":0},{"$f":"-Inputs!U1092","v":0},{"$f":"-Inputs!V1092","v":0},{"$f":"-Inputs!W1092","v":0},{"$f":"-Inputs!X1092","v":0},{"$f":"-Inputs!Y1092","v":0},{"$f":"-Inputs!Z1092","v":0},{"$f":"-Inputs!AA1092","v":0},{"$f":"-Inputs!AB1092","v":0},{"$f":"-Inputs!AC1092","v":0},{"$f":"-Inputs!AD1092","v":0},{"$f":"-Inputs!AE1092","v":0},{"$f":"-Inputs!AF1092","v":0},{"$f":"-Inputs!AG1092","v":0},{"$f":"PrincipledApproach!AH778","v":0},{"$f":"-IF(AI742<0,AI742,IF(AI730=0,0,MIN((AI742/AI730)*(AI742>0),AI742)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1093","v":0},{"$f":"-Inputs!P1093","v":0},{"$f":"-Inputs!Q1093","v":0},{"$f":"-Inputs!R1093","v":0},{"$f":"-Inputs!S1093","v":0},{"$f":"-Inputs!T1093","v":0},{"$f":"-Inputs!U1093","v":0},{"$f":"-Inputs!V1093","v":0},{"$f":"-Inputs!W1093","v":0},{"$f":"-Inputs!X1093","v":0},{"$f":"-Inputs!Y1093","v":0},{"$f":"-Inputs!Z1093","v":0},{"$f":"-Inputs!AA1093","v":0},{"$f":"-Inputs!AB1093","v":0},{"$f":"-Inputs!AC1093","v":0},{"$f":"-Inputs!AD1093","v":0},{"$f":"-Inputs!AE1093","v":0},{"$f":"-Inputs!AF1093","v":0},{"$f":"-Inputs!AG1093","v":0},{"$f":"PrincipledApproach!AH779","v":0},{"$f":"-IF(AI743<0,AI743,IF(AI731=0,0,MIN((AI743/AI731)*(AI743>0),AI743)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.49016104916612463},{"$f":"SUM(P770:P779)","v":-0.49016104916612463},{"$f":"SUM(Q770:Q779)","v":-0.49016104916612463},{"$f":"SUM(R770:R779)","v":-0.49016104916612463},{"$f":"SUM(S770:S779)","v":-0.49016104916612463},{"$f":"SUM(T770:T779)","v":-3.0964857326912267},{"$f":"SUM(U770:U779)","v":-3.0964857326912267},{"$f":"SUM(V770:V779)","v":-3.0964857326912267},{"$f":"SUM(W770:W779)","v":-3.0964857326912263},{"$f":"SUM(X770:X779)","v":-3.0964857326912263},-3.0917198657034635,-3.0917198657034635,-3.0917198657034635,-3.0917198657034635,{"$f":"SUM(AC770:AC779)","v":-3.0917198657034635},-6.2095674442027793,-2.9294211602076903,-2.9294211602076903,-2.9294211602076903,{"$f":"SUM(AH770:AH779)","v":-2.9294211602076903},{"$f":"SUM(AI770:AI779)","v":-2.9294211602076841},-2.9294211602076867,-2.9294211602076867,-2.9294211602076872,-2.9294211602076867]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":12.3900141672906},12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":11.839319821819075},{"$f":"T734+T746+T758+T770","v":11.657176439944935},11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":10.746459530574239},10.564316148700099,10.38217276682596,10.20002938495182,{"$f":"AC734+AC746+AC758+AC770","v":10.017886003077681},9.7793649077663076,9.5408438124549342,9.3023227171435607,9.0638016218321873,{"$f":"PrincipledApproach!AH782","v":8.8252805265208139},{"$f":"AI734+AI746+AI758+AI770","v":8.5867594312094404},8.348238335898067,8.1097172405866935,7.8711961452753201,7.6326750499639466]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,68.697614090094334,68.585269655690183,68.472925221286033,68.360580786881883,68.248236352477733,68.135891918073582,{"$f":"T735+T747+T759+T771","v":65.410456241350644},62.685020564627699,59.959584887904754,57.234149211181808,54.508713534458863,51.783277857735925,49.057842181012987,46.332406504290049,43.60697082756711,{"$f":"AC735+AC747+AC759+AC771","v":40.881535150844172},38.190635085947854,35.499735021051535,32.808834956155216,30.117934891258898,{"$f":"PrincipledApproach!AH783","v":26.909000648963129},{"$f":"AI735+AI747+AI759+AI771","v":24.218100584066818},21.527200519170506,18.836300454274195,16.14540038937788,13.454500324481566]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,{"$f":"T736+T748+T760+T772","v":0},0,0,0,{"$f":"X736+X748+X760+X772","v":0},0,0,0,0,{"$f":"AC736+AC748+AC760+AC772","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH784","v":0},{"$f":"AI736+AI748+AI760+AI772","v":0},0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,5.8677653048268681,5.6387456143322154,5.4097259238375628,5.1807062333429101,4.9516865428482575,4.7226668523536048,{"$f":"T737+T749+T761+T773","v":4.5337601782594605},4.2495361644100713,4.060629490315927,3.8717228162217827,{"$f":"X737+X749+X761+X773","v":3.6828161421276384},3.4986753350212565,3.3145345279148746,3.1303937208084927,2.9462529137021107,{"$f":"AC737+AC749+AC761+AC773","v":2.7621121065957288},2.5793605354075058,2.5793605354075058,2.5793605354075058,2.5793605354075058,{"$f":"PrincipledApproach!AH785","v":0},{"$f":"AI737+AI749+AI761+AI773","v":0},0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N738+N750+N762+N774","v":0},0,0,0,0,0,{"$f":"T738+T750+T762+T774","v":0},0,0,0,0,0,{"$f":"Z738+Z750+Z762+Z774","v":0},0,0,{"$f":"AC738+AC750+AC762+AC774","v":0},-1.6396579912695193,-1.6396579912695193,-1.6396579912695193,-1.6396579912695193,{"$f":"PrincipledApproach!AH786","v":-1.9984014443252818E-15},{"$f":"AI738+AI750+AI762+AI774","v":0},0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N739+N751+N763+N775","v":0},0,0,0,0,0,{"$f":"T739+T751+T763+T775","v":0},0,0,0,0,0,{"$f":"Z739+Z751+Z763+Z775","v":0},0,0,{"$f":"AC739+AC751+AC763+AC775","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH787","v":0},{"$f":"AI739+AI751+AI763+AI775","v":0},0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N740+N752+N764+N776","v":0},0,0,0,0,0,{"$f":"T740+T752+T764+T776","v":0},0,0,0,0,0,{"$f":"Z740+Z752+Z764+Z776","v":0},0,0,{"$f":"AC740+AC752+AC764+AC776","v":0},-1.4577367215373465,-1.4577367215373465,-1.4577367215373465,-1.4577367215373465,{"$f":"PrincipledApproach!AH788","v":0},{"$f":"AI740+AI752+AI764+AI776","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC741+AC753+AC765+AC777","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH789","v":0},{"$f":"AI741+AI753+AI765+AI777","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},0,0,0,{"$f":"AC742+AC754+AC766+AC778","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH790","v":0},{"$f":"AI742+AI754+AI766+AI778","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},{"$f":"T743+T755+T767+T779","v":0},0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,{"$f":"AC743+AC755+AC767+AC779","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH791","v":0},{"$f":"AI743+AI755+AI767+AI779","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":86.95539356221181},{"$f":"SUM(O782:O791)","v":86.465232513045663},{"$f":"SUM(P782:P791)","v":85.975071463879573},{"$f":"SUM(Q782:Q791)","v":85.484910414713454},{"$f":"SUM(R782:R791)","v":84.994749365547335},{"$f":"SUM(S782:S791)","v":84.697878592246269},{"$f":"SUM(T782:T791)","v":81.601392859555034},{"$f":"SUM(U782:U791)","v":78.409589787108573},{"$f":"SUM(V782:V791)","v":75.313104054417337},{"$f":"SUM(W782:W791)","v":72.216618321726102},69.120132589034881,66.028412723331428,{"$f":"SUM(Z782:Z791)","v":62.936692857627961},{"$f":"SUM(AA782:AA791)","v":59.8449729919245},{"$f":"SUM(AB782:AB791)","v":56.75325312622104},53.661533260517579,47.451965816314804,44.522544656107115,41.59312349589942,38.663702335691724,{"$f":"SUM(AH782:AH791)","v":35.734281175483943},{"$f":"SUM(AI782:AI791)","v":32.804860015276262},29.875438855068573,26.946017694860888,24.0165965346532,21.087175374445515]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19329027586505204]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.19329027586505204}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH808","v":38},{"$f":"MAX(0,AH808-1)","v":37},{"$f":"MAX(0,AI808-1)","v":36},{"$f":"MAX(0,AJ808-1)","v":35},{"$f":"MAX(0,AK808-1)","v":34},{"$f":"MAX(0,AL808-1)","v":33}]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH809","v":12},11,10,9,8,7]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH810","v":12},11,10,9,8,7]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH811","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH812","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH813","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH814","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH815","v":32},31,30,29,28,27]
[{"$f":"ROW()","v":816},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH816","v":0}]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH817","v":38},{"$f":"MAX(0,AH817-1)","v":37},{"$f":"MAX(0,AI817-1)","v":36},{"$f":"MAX(0,AJ817-1)","v":35},{"$f":"MAX(0,AK817-1)","v":34},{"$f":"MAX(0,AL817-1)","v":33}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},{"$f":"O868","v":371.0814151419288},{"$f":"P868","v":370.94083685187968},370.80025856183056,370.65968027178144,370.51910198173232,{"$f":"T868","v":364.90517619413032},359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,{"$f":"AB868","v":319.99376989331432},{"$f":"AC868","v":314.37984410571232},{"$f":"AD868","v":306.89460972224299},{"$f":"AE868","v":299.40937533877366},{"$f":"AF868","v":291.92414095530432},{"$f":"PrincipledApproach!AH820","v":284.43890657183499},{"$f":"AH868","v":276.95367218836566},{"$f":"AI868","v":269.46843780489633},{"$f":"AJ868","v":261.98320342142699},{"$f":"AK868","v":254.49796903795766},{"$f":"AL868","v":247.01273465448833}]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,248.11110853947011,244.1825582347019,240.25400792993369,236.32545762516548,232.39690732039728,{"$f":"T869","v":223.35253761452867},214.41419502528262,205.47585243603658,196.53750984679053,187.59916725754448,178.6658735786138,169.73257989968312,160.79928622075244,151.86599254182175,142.93269886289107,134.06177538505236,125.19085190721363,116.3199284293749,{"$f":"PrincipledApproach!AH821","v":106.45108173406466},97.580158256225928,88.709234778387213,79.838311300548497,70.967387822709782,62.096464344871059]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,{"$f":"T870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH822","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,1.2679791339953355,1.0863988426819096,0.90481855136848366,0.72323826005505776,0.54165796874163186,{"$f":"T871","v":-1.8891694022020415},-2.0226861931430138,-2.4961798920701526,-2.7892143524494801,-2.8100473512472353,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"PrincipledApproach!AH823","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P872","v":0},{"$f":"Q872","v":0},{"$f":"R872","v":0},{"$f":"S872","v":0},{"$f":"T872","v":0},{"$f":"U872","v":0},{"$f":"V872","v":0},{"$f":"W872","v":0},{"$f":"X872","v":0},{"$f":"Y872","v":0},{"$f":"Z872","v":0},{"$f":"AA872","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH824","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH825","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.9979232174713204,-0.9979232174713204,-0.9979232174713204,{"$f":"PrincipledApproach!AH826","v":8.8817841970012523E-16},8.8817841970012523E-16,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH827","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.19345759585980318,{"$f":"P876","v":-0.19345759585980318},-0.19345759585980318,-0.19345759585980318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH828","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P877","v":0},{"$f":"Q877","v":0},{"$f":"R877","v":0},{"$f":"S877","v":0},{"$f":"T877","v":0},{"$f":"U877","v":0},{"$f":"V877","v":0},{"$f":"W877","v":0},{"$f":"X877","v":0},{"$f":"Y877","v":0},{"$f":"Z877","v":0},{"$f":"AA877","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH829","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":620.26704521953445},{"$f":"SUM(Q820:Q829)","v":615.97416284638894},{"$f":"SUM(R820:R829)","v":611.68128047324342},{"$f":"SUM(S820:S829)","v":607.38839810009802},{"$f":"SUM(T820:T829)","v":603.4576672708713},{"$f":"SUM(U820:U829)","v":586.36854440645698},{"$f":"SUM(V820:V829)","v":571.68275923866793},{"$f":"SUM(W820:W829)","v":556.65699716289282},{"$f":"SUM(X820:X829)","v":541.81169432566537},{"$f":"SUM(Y820:Y829)","v":527.23859295001955},{"$f":"SUM(Z820:Z829)","v":515.50142083473406},{"$f":"SUM(AA820:AA829)","v":500.95420136820144},{"$f":"SUM(AB820:AB829)","v":486.40698190166876},{"$f":"SUM(AC820:AC829)","v":471.85976243513608},457.3125429686034,439.95846188982398,423.60230402851596,407.24614616720788,{"$f":"SUM(AH820:AH829)","v":390.88998830589964},{"$f":"SUM(AI820:AI829)","v":374.53383044459156},358.17767258328354,341.82151472197552,325.46535686066744,309.10919899935936]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$229","v":371.0814151419288}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$230","v":248.11110853947011}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$231","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$232","v":1.2679791339953355}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$233","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$234","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$235","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$236","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$237","v":-0.19345759585980318}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$238","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":620.26704521953445}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1689","v":0},{"$f":"-Inputs!U1689","v":0},{"$f":"-Inputs!V1689","v":0},{"$f":"-Inputs!W1689","v":0},{"$f":"-Inputs!X1689","v":0},{"$f":"-Inputs!Y1689","v":0},{"$f":"-Inputs!Z1689","v":0},{"$f":"-Inputs!AA1689","v":0},{"$f":"-Inputs!AB1689","v":0},{"$f":"-Inputs!AC1689","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"PrincipledApproach!AH844","v":0},{"$f":"-Inputs!AI1689","v":0},{"$f":"-Inputs!AJ1689","v":0},{"$f":"-Inputs!AK1689","v":0},{"$f":"-Inputs!AL1689","v":0},{"$f":"-Inputs!AM1689","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1690","v":-0.10602711662255547},{"$f":"-Inputs!U1690","v":0},{"$f":"-Inputs!V1690","v":0},{"$f":"-Inputs!W1690","v":0},{"$f":"-Inputs!X1690","v":0},{"$f":"-Inputs!Y1690","v":0},{"$f":"-Inputs!Z1690","v":0},{"$f":"-Inputs!AA1690","v":0},{"$f":"-Inputs!AB1690","v":0},{"$f":"-Inputs!AC1690","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"PrincipledApproach!AH845","v":0},{"$f":"-Inputs!AI1690","v":0},{"$f":"-Inputs!AJ1690","v":0},{"$f":"-Inputs!AK1690","v":0},{"$f":"-Inputs!AL1690","v":0},{"$f":"-Inputs!AM1690","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1691","v":0},{"$f":"-Inputs!U1691","v":0},{"$f":"-Inputs!V1691","v":0},{"$f":"-Inputs!W1691","v":0},{"$f":"-Inputs!X1691","v":0},{"$f":"-Inputs!Y1691","v":0},{"$f":"-Inputs!Z1691","v":0},{"$f":"-Inputs!AA1691","v":0},{"$f":"-Inputs!AB1691","v":0},{"$f":"-Inputs!AC1691","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"PrincipledApproach!AH846","v":0},{"$f":"-Inputs!AI1691","v":0},{"$f":"-Inputs!AJ1691","v":0},{"$f":"-Inputs!AK1691","v":0},{"$f":"-Inputs!AL1691","v":0},{"$f":"-Inputs!AM1691","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1692","v":-2.4099943721459183},{"$f":"-Inputs!U1692","v":-0.11268379214321707},{"$f":"-Inputs!V1692","v":-0.45266070012938359},{"$f":"-Inputs!W1692","v":-0.27220146158157243},{"$f":"-Inputs!X1692","v":0},{"$f":"-Inputs!Y1692","v":0},{"$f":"-Inputs!Z1692","v":0},{"$f":"-Inputs!AA1692","v":0},{"$f":"-Inputs!AB1692","v":0},{"$f":"-Inputs!AC1692","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"PrincipledApproach!AH847","v":0},{"$f":"-Inputs!AI1692","v":0},{"$f":"-Inputs!AJ1692","v":0},{"$f":"-Inputs!AK1692","v":0},{"$f":"-Inputs!AL1692","v":0},{"$f":"-Inputs!AM1692","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1693","v":0},{"$f":"-Inputs!U1693","v":0},{"$f":"-Inputs!V1693","v":0},{"$f":"-Inputs!W1693","v":0},{"$f":"-Inputs!X1693","v":0},{"$f":"-Inputs!Y1693","v":0},{"$f":"-Inputs!Z1693","v":0},{"$f":"-Inputs!AA1693","v":0},{"$f":"-Inputs!AB1693","v":0},{"$f":"-Inputs!AC1693","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"PrincipledApproach!AH848","v":0},{"$f":"-Inputs!AI1693","v":0},{"$f":"-Inputs!AJ1693","v":0},{"$f":"-Inputs!AK1693","v":0},{"$f":"-Inputs!AL1693","v":0},{"$f":"-Inputs!AM1693","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1694","v":0},{"$f":"-Inputs!U1694","v":0},{"$f":"-Inputs!V1694","v":0},{"$f":"-Inputs!W1694","v":0},{"$f":"-Inputs!X1694","v":0},{"$f":"-Inputs!Y1694","v":0},{"$f":"-Inputs!Z1694","v":0},{"$f":"-Inputs!AA1694","v":0},{"$f":"-Inputs!AB1694","v":0},{"$f":"-Inputs!AC1694","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"PrincipledApproach!AH849","v":0},{"$f":"-Inputs!AI1694","v":0},{"$f":"-Inputs!AJ1694","v":0},{"$f":"-Inputs!AK1694","v":0},{"$f":"-Inputs!AL1694","v":0},{"$f":"-Inputs!AM1694","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1695","v":0},{"$f":"-Inputs!U1695","v":0},{"$f":"-Inputs!V1695","v":0},{"$f":"-Inputs!W1695","v":0},{"$f":"-Inputs!X1695","v":0},{"$f":"-Inputs!Y1695","v":0},{"$f":"-Inputs!Z1695","v":0},{"$f":"-Inputs!AA1695","v":0},{"$f":"-Inputs!AB1695","v":0},{"$f":"-Inputs!AC1695","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"PrincipledApproach!AH850","v":0},{"$f":"-Inputs!AI1695","v":0},{"$f":"-Inputs!AJ1695","v":0},{"$f":"-Inputs!AK1695","v":0},{"$f":"-Inputs!AL1695","v":0},{"$f":"-Inputs!AM1695","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1696","v":0},{"$f":"-Inputs!U1696","v":0},{"$f":"-Inputs!V1696","v":0},{"$f":"-Inputs!W1696","v":0},{"$f":"-Inputs!X1696","v":0},{"$f":"-Inputs!Y1696","v":0},{"$f":"-Inputs!Z1696","v":0},{"$f":"-Inputs!AA1696","v":0},{"$f":"-Inputs!AB1696","v":0},{"$f":"-Inputs!AC1696","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"PrincipledApproach!AH851","v":0},{"$f":"-Inputs!AI1696","v":0},{"$f":"-Inputs!AJ1696","v":0},{"$f":"-Inputs!AK1696","v":0},{"$f":"-Inputs!AL1696","v":0},{"$f":"-Inputs!AM1696","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1697","v":0},{"$f":"-Inputs!U1697","v":0},{"$f":"-Inputs!V1697","v":0},{"$f":"-Inputs!W1697","v":0},{"$f":"-Inputs!X1697","v":0},{"$f":"-Inputs!Y1697","v":0},{"$f":"-Inputs!Z1697","v":0},{"$f":"-Inputs!AA1697","v":0},{"$f":"-Inputs!AB1697","v":0},{"$f":"-Inputs!AC1697","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"PrincipledApproach!AH852","v":0},{"$f":"-Inputs!AI1697","v":0},{"$f":"-Inputs!AJ1697","v":0},{"$f":"-Inputs!AK1697","v":0},{"$f":"-Inputs!AL1697","v":0},{"$f":"-Inputs!AM1697","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1698","v":0},{"$f":"-Inputs!U1698","v":0},{"$f":"-Inputs!V1698","v":0},{"$f":"-Inputs!W1698","v":0},{"$f":"-Inputs!X1698","v":0},{"$f":"-Inputs!Y1698","v":0},{"$f":"-Inputs!Z1698","v":0},{"$f":"-Inputs!AA1698","v":0},{"$f":"-Inputs!AB1698","v":0},{"$f":"-Inputs!AC1698","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"PrincipledApproach!AH853","v":0},{"$f":"-Inputs!AI1698","v":0},{"$f":"-Inputs!AJ1698","v":0},{"$f":"-Inputs!AK1698","v":0},{"$f":"-Inputs!AL1698","v":0},{"$f":"-Inputs!AM1698","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T844:T853)","v":-2.5160214887684735},{"$f":"SUM(U844:U853)","v":-0.11268379214321707},{"$f":"SUM(V844:V853)","v":-0.45266070012938359},{"$f":"SUM(W844:W853)","v":-0.27220146158157243},{"$f":"SUM(X844:X853)","v":0},{"$f":"SUM(Y844:Y853)","v":0},{"$f":"SUM(Z844:Z853)","v":0},{"$f":"SUM(AA844:AA853)","v":0},{"$f":"SUM(AB844:AB853)","v":0},{"$f":"SUM(AC844:AC853)","v":0},0,0,0,0,{"$f":"SUM(AH844:AH853)","v":0},{"$f":"SUM(AI844:AI853)","v":0},0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1096","v":-0.14057829004910385},{"$f":"-Inputs!Q1096","v":-0.14057829004910385},{"$f":"-Inputs!R1096","v":-0.14057829004910385},{"$f":"-Inputs!S1096","v":-0.14057829004910385},{"$f":"-Inputs!T1096","v":-5.6139257876020068},{"$f":"-Inputs!U1096","v":-5.6139257876020068},{"$f":"-Inputs!V1096","v":-5.6139257876020068},{"$f":"-Inputs!W1096","v":-5.6139257876020068},{"$f":"-Inputs!X1096","v":-5.6139257876020068},{"$f":"-Inputs!Y1096","v":-5.6139257876020068},{"$f":"-Inputs!Z1096","v":-5.6139257876020068},{"$f":"-Inputs!AA1096","v":-5.6139257876020068},{"$f":"-Inputs!AB1096","v":-5.6139257876020068},{"$f":"-Inputs!AC1096","v":-5.6139257876020068},{"$f":"-Inputs!AD1096","v":-7.4852343834693462},{"$f":"-Inputs!AE1096","v":-7.4852343834693462},{"$f":"-Inputs!AF1096","v":-7.4852343834693462},{"$f":"-Inputs!AG1096","v":-7.4852343834693462},{"$f":"PrincipledApproach!AH856","v":-7.4852343834693462},{"$f":"PrincipledApproach!AI856-UnderDepreciated!AI856","v":-7.4852343834693418},{"$f":"PrincipledApproach!AJ856-UnderDepreciated!AJ856","v":-7.4852343834693427},{"$f":"PrincipledApproach!AK856-UnderDepreciated!AK856","v":-7.4852343834693427},{"$f":"PrincipledApproach!AL856-UnderDepreciated!AL856","v":-7.4852343834693427},{"$f":"PrincipledApproach!AM856-UnderDepreciated!AM856","v":-7.4852343834693436}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1097","v":-3.9285503047682169},{"$f":"-Inputs!Q1097","v":-3.9285503047682169},{"$f":"-Inputs!R1097","v":-3.9285503047682169},{"$f":"-Inputs!S1097","v":-3.9285503047682169},{"$f":"-Inputs!T1097","v":-8.9383425892460497},{"$f":"-Inputs!U1097","v":-8.9383425892460497},{"$f":"-Inputs!V1097","v":-8.9383425892460497},{"$f":"-Inputs!W1097","v":-8.9383425892460497},{"$f":"-Inputs!X1097","v":-8.9383425892460497},{"$f":"-Inputs!Y1097","v":-8.9332936789306903},{"$f":"-Inputs!Z1097","v":-8.9332936789306903},{"$f":"-Inputs!AA1097","v":-8.9332936789306903},{"$f":"-Inputs!AB1097","v":-8.9332936789306903},{"$f":"-Inputs!AC1097","v":-8.9332936789306885},{"$f":"-Inputs!AD1097","v":-8.870923477838728},{"$f":"-Inputs!AE1097","v":-8.8709234778387263},{"$f":"-Inputs!AF1097","v":-8.870923477838728},{"$f":"-Inputs!AG1097","v":-8.870923477838728},{"$f":"PrincipledApproach!AH857","v":-8.870923477838728},{"$f":"PrincipledApproach!AI857-UnderDepreciated!AI857","v":-8.8709234778387209},{"$f":"PrincipledApproach!AJ857-UnderDepreciated!AJ857","v":-8.8709234778387209},{"$f":"PrincipledApproach!AK857-UnderDepreciated!AK857","v":-8.8709234778387227},{"$f":"PrincipledApproach!AL857-UnderDepreciated!AL857","v":-8.8709234778387227},{"$f":"PrincipledApproach!AM857-UnderDepreciated!AM857","v":-8.8709234778387227}]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1098","v":-4.217348701473117E-2},{"$f":"-Inputs!Q1098","v":-4.217348701473117E-2},{"$f":"-Inputs!R1098","v":-4.217348701473117E-2},{"$f":"-Inputs!S1098","v":-4.217348701473117E-2},{"$f":"-Inputs!T1098","v":0},{"$f":"-Inputs!U1098","v":0},{"$f":"-Inputs!V1098","v":0},{"$f":"-Inputs!W1098","v":0},{"$f":"-Inputs!X1098","v":0},{"$f":"-Inputs!Y1098","v":0},{"$f":"-Inputs!Z1098","v":0},{"$f":"-Inputs!AA1098","v":0},{"$f":"-Inputs!AB1098","v":0},{"$f":"-Inputs!AC1098","v":0},{"$f":"-Inputs!AD1098","v":0},{"$f":"-Inputs!AE1098","v":0},{"$f":"-Inputs!AF1098","v":0},{"$f":"-Inputs!AG1098","v":0},{"$f":"PrincipledApproach!AH858","v":0},{"$f":"PrincipledApproach!AI858-UnderDepreciated!AI858","v":0},{"$f":"PrincipledApproach!AJ858-UnderDepreciated!AJ858","v":0},{"$f":"PrincipledApproach!AK858-UnderDepreciated!AK858","v":0},{"$f":"PrincipledApproach!AL858-UnderDepreciated!AL858","v":0},{"$f":"PrincipledApproach!AM858-UnderDepreciated!AM858","v":0}]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1099","v":-0.1815802913134259},{"$f":"-Inputs!Q1099","v":-0.1815802913134259},{"$f":"-Inputs!R1099","v":-0.1815802913134259},{"$f":"-Inputs!S1099","v":-0.1815802913134259},{"$f":"-Inputs!T1099","v":-2.0832998797755065E-2},{"$f":"-Inputs!U1099","v":-2.0832998797755065E-2},{"$f":"-Inputs!V1099","v":-2.0832998797755065E-2},{"$f":"-Inputs!W1099","v":-2.0832998797755062E-2},{"$f":"-Inputs!X1099","v":-2.0832998797755058E-2},{"$f":"-Inputs!Y1099","v":2.8100473512472357},{"$f":"-Inputs!Z1099","v":0},{"$f":"-Inputs!AA1099","v":0},{"$f":"-Inputs!AB1099","v":0},{"$f":"-Inputs!AC1099","v":0},{"$f":"-Inputs!AD1099","v":0},{"$f":"-Inputs!AE1099","v":0},{"$f":"-Inputs!AF1099","v":0},{"$f":"-Inputs!AG1099","v":0},{"$f":"PrincipledApproach!AH859","v":0},{"$f":"PrincipledApproach!AI859-UnderDepreciated!AI859","v":0},{"$f":"PrincipledApproach!AJ859-UnderDepreciated!AJ859","v":0},{"$f":"PrincipledApproach!AK859-UnderDepreciated!AK859","v":0},{"$f":"PrincipledApproach!AL859-UnderDepreciated!AL859","v":0},{"$f":"PrincipledApproach!AM859-UnderDepreciated!AM859","v":0}]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1100","v":0},{"$f":"-Inputs!Q1100","v":0},{"$f":"-Inputs!R1100","v":0},{"$f":"-Inputs!S1100","v":0},{"$f":"-Inputs!T1100","v":0},{"$f":"-Inputs!U1100","v":0},{"$f":"-Inputs!V1100","v":0},{"$f":"-Inputs!W1100","v":0},{"$f":"-Inputs!X1100","v":0},{"$f":"-Inputs!Y1100","v":0},{"$f":"-Inputs!Z1100","v":0},{"$f":"-Inputs!AA1100","v":0},{"$f":"-Inputs!AB1100","v":0},{"$f":"-Inputs!AC1100","v":0},{"$f":"-Inputs!AD1100","v":0},{"$f":"-Inputs!AE1100","v":0},{"$f":"-Inputs!AF1100","v":0},{"$f":"-Inputs!AG1100","v":0},{"$f":"PrincipledApproach!AH860","v":0},{"$f":"PrincipledApproach!AI860-UnderDepreciated!AI860","v":0},{"$f":"PrincipledApproach!AJ860-UnderDepreciated!AJ860","v":0},{"$f":"PrincipledApproach!AK860-UnderDepreciated!AK860","v":0},{"$f":"PrincipledApproach!AL860-UnderDepreciated!AL860","v":0},{"$f":"PrincipledApproach!AM860-UnderDepreciated!AM860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1101","v":0},{"$f":"-Inputs!Q1101","v":0},{"$f":"-Inputs!R1101","v":0},{"$f":"-Inputs!S1101","v":0},{"$f":"-Inputs!T1101","v":0},{"$f":"-Inputs!U1101","v":0},{"$f":"-Inputs!V1101","v":0},{"$f":"-Inputs!W1101","v":0},{"$f":"-Inputs!X1101","v":0},{"$f":"-Inputs!Y1101","v":0},{"$f":"-Inputs!Z1101","v":0},{"$f":"-Inputs!AA1101","v":0},{"$f":"-Inputs!AB1101","v":0},{"$f":"-Inputs!AC1101","v":0},{"$f":"-Inputs!AD1101","v":0},{"$f":"-Inputs!AE1101","v":0},{"$f":"-Inputs!AF1101","v":0},{"$f":"-Inputs!AG1101","v":0},{"$f":"PrincipledApproach!AH861","v":0},{"$f":"PrincipledApproach!AI861-UnderDepreciated!AI861","v":0},{"$f":"PrincipledApproach!AJ861-UnderDepreciated!AJ861","v":0},{"$f":"PrincipledApproach!AK861-UnderDepreciated!AK861","v":0},{"$f":"PrincipledApproach!AL861-UnderDepreciated!AL861","v":0},{"$f":"PrincipledApproach!AM861-UnderDepreciated!AM861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1102","v":0},{"$f":"-Inputs!Q1102","v":0},{"$f":"-Inputs!R1102","v":0},{"$f":"-Inputs!S1102","v":0},{"$f":"-Inputs!T1102","v":0},{"$f":"-Inputs!U1102","v":0},{"$f":"-Inputs!V1102","v":0},{"$f":"-Inputs!W1102","v":0},{"$f":"-Inputs!X1102","v":0},{"$f":"-Inputs!Y1102","v":0},{"$f":"-Inputs!Z1102","v":0},{"$f":"-Inputs!AA1102","v":0},{"$f":"-Inputs!AB1102","v":0},{"$f":"-Inputs!AC1102","v":0},{"$f":"-Inputs!AD1102","v":-0.9979232174713204},{"$f":"-Inputs!AE1102","v":0},{"$f":"-Inputs!AF1102","v":0},{"$f":"-Inputs!AG1102","v":0},{"$f":"PrincipledApproach!AH862","v":0},{"$f":"PrincipledApproach!AI862-UnderDepreciated!AI862","v":-8.8817841970012523E-16},{"$f":"PrincipledApproach!AJ862-UnderDepreciated!AJ862","v":0},{"$f":"PrincipledApproach!AK862-UnderDepreciated!AK862","v":0},{"$f":"PrincipledApproach!AL862-UnderDepreciated!AL862","v":0},{"$f":"PrincipledApproach!AM862-UnderDepreciated!AM862","v":0}]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1103","v":0},{"$f":"-Inputs!Q1103","v":0},{"$f":"-Inputs!R1103","v":0},{"$f":"-Inputs!S1103","v":0},{"$f":"-Inputs!T1103","v":0},{"$f":"-Inputs!U1103","v":0},{"$f":"-Inputs!V1103","v":0},{"$f":"-Inputs!W1103","v":0},{"$f":"-Inputs!X1103","v":0},{"$f":"-Inputs!Y1103","v":0},{"$f":"-Inputs!Z1103","v":0},{"$f":"-Inputs!AA1103","v":0},{"$f":"-Inputs!AB1103","v":0},{"$f":"-Inputs!AC1103","v":0},{"$f":"-Inputs!AD1103","v":0},{"$f":"-Inputs!AE1103","v":0},{"$f":"-Inputs!AF1103","v":0},{"$f":"-Inputs!AG1103","v":0},{"$f":"PrincipledApproach!AH863","v":0},{"$f":"-IF(AI827<0,AI827,IF(AI815=0,0,MIN((AI827/AI815)*(AI827>0),AI827)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1104","v":0},{"$f":"-Inputs!Q1104","v":0},{"$f":"-Inputs!R1104","v":0},{"$f":"-Inputs!S1104","v":0},{"$f":"-Inputs!T1104","v":0},{"$f":"-Inputs!U1104","v":0},{"$f":"-Inputs!V1104","v":0},{"$f":"-Inputs!W1104","v":0},{"$f":"-Inputs!X1104","v":0},{"$f":"-Inputs!Y1104","v":0},{"$f":"-Inputs!Z1104","v":0},{"$f":"-Inputs!AA1104","v":0},{"$f":"-Inputs!AB1104","v":0},{"$f":"-Inputs!AC1104","v":0},{"$f":"-Inputs!AD1104","v":0},{"$f":"-Inputs!AE1104","v":0},{"$f":"-Inputs!AF1104","v":0},{"$f":"-Inputs!AG1104","v":0},{"$f":"PrincipledApproach!AH864","v":0},{"$f":"-IF(AI828<0,AI828,IF(AI816=0,0,MIN((AI828/AI816)*(AI828>0),AI828)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1105","v":0},{"$f":"-Inputs!Q1105","v":0},{"$f":"-Inputs!R1105","v":0},{"$f":"-Inputs!S1105","v":0},{"$f":"-Inputs!T1105","v":0},{"$f":"-Inputs!U1105","v":0},{"$f":"-Inputs!V1105","v":0},{"$f":"-Inputs!W1105","v":0},{"$f":"-Inputs!X1105","v":0},{"$f":"-Inputs!Y1105","v":0},{"$f":"-Inputs!Z1105","v":0},{"$f":"-Inputs!AA1105","v":0},{"$f":"-Inputs!AB1105","v":0},{"$f":"-Inputs!AC1105","v":0},{"$f":"-Inputs!AD1105","v":0},{"$f":"-Inputs!AE1105","v":0},{"$f":"-Inputs!AF1105","v":0},{"$f":"-Inputs!AG1105","v":0},{"$f":"PrincipledApproach!AH865","v":0},{"$f":"-IF(AI829<0,AI829,IF(AI817=0,0,MIN((AI829/AI817)*(AI829>0),AI829)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-4.2928823731454777},{"$f":"SUM(Q856:Q865)","v":-4.2928823731454777},{"$f":"SUM(R856:R865)","v":-4.2928823731454777},{"$f":"SUM(S856:S865)","v":-4.2928823731454777},{"$f":"SUM(T856:T865)","v":-14.573101375645811},{"$f":"SUM(U856:U865)","v":-14.573101375645811},{"$f":"SUM(V856:V865)","v":-14.573101375645811},{"$f":"SUM(W856:W865)","v":-14.573101375645811},{"$f":"SUM(X856:X865)","v":-14.573101375645811},-11.73717211528546,-14.547219466532697,-14.547219466532697,-14.547219466532697,{"$f":"SUM(AC856:AC865)","v":-14.547219466532695},-17.354081078779394,-16.356157861308073,-16.356157861308073,-16.356157861308073,{"$f":"SUM(AH856:AH865)","v":-16.356157861308073},{"$f":"SUM(AI856:AI865)","v":-16.356157861308063},-16.356157861308063,-16.356157861308066,-16.356157861308066,-16.356157861308066]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":371.0814151419288},370.94083685187968,370.80025856183056,370.65968027178144,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":370.51910198173232},{"$f":"T820+T832+T844+T856","v":364.90517619413032},359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":336.83554725612032},331.22162146851832,325.60769568091632,319.99376989331432,{"$f":"AC820+AC832+AC844+AC856","v":314.37984410571232},306.89460972224299,299.40937533877366,291.92414095530432,284.43890657183499,{"$f":"PrincipledApproach!AH868","v":276.95367218836566},{"$f":"AI820+AI832+AI844+AI856","v":269.46843780489633},261.98320342142699,254.49796903795766,247.01273465448833,239.52750027101899]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,248.11110853947011,244.1825582347019,240.25400792993369,236.32545762516548,232.39690732039728,{"$f":"T821+T833+T845+T857","v":223.35253761452867},214.41419502528262,205.47585243603658,196.53750984679053,187.59916725754448,178.6658735786138,169.73257989968312,160.79928622075244,151.86599254182175,{"$f":"AC821+AC833+AC845+AC857","v":142.93269886289107},134.06177538505236,125.19085190721363,116.3199284293749,107.44900495153617,{"$f":"PrincipledApproach!AH869","v":97.580158256225928},{"$f":"AI821+AI833+AI845+AI857","v":88.709234778387213},79.838311300548497,70.967387822709782,62.096464344871059,53.225540867032336]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,{"$f":"T822+T834+T846+T858","v":0},0,0,0,{"$f":"X822+X834+X846+X858","v":0},0,0,0,0,{"$f":"AC822+AC834+AC846+AC858","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH870","v":0},{"$f":"AI822+AI834+AI846+AI858","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,1.2679791339953355,1.0863988426819096,0.90481855136848366,0.72323826005505776,0.54165796874163186,{"$f":"T823+T835+T847+T859","v":-1.8891694022020415},-2.0226861931430138,-2.4961798920701526,-2.7892143524494801,{"$f":"X823+X835+X847+X859","v":-2.8100473512472353},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"AC823+AC835+AC847+AC859","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"PrincipledApproach!AH871","v":0},{"$f":"AI823+AI835+AI847+AI859","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O824+O836+O848+O860","v":0},0,0,0,0,{"$f":"T824+T836+T848+T860","v":0},0,0,0,0,0,{"$f":"Z824+Z836+Z848+Z860","v":0},0,0,{"$f":"AC824+AC836+AC848+AC860","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH872","v":0},{"$f":"AI824+AI836+AI848+AI860","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O825+O837+O849+O861","v":0},0,0,0,0,{"$f":"T825+T837+T849+T861","v":0},0,0,0,0,0,{"$f":"Z825+Z837+Z849+Z861","v":0},0,0,{"$f":"AC825+AC837+AC849+AC861","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH873","v":0},{"$f":"AI825+AI837+AI849+AI861","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O826+O838+O850+O862","v":0},0,0,0,0,{"$f":"T826+T838+T850+T862","v":0},0,0,0,0,0,{"$f":"Z826+Z838+Z850+Z862","v":0},0,0,{"$f":"AC826+AC838+AC850+AC862","v":0},-0.9979232174713204,-0.9979232174713204,-0.9979232174713204,-0.9979232174713204,{"$f":"PrincipledApproach!AH874","v":8.8817841970012523E-16},{"$f":"AI826+AI838+AI850+AI862","v":0},0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC827+AC839+AC851+AC863","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH875","v":0},{"$f":"AI827+AI839+AI851+AI863","v":0},0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.19345759585980318},-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},0,0,0,{"$f":"AC828+AC840+AC852+AC864","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH876","v":0},{"$f":"AI828+AI840+AI852+AI864","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},{"$f":"T829+T841+T853+T865","v":0},0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,{"$f":"AC829+AC841+AC853+AC865","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH877","v":0},{"$f":"AI829+AI841+AI853+AI865","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":620.26704521953445},{"$f":"SUM(P868:P877)","v":615.97416284638894},{"$f":"SUM(Q868:Q877)","v":611.68128047324342},{"$f":"SUM(R868:R877)","v":607.38839810009802},{"$f":"SUM(S868:S877)","v":603.4576672708713},{"$f":"SUM(T868:T877)","v":586.36854440645698},{"$f":"SUM(U868:U877)","v":571.68275923866793},{"$f":"SUM(V868:V877)","v":556.65699716289282},{"$f":"SUM(W868:W877)","v":541.81169432566537},527.23859295001955,515.50142083473406,{"$f":"SUM(Z868:Z877)","v":500.95420136820144},{"$f":"SUM(AA868:AA877)","v":486.40698190166876},{"$f":"SUM(AB868:AB877)","v":471.85976243513608},457.3125429686034,439.95846188982398,423.60230402851596,407.24614616720788,390.88998830589981,{"$f":"SUM(AH868:AH877)","v":374.53383044459156},{"$f":"SUM(AI868:AI877)","v":358.17767258328354},341.82151472197552,325.46535686066744,309.10919899935936,292.75304113805134]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16869394805892468]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.19345759585980318}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.36215154391872784}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH894","v":38},{"$f":"MAX(0,AH894-1)","v":37},{"$f":"MAX(0,AI894-1)","v":36},{"$f":"MAX(0,AJ894-1)","v":35},{"$f":"MAX(0,AK894-1)","v":34},{"$f":"MAX(0,AL894-1)","v":33}]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH895","v":13},12,11,10,9,8]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH896","v":13},12,11,10,9,8]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH897","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH898","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH899","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH900","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH901","v":33},32,31,30,29,28]
[{"$f":"ROW()","v":902},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH902","v":0}]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH903","v":38},{"$f":"MAX(0,AH903-1)","v":37},{"$f":"MAX(0,AI903-1)","v":36},{"$f":"MAX(0,AJ903-1)","v":35},{"$f":"MAX(0,AK903-1)","v":34},{"$f":"MAX(0,AL903-1)","v":33}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},{"$f":"P954","v":1.7973695496968982},{"$f":"Q954","v":-4.4254161031624601},-10.64820175602182,0,{"$f":"T954","v":0},0,0,0,0,0,0,0,{"$f":"AB954","v":0},{"$f":"AC954","v":0},{"$f":"AD954","v":0},{"$f":"AE954","v":0},{"$f":"AF954","v":0},{"$f":"PrincipledApproach!AH906","v":0},{"$f":"AH954","v":0},{"$f":"AI954","v":0},{"$f":"AJ954","v":0},{"$f":"AK954","v":0},{"$f":"AL954","v":0}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,{"$f":"T955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH907","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,{"$f":"T956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH908","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,3.3700863123060025,3.2792938777805807,3.1885014432551588,3.097709008729737,{"$f":"T957","v":2.9555041013303853},2.7706402878064296,2.3905226142877742,2.1914338247645233,2.0052733424742542,1.9141245541799699,1.8229757658856856,1.7318269775914013,1.640678189297117,1.5495294010028327,1.3098897115257642,1.3098897115257642,1.3098897115257642,{"$f":"PrincipledApproach!AH909","v":-3.3306690738754696E-16},-3.3306690738754696E-16,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q958","v":0},{"$f":"R958","v":0},{"$f":"S958","v":0},{"$f":"T958","v":0},{"$f":"U958","v":0},{"$f":"V958","v":0},{"$f":"W958","v":0},{"$f":"X958","v":0},{"$f":"Y958","v":0},{"$f":"Z958","v":0},{"$f":"AA958","v":0},0,0,-0.36043581539450131,-0.36043581539450131,-0.36043581539450131,{"$f":"PrincipledApproach!AH910","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH911","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.94945389613126208,-0.94945389613126208,-0.94945389613126208,{"$f":"PrincipledApproach!AH912","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH913","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.8132838257579977,{"$f":"Q962","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"PrincipledApproach!AH914","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q963","v":0},{"$f":"R963","v":0},{"$f":"S963","v":0},{"$f":"T963","v":0},{"$f":"U963","v":0},{"$f":"V963","v":0},{"$f":"W963","v":0},{"$f":"X963","v":0},{"$f":"Y963","v":0},{"$f":"Z963","v":0},{"$f":"AA963","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH915","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":8.1935266617284608},{"$f":"SUM(R906:R915)","v":-4.8251671124110906},{"$f":"SUM(S906:S915)","v":-17.84386088655064},{"$f":"SUM(T906:T915)","v":5.9109928344877343},{"$f":"SUM(U906:U915)","v":5.7687879270883826},{"$f":"SUM(V906:V915)","v":5.5839241135644269},{"$f":"SUM(W906:W915)","v":5.2038064400457724},{"$f":"SUM(X906:X915)","v":5.0047176505225206},{"$f":"SUM(Y906:Y915)","v":4.8185571682322514},{"$f":"SUM(Z906:Z915)","v":4.7274083799379678},{"$f":"SUM(AA906:AA915)","v":4.6362595916436833},{"$f":"SUM(AB906:AB915)","v":4.5451108033493988},{"$f":"SUM(AC906:AC915)","v":4.4539620150551151},4.3628132267608306,2.8132838257579986,2.8132838257579986,2.8132838257579986,{"$f":"SUM(AH906:AH915)","v":2.8132838257579973},{"$f":"SUM(AI906:AI915)","v":2.8132838257579973},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$229","v":1.7973695496968982}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$230","v":0.21278697396756302}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$231","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$232","v":3.3700863123060025}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$233","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$234","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$235","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$236","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$237","v":2.8132838257579977}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$238","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":8.1935266617284608}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1701","v":0},{"$f":"-Inputs!U1701","v":0},{"$f":"-Inputs!V1701","v":0},{"$f":"-Inputs!W1701","v":0},{"$f":"-Inputs!X1701","v":0},{"$f":"-Inputs!Y1701","v":0},{"$f":"-Inputs!Z1701","v":0},{"$f":"-Inputs!AA1701","v":0},{"$f":"-Inputs!AB1701","v":0},{"$f":"-Inputs!AC1701","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"PrincipledApproach!AH930","v":0},{"$f":"-Inputs!AI1701","v":0},{"$f":"-Inputs!AJ1701","v":0},{"$f":"-Inputs!AK1701","v":0},{"$f":"-Inputs!AL1701","v":0},{"$f":"-Inputs!AM1701","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1702","v":0},{"$f":"-Inputs!U1702","v":0},{"$f":"-Inputs!V1702","v":0},{"$f":"-Inputs!W1702","v":0},{"$f":"-Inputs!X1702","v":0},{"$f":"-Inputs!Y1702","v":0},{"$f":"-Inputs!Z1702","v":0},{"$f":"-Inputs!AA1702","v":0},{"$f":"-Inputs!AB1702","v":0},{"$f":"-Inputs!AC1702","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"PrincipledApproach!AH931","v":0},{"$f":"-Inputs!AI1702","v":0},{"$f":"-Inputs!AJ1702","v":0},{"$f":"-Inputs!AK1702","v":0},{"$f":"-Inputs!AL1702","v":0},{"$f":"-Inputs!AM1702","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1703","v":0},{"$f":"-Inputs!U1703","v":0},{"$f":"-Inputs!V1703","v":0},{"$f":"-Inputs!W1703","v":0},{"$f":"-Inputs!X1703","v":0},{"$f":"-Inputs!Y1703","v":0},{"$f":"-Inputs!Z1703","v":0},{"$f":"-Inputs!AA1703","v":0},{"$f":"-Inputs!AB1703","v":0},{"$f":"-Inputs!AC1703","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"PrincipledApproach!AH932","v":0},{"$f":"-Inputs!AI1703","v":0},{"$f":"-Inputs!AJ1703","v":0},{"$f":"-Inputs!AK1703","v":0},{"$f":"-Inputs!AL1703","v":0},{"$f":"-Inputs!AM1703","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1704","v":-2.7474944113065357E-2},{"$f":"-Inputs!U1704","v":-7.0133850237669521E-2},{"$f":"-Inputs!V1704","v":-0.26538771023236885},{"$f":"-Inputs!W1704","v":-8.4358826236964765E-2},{"$f":"-Inputs!X1704","v":-7.1430519003982632E-2},{"$f":"-Inputs!Y1704","v":0},{"$f":"-Inputs!Z1704","v":0},{"$f":"-Inputs!AA1704","v":0},{"$f":"-Inputs!AB1704","v":0},{"$f":"-Inputs!AC1704","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"PrincipledApproach!AH933","v":0},{"$f":"-Inputs!AI1704","v":0},{"$f":"-Inputs!AJ1704","v":0},{"$f":"-Inputs!AK1704","v":0},{"$f":"-Inputs!AL1704","v":0},{"$f":"-Inputs!AM1704","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1705","v":0},{"$f":"-Inputs!U1705","v":0},{"$f":"-Inputs!V1705","v":0},{"$f":"-Inputs!W1705","v":0},{"$f":"-Inputs!X1705","v":0},{"$f":"-Inputs!Y1705","v":0},{"$f":"-Inputs!Z1705","v":0},{"$f":"-Inputs!AA1705","v":0},{"$f":"-Inputs!AB1705","v":0},{"$f":"-Inputs!AC1705","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"PrincipledApproach!AH934","v":0},{"$f":"-Inputs!AI1705","v":0},{"$f":"-Inputs!AJ1705","v":0},{"$f":"-Inputs!AK1705","v":0},{"$f":"-Inputs!AL1705","v":0},{"$f":"-Inputs!AM1705","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1706","v":0},{"$f":"-Inputs!U1706","v":0},{"$f":"-Inputs!V1706","v":0},{"$f":"-Inputs!W1706","v":0},{"$f":"-Inputs!X1706","v":0},{"$f":"-Inputs!Y1706","v":0},{"$f":"-Inputs!Z1706","v":0},{"$f":"-Inputs!AA1706","v":0},{"$f":"-Inputs!AB1706","v":0},{"$f":"-Inputs!AC1706","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"PrincipledApproach!AH935","v":0},{"$f":"-Inputs!AI1706","v":0},{"$f":"-Inputs!AJ1706","v":0},{"$f":"-Inputs!AK1706","v":0},{"$f":"-Inputs!AL1706","v":0},{"$f":"-Inputs!AM1706","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1707","v":0},{"$f":"-Inputs!U1707","v":0},{"$f":"-Inputs!V1707","v":0},{"$f":"-Inputs!W1707","v":0},{"$f":"-Inputs!X1707","v":0},{"$f":"-Inputs!Y1707","v":0},{"$f":"-Inputs!Z1707","v":0},{"$f":"-Inputs!AA1707","v":0},{"$f":"-Inputs!AB1707","v":0},{"$f":"-Inputs!AC1707","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"PrincipledApproach!AH936","v":0},{"$f":"-Inputs!AI1707","v":0},{"$f":"-Inputs!AJ1707","v":0},{"$f":"-Inputs!AK1707","v":0},{"$f":"-Inputs!AL1707","v":0},{"$f":"-Inputs!AM1707","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1708","v":0},{"$f":"-Inputs!U1708","v":0},{"$f":"-Inputs!V1708","v":0},{"$f":"-Inputs!W1708","v":0},{"$f":"-Inputs!X1708","v":0},{"$f":"-Inputs!Y1708","v":0},{"$f":"-Inputs!Z1708","v":0},{"$f":"-Inputs!AA1708","v":0},{"$f":"-Inputs!AB1708","v":0},{"$f":"-Inputs!AC1708","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"PrincipledApproach!AH937","v":0},{"$f":"-Inputs!AI1708","v":0},{"$f":"-Inputs!AJ1708","v":0},{"$f":"-Inputs!AK1708","v":0},{"$f":"-Inputs!AL1708","v":0},{"$f":"-Inputs!AM1708","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1709","v":0},{"$f":"-Inputs!U1709","v":0},{"$f":"-Inputs!V1709","v":0},{"$f":"-Inputs!W1709","v":0},{"$f":"-Inputs!X1709","v":0},{"$f":"-Inputs!Y1709","v":0},{"$f":"-Inputs!Z1709","v":0},{"$f":"-Inputs!AA1709","v":0},{"$f":"-Inputs!AB1709","v":0},{"$f":"-Inputs!AC1709","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"PrincipledApproach!AH938","v":0},{"$f":"-Inputs!AI1709","v":0},{"$f":"-Inputs!AJ1709","v":0},{"$f":"-Inputs!AK1709","v":0},{"$f":"-Inputs!AL1709","v":0},{"$f":"-Inputs!AM1709","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1710","v":0},{"$f":"-Inputs!U1710","v":0},{"$f":"-Inputs!V1710","v":0},{"$f":"-Inputs!W1710","v":0},{"$f":"-Inputs!X1710","v":0},{"$f":"-Inputs!Y1710","v":0},{"$f":"-Inputs!Z1710","v":0},{"$f":"-Inputs!AA1710","v":0},{"$f":"-Inputs!AB1710","v":0},{"$f":"-Inputs!AC1710","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"PrincipledApproach!AH939","v":0},{"$f":"-Inputs!AI1710","v":0},{"$f":"-Inputs!AJ1710","v":0},{"$f":"-Inputs!AK1710","v":0},{"$f":"-Inputs!AL1710","v":0},{"$f":"-Inputs!AM1710","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T930:T939)","v":-2.7474944113065357E-2},{"$f":"SUM(U930:U939)","v":-7.0133850237669521E-2},{"$f":"SUM(V930:V939)","v":-0.26538771023236885},{"$f":"SUM(W930:W939)","v":-8.4358826236964765E-2},{"$f":"SUM(X930:X939)","v":-7.1430519003982632E-2},{"$f":"SUM(Y930:Y939)","v":0},{"$f":"SUM(Z930:Z939)","v":0},{"$f":"SUM(AA930:AA939)","v":0},{"$f":"SUM(AB930:AB939)","v":0},{"$f":"SUM(AC930:AC939)","v":0},0,0,0,0,{"$f":"SUM(AH930:AH939)","v":0},{"$f":"SUM(AI930:AI939)","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1108","v":-6.2227856528593586},{"$f":"-Inputs!R1108","v":-6.2227856528593586},{"$f":"-Inputs!S1108","v":-6.2227856528593586},{"$f":"-Inputs!T1108","v":0},{"$f":"-Inputs!U1108","v":0},{"$f":"-Inputs!V1108","v":0},{"$f":"-Inputs!W1108","v":0},{"$f":"-Inputs!X1108","v":0},{"$f":"-Inputs!Y1108","v":0},{"$f":"-Inputs!Z1108","v":0},{"$f":"-Inputs!AA1108","v":0},{"$f":"-Inputs!AB1108","v":0},{"$f":"-Inputs!AC1108","v":0},{"$f":"-Inputs!AD1108","v":0},{"$f":"-Inputs!AE1108","v":0},{"$f":"-Inputs!AF1108","v":0},{"$f":"-Inputs!AG1108","v":0},{"$f":"PrincipledApproach!AH942","v":0},{"$f":"PrincipledApproach!AI942-UnderDepreciated!AI942","v":0},{"$f":"PrincipledApproach!AJ942-UnderDepreciated!AJ942","v":0},{"$f":"PrincipledApproach!AK942-UnderDepreciated!AK942","v":0},{"$f":"PrincipledApproach!AL942-UnderDepreciated!AL942","v":0},{"$f":"PrincipledApproach!AM942-UnderDepreciated!AM942","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1109","v":-6.6998438679758756},{"$f":"-Inputs!R1109","v":-6.6998438679758756},{"$f":"-Inputs!S1109","v":-6.6998438679758756},{"$f":"-Inputs!T1109","v":0},{"$f":"-Inputs!U1109","v":0},{"$f":"-Inputs!V1109","v":0},{"$f":"-Inputs!W1109","v":0},{"$f":"-Inputs!X1109","v":0},{"$f":"-Inputs!Y1109","v":0},{"$f":"-Inputs!Z1109","v":0},{"$f":"-Inputs!AA1109","v":0},{"$f":"-Inputs!AB1109","v":0},{"$f":"-Inputs!AC1109","v":0},{"$f":"-Inputs!AD1109","v":0},{"$f":"-Inputs!AE1109","v":0},{"$f":"-Inputs!AF1109","v":0},{"$f":"-Inputs!AG1109","v":0},{"$f":"PrincipledApproach!AH943","v":0},{"$f":"PrincipledApproach!AI943-UnderDepreciated!AI943","v":0},{"$f":"PrincipledApproach!AJ943-UnderDepreciated!AJ943","v":0},{"$f":"PrincipledApproach!AK943-UnderDepreciated!AK943","v":0},{"$f":"PrincipledApproach!AL943-UnderDepreciated!AL943","v":0},{"$f":"PrincipledApproach!AM943-UnderDepreciated!AM943","v":0}]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1110","v":-5.2718187788954639E-3},{"$f":"-Inputs!R1110","v":-5.2718187788954639E-3},{"$f":"-Inputs!S1110","v":-5.2718187788954639E-3},{"$f":"-Inputs!T1110","v":0},{"$f":"-Inputs!U1110","v":0},{"$f":"-Inputs!V1110","v":0},{"$f":"-Inputs!W1110","v":0},{"$f":"-Inputs!X1110","v":0},{"$f":"-Inputs!Y1110","v":0},{"$f":"-Inputs!Z1110","v":0},{"$f":"-Inputs!AA1110","v":0},{"$f":"-Inputs!AB1110","v":0},{"$f":"-Inputs!AC1110","v":0},{"$f":"-Inputs!AD1110","v":0},{"$f":"-Inputs!AE1110","v":0},{"$f":"-Inputs!AF1110","v":0},{"$f":"-Inputs!AG1110","v":0},{"$f":"PrincipledApproach!AH944","v":0},{"$f":"PrincipledApproach!AI944-UnderDepreciated!AI944","v":0},{"$f":"PrincipledApproach!AJ944-UnderDepreciated!AJ944","v":0},{"$f":"PrincipledApproach!AK944-UnderDepreciated!AK944","v":0},{"$f":"PrincipledApproach!AL944-UnderDepreciated!AL944","v":0},{"$f":"PrincipledApproach!AM944-UnderDepreciated!AM944","v":0}]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1111","v":-9.0792434525421795E-2},{"$f":"-Inputs!R1111","v":-9.0792434525421795E-2},{"$f":"-Inputs!S1111","v":-9.0792434525421795E-2},{"$f":"-Inputs!T1111","v":-0.11472996328628654},{"$f":"-Inputs!U1111","v":-0.11472996328628654},{"$f":"-Inputs!V1111","v":-0.11472996328628654},{"$f":"-Inputs!W1111","v":-0.11472996328628654},{"$f":"-Inputs!X1111","v":-0.11472996328628654},{"$f":"-Inputs!Y1111","v":-9.1148788294284258E-2},{"$f":"-Inputs!Z1111","v":-9.1148788294284258E-2},{"$f":"-Inputs!AA1111","v":-9.1148788294284258E-2},{"$f":"-Inputs!AB1111","v":-9.1148788294284244E-2},{"$f":"-Inputs!AC1111","v":-9.1148788294284244E-2},{"$f":"-Inputs!AD1111","v":-0.23963968947706843},{"$f":"-Inputs!AE1111","v":0},{"$f":"-Inputs!AF1111","v":0},{"$f":"-Inputs!AG1111","v":0},{"$f":"PrincipledApproach!AH945","v":0},{"$f":"PrincipledApproach!AI945-UnderDepreciated!AI945","v":3.3306690738754696E-16},{"$f":"PrincipledApproach!AJ945-UnderDepreciated!AJ945","v":0},{"$f":"PrincipledApproach!AK945-UnderDepreciated!AK945","v":0},{"$f":"PrincipledApproach!AL945-UnderDepreciated!AL945","v":0},{"$f":"PrincipledApproach!AM945-UnderDepreciated!AM945","v":0}]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1112","v":0},{"$f":"-Inputs!R1112","v":0},{"$f":"-Inputs!S1112","v":0},{"$f":"-Inputs!T1112","v":0},{"$f":"-Inputs!U1112","v":0},{"$f":"-Inputs!V1112","v":0},{"$f":"-Inputs!W1112","v":0},{"$f":"-Inputs!X1112","v":0},{"$f":"-Inputs!Y1112","v":0},{"$f":"-Inputs!Z1112","v":0},{"$f":"-Inputs!AA1112","v":0},{"$f":"-Inputs!AB1112","v":0},{"$f":"-Inputs!AC1112","v":0},{"$f":"-Inputs!AD1112","v":-0.36043581539450131},{"$f":"-Inputs!AE1112","v":0},{"$f":"-Inputs!AF1112","v":0},{"$f":"-Inputs!AG1112","v":0},{"$f":"PrincipledApproach!AH946","v":0},{"$f":"PrincipledApproach!AI946-UnderDepreciated!AI946","v":0},{"$f":"PrincipledApproach!AJ946-UnderDepreciated!AJ946","v":0},{"$f":"PrincipledApproach!AK946-UnderDepreciated!AK946","v":0},{"$f":"PrincipledApproach!AL946-UnderDepreciated!AL946","v":0},{"$f":"PrincipledApproach!AM946-UnderDepreciated!AM946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1113","v":0},{"$f":"-Inputs!R1113","v":0},{"$f":"-Inputs!S1113","v":0},{"$f":"-Inputs!T1113","v":0},{"$f":"-Inputs!U1113","v":0},{"$f":"-Inputs!V1113","v":0},{"$f":"-Inputs!W1113","v":0},{"$f":"-Inputs!X1113","v":0},{"$f":"-Inputs!Y1113","v":0},{"$f":"-Inputs!Z1113","v":0},{"$f":"-Inputs!AA1113","v":0},{"$f":"-Inputs!AB1113","v":0},{"$f":"-Inputs!AC1113","v":0},{"$f":"-Inputs!AD1113","v":0},{"$f":"-Inputs!AE1113","v":0},{"$f":"-Inputs!AF1113","v":0},{"$f":"-Inputs!AG1113","v":0},{"$f":"PrincipledApproach!AH947","v":0},{"$f":"PrincipledApproach!AI947-UnderDepreciated!AI947","v":0},{"$f":"PrincipledApproach!AJ947-UnderDepreciated!AJ947","v":0},{"$f":"PrincipledApproach!AK947-UnderDepreciated!AK947","v":0},{"$f":"PrincipledApproach!AL947-UnderDepreciated!AL947","v":0},{"$f":"PrincipledApproach!AM947-UnderDepreciated!AM947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1114","v":0},{"$f":"-Inputs!R1114","v":0},{"$f":"-Inputs!S1114","v":0},{"$f":"-Inputs!T1114","v":0},{"$f":"-Inputs!U1114","v":0},{"$f":"-Inputs!V1114","v":0},{"$f":"-Inputs!W1114","v":0},{"$f":"-Inputs!X1114","v":0},{"$f":"-Inputs!Y1114","v":0},{"$f":"-Inputs!Z1114","v":0},{"$f":"-Inputs!AA1114","v":0},{"$f":"-Inputs!AB1114","v":0},{"$f":"-Inputs!AC1114","v":0},{"$f":"-Inputs!AD1114","v":-0.94945389613126208},{"$f":"-Inputs!AE1114","v":0},{"$f":"-Inputs!AF1114","v":0},{"$f":"-Inputs!AG1114","v":0},{"$f":"PrincipledApproach!AH948","v":0},{"$f":"PrincipledApproach!AI948-UnderDepreciated!AI948","v":0},{"$f":"PrincipledApproach!AJ948-UnderDepreciated!AJ948","v":0},{"$f":"PrincipledApproach!AK948-UnderDepreciated!AK948","v":0},{"$f":"PrincipledApproach!AL948-UnderDepreciated!AL948","v":0},{"$f":"PrincipledApproach!AM948-UnderDepreciated!AM948","v":0}]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1115","v":0},{"$f":"-Inputs!R1115","v":0},{"$f":"-Inputs!S1115","v":0},{"$f":"-Inputs!T1115","v":0},{"$f":"-Inputs!U1115","v":0},{"$f":"-Inputs!V1115","v":0},{"$f":"-Inputs!W1115","v":0},{"$f":"-Inputs!X1115","v":0},{"$f":"-Inputs!Y1115","v":0},{"$f":"-Inputs!Z1115","v":0},{"$f":"-Inputs!AA1115","v":0},{"$f":"-Inputs!AB1115","v":0},{"$f":"-Inputs!AC1115","v":0},{"$f":"-Inputs!AD1115","v":0},{"$f":"-Inputs!AE1115","v":0},{"$f":"-Inputs!AF1115","v":0},{"$f":"-Inputs!AG1115","v":0},{"$f":"PrincipledApproach!AH949","v":0},{"$f":"-IF(AI913<0,AI913,IF(AI901=0,0,MIN((AI913/AI901)*(AI913>0),AI913)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1116","v":0},{"$f":"-Inputs!R1116","v":0},{"$f":"-Inputs!S1116","v":0},{"$f":"-Inputs!T1116","v":0},{"$f":"-Inputs!U1116","v":0},{"$f":"-Inputs!V1116","v":0},{"$f":"-Inputs!W1116","v":0},{"$f":"-Inputs!X1116","v":0},{"$f":"-Inputs!Y1116","v":0},{"$f":"-Inputs!Z1116","v":0},{"$f":"-Inputs!AA1116","v":0},{"$f":"-Inputs!AB1116","v":0},{"$f":"-Inputs!AC1116","v":0},{"$f":"-Inputs!AD1116","v":0},{"$f":"-Inputs!AE1116","v":0},{"$f":"-Inputs!AF1116","v":0},{"$f":"-Inputs!AG1116","v":0},{"$f":"PrincipledApproach!AH950","v":0},{"$f":"-IF(AI914<0,AI914,IF(AI902=0,0,MIN((AI914/AI902)*(AI914>0),AI914)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1117","v":0},{"$f":"-Inputs!R1117","v":0},{"$f":"-Inputs!S1117","v":0},{"$f":"-Inputs!T1117","v":0},{"$f":"-Inputs!U1117","v":0},{"$f":"-Inputs!V1117","v":0},{"$f":"-Inputs!W1117","v":0},{"$f":"-Inputs!X1117","v":0},{"$f":"-Inputs!Y1117","v":0},{"$f":"-Inputs!Z1117","v":0},{"$f":"-Inputs!AA1117","v":0},{"$f":"-Inputs!AB1117","v":0},{"$f":"-Inputs!AC1117","v":0},{"$f":"-Inputs!AD1117","v":0},{"$f":"-Inputs!AE1117","v":0},{"$f":"-Inputs!AF1117","v":0},{"$f":"-Inputs!AG1117","v":0},{"$f":"PrincipledApproach!AH951","v":0},{"$f":"-IF(AI915<0,AI915,IF(AI903=0,0,MIN((AI915/AI903)*(AI915>0),AI915)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-13.018693774139551},{"$f":"SUM(R942:R951)","v":-13.018693774139551},{"$f":"SUM(S942:S951)","v":-13.018693774139551},{"$f":"SUM(T942:T951)","v":-0.11472996328628654},{"$f":"SUM(U942:U951)","v":-0.11472996328628654},{"$f":"SUM(V942:V951)","v":-0.11472996328628654},{"$f":"SUM(W942:W951)","v":-0.11472996328628654},{"$f":"SUM(X942:X951)","v":-0.11472996328628654},-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284244E-2,{"$f":"SUM(AC942:AC951)","v":-9.1148788294284244E-2},-1.549529401002832,0,0,0,{"$f":"SUM(AH942:AH951)","v":0},{"$f":"SUM(AI942:AI951)","v":3.3306690738754696E-16},0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.7973695496968982},-4.4254161031624601,-10.64820175602182,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},0,0,0,{"$f":"AC906+AC918+AC930+AC942","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH954","v":0},{"$f":"AI906+AI918+AI930+AI942","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,{"$f":"T907+T919+T931+T943","v":0},0,0,0,0,0,0,0,0,{"$f":"AC907+AC919+AC931+AC943","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH955","v":0},{"$f":"AI907+AI919+AI931+AI943","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,{"$f":"T908+T920+T932+T944","v":0},0,0,0,{"$f":"X908+X920+X932+X944","v":0},0,0,0,0,{"$f":"AC908+AC920+AC932+AC944","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH956","v":0},{"$f":"AI908+AI920+AI932+AI944","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,3.3700863123060025,3.2792938777805807,3.1885014432551588,3.097709008729737,{"$f":"T909+T921+T933+T945","v":2.9555041013303853},2.7706402878064296,2.3905226142877742,2.1914338247645233,{"$f":"X909+X921+X933+X945","v":2.0052733424742542},1.9141245541799699,1.8229757658856856,1.7318269775914013,1.640678189297117,{"$f":"AC909+AC921+AC933+AC945","v":1.5495294010028327},1.3098897115257642,1.3098897115257642,1.3098897115257642,1.3098897115257642,{"$f":"PrincipledApproach!AH957","v":-3.3306690738754696E-16},{"$f":"AI909+AI921+AI933+AI945","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910+P922+P934+P946","v":0},0,0,0,{"$f":"T910+T922+T934+T946","v":0},0,0,0,0,0,{"$f":"Z910+Z922+Z934+Z946","v":0},0,0,{"$f":"AC910+AC922+AC934+AC946","v":0},-0.36043581539450131,-0.36043581539450131,-0.36043581539450131,-0.36043581539450131,{"$f":"PrincipledApproach!AH958","v":0},{"$f":"AI910+AI922+AI934+AI946","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P911+P923+P935+P947","v":0},0,0,0,{"$f":"T911+T923+T935+T947","v":0},0,0,0,0,0,{"$f":"Z911+Z923+Z935+Z947","v":0},0,0,{"$f":"AC911+AC923+AC935+AC947","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH959","v":0},{"$f":"AI911+AI923+AI935+AI947","v":0},0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P912+P924+P936+P948","v":0},0,0,0,{"$f":"T912+T924+T936+T948","v":0},0,0,0,0,0,{"$f":"Z912+Z924+Z936+Z948","v":0},0,0,{"$f":"AC912+AC924+AC936+AC948","v":0},-0.94945389613126208,-0.94945389613126208,-0.94945389613126208,-0.94945389613126208,{"$f":"PrincipledApproach!AH960","v":0},{"$f":"AI912+AI924+AI936+AI948","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC913+AC925+AC937+AC949","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH961","v":0},{"$f":"AI913+AI925+AI937+AI949","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":2.8132838257579977},{"$f":"T914+T926+T938+T950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AC914+AC926+AC938+AC950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"PrincipledApproach!AH962","v":2.8132838257579977},{"$f":"AI914+AI926+AI938+AI950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},{"$f":"T915+T927+T939+T951","v":0},0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,{"$f":"AC915+AC927+AC939+AC951","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH963","v":0},{"$f":"AI915+AI927+AI939+AI951","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":8.1935266617284608},{"$f":"SUM(Q954:Q963)","v":-4.8251671124110906},{"$f":"SUM(R954:R963)","v":-17.84386088655064},{"$f":"SUM(S954:S963)","v":5.9109928344877343},{"$f":"SUM(T954:T963)","v":5.7687879270883826},{"$f":"SUM(U954:U963)","v":5.5839241135644269},{"$f":"SUM(V954:V963)","v":5.2038064400457724},{"$f":"SUM(W954:W963)","v":5.0047176505225206},4.8185571682322514,4.7274083799379678,{"$f":"SUM(Z954:Z963)","v":4.6362595916436833},{"$f":"SUM(AA954:AA963)","v":4.5451108033493988},{"$f":"SUM(AB954:AB963)","v":4.4539620150551151},4.3628132267608306,2.8132838257579986,2.8132838257579986,2.8132838257579986,2.8132838257579986,{"$f":"SUM(AH954:AH963)","v":2.8132838257579973},{"$f":"SUM(AI954:AI963)","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-16.870987408881177}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.886744629960063]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5815456336686393E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-36.77354749517793}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,R980-1)","v":69},{"$f":"MAX(0,S980-1)","v":68},{"$f":"MAX(0,T980-1)","v":67},{"$f":"MAX(0,U980-1)","v":66},{"$f":"MAX(0,V980-1)","v":65},{"$f":"MAX(0,W980-1)","v":64},{"$f":"MAX(0,X980-1)","v":63},{"$f":"MAX(0,Y980-1)","v":62},{"$f":"MAX(0,Z980-1)","v":61},{"$f":"MAX(0,AA980-1)","v":60},{"$f":"MAX(0,AB980-1)","v":59},{"$f":"MAX(0,AC980-1)","v":58},{"$f":"MAX(0,AD980-1)","v":57},{"$f":"MAX(0,AE980-1)","v":56},{"$f":"MAX(0,AF980-1)","v":55},{"$f":"PrincipledApproach!AH980","v":38},{"$f":"MAX(0,AH980-1)","v":37},{"$f":"MAX(0,AI980-1)","v":36},{"$f":"MAX(0,AJ980-1)","v":35},{"$f":"MAX(0,AK980-1)","v":34},{"$f":"MAX(0,AL980-1)","v":33}]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"PrincipledApproach!AH981","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,{"$f":"PrincipledApproach!AH982","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"PrincipledApproach!AH983","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,R984-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH984","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,R985-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH985","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH986","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},19,18,17,16,15,{"$f":"PrincipledApproach!AH987","v":34},33,32,31,30,29]
[{"$f":"ROW()","v":988},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH988","v":0}]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},{"$f":"MAX(0,S989-1)","v":60.598995281445561},{"$f":"MAX(0,T989-1)","v":59.598995281445561},{"$f":"MAX(0,U989-1)","v":58.598995281445561},{"$f":"MAX(0,V989-1)","v":57.598995281445561},{"$f":"MAX(0,W989-1)","v":56.598995281445561},{"$f":"MAX(0,X989-1)","v":55.598995281445561},{"$f":"MAX(0,Y989-1)","v":54.598995281445561},{"$f":"MAX(0,Z989-1)","v":53.598995281445561},{"$f":"MAX(0,AA989-1)","v":52.598995281445561},{"$f":"MAX(0,AB989-1)","v":51.598995281445561},{"$f":"MAX(0,AC989-1)","v":50.598995281445561},{"$f":"MAX(0,AD989-1)","v":49.598995281445561},{"$f":"MAX(0,AE989-1)","v":48.598995281445561},{"$f":"MAX(0,AF989-1)","v":47.598995281445561},{"$f":"PrincipledApproach!AH989","v":38},{"$f":"MAX(0,AH989-1)","v":37},{"$f":"MAX(0,AI989-1)","v":36},{"$f":"MAX(0,AJ989-1)","v":35},{"$f":"MAX(0,AK989-1)","v":34},{"$f":"MAX(0,AL989-1)","v":33}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},{"$f":"Q1040","v":746.29957888276897},{"$f":"R1040","v":739.59389394427069},732.88820900577241,{"$f":"T1040","v":722.11044122627573},711.33267344677904,700.55490566728236,689.77713788778567,678.99937010828899,668.2216023287923,657.44383454929562,646.66606676979893,{"$f":"AB1040","v":635.88829899030225},{"$f":"AC1040","v":625.11053121080556},{"$f":"AD1040","v":610.22936483845035},{"$f":"AE1040","v":595.34819846609514},{"$f":"AF1040","v":580.46703209373993},{"$f":"PrincipledApproach!AH992","v":565.48432214949617},{"$f":"AH1040","v":550.60315577714096},{"$f":"AI1040","v":535.72198940478575},{"$f":"AJ1040","v":520.84082303243054},{"$f":"AK1040","v":505.95965666007538},{"$f":"AL1040","v":491.07849028772023}]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,191.77909650305619,189.47112703328901,187.16315756352182,{"$f":"T1041","v":180.47875907911032},173.79436059469882,167.10996211028731,160.42556362587581,153.74116514146431,147.0567666570528,140.3723681726413,133.6879696882298,127.00357120381831,120.31917271940682,114.88192076511085,109.44466881081487,104.0074168565189,{"$f":"PrincipledApproach!AH993","v":76.121527360143688},70.684275405847714,65.24702345155174,59.80977149725576,54.372519542959779,48.935267588663798]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH994","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.5180946196838789,8.205292153082075,7.892489686480272,{"$f":"T1043","v":7.3811672422069519},6.9035111795543331,6.5364396282557315,6.1070745513788527,5.3293333669797551,5.0976232205893313,4.8659130741989074,4.6342029278084835,4.4024927814180597,4.1707826350276358,2.8308329393794915,2.8308329393794915,2.8308329393794915,{"$f":"PrincipledApproach!AH995","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1044","v":0},{"$f":"S1044","v":0},{"$f":"T1044","v":0},{"$f":"U1044","v":0},{"$f":"V1044","v":0},{"$f":"W1044","v":0},{"$f":"X1044","v":0},{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},0,0,-2.572959769956952,-2.572959769956952,-2.572959769956952,{"$f":"PrincipledApproach!AH996","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.0819760298316522E-3,-1.6163952059663301E-2,-2.424592808949495E-2,{"$f":"PrincipledApproach!AH997","v":7.7297643798973081E-2},7.7297643798973081E-2,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22.706510711501931,-22.706510711501931,-22.706510711501931,{"$f":"PrincipledApproach!AH998","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH999","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1403487482188521,{"$f":"R1048","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"PrincipledApproach!AH1000","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1049","v":0},{"$f":"S1049","v":0},{"$f":"T1049","v":0},{"$f":"U1049","v":0},{"$f":"V1049","v":0},{"$f":"W1049","v":0},{"$f":"X1049","v":0},{"$f":"Y1049","v":0},{"$f":"Z1049","v":0},{"$f":"AA1049","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1001","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":948.73711875372783},{"$f":"SUM(S992:S1001)","v":939.41066187886054},{"$f":"SUM(T992:T1001)","v":930.08420500399336},{"$f":"SUM(U992:U1001)","v":912.11071629581181},{"$f":"SUM(V992:V1001)","v":894.17089396925098},{"$f":"SUM(W992:W1001)","v":876.34165615404424},{"$f":"SUM(X992:X1001)","v":858.45012481325921},{"$f":"SUM(Y992:Y1001)","v":840.21021736495186},{"$f":"SUM(Z992:Z1001)","v":822.51634095465317},{"$f":"SUM(AA992:AA1001)","v":804.8224645443546},{"$f":"SUM(AB992:AB1001)","v":787.12858813405603},{"$f":"SUM(AC992:AC1001)","v":769.43471172375735},751.74083531345877,704.79491483367087,684.46841453098989,664.14191422830891,{"$f":"SUM(AH992:AH1001)","v":643.82349590165757},{"$f":"SUM(AI992:AI1001)","v":623.50507757500645},603.10936160455628,582.79094327790506,562.47252495125394,542.15410662460283]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$229","v":746.29957888276897}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$230","v":191.77909650305619}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$231","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$232","v":8.5180946196838789}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$233","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$234","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$235","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$236","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$237","v":2.1403487482188521}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$238","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":948.73711875372783}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1713","v":0},{"$f":"-Inputs!U1713","v":0},{"$f":"-Inputs!V1713","v":0},{"$f":"-Inputs!W1713","v":0},{"$f":"-Inputs!X1713","v":0},{"$f":"-Inputs!Y1713","v":0},{"$f":"-Inputs!Z1713","v":0},{"$f":"-Inputs!AA1713","v":0},{"$f":"-Inputs!AB1713","v":0},{"$f":"-Inputs!AC1713","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"PrincipledApproach!AH1016","v":0},{"$f":"-Inputs!AI1713","v":0},{"$f":"-Inputs!AJ1713","v":0},{"$f":"-Inputs!AK1713","v":0},{"$f":"-Inputs!AL1713","v":0},{"$f":"-Inputs!AM1713","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1714","v":0},{"$f":"-Inputs!U1714","v":0},{"$f":"-Inputs!V1714","v":0},{"$f":"-Inputs!W1714","v":0},{"$f":"-Inputs!X1714","v":0},{"$f":"-Inputs!Y1714","v":0},{"$f":"-Inputs!Z1714","v":0},{"$f":"-Inputs!AA1714","v":0},{"$f":"-Inputs!AB1714","v":0},{"$f":"-Inputs!AC1714","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"PrincipledApproach!AH1017","v":0},{"$f":"-Inputs!AI1714","v":0},{"$f":"-Inputs!AJ1714","v":0},{"$f":"-Inputs!AK1714","v":0},{"$f":"-Inputs!AL1714","v":0},{"$f":"-Inputs!AM1714","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1715","v":0},{"$f":"-Inputs!U1715","v":0},{"$f":"-Inputs!V1715","v":0},{"$f":"-Inputs!W1715","v":0},{"$f":"-Inputs!X1715","v":0},{"$f":"-Inputs!Y1715","v":0},{"$f":"-Inputs!Z1715","v":0},{"$f":"-Inputs!AA1715","v":0},{"$f":"-Inputs!AB1715","v":0},{"$f":"-Inputs!AC1715","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"PrincipledApproach!AH1018","v":0},{"$f":"-Inputs!AI1715","v":0},{"$f":"-Inputs!AJ1715","v":0},{"$f":"-Inputs!AK1715","v":0},{"$f":"-Inputs!AL1715","v":0},{"$f":"-Inputs!AM1715","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1716","v":-0.22944781261331046},{"$f":"-Inputs!U1716","v":-0.19578143099260922},{"$f":"-Inputs!V1716","v":-8.5196919638591329E-2},{"$f":"-Inputs!W1716","v":-0.14749044521686883},{"$f":"-Inputs!X1716","v":-0.49586655273908775},{"$f":"-Inputs!Y1716","v":0},{"$f":"-Inputs!Z1716","v":0},{"$f":"-Inputs!AA1716","v":0},{"$f":"-Inputs!AB1716","v":0},{"$f":"-Inputs!AC1716","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"PrincipledApproach!AH1019","v":0},{"$f":"-Inputs!AI1716","v":0},{"$f":"-Inputs!AJ1716","v":0},{"$f":"-Inputs!AK1716","v":0},{"$f":"-Inputs!AL1716","v":0},{"$f":"-Inputs!AM1716","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1717","v":0},{"$f":"-Inputs!U1717","v":0},{"$f":"-Inputs!V1717","v":0},{"$f":"-Inputs!W1717","v":0},{"$f":"-Inputs!X1717","v":0},{"$f":"-Inputs!Y1717","v":0},{"$f":"-Inputs!Z1717","v":0},{"$f":"-Inputs!AA1717","v":0},{"$f":"-Inputs!AB1717","v":0},{"$f":"-Inputs!AC1717","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"PrincipledApproach!AH1020","v":0},{"$f":"-Inputs!AI1717","v":0},{"$f":"-Inputs!AJ1717","v":0},{"$f":"-Inputs!AK1717","v":0},{"$f":"-Inputs!AL1717","v":0},{"$f":"-Inputs!AM1717","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1718","v":0},{"$f":"-Inputs!U1718","v":0},{"$f":"-Inputs!V1718","v":0},{"$f":"-Inputs!W1718","v":0},{"$f":"-Inputs!X1718","v":0},{"$f":"-Inputs!Y1718","v":0},{"$f":"-Inputs!Z1718","v":0},{"$f":"-Inputs!AA1718","v":0},{"$f":"-Inputs!AB1718","v":0},{"$f":"-Inputs!AC1718","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"PrincipledApproach!AH1021","v":0},{"$f":"-Inputs!AI1718","v":0},{"$f":"-Inputs!AJ1718","v":0},{"$f":"-Inputs!AK1718","v":0},{"$f":"-Inputs!AL1718","v":0},{"$f":"-Inputs!AM1718","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1719","v":0},{"$f":"-Inputs!U1719","v":0},{"$f":"-Inputs!V1719","v":0},{"$f":"-Inputs!W1719","v":0},{"$f":"-Inputs!X1719","v":0},{"$f":"-Inputs!Y1719","v":0},{"$f":"-Inputs!Z1719","v":0},{"$f":"-Inputs!AA1719","v":0},{"$f":"-Inputs!AB1719","v":0},{"$f":"-Inputs!AC1719","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"PrincipledApproach!AH1022","v":0},{"$f":"-Inputs!AI1719","v":0},{"$f":"-Inputs!AJ1719","v":0},{"$f":"-Inputs!AK1719","v":0},{"$f":"-Inputs!AL1719","v":0},{"$f":"-Inputs!AM1719","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1720","v":0},{"$f":"-Inputs!U1720","v":0},{"$f":"-Inputs!V1720","v":0},{"$f":"-Inputs!W1720","v":0},{"$f":"-Inputs!X1720","v":0},{"$f":"-Inputs!Y1720","v":0},{"$f":"-Inputs!Z1720","v":0},{"$f":"-Inputs!AA1720","v":0},{"$f":"-Inputs!AB1720","v":0},{"$f":"-Inputs!AC1720","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"PrincipledApproach!AH1023","v":0},{"$f":"-Inputs!AI1720","v":0},{"$f":"-Inputs!AJ1720","v":0},{"$f":"-Inputs!AK1720","v":0},{"$f":"-Inputs!AL1720","v":0},{"$f":"-Inputs!AM1720","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1721","v":0},{"$f":"-Inputs!U1721","v":0},{"$f":"-Inputs!V1721","v":0},{"$f":"-Inputs!W1721","v":0},{"$f":"-Inputs!X1721","v":0},{"$f":"-Inputs!Y1721","v":0},{"$f":"-Inputs!Z1721","v":0},{"$f":"-Inputs!AA1721","v":0},{"$f":"-Inputs!AB1721","v":0},{"$f":"-Inputs!AC1721","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"PrincipledApproach!AH1024","v":0},{"$f":"-Inputs!AI1721","v":0},{"$f":"-Inputs!AJ1721","v":0},{"$f":"-Inputs!AK1721","v":0},{"$f":"-Inputs!AL1721","v":0},{"$f":"-Inputs!AM1721","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1722","v":0},{"$f":"-Inputs!U1722","v":0},{"$f":"-Inputs!V1722","v":0},{"$f":"-Inputs!W1722","v":0},{"$f":"-Inputs!X1722","v":0},{"$f":"-Inputs!Y1722","v":0},{"$f":"-Inputs!Z1722","v":0},{"$f":"-Inputs!AA1722","v":0},{"$f":"-Inputs!AB1722","v":0},{"$f":"-Inputs!AC1722","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"PrincipledApproach!AH1025","v":0},{"$f":"-Inputs!AI1722","v":0},{"$f":"-Inputs!AJ1722","v":0},{"$f":"-Inputs!AK1722","v":0},{"$f":"-Inputs!AL1722","v":0},{"$f":"-Inputs!AM1722","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1016:T1025)","v":-0.22944781261331046},{"$f":"SUM(U1016:U1025)","v":-0.19578143099260922},{"$f":"SUM(V1016:V1025)","v":-8.5196919638591329E-2},{"$f":"SUM(W1016:W1025)","v":-0.14749044521686883},{"$f":"SUM(X1016:X1025)","v":-0.49586655273908775},{"$f":"SUM(Y1016:Y1025)","v":0},{"$f":"SUM(Z1016:Z1025)","v":0},{"$f":"SUM(AA1016:AA1025)","v":0},{"$f":"SUM(AB1016:AB1025)","v":0},{"$f":"SUM(AC1016:AC1025)","v":0},0,0,0,0,{"$f":"SUM(AH1016:AH1025)","v":0},{"$f":"SUM(AI1016:AI1025)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1120","v":-6.7056849384982895},{"$f":"-Inputs!S1120","v":-6.7056849384982895},{"$f":"-Inputs!T1120","v":-10.777767779496655},{"$f":"-Inputs!U1120","v":-10.777767779496655},{"$f":"-Inputs!V1120","v":-10.777767779496655},{"$f":"-Inputs!W1120","v":-10.777767779496655},{"$f":"-Inputs!X1120","v":-10.777767779496655},{"$f":"-Inputs!Y1120","v":-10.777767779496649},{"$f":"-Inputs!Z1120","v":-10.777767779496649},{"$f":"-Inputs!AA1120","v":-10.777767779496649},{"$f":"-Inputs!AB1120","v":-10.777767779496648},{"$f":"-Inputs!AC1120","v":-10.777767779496648},{"$f":"-Inputs!AD1120","v":-14.881166372355166},{"$f":"-Inputs!AE1120","v":-14.881166372355166},{"$f":"-Inputs!AF1120","v":-14.881166372355169},{"$f":"-Inputs!AG1120","v":-14.881166372355169},{"$f":"PrincipledApproach!AH1028","v":-14.881166372355169},{"$f":"PrincipledApproach!AI1028-UnderDepreciated!AI1028","v":-14.88116637235516},{"$f":"PrincipledApproach!AJ1028-UnderDepreciated!AJ1028","v":-14.88116637235516},{"$f":"PrincipledApproach!AK1028-UnderDepreciated!AK1028","v":-14.881166372355159},{"$f":"PrincipledApproach!AL1028-UnderDepreciated!AL1028","v":-14.881166372355159},{"$f":"PrincipledApproach!AM1028-UnderDepreciated!AM1028","v":-14.881166372355159}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1121","v":-2.3079694697671851},{"$f":"-Inputs!S1121","v":-2.3079694697671851},{"$f":"-Inputs!T1121","v":-6.6843984844114948},{"$f":"-Inputs!U1121","v":-6.6843984844114948},{"$f":"-Inputs!V1121","v":-6.6843984844114948},{"$f":"-Inputs!W1121","v":-6.6843984844114939},{"$f":"-Inputs!X1121","v":-6.6843984844114939},{"$f":"-Inputs!Y1121","v":-6.6843984844114939},{"$f":"-Inputs!Z1121","v":-6.6843984844114939},{"$f":"-Inputs!AA1121","v":-6.6843984844114939},{"$f":"-Inputs!AB1121","v":-6.6843984844114939},{"$f":"-Inputs!AC1121","v":-6.6843984844114939},{"$f":"-Inputs!AD1121","v":-5.4372519542959727},{"$f":"-Inputs!AE1121","v":-5.4372519542959727},{"$f":"-Inputs!AF1121","v":-5.4372519542959727},{"$f":"-Inputs!AG1121","v":-5.4372519542959727},{"$f":"PrincipledApproach!AH1029","v":-5.4372519542959727},{"$f":"PrincipledApproach!AI1029-UnderDepreciated!AI1029","v":-5.4372519542959781},{"$f":"PrincipledApproach!AJ1029-UnderDepreciated!AJ1029","v":-5.4372519542959781},{"$f":"PrincipledApproach!AK1029-UnderDepreciated!AK1029","v":-5.4372519542959781},{"$f":"PrincipledApproach!AL1029-UnderDepreciated!AL1029","v":-5.4372519542959781},{"$f":"PrincipledApproach!AM1029-UnderDepreciated!AM1029","v":-5.4372519542959772}]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1122","v":0},{"$f":"-Inputs!S1122","v":0},{"$f":"-Inputs!T1122","v":0},{"$f":"-Inputs!U1122","v":0},{"$f":"-Inputs!V1122","v":0},{"$f":"-Inputs!W1122","v":0},{"$f":"-Inputs!X1122","v":0},{"$f":"-Inputs!Y1122","v":0},{"$f":"-Inputs!Z1122","v":0},{"$f":"-Inputs!AA1122","v":0},{"$f":"-Inputs!AB1122","v":0},{"$f":"-Inputs!AC1122","v":0},{"$f":"-Inputs!AD1122","v":0},{"$f":"-Inputs!AE1122","v":0},{"$f":"-Inputs!AF1122","v":0},{"$f":"-Inputs!AG1122","v":0},{"$f":"PrincipledApproach!AH1030","v":0},{"$f":"PrincipledApproach!AI1030-UnderDepreciated!AI1030","v":0},{"$f":"PrincipledApproach!AJ1030-UnderDepreciated!AJ1030","v":0},{"$f":"PrincipledApproach!AK1030-UnderDepreciated!AK1030","v":0},{"$f":"PrincipledApproach!AL1030-UnderDepreciated!AL1030","v":0},{"$f":"PrincipledApproach!AM1030-UnderDepreciated!AM1030","v":0}]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1123","v":-0.31280246660180322},{"$f":"-Inputs!S1123","v":-0.31280246660180322},{"$f":"-Inputs!T1123","v":-0.28187463166000976},{"$f":"-Inputs!U1123","v":-0.28187463166000976},{"$f":"-Inputs!V1123","v":-0.28187463166000976},{"$f":"-Inputs!W1123","v":-0.28187463166000981},{"$f":"-Inputs!X1123","v":-0.28187463166000981},{"$f":"-Inputs!Y1123","v":-0.23171014639042414},{"$f":"-Inputs!Z1123","v":-0.23171014639042417},{"$f":"-Inputs!AA1123","v":-0.23171014639042414},{"$f":"-Inputs!AB1123","v":-0.23171014639042414},{"$f":"-Inputs!AC1123","v":-0.23171014639042414},{"$f":"-Inputs!AD1123","v":-1.3399496956481445},{"$f":"-Inputs!AE1123","v":0},{"$f":"-Inputs!AF1123","v":0},{"$f":"-Inputs!AG1123","v":0},{"$f":"PrincipledApproach!AH1031","v":0},{"$f":"PrincipledApproach!AI1031-UnderDepreciated!AI1031","v":0},{"$f":"PrincipledApproach!AJ1031-UnderDepreciated!AJ1031","v":0},{"$f":"PrincipledApproach!AK1031-UnderDepreciated!AK1031","v":0},{"$f":"PrincipledApproach!AL1031-UnderDepreciated!AL1031","v":0},{"$f":"PrincipledApproach!AM1031-UnderDepreciated!AM1031","v":0}]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1124","v":0},{"$f":"-Inputs!S1124","v":0},{"$f":"-Inputs!T1124","v":0},{"$f":"-Inputs!U1124","v":0},{"$f":"-Inputs!V1124","v":0},{"$f":"-Inputs!W1124","v":0},{"$f":"-Inputs!X1124","v":0},{"$f":"-Inputs!Y1124","v":0},{"$f":"-Inputs!Z1124","v":0},{"$f":"-Inputs!AA1124","v":0},{"$f":"-Inputs!AB1124","v":0},{"$f":"-Inputs!AC1124","v":0},{"$f":"-Inputs!AD1124","v":-2.572959769956952},{"$f":"-Inputs!AE1124","v":0},{"$f":"-Inputs!AF1124","v":0},{"$f":"-Inputs!AG1124","v":0},{"$f":"PrincipledApproach!AH1032","v":0},{"$f":"PrincipledApproach!AI1032-UnderDepreciated!AI1032","v":0},{"$f":"PrincipledApproach!AJ1032-UnderDepreciated!AJ1032","v":0},{"$f":"PrincipledApproach!AK1032-UnderDepreciated!AK1032","v":0},{"$f":"PrincipledApproach!AL1032-UnderDepreciated!AL1032","v":0},{"$f":"PrincipledApproach!AM1032-UnderDepreciated!AM1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1125","v":0},{"$f":"-Inputs!S1125","v":0},{"$f":"-Inputs!T1125","v":0},{"$f":"-Inputs!U1125","v":0},{"$f":"-Inputs!V1125","v":0},{"$f":"-Inputs!W1125","v":0},{"$f":"-Inputs!X1125","v":0},{"$f":"-Inputs!Y1125","v":0},{"$f":"-Inputs!Z1125","v":0},{"$f":"-Inputs!AA1125","v":0},{"$f":"-Inputs!AB1125","v":0},{"$f":"-Inputs!AC1125","v":0},{"$f":"-Inputs!AD1125","v":-8.0819760298316522E-3},{"$f":"-Inputs!AE1125","v":-8.0819760298316487E-3},{"$f":"-Inputs!AF1125","v":-8.0819760298316487E-3},{"$f":"-Inputs!AG1125","v":0},{"$f":"PrincipledApproach!AH1033","v":0},{"$f":"PrincipledApproach!AI1033-UnderDepreciated!AI1033","v":-7.7297643798973081E-2},{"$f":"PrincipledApproach!AJ1033-UnderDepreciated!AJ1033","v":0},{"$f":"PrincipledApproach!AK1033-UnderDepreciated!AK1033","v":0},{"$f":"PrincipledApproach!AL1033-UnderDepreciated!AL1033","v":0},{"$f":"PrincipledApproach!AM1033-UnderDepreciated!AM1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1126","v":0},{"$f":"-Inputs!S1126","v":0},{"$f":"-Inputs!T1126","v":0},{"$f":"-Inputs!U1126","v":0},{"$f":"-Inputs!V1126","v":0},{"$f":"-Inputs!W1126","v":0},{"$f":"-Inputs!X1126","v":0},{"$f":"-Inputs!Y1126","v":0},{"$f":"-Inputs!Z1126","v":0},{"$f":"-Inputs!AA1126","v":0},{"$f":"-Inputs!AB1126","v":0},{"$f":"-Inputs!AC1126","v":0},{"$f":"-Inputs!AD1126","v":-22.706510711501931},{"$f":"-Inputs!AE1126","v":0},{"$f":"-Inputs!AF1126","v":0},{"$f":"-Inputs!AG1126","v":0},{"$f":"PrincipledApproach!AH1034","v":0},{"$f":"PrincipledApproach!AI1034-UnderDepreciated!AI1034","v":0},{"$f":"PrincipledApproach!AJ1034-UnderDepreciated!AJ1034","v":0},{"$f":"PrincipledApproach!AK1034-UnderDepreciated!AK1034","v":0},{"$f":"PrincipledApproach!AL1034-UnderDepreciated!AL1034","v":0},{"$f":"PrincipledApproach!AM1034-UnderDepreciated!AM1034","v":0}]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1127","v":0},{"$f":"-Inputs!S1127","v":0},{"$f":"-Inputs!T1127","v":0},{"$f":"-Inputs!U1127","v":0},{"$f":"-Inputs!V1127","v":0},{"$f":"-Inputs!W1127","v":0},{"$f":"-Inputs!X1127","v":0},{"$f":"-Inputs!Y1127","v":0},{"$f":"-Inputs!Z1127","v":0},{"$f":"-Inputs!AA1127","v":0},{"$f":"-Inputs!AB1127","v":0},{"$f":"-Inputs!AC1127","v":0},{"$f":"-Inputs!AD1127","v":0},{"$f":"-Inputs!AE1127","v":0},{"$f":"-Inputs!AF1127","v":0},{"$f":"-Inputs!AG1127","v":0},{"$f":"PrincipledApproach!AH1035","v":0},{"$f":"-IF(AI999<0,AI999,IF(AI987=0,0,MIN((AI999/AI987)*(AI999>0),AI999)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1128","v":0},{"$f":"-Inputs!S1128","v":0},{"$f":"-Inputs!T1128","v":0},{"$f":"-Inputs!U1128","v":0},{"$f":"-Inputs!V1128","v":0},{"$f":"-Inputs!W1128","v":0},{"$f":"-Inputs!X1128","v":0},{"$f":"-Inputs!Y1128","v":0},{"$f":"-Inputs!Z1128","v":0},{"$f":"-Inputs!AA1128","v":0},{"$f":"-Inputs!AB1128","v":0},{"$f":"-Inputs!AC1128","v":0},{"$f":"-Inputs!AD1128","v":0},{"$f":"-Inputs!AE1128","v":0},{"$f":"-Inputs!AF1128","v":0},{"$f":"-Inputs!AG1128","v":0},{"$f":"PrincipledApproach!AH1036","v":0},{"$f":"-IF(AI1000<0,AI1000,IF(AI988=0,0,MIN((AI1000/AI988)*(AI1000>0),AI1000)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1129","v":0},{"$f":"-Inputs!S1129","v":0},{"$f":"-Inputs!T1129","v":0},{"$f":"-Inputs!U1129","v":0},{"$f":"-Inputs!V1129","v":0},{"$f":"-Inputs!W1129","v":0},{"$f":"-Inputs!X1129","v":0},{"$f":"-Inputs!Y1129","v":0},{"$f":"-Inputs!Z1129","v":0},{"$f":"-Inputs!AA1129","v":0},{"$f":"-Inputs!AB1129","v":0},{"$f":"-Inputs!AC1129","v":0},{"$f":"-Inputs!AD1129","v":0},{"$f":"-Inputs!AE1129","v":0},{"$f":"-Inputs!AF1129","v":0},{"$f":"-Inputs!AG1129","v":0},{"$f":"PrincipledApproach!AH1037","v":0},{"$f":"-IF(AI1001<0,AI1001,IF(AI989=0,0,MIN((AI1001/AI989)*(AI1001>0),AI1001)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-9.3264568748672776},{"$f":"SUM(S1028:S1037)","v":-9.3264568748672776},{"$f":"SUM(T1028:T1037)","v":-17.744040895568158},{"$f":"SUM(U1028:U1037)","v":-17.744040895568158},{"$f":"SUM(V1028:V1037)","v":-17.744040895568158},{"$f":"SUM(W1028:W1037)","v":-17.744040895568158},{"$f":"SUM(X1028:X1037)","v":-17.744040895568158},-17.693876410298568,-17.693876410298568,-17.693876410298568,-17.693876410298564,{"$f":"SUM(AC1028:AC1037)","v":-17.693876410298564},-46.945920479788001,-20.326500302680969,-20.326500302680973,-20.318418326651141,{"$f":"SUM(AH1028:AH1037)","v":-20.318418326651141},{"$f":"SUM(AI1028:AI1037)","v":-20.395715970450112},-20.318418326651138,-20.318418326651138,-20.318418326651138,-20.318418326651134]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":746.29957888276897},739.59389394427069,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":732.88820900577241},{"$f":"T992+T1004+T1016+T1028","v":722.11044122627573},711.33267344677904,700.55490566728236,689.77713788778567,678.99937010828899,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":668.2216023287923},657.44383454929562,646.66606676979893,635.88829899030225,{"$f":"AC992+AC1004+AC1016+AC1028","v":625.11053121080556},610.22936483845035,595.34819846609514,580.46703209373993,565.58586572138472,{"$f":"PrincipledApproach!AH1040","v":550.60315577714096},{"$f":"AI992+AI1004+AI1016+AI1028","v":535.72198940478575},520.84082303243054,505.95965666007538,491.07849028772023,476.19732391536508]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,191.77909650305619,189.47112703328901,187.16315756352182,{"$f":"T993+T1005+T1017+T1029","v":180.47875907911032},173.79436059469882,167.10996211028731,160.42556362587581,153.74116514146431,147.0567666570528,140.3723681726413,133.6879696882298,127.00357120381831,{"$f":"AC993+AC1005+AC1017+AC1029","v":120.31917271940682},114.88192076511085,109.44466881081487,104.0074168565189,98.570164902222928,{"$f":"PrincipledApproach!AH1041","v":70.684275405847714},{"$f":"AI993+AI1005+AI1017+AI1029","v":65.24702345155174},59.80977149725576,54.372519542959779,48.935267588663798,43.498015634367817]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T994+T1006+T1018+T1030","v":0},0,0,0,{"$f":"X994+X1006+X1018+X1030","v":0},0,0,0,0,{"$f":"AC994+AC1006+AC1018+AC1030","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1042","v":0},{"$f":"AI994+AI1006+AI1018+AI1030","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,8.5180946196838789,8.205292153082075,7.892489686480272,{"$f":"T995+T1007+T1019+T1031","v":7.3811672422069519},6.9035111795543331,6.5364396282557315,6.1070745513788527,{"$f":"X995+X1007+X1019+X1031","v":5.3293333669797551},5.0976232205893313,4.8659130741989074,4.6342029278084835,4.4024927814180597,{"$f":"AC995+AC1007+AC1019+AC1031","v":4.1707826350276358},2.8308329393794915,2.8308329393794915,2.8308329393794915,2.8308329393794915,{"$f":"PrincipledApproach!AH1043","v":0},{"$f":"AI995+AI1007+AI1019+AI1031","v":0},0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q996+Q1008+Q1020+Q1032","v":0},0,0,{"$f":"T996+T1008+T1020+T1032","v":0},0,0,0,0,0,{"$f":"Z996+Z1008+Z1020+Z1032","v":0},0,0,{"$f":"AC996+AC1008+AC1020+AC1032","v":0},-2.572959769956952,-2.572959769956952,-2.572959769956952,-2.572959769956952,{"$f":"PrincipledApproach!AH1044","v":0},{"$f":"AI996+AI1008+AI1020+AI1032","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q997+Q1009+Q1021+Q1033","v":0},0,0,{"$f":"T997+T1009+T1021+T1033","v":0},0,0,0,0,0,{"$f":"Z997+Z1009+Z1021+Z1033","v":0},0,0,{"$f":"AC997+AC1009+AC1021+AC1033","v":0},-8.0819760298316522E-3,-1.6163952059663301E-2,-2.424592808949495E-2,-2.424592808949495E-2,{"$f":"PrincipledApproach!AH1045","v":7.7297643798973081E-2},{"$f":"AI997+AI1009+AI1021+AI1033","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q998+Q1010+Q1022+Q1034","v":0},0,0,{"$f":"T998+T1010+T1022+T1034","v":0},0,0,0,0,0,{"$f":"Z998+Z1010+Z1022+Z1034","v":0},0,0,{"$f":"AC998+AC1010+AC1022+AC1034","v":0},-22.706510711501931,-22.706510711501931,-22.706510711501931,-22.706510711501931,{"$f":"PrincipledApproach!AH1046","v":0},{"$f":"AI998+AI1010+AI1022+AI1034","v":0},0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC999+AC1011+AC1023+AC1035","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1047","v":0},{"$f":"AI999+AI1011+AI1023+AI1035","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":2.1403487482188521},{"$f":"R1000+R1012+R1024+R1036","v":2.1403487482188521},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":2.1403487482188521},{"$f":"T1000+T1012+T1024+T1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"AC1000+AC1012+AC1024+AC1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"PrincipledApproach!AH1048","v":2.1403487482188521},{"$f":"AI1000+AI1012+AI1024+AI1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},{"$f":"T1001+T1013+T1025+T1037","v":0},0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,{"$f":"AC1001+AC1013+AC1025+AC1037","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1049","v":0},{"$f":"AI1001+AI1013+AI1025+AI1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":948.73711875372783},{"$f":"SUM(R1040:R1049)","v":939.41066187886054},{"$f":"SUM(S1040:S1049)","v":930.08420500399336},{"$f":"SUM(T1040:T1049)","v":912.11071629581181},{"$f":"SUM(U1040:U1049)","v":894.17089396925098},{"$f":"SUM(V1040:V1049)","v":876.34165615404424},{"$f":"SUM(W1040:W1049)","v":858.45012481325921},840.21021736495186,822.51634095465317,{"$f":"SUM(Z1040:Z1049)","v":804.8224645443546},{"$f":"SUM(AA1040:AA1049)","v":787.12858813405603},{"$f":"SUM(AB1040:AB1049)","v":769.43471172375735},751.74083531345877,704.79491483367087,684.46841453098989,664.14191422830891,643.82349590165768,{"$f":"SUM(AH1040:AH1049)","v":623.50507757500645},{"$f":"SUM(AI1040:AI1049)","v":603.10936160455628},582.79094327790506,562.47252495125394,542.15410662460283,521.83568829795172]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1066","v":38},{"$f":"MAX(0,AH1066-1)","v":37},{"$f":"MAX(0,AI1066-1)","v":36},{"$f":"MAX(0,AJ1066-1)","v":35},{"$f":"MAX(0,AK1066-1)","v":34},{"$f":"MAX(0,AL1066-1)","v":33}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1067","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1068","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1069","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1070","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1071","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1072","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1073","v":35},34,33,32,31,30]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1074","v":0}]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1075","v":38},{"$f":"MAX(0,AH1075-1)","v":37},{"$f":"MAX(0,AI1075-1)","v":36},{"$f":"MAX(0,AJ1075-1)","v":35},{"$f":"MAX(0,AK1075-1)","v":34},{"$f":"MAX(0,AL1075-1)","v":33}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},{"$f":"R1126","v":0},{"$f":"S1126","v":0},{"$f":"T1126","v":0},0,0,0,0,0,0,0,{"$f":"AB1126","v":0},{"$f":"AC1126","v":0},{"$f":"AD1126","v":0},{"$f":"AE1126","v":0},{"$f":"AF1126","v":0},{"$f":"PrincipledApproach!AH1078","v":0},{"$f":"AH1126","v":0},{"$f":"AI1126","v":0},{"$f":"AJ1126","v":0},{"$f":"AK1126","v":0},{"$f":"AL1126","v":0}]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1079","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.11281511253963018,0.11281511253963018,{"$f":"T1128","v":0.11051276330412753},0.10821041406862487,0.10590806483312222,0.10360571559761957,0.10130336636211691,9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2,8.979162018460364E-2,8.979162018460364E-2,8.979162018460364E-2,8.979162018460364E-2,{"$f":"PrincipledApproach!AH1080","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.8060465263147053,0.43407166891580612,{"$f":"T1129","v":0.41910368033250245},0.40413569174919878,0.27755830631028439,0.26259031772698072,0.22085078378830064,0.21164866779712144,0.20244655180594223,0.19324443581476303,0.18404231982358382,0.17484020383240462,4.3856918083603535E-2,4.3856918083603535E-2,4.3856918083603535E-2,{"$f":"PrincipledApproach!AH1081","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1130","v":0},{"$f":"T1130","v":0},{"$f":"U1130","v":0},{"$f":"V1130","v":0},{"$f":"W1130","v":0},{"$f":"X1130","v":0},{"$f":"Y1130","v":0},{"$f":"Z1130","v":0},{"$f":"AA1130","v":0},0,0,-2.3157695861867934E-2,-2.3157695861867934E-2,-2.3157695861867934E-2,{"$f":"PrincipledApproach!AH1082","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1083","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.11049084240633933,-0.11049084240633933,-0.11049084240633933,{"$f":"PrincipledApproach!AH1084","v":-1.5265566588595902E-16},-1.5265566588595902E-16,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1085","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97931350673516548,{"$f":"S1134","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"PrincipledApproach!AH1086","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1135","v":0},{"$f":"T1135","v":0},{"$f":"U1135","v":0},{"$f":"V1135","v":0},{"$f":"W1135","v":0},{"$f":"X1135","v":0},{"$f":"Y1135","v":0},{"$f":"Z1135","v":0},{"$f":"AA1135","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1087","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.8981751455895011},{"$f":"SUM(T1078:T1087)","v":1.5262002881906018},{"$f":"SUM(U1078:U1087)","v":1.5089299503717954},{"$f":"SUM(V1078:V1087)","v":1.4916596125529891},{"$f":"SUM(W1078:W1087)","v":1.362779877878572},{"$f":"SUM(X1078:X1087)","v":1.3455095400597656},{"$f":"SUM(Y1078:Y1087)","v":1.301467656885583},{"$f":"SUM(Z1078:Z1087)","v":1.2899631916589012},{"$f":"SUM(AA1078:AA1087)","v":1.2784587264322194},{"$f":"SUM(AB1078:AB1087)","v":1.2669542612055373},{"$f":"SUM(AC1078:AC1087)","v":1.2554497959788555},1.2439453307521737,0.97931350673516537,0.97931350673516537,0.97931350673516537,{"$f":"SUM(AH1078:AH1087)","v":0.97931350673516537},{"$f":"SUM(AI1078:AI1087)","v":0.97931350673516537},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$229","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$230","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$231","v":0.11281511253963018}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$232","v":0.8060465263147053}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$233","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$234","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$235","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$236","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$237","v":0.97931350673516548}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$238","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.8981751455895011}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1725","v":0},{"$f":"-Inputs!U1725","v":0},{"$f":"-Inputs!V1725","v":0},{"$f":"-Inputs!W1725","v":0},{"$f":"-Inputs!X1725","v":0},{"$f":"-Inputs!Y1725","v":0},{"$f":"-Inputs!Z1725","v":0},{"$f":"-Inputs!AA1725","v":0},{"$f":"-Inputs!AB1725","v":0},{"$f":"-Inputs!AC1725","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"PrincipledApproach!AH1102","v":0},{"$f":"-Inputs!AI1725","v":0},{"$f":"-Inputs!AJ1725","v":0},{"$f":"-Inputs!AK1725","v":0},{"$f":"-Inputs!AL1725","v":0},{"$f":"-Inputs!AM1725","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1726","v":0},{"$f":"-Inputs!U1726","v":0},{"$f":"-Inputs!V1726","v":0},{"$f":"-Inputs!W1726","v":0},{"$f":"-Inputs!X1726","v":0},{"$f":"-Inputs!Y1726","v":0},{"$f":"-Inputs!Z1726","v":0},{"$f":"-Inputs!AA1726","v":0},{"$f":"-Inputs!AB1726","v":0},{"$f":"-Inputs!AC1726","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"PrincipledApproach!AH1103","v":0},{"$f":"-Inputs!AI1726","v":0},{"$f":"-Inputs!AJ1726","v":0},{"$f":"-Inputs!AK1726","v":0},{"$f":"-Inputs!AL1726","v":0},{"$f":"-Inputs!AM1726","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1727","v":0},{"$f":"-Inputs!U1727","v":0},{"$f":"-Inputs!V1727","v":0},{"$f":"-Inputs!W1727","v":0},{"$f":"-Inputs!X1727","v":0},{"$f":"-Inputs!Y1727","v":0},{"$f":"-Inputs!Z1727","v":0},{"$f":"-Inputs!AA1727","v":0},{"$f":"-Inputs!AB1727","v":0},{"$f":"-Inputs!AC1727","v":0},{"$f":"-Inputs!AD1727","v":0},{"$f":"-Inputs!AE1727","v":0},{"$f":"-Inputs!AF1727","v":0},{"$f":"-Inputs!AG1727","v":0},{"$f":"PrincipledApproach!AH1104","v":0},{"$f":"-Inputs!AI1727","v":0},{"$f":"-Inputs!AJ1727","v":0},{"$f":"-Inputs!AK1727","v":0},{"$f":"-Inputs!AL1727","v":0},{"$f":"-Inputs!AM1727","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1728","v":0},{"$f":"-Inputs!U1728","v":0},{"$f":"-Inputs!V1728","v":-0.11160939685561069},{"$f":"-Inputs!W1728","v":0},{"$f":"-Inputs!X1728","v":-2.677154535537642E-2},{"$f":"-Inputs!Y1728","v":0},{"$f":"-Inputs!Z1728","v":0},{"$f":"-Inputs!AA1728","v":0},{"$f":"-Inputs!AB1728","v":0},{"$f":"-Inputs!AC1728","v":0},{"$f":"-Inputs!AD1728","v":0},{"$f":"-Inputs!AE1728","v":0},{"$f":"-Inputs!AF1728","v":0},{"$f":"-Inputs!AG1728","v":0},{"$f":"PrincipledApproach!AH1105","v":0},{"$f":"-Inputs!AI1728","v":0},{"$f":"-Inputs!AJ1728","v":0},{"$f":"-Inputs!AK1728","v":0},{"$f":"-Inputs!AL1728","v":0},{"$f":"-Inputs!AM1728","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1729","v":0},{"$f":"-Inputs!U1729","v":0},{"$f":"-Inputs!V1729","v":0},{"$f":"-Inputs!W1729","v":0},{"$f":"-Inputs!X1729","v":0},{"$f":"-Inputs!Y1729","v":0},{"$f":"-Inputs!Z1729","v":0},{"$f":"-Inputs!AA1729","v":0},{"$f":"-Inputs!AB1729","v":0},{"$f":"-Inputs!AC1729","v":0},{"$f":"-Inputs!AD1729","v":0},{"$f":"-Inputs!AE1729","v":0},{"$f":"-Inputs!AF1729","v":0},{"$f":"-Inputs!AG1729","v":0},{"$f":"PrincipledApproach!AH1106","v":0},{"$f":"-Inputs!AI1729","v":0},{"$f":"-Inputs!AJ1729","v":0},{"$f":"-Inputs!AK1729","v":0},{"$f":"-Inputs!AL1729","v":0},{"$f":"-Inputs!AM1729","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1730","v":0},{"$f":"-Inputs!U1730","v":0},{"$f":"-Inputs!V1730","v":0},{"$f":"-Inputs!W1730","v":0},{"$f":"-Inputs!X1730","v":0},{"$f":"-Inputs!Y1730","v":0},{"$f":"-Inputs!Z1730","v":0},{"$f":"-Inputs!AA1730","v":0},{"$f":"-Inputs!AB1730","v":0},{"$f":"-Inputs!AC1730","v":0},{"$f":"-Inputs!AD1730","v":0},{"$f":"-Inputs!AE1730","v":0},{"$f":"-Inputs!AF1730","v":0},{"$f":"-Inputs!AG1730","v":0},{"$f":"PrincipledApproach!AH1107","v":0},{"$f":"-Inputs!AI1730","v":0},{"$f":"-Inputs!AJ1730","v":0},{"$f":"-Inputs!AK1730","v":0},{"$f":"-Inputs!AL1730","v":0},{"$f":"-Inputs!AM1730","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1731","v":0},{"$f":"-Inputs!U1731","v":0},{"$f":"-Inputs!V1731","v":0},{"$f":"-Inputs!W1731","v":0},{"$f":"-Inputs!X1731","v":0},{"$f":"-Inputs!Y1731","v":0},{"$f":"-Inputs!Z1731","v":0},{"$f":"-Inputs!AA1731","v":0},{"$f":"-Inputs!AB1731","v":0},{"$f":"-Inputs!AC1731","v":0},{"$f":"-Inputs!AD1731","v":0},{"$f":"-Inputs!AE1731","v":0},{"$f":"-Inputs!AF1731","v":0},{"$f":"-Inputs!AG1731","v":0},{"$f":"PrincipledApproach!AH1108","v":0},{"$f":"-Inputs!AI1731","v":0},{"$f":"-Inputs!AJ1731","v":0},{"$f":"-Inputs!AK1731","v":0},{"$f":"-Inputs!AL1731","v":0},{"$f":"-Inputs!AM1731","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1732","v":0},{"$f":"-Inputs!U1732","v":0},{"$f":"-Inputs!V1732","v":0},{"$f":"-Inputs!W1732","v":0},{"$f":"-Inputs!X1732","v":0},{"$f":"-Inputs!Y1732","v":0},{"$f":"-Inputs!Z1732","v":0},{"$f":"-Inputs!AA1732","v":0},{"$f":"-Inputs!AB1732","v":0},{"$f":"-Inputs!AC1732","v":0},{"$f":"-Inputs!AD1732","v":0},{"$f":"-Inputs!AE1732","v":0},{"$f":"-Inputs!AF1732","v":0},{"$f":"-Inputs!AG1732","v":0},{"$f":"PrincipledApproach!AH1109","v":0},{"$f":"-Inputs!AI1732","v":0},{"$f":"-Inputs!AJ1732","v":0},{"$f":"-Inputs!AK1732","v":0},{"$f":"-Inputs!AL1732","v":0},{"$f":"-Inputs!AM1732","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1733","v":0},{"$f":"-Inputs!U1733","v":0},{"$f":"-Inputs!V1733","v":0},{"$f":"-Inputs!W1733","v":0},{"$f":"-Inputs!X1733","v":0},{"$f":"-Inputs!Y1733","v":0},{"$f":"-Inputs!Z1733","v":0},{"$f":"-Inputs!AA1733","v":0},{"$f":"-Inputs!AB1733","v":0},{"$f":"-Inputs!AC1733","v":0},{"$f":"-Inputs!AD1733","v":0},{"$f":"-Inputs!AE1733","v":0},{"$f":"-Inputs!AF1733","v":0},{"$f":"-Inputs!AG1733","v":0},{"$f":"PrincipledApproach!AH1110","v":0},{"$f":"-Inputs!AI1733","v":0},{"$f":"-Inputs!AJ1733","v":0},{"$f":"-Inputs!AK1733","v":0},{"$f":"-Inputs!AL1733","v":0},{"$f":"-Inputs!AM1733","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1734","v":0},{"$f":"-Inputs!U1734","v":0},{"$f":"-Inputs!V1734","v":0},{"$f":"-Inputs!W1734","v":0},{"$f":"-Inputs!X1734","v":0},{"$f":"-Inputs!Y1734","v":0},{"$f":"-Inputs!Z1734","v":0},{"$f":"-Inputs!AA1734","v":0},{"$f":"-Inputs!AB1734","v":0},{"$f":"-Inputs!AC1734","v":0},{"$f":"-Inputs!AD1734","v":0},{"$f":"-Inputs!AE1734","v":0},{"$f":"-Inputs!AF1734","v":0},{"$f":"-Inputs!AG1734","v":0},{"$f":"PrincipledApproach!AH1111","v":0},{"$f":"-Inputs!AI1734","v":0},{"$f":"-Inputs!AJ1734","v":0},{"$f":"-Inputs!AK1734","v":0},{"$f":"-Inputs!AL1734","v":0},{"$f":"-Inputs!AM1734","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1102:T1111)","v":0},{"$f":"SUM(U1102:U1111)","v":0},{"$f":"SUM(V1102:V1111)","v":-0.11160939685561069},{"$f":"SUM(W1102:W1111)","v":0},{"$f":"SUM(X1102:X1111)","v":-2.677154535537642E-2},{"$f":"SUM(Y1102:Y1111)","v":0},{"$f":"SUM(Z1102:Z1111)","v":0},{"$f":"SUM(AA1102:AA1111)","v":0},{"$f":"SUM(AB1102:AB1111)","v":0},{"$f":"SUM(AC1102:AC1111)","v":0},0,0,0,0,{"$f":"SUM(AH1102:AH1111)","v":0},{"$f":"SUM(AI1102:AI1111)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1132","v":-2.045626704212546},{"$f":"-Inputs!T1132","v":0},{"$f":"-Inputs!U1132","v":0},{"$f":"-Inputs!V1132","v":0},{"$f":"-Inputs!W1132","v":0},{"$f":"-Inputs!X1132","v":0},{"$f":"-Inputs!Y1132","v":0},{"$f":"-Inputs!Z1132","v":0},{"$f":"-Inputs!AA1132","v":0},{"$f":"-Inputs!AB1132","v":0},{"$f":"-Inputs!AC1132","v":0},{"$f":"-Inputs!AD1132","v":0},{"$f":"-Inputs!AE1132","v":0},{"$f":"-Inputs!AF1132","v":0},{"$f":"-Inputs!AG1132","v":0},{"$f":"PrincipledApproach!AH1114","v":0},{"$f":"PrincipledApproach!AI1114-UnderDepreciated!AI1114","v":0},{"$f":"PrincipledApproach!AJ1114-UnderDepreciated!AJ1114","v":0},{"$f":"PrincipledApproach!AK1114-UnderDepreciated!AK1114","v":0},{"$f":"PrincipledApproach!AL1114-UnderDepreciated!AL1114","v":0},{"$f":"PrincipledApproach!AM1114-UnderDepreciated!AM1114","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1133","v":-2.3431487080246116E-2},{"$f":"-Inputs!T1133","v":0},{"$f":"-Inputs!U1133","v":0},{"$f":"-Inputs!V1133","v":0},{"$f":"-Inputs!W1133","v":0},{"$f":"-Inputs!X1133","v":0},{"$f":"-Inputs!Y1133","v":0},{"$f":"-Inputs!Z1133","v":0},{"$f":"-Inputs!AA1133","v":0},{"$f":"-Inputs!AB1133","v":0},{"$f":"-Inputs!AC1133","v":0},{"$f":"-Inputs!AD1133","v":0},{"$f":"-Inputs!AE1133","v":0},{"$f":"-Inputs!AF1133","v":0},{"$f":"-Inputs!AG1133","v":0},{"$f":"PrincipledApproach!AH1115","v":0},{"$f":"PrincipledApproach!AI1115-UnderDepreciated!AI1115","v":0},{"$f":"PrincipledApproach!AJ1115-UnderDepreciated!AJ1115","v":0},{"$f":"PrincipledApproach!AK1115-UnderDepreciated!AK1115","v":0},{"$f":"PrincipledApproach!AL1115-UnderDepreciated!AL1115","v":0},{"$f":"PrincipledApproach!AM1115-UnderDepreciated!AM1115","v":0}]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1134","v":0},{"$f":"-Inputs!T1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!U1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!V1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!W1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!X1134","v":-2.3023492355026577E-3},{"$f":"-Inputs!Y1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!Z1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!AA1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!AB1134","v":-2.3023492355026577E-3},{"$f":"-Inputs!AC1134","v":-2.3023492355026577E-3},{"$f":"-Inputs!AD1134","v":0},{"$f":"-Inputs!AE1134","v":0},{"$f":"-Inputs!AF1134","v":0},{"$f":"-Inputs!AG1134","v":0},{"$f":"PrincipledApproach!AH1116","v":0},{"$f":"PrincipledApproach!AI1116-UnderDepreciated!AI1116","v":0},{"$f":"PrincipledApproach!AJ1116-UnderDepreciated!AJ1116","v":0},{"$f":"PrincipledApproach!AK1116-UnderDepreciated!AK1116","v":0},{"$f":"PrincipledApproach!AL1116-UnderDepreciated!AL1116","v":0},{"$f":"PrincipledApproach!AM1116-UnderDepreciated!AM1116","v":0}]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1135","v":-0.37197485739889918},{"$f":"-Inputs!T1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!U1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!V1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!W1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!X1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!Y1135","v":-9.2021159911791946E-3},{"$f":"-Inputs!Z1135","v":-9.2021159911791946E-3},{"$f":"-Inputs!AA1135","v":-9.2021159911791928E-3},{"$f":"-Inputs!AB1135","v":-9.2021159911791928E-3},{"$f":"-Inputs!AC1135","v":-9.2021159911791928E-3},{"$f":"-Inputs!AD1135","v":-0.13098328574880108},{"$f":"-Inputs!AE1135","v":0},{"$f":"-Inputs!AF1135","v":0},{"$f":"-Inputs!AG1135","v":0},{"$f":"PrincipledApproach!AH1117","v":0},{"$f":"PrincipledApproach!AI1117-UnderDepreciated!AI1117","v":0},{"$f":"PrincipledApproach!AJ1117-UnderDepreciated!AJ1117","v":0},{"$f":"PrincipledApproach!AK1117-UnderDepreciated!AK1117","v":0},{"$f":"PrincipledApproach!AL1117-UnderDepreciated!AL1117","v":0},{"$f":"PrincipledApproach!AM1117-UnderDepreciated!AM1117","v":0}]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1136","v":0},{"$f":"-Inputs!T1136","v":0},{"$f":"-Inputs!U1136","v":0},{"$f":"-Inputs!V1136","v":0},{"$f":"-Inputs!W1136","v":0},{"$f":"-Inputs!X1136","v":0},{"$f":"-Inputs!Y1136","v":0},{"$f":"-Inputs!Z1136","v":0},{"$f":"-Inputs!AA1136","v":0},{"$f":"-Inputs!AB1136","v":0},{"$f":"-Inputs!AC1136","v":0},{"$f":"-Inputs!AD1136","v":-2.3157695861867934E-2},{"$f":"-Inputs!AE1136","v":0},{"$f":"-Inputs!AF1136","v":0},{"$f":"-Inputs!AG1136","v":0},{"$f":"PrincipledApproach!AH1118","v":0},{"$f":"PrincipledApproach!AI1118-UnderDepreciated!AI1118","v":0},{"$f":"PrincipledApproach!AJ1118-UnderDepreciated!AJ1118","v":0},{"$f":"PrincipledApproach!AK1118-UnderDepreciated!AK1118","v":0},{"$f":"PrincipledApproach!AL1118-UnderDepreciated!AL1118","v":0},{"$f":"PrincipledApproach!AM1118-UnderDepreciated!AM1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1137","v":0},{"$f":"-Inputs!T1137","v":0},{"$f":"-Inputs!U1137","v":0},{"$f":"-Inputs!V1137","v":0},{"$f":"-Inputs!W1137","v":0},{"$f":"-Inputs!X1137","v":0},{"$f":"-Inputs!Y1137","v":0},{"$f":"-Inputs!Z1137","v":0},{"$f":"-Inputs!AA1137","v":0},{"$f":"-Inputs!AB1137","v":0},{"$f":"-Inputs!AC1137","v":0},{"$f":"-Inputs!AD1137","v":0},{"$f":"-Inputs!AE1137","v":0},{"$f":"-Inputs!AF1137","v":0},{"$f":"-Inputs!AG1137","v":0},{"$f":"PrincipledApproach!AH1119","v":0},{"$f":"PrincipledApproach!AI1119-UnderDepreciated!AI1119","v":0},{"$f":"PrincipledApproach!AJ1119-UnderDepreciated!AJ1119","v":0},{"$f":"PrincipledApproach!AK1119-UnderDepreciated!AK1119","v":0},{"$f":"PrincipledApproach!AL1119-UnderDepreciated!AL1119","v":0},{"$f":"PrincipledApproach!AM1119-UnderDepreciated!AM1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1138","v":0},{"$f":"-Inputs!T1138","v":0},{"$f":"-Inputs!U1138","v":0},{"$f":"-Inputs!V1138","v":0},{"$f":"-Inputs!W1138","v":0},{"$f":"-Inputs!X1138","v":0},{"$f":"-Inputs!Y1138","v":0},{"$f":"-Inputs!Z1138","v":0},{"$f":"-Inputs!AA1138","v":0},{"$f":"-Inputs!AB1138","v":0},{"$f":"-Inputs!AC1138","v":0},{"$f":"-Inputs!AD1138","v":-0.11049084240633933},{"$f":"-Inputs!AE1138","v":0},{"$f":"-Inputs!AF1138","v":0},{"$f":"-Inputs!AG1138","v":0},{"$f":"PrincipledApproach!AH1120","v":0},{"$f":"PrincipledApproach!AI1120-UnderDepreciated!AI1120","v":1.5265566588595902E-16},{"$f":"PrincipledApproach!AJ1120-UnderDepreciated!AJ1120","v":0},{"$f":"PrincipledApproach!AK1120-UnderDepreciated!AK1120","v":0},{"$f":"PrincipledApproach!AL1120-UnderDepreciated!AL1120","v":0},{"$f":"PrincipledApproach!AM1120-UnderDepreciated!AM1120","v":0}]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1139","v":0},{"$f":"-Inputs!T1139","v":0},{"$f":"-Inputs!U1139","v":0},{"$f":"-Inputs!V1139","v":0},{"$f":"-Inputs!W1139","v":0},{"$f":"-Inputs!X1139","v":0},{"$f":"-Inputs!Y1139","v":0},{"$f":"-Inputs!Z1139","v":0},{"$f":"-Inputs!AA1139","v":0},{"$f":"-Inputs!AB1139","v":0},{"$f":"-Inputs!AC1139","v":0},{"$f":"-Inputs!AD1139","v":0},{"$f":"-Inputs!AE1139","v":0},{"$f":"-Inputs!AF1139","v":0},{"$f":"-Inputs!AG1139","v":0},{"$f":"PrincipledApproach!AH1121","v":0},{"$f":"-IF(AI1085<0,AI1085,IF(AI1073=0,0,MIN((AI1085/AI1073)*(AI1085>0),AI1085)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1140","v":0},{"$f":"-Inputs!T1140","v":0},{"$f":"-Inputs!U1140","v":0},{"$f":"-Inputs!V1140","v":0},{"$f":"-Inputs!W1140","v":0},{"$f":"-Inputs!X1140","v":0},{"$f":"-Inputs!Y1140","v":0},{"$f":"-Inputs!Z1140","v":0},{"$f":"-Inputs!AA1140","v":0},{"$f":"-Inputs!AB1140","v":0},{"$f":"-Inputs!AC1140","v":0},{"$f":"-Inputs!AD1140","v":0},{"$f":"-Inputs!AE1140","v":0},{"$f":"-Inputs!AF1140","v":0},{"$f":"-Inputs!AG1140","v":0},{"$f":"PrincipledApproach!AH1122","v":0},{"$f":"-IF(AI1086<0,AI1086,IF(AI1074=0,0,MIN((AI1086/AI1074)*(AI1086>0),AI1086)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1141","v":0},{"$f":"-Inputs!T1141","v":0},{"$f":"-Inputs!U1141","v":0},{"$f":"-Inputs!V1141","v":0},{"$f":"-Inputs!W1141","v":0},{"$f":"-Inputs!X1141","v":0},{"$f":"-Inputs!Y1141","v":0},{"$f":"-Inputs!Z1141","v":0},{"$f":"-Inputs!AA1141","v":0},{"$f":"-Inputs!AB1141","v":0},{"$f":"-Inputs!AC1141","v":0},{"$f":"-Inputs!AD1141","v":0},{"$f":"-Inputs!AE1141","v":0},{"$f":"-Inputs!AF1141","v":0},{"$f":"-Inputs!AG1141","v":0},{"$f":"PrincipledApproach!AH1123","v":0},{"$f":"-IF(AI1087<0,AI1087,IF(AI1075=0,0,MIN((AI1087/AI1075)*(AI1087>0),AI1087)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.4410330486916916},{"$f":"SUM(T1114:T1123)","v":-1.7270337818806311E-2},{"$f":"SUM(U1114:U1123)","v":-1.7270337818806311E-2},{"$f":"SUM(V1114:V1123)","v":-1.7270337818806311E-2},{"$f":"SUM(W1114:W1123)","v":-1.7270337818806311E-2},{"$f":"SUM(X1114:X1123)","v":-1.7270337818806311E-2},-1.1504465226681852E-2,-1.1504465226681852E-2,-1.1504465226681851E-2,-1.1504465226681851E-2,{"$f":"SUM(AC1114:AC1123)","v":-1.1504465226681851E-2},-0.26463182401700835,0,0,0,{"$f":"SUM(AH1114:AH1123)","v":0},{"$f":"SUM(AI1114:AI1123)","v":1.5265566588595902E-16},0,0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},0,0,0,{"$f":"AC1078+AC1090+AC1102+AC1114","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1126","v":0},{"$f":"AI1078+AI1090+AI1102+AI1114","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1079+T1091+T1103+T1115","v":0},0,0,0,0,0,0,0,0,{"$f":"AC1079+AC1091+AC1103+AC1115","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1127","v":0},{"$f":"AI1079+AI1091+AI1103+AI1115","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11281511253963018,0.11281511253963018,{"$f":"T1080+T1092+T1104+T1116","v":0.11051276330412753},0.10821041406862487,0.10590806483312222,0.10360571559761957,{"$f":"X1080+X1092+X1104+X1116","v":0.10130336636211691},9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2,{"$f":"AC1080+AC1092+AC1104+AC1116","v":8.979162018460364E-2},8.979162018460364E-2,8.979162018460364E-2,8.979162018460364E-2,8.979162018460364E-2,{"$f":"PrincipledApproach!AH1128","v":0},{"$f":"AI1080+AI1092+AI1104+AI1116","v":0},0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8060465263147053,0.43407166891580612,{"$f":"T1081+T1093+T1105+T1117","v":0.41910368033250245},0.40413569174919878,0.27755830631028439,0.26259031772698072,{"$f":"X1081+X1093+X1105+X1117","v":0.22085078378830064},0.21164866779712144,0.20244655180594223,0.19324443581476303,0.18404231982358382,{"$f":"AC1081+AC1093+AC1105+AC1117","v":0.17484020383240462},4.3856918083603535E-2,4.3856918083603535E-2,4.3856918083603535E-2,4.3856918083603535E-2,{"$f":"PrincipledApproach!AH1129","v":0},{"$f":"AI1081+AI1093+AI1105+AI1117","v":0},0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1082+T1094+T1106+T1118","v":0},0,0,0,0,0,{"$f":"Z1082+Z1094+Z1106+Z1118","v":0},0,0,{"$f":"AC1082+AC1094+AC1106+AC1118","v":0},-2.3157695861867934E-2,-2.3157695861867934E-2,-2.3157695861867934E-2,-2.3157695861867934E-2,{"$f":"PrincipledApproach!AH1130","v":0},{"$f":"AI1082+AI1094+AI1106+AI1118","v":0},0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1083+T1095+T1107+T1119","v":0},0,0,0,0,0,{"$f":"Z1083+Z1095+Z1107+Z1119","v":0},0,0,{"$f":"AC1083+AC1095+AC1107+AC1119","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1131","v":0},{"$f":"AI1083+AI1095+AI1107+AI1119","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1084+T1096+T1108+T1120","v":0},0,0,0,0,0,{"$f":"Z1084+Z1096+Z1108+Z1120","v":0},0,0,{"$f":"AC1084+AC1096+AC1108+AC1120","v":0},-0.11049084240633933,-0.11049084240633933,-0.11049084240633933,-0.11049084240633933,{"$f":"PrincipledApproach!AH1132","v":-1.5265566588595902E-16},{"$f":"AI1084+AI1096+AI1108+AI1120","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC1085+AC1097+AC1109+AC1121","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1133","v":0},{"$f":"AI1085+AI1097+AI1109+AI1121","v":0},0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.97931350673516548},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0.97931350673516548},{"$f":"T1086+T1098+T1110+T1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AC1086+AC1098+AC1110+AC1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"PrincipledApproach!AH1134","v":0.97931350673516548},{"$f":"AI1086+AI1098+AI1110+AI1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},{"$f":"T1087+T1099+T1111+T1123","v":0},0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,{"$f":"AC1087+AC1099+AC1111+AC1123","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1135","v":0},{"$f":"AI1087+AI1099+AI1111+AI1123","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.8981751455895011},{"$f":"SUM(S1126:S1135)","v":1.5262002881906018},{"$f":"SUM(T1126:T1135)","v":1.5089299503717954},{"$f":"SUM(U1126:U1135)","v":1.4916596125529891},{"$f":"SUM(V1126:V1135)","v":1.362779877878572},{"$f":"SUM(W1126:W1135)","v":1.3455095400597656},1.301467656885583,1.2899631916589012,{"$f":"SUM(Z1126:Z1135)","v":1.2784587264322194},{"$f":"SUM(AA1126:AA1135)","v":1.2669542612055373},{"$f":"SUM(AB1126:AB1135)","v":1.2554497959788555},1.2439453307521737,0.97931350673516537,0.97931350673516537,0.97931350673516537,0.97931350673516537,{"$f":"SUM(AH1126:AH1135)","v":0.97931350673516537},{"$f":"SUM(AI1126:AI1135)","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-2.045626704212546}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3431487080246116E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-2.0690581912927923}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1152","v":38},{"$f":"MAX(0,AH1152-1)","v":37},{"$f":"MAX(0,AI1152-1)","v":36},{"$f":"MAX(0,AJ1152-1)","v":35},{"$f":"MAX(0,AK1152-1)","v":34},{"$f":"MAX(0,AL1152-1)","v":33}]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1153","v":16},15,14,13,12,11]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1154","v":16},15,14,13,12,11]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1155","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1156","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1157","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1158","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1159","v":36},35,34,33,32,31]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1160","v":0}]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1161","v":38},{"$f":"MAX(0,AH1161-1)","v":37},{"$f":"MAX(0,AI1161-1)","v":36},{"$f":"MAX(0,AJ1161-1)","v":35},{"$f":"MAX(0,AK1161-1)","v":34},{"$f":"MAX(0,AL1161-1)","v":33}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},{"$f":"S1212","v":706.81974405068149},{"$f":"T1212","v":696.7223191356718},686.6248942206621,676.5274693056524,666.43004439064271,656.33261947563301,646.23519456062331,636.13776964561362,626.04034473060392,{"$f":"AB1212","v":615.94291981559422},{"$f":"AC1212","v":605.84549490058453},{"$f":"AD1212","v":591.82863867905064},{"$f":"AE1212","v":577.81178245751676},{"$f":"AF1212","v":563.79492623598287},{"$f":"PrincipledApproach!AH1164","v":532.6405364182865},{"$f":"AH1212","v":518.62368019675262},{"$f":"AI1212","v":504.60682397521879},{"$f":"AJ1212","v":490.58996775368496},{"$f":"AK1212","v":476.57311153215107},{"$f":"AL1212","v":462.55625531061725}]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,159.77939875682176,{"$f":"T1213","v":154.28198286532145},148.78456697382114,143.26886311573929,137.75141742492025,131.89650092792974,126.41491777128505,120.93333461464036,115.45175145799567,109.97016830135098,104.48858514470629,99.360326486077071,94.23206782744785,89.103809168818628,{"$f":"PrincipledApproach!AH1165","v":82.052138538067439},76.923879879438218,71.795621220808997,66.66736256217979,61.539103903550576,56.410845244921362]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8603721249902838,{"$f":"T1214","v":6.7231646824904781},6.5859572399906723,6.4487497974908665,6.3115423549910608,6.174334912491255,6.0371274699914492,5.8999200274916435,5.7627125849918377,5.6255051424920319,5.4882976999922262,5.2184751794356403,4.9486526588790545,4.6788301383224686,{"$f":"PrincipledApproach!AH1166","v":4.317160328905369},4.0473378083487832,3.7775152877921978,3.5076927672356124,3.237870246679027,2.9680477261224416]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18.36084078945402,{"$f":"T1215","v":17.92024869607847},17.479656602702921,17.036364580038203,16.592815403293343,16.099443994549198,15.661189354294731,15.222934714040264,14.784680073785797,14.34642543353133,13.908170793276863,13.221948361079097,13.221948361079097,13.221948361079097,{"$f":"PrincipledApproach!AH1167","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1216","v":0},{"$f":"U1216","v":0},{"$f":"V1216","v":0},{"$f":"W1216","v":0},{"$f":"X1216","v":0},{"$f":"Y1216","v":0},{"$f":"Z1216","v":0},{"$f":"AA1216","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1168","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-1.3329192797014764,-2.6658385594029528,-3.9987578391044289,{"$f":"PrincipledApproach!AH1169","v":11.805856477355942},10.472937197654465,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-15.237207622061499,-15.237207622061499,-15.237207622061499,{"$f":"PrincipledApproach!AH1170","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1171","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.96086614109453428,{"$f":"T1220","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"PrincipledApproach!AH1172","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1221","v":0},{"$f":"U1221","v":0},{"$f":"V1221","v":0},{"$f":"W1221","v":0},{"$f":"X1221","v":0},{"$f":"Y1221","v":0},{"$f":"Z1221","v":0},{"$f":"AA1221","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1173","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":892.78122186304222},{"$f":"SUM(U1164:U1173)","v":876.6085815206568},{"$f":"SUM(V1164:V1173)","v":860.43594117827138},{"$f":"SUM(W1164:W1173)","v":844.24231294001549},{"$f":"SUM(X1164:X1173)","v":828.04668571494187},{"$f":"SUM(Y1164:Y1173)","v":811.4637654516979},{"$f":"SUM(Z1164:Z1173)","v":795.30929529728905},{"$f":"SUM(AA1164:AA1173)","v":779.15482514288033},{"$f":"SUM(AB1164:AB1173)","v":763.00035498847183},{"$f":"SUM(AC1164:AC1173)","v":746.8458848340631},730.6914146796546,694.02012794497386,673.27227126455284,652.5244145841317,{"$f":"SUM(AH1164:AH1173)","v":631.77655790370989},{"$f":"SUM(AI1164:AI1173)","v":611.02870122328864},581.14082662491455,561.72588922419493,542.31095182347519,522.89601442275568]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$229","v":706.81974405068149}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$230","v":159.77939875682176}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$231","v":6.8603721249902838}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$232","v":18.36084078945402}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$233","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$234","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$235","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$236","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$237","v":0.96086614109453428}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$238","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":892.78122186304222}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1737","v":0},{"$f":"-Inputs!U1737","v":0},{"$f":"-Inputs!V1737","v":0},{"$f":"-Inputs!W1737","v":0},{"$f":"-Inputs!X1737","v":0},{"$f":"-Inputs!Y1737","v":0},{"$f":"-Inputs!Z1737","v":0},{"$f":"-Inputs!AA1737","v":0},{"$f":"-Inputs!AB1737","v":0},{"$f":"-Inputs!AC1737","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"PrincipledApproach!AH1188","v":0},{"$f":"-Inputs!AI1737","v":0},{"$f":"-Inputs!AJ1737","v":0},{"$f":"-Inputs!AK1737","v":0},{"$f":"-Inputs!AL1737","v":0},{"$f":"-Inputs!AM1737","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1738","v":0},{"$f":"-Inputs!U1738","v":0},{"$f":"-Inputs!V1738","v":-1.8287966581547983E-2},{"$f":"-Inputs!W1738","v":-2.00297993187281E-2},{"$f":"-Inputs!X1738","v":-0.35750060549019325},{"$f":"-Inputs!Y1738","v":0},{"$f":"-Inputs!Z1738","v":0},{"$f":"-Inputs!AA1738","v":0},{"$f":"-Inputs!AB1738","v":0},{"$f":"-Inputs!AC1738","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"PrincipledApproach!AH1189","v":0},{"$f":"-Inputs!AI1738","v":0},{"$f":"-Inputs!AJ1738","v":0},{"$f":"-Inputs!AK1738","v":0},{"$f":"-Inputs!AL1738","v":0},{"$f":"-Inputs!AM1738","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1739","v":0},{"$f":"-Inputs!U1739","v":0},{"$f":"-Inputs!V1739","v":0},{"$f":"-Inputs!W1739","v":0},{"$f":"-Inputs!X1739","v":0},{"$f":"-Inputs!Y1739","v":0},{"$f":"-Inputs!Z1739","v":0},{"$f":"-Inputs!AA1739","v":0},{"$f":"-Inputs!AB1739","v":0},{"$f":"-Inputs!AC1739","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"PrincipledApproach!AH1190","v":0},{"$f":"-Inputs!AI1739","v":0},{"$f":"-Inputs!AJ1739","v":0},{"$f":"-Inputs!AK1739","v":0},{"$f":"-Inputs!AL1739","v":0},{"$f":"-Inputs!AM1739","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1740","v":0},{"$f":"-Inputs!U1740","v":0},{"$f":"-Inputs!V1740","v":-2.6999292891669489E-3},{"$f":"-Inputs!W1740","v":-2.9570833693087746E-3},{"$f":"-Inputs!X1740","v":-5.2779315368597389E-2},{"$f":"-Inputs!Y1740","v":0},{"$f":"-Inputs!Z1740","v":0},{"$f":"-Inputs!AA1740","v":0},{"$f":"-Inputs!AB1740","v":0},{"$f":"-Inputs!AC1740","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"PrincipledApproach!AH1191","v":0},{"$f":"-Inputs!AI1740","v":0},{"$f":"-Inputs!AJ1740","v":0},{"$f":"-Inputs!AK1740","v":0},{"$f":"-Inputs!AL1740","v":0},{"$f":"-Inputs!AM1740","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1741","v":0},{"$f":"-Inputs!U1741","v":0},{"$f":"-Inputs!V1741","v":0},{"$f":"-Inputs!W1741","v":0},{"$f":"-Inputs!X1741","v":0},{"$f":"-Inputs!Y1741","v":0},{"$f":"-Inputs!Z1741","v":0},{"$f":"-Inputs!AA1741","v":0},{"$f":"-Inputs!AB1741","v":0},{"$f":"-Inputs!AC1741","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"PrincipledApproach!AH1192","v":0},{"$f":"-Inputs!AI1741","v":0},{"$f":"-Inputs!AJ1741","v":0},{"$f":"-Inputs!AK1741","v":0},{"$f":"-Inputs!AL1741","v":0},{"$f":"-Inputs!AM1741","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1742","v":0},{"$f":"-Inputs!U1742","v":0},{"$f":"-Inputs!V1742","v":0},{"$f":"-Inputs!W1742","v":0},{"$f":"-Inputs!X1742","v":0},{"$f":"-Inputs!Y1742","v":0},{"$f":"-Inputs!Z1742","v":0},{"$f":"-Inputs!AA1742","v":0},{"$f":"-Inputs!AB1742","v":0},{"$f":"-Inputs!AC1742","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"PrincipledApproach!AH1193","v":0},{"$f":"-Inputs!AI1742","v":0},{"$f":"-Inputs!AJ1742","v":0},{"$f":"-Inputs!AK1742","v":0},{"$f":"-Inputs!AL1742","v":0},{"$f":"-Inputs!AM1742","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1743","v":0},{"$f":"-Inputs!U1743","v":0},{"$f":"-Inputs!V1743","v":0},{"$f":"-Inputs!W1743","v":0},{"$f":"-Inputs!X1743","v":0},{"$f":"-Inputs!Y1743","v":0},{"$f":"-Inputs!Z1743","v":0},{"$f":"-Inputs!AA1743","v":0},{"$f":"-Inputs!AB1743","v":0},{"$f":"-Inputs!AC1743","v":0},{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"PrincipledApproach!AH1194","v":0},{"$f":"-Inputs!AI1743","v":0},{"$f":"-Inputs!AJ1743","v":0},{"$f":"-Inputs!AK1743","v":0},{"$f":"-Inputs!AL1743","v":0},{"$f":"-Inputs!AM1743","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1744","v":0},{"$f":"-Inputs!U1744","v":0},{"$f":"-Inputs!V1744","v":0},{"$f":"-Inputs!W1744","v":0},{"$f":"-Inputs!X1744","v":0},{"$f":"-Inputs!Y1744","v":0},{"$f":"-Inputs!Z1744","v":0},{"$f":"-Inputs!AA1744","v":0},{"$f":"-Inputs!AB1744","v":0},{"$f":"-Inputs!AC1744","v":0},{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"PrincipledApproach!AH1195","v":0},{"$f":"-Inputs!AI1744","v":0},{"$f":"-Inputs!AJ1744","v":0},{"$f":"-Inputs!AK1744","v":0},{"$f":"-Inputs!AL1744","v":0},{"$f":"-Inputs!AM1744","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1745","v":0},{"$f":"-Inputs!U1745","v":0},{"$f":"-Inputs!V1745","v":0},{"$f":"-Inputs!W1745","v":0},{"$f":"-Inputs!X1745","v":0},{"$f":"-Inputs!Y1745","v":0},{"$f":"-Inputs!Z1745","v":0},{"$f":"-Inputs!AA1745","v":0},{"$f":"-Inputs!AB1745","v":0},{"$f":"-Inputs!AC1745","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"PrincipledApproach!AH1196","v":0},{"$f":"-Inputs!AI1745","v":0},{"$f":"-Inputs!AJ1745","v":0},{"$f":"-Inputs!AK1745","v":0},{"$f":"-Inputs!AL1745","v":0},{"$f":"-Inputs!AM1745","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1746","v":0},{"$f":"-Inputs!U1746","v":0},{"$f":"-Inputs!V1746","v":0},{"$f":"-Inputs!W1746","v":0},{"$f":"-Inputs!X1746","v":0},{"$f":"-Inputs!Y1746","v":0},{"$f":"-Inputs!Z1746","v":0},{"$f":"-Inputs!AA1746","v":0},{"$f":"-Inputs!AB1746","v":0},{"$f":"-Inputs!AC1746","v":0},{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"PrincipledApproach!AH1197","v":0},{"$f":"-Inputs!AI1746","v":0},{"$f":"-Inputs!AJ1746","v":0},{"$f":"-Inputs!AK1746","v":0},{"$f":"-Inputs!AL1746","v":0},{"$f":"-Inputs!AM1746","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},{"$f":"SUM(U1188:U1197)","v":0},{"$f":"SUM(V1188:V1197)","v":-2.098789587071493E-2},{"$f":"SUM(W1188:W1197)","v":-2.2986882688036874E-2},{"$f":"SUM(X1188:X1197)","v":-0.41027992085879061},{"$f":"SUM(Y1188:Y1197)","v":0},{"$f":"SUM(Z1188:Z1197)","v":0},{"$f":"SUM(AA1188:AA1197)","v":0},{"$f":"SUM(AB1188:AB1197)","v":0},{"$f":"SUM(AC1188:AC1197)","v":0},0,0,0,0,{"$f":"SUM(AH1188:AH1197)","v":0},{"$f":"SUM(AI1188:AI1197)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1144","v":-10.097424915009736},{"$f":"-Inputs!U1144","v":-10.097424915009736},{"$f":"-Inputs!V1144","v":-10.097424915009734},{"$f":"-Inputs!W1144","v":-10.097424915009734},{"$f":"-Inputs!X1144","v":-10.097424915009734},{"$f":"-Inputs!Y1144","v":-10.097424915009736},{"$f":"-Inputs!Z1144","v":-10.097424915009736},{"$f":"-Inputs!AA1144","v":-10.097424915009736},{"$f":"-Inputs!AB1144","v":-10.097424915009736},{"$f":"-Inputs!AC1144","v":-10.097424915009736},{"$f":"-Inputs!AD1144","v":-14.016856221533859},{"$f":"-Inputs!AE1144","v":-14.016856221533857},{"$f":"-Inputs!AF1144","v":-14.016856221533857},{"$f":"-Inputs!AG1144","v":-14.016856221533857},{"$f":"PrincipledApproach!AH1200","v":-14.016856221533853},{"$f":"PrincipledApproach!AI1200-UnderDepreciated!AI1200","v":-14.016856221533855},{"$f":"PrincipledApproach!AJ1200-UnderDepreciated!AJ1200","v":-14.016856221533855},{"$f":"PrincipledApproach!AK1200-UnderDepreciated!AK1200","v":-14.016856221533857},{"$f":"PrincipledApproach!AL1200-UnderDepreciated!AL1200","v":-14.016856221533855},{"$f":"PrincipledApproach!AM1200-UnderDepreciated!AM1200","v":-14.016856221533857}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1145","v":-5.4974158915003084},{"$f":"-Inputs!U1145","v":-5.4974158915003084},{"$f":"-Inputs!V1145","v":-5.4974158915003084},{"$f":"-Inputs!W1145","v":-5.4974158915003084},{"$f":"-Inputs!X1145","v":-5.4974158915003084},{"$f":"-Inputs!Y1145","v":-5.481583156644688},{"$f":"-Inputs!Z1145","v":-5.481583156644688},{"$f":"-Inputs!AA1145","v":-5.481583156644688},{"$f":"-Inputs!AB1145","v":-5.481583156644688},{"$f":"-Inputs!AC1145","v":-5.481583156644688},{"$f":"-Inputs!AD1145","v":-5.1282586586292176},{"$f":"-Inputs!AE1145","v":-5.1282586586292176},{"$f":"-Inputs!AF1145","v":-5.1282586586292176},{"$f":"-Inputs!AG1145","v":-5.1282586586292176},{"$f":"PrincipledApproach!AH1201","v":-5.1282586586292176},{"$f":"PrincipledApproach!AI1201-UnderDepreciated!AI1201","v":-5.1282586586292149},{"$f":"PrincipledApproach!AJ1201-UnderDepreciated!AJ1201","v":-5.128258658629214},{"$f":"PrincipledApproach!AK1201-UnderDepreciated!AK1201","v":-5.1282586586292149},{"$f":"PrincipledApproach!AL1201-UnderDepreciated!AL1201","v":-5.1282586586292149},{"$f":"PrincipledApproach!AM1201-UnderDepreciated!AM1201","v":-5.1282586586292149}]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1146","v":-0.13720744249980568},{"$f":"-Inputs!U1146","v":-0.13720744249980568},{"$f":"-Inputs!V1146","v":-0.13720744249980565},{"$f":"-Inputs!W1146","v":-0.13720744249980565},{"$f":"-Inputs!X1146","v":-0.13720744249980565},{"$f":"-Inputs!Y1146","v":-0.13720744249980565},{"$f":"-Inputs!Z1146","v":-0.13720744249980565},{"$f":"-Inputs!AA1146","v":-0.13720744249980565},{"$f":"-Inputs!AB1146","v":-0.13720744249980565},{"$f":"-Inputs!AC1146","v":-0.13720744249980565},{"$f":"-Inputs!AD1146","v":-0.26982252055658557},{"$f":"-Inputs!AE1146","v":-0.26982252055658557},{"$f":"-Inputs!AF1146","v":-0.26982252055658557},{"$f":"-Inputs!AG1146","v":-0.26982252055658557},{"$f":"PrincipledApproach!AH1202","v":-0.26982252055658557},{"$f":"PrincipledApproach!AI1202-UnderDepreciated!AI1202","v":-0.26982252055658557},{"$f":"PrincipledApproach!AJ1202-UnderDepreciated!AJ1202","v":-0.26982252055658557},{"$f":"PrincipledApproach!AK1202-UnderDepreciated!AK1202","v":-0.26982252055658557},{"$f":"PrincipledApproach!AL1202-UnderDepreciated!AL1202","v":-0.26982252055658557},{"$f":"PrincipledApproach!AM1202-UnderDepreciated!AM1202","v":-0.26982252055658562}]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1147","v":-0.44059209337555066},{"$f":"-Inputs!U1147","v":-0.44059209337555066},{"$f":"-Inputs!V1147","v":-0.44059209337555061},{"$f":"-Inputs!W1147","v":-0.44059209337555061},{"$f":"-Inputs!X1147","v":-0.44059209337555061},{"$f":"-Inputs!Y1147","v":-0.4382546402544677},{"$f":"-Inputs!Z1147","v":-0.4382546402544677},{"$f":"-Inputs!AA1147","v":-0.43825464025446764},{"$f":"-Inputs!AB1147","v":-0.4382546402544677},{"$f":"-Inputs!AC1147","v":-0.43825464025446764},{"$f":"-Inputs!AD1147","v":-0.68622243219776546},{"$f":"-Inputs!AE1147","v":0},{"$f":"-Inputs!AF1147","v":0},{"$f":"-Inputs!AG1147","v":0},{"$f":"PrincipledApproach!AH1203","v":0},{"$f":"PrincipledApproach!AI1203-UnderDepreciated!AI1203","v":0},{"$f":"PrincipledApproach!AJ1203-UnderDepreciated!AJ1203","v":0},{"$f":"PrincipledApproach!AK1203-UnderDepreciated!AK1203","v":0},{"$f":"PrincipledApproach!AL1203-UnderDepreciated!AL1203","v":0},{"$f":"PrincipledApproach!AM1203-UnderDepreciated!AM1203","v":0}]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1148","v":0},{"$f":"-Inputs!U1148","v":0},{"$f":"-Inputs!V1148","v":0},{"$f":"-Inputs!W1148","v":0},{"$f":"-Inputs!X1148","v":0},{"$f":"-Inputs!Y1148","v":0},{"$f":"-Inputs!Z1148","v":0},{"$f":"-Inputs!AA1148","v":0},{"$f":"-Inputs!AB1148","v":0},{"$f":"-Inputs!AC1148","v":0},{"$f":"-Inputs!AD1148","v":0},{"$f":"-Inputs!AE1148","v":0},{"$f":"-Inputs!AF1148","v":0},{"$f":"-Inputs!AG1148","v":0},{"$f":"PrincipledApproach!AH1204","v":0},{"$f":"PrincipledApproach!AI1204-UnderDepreciated!AI1204","v":0},{"$f":"PrincipledApproach!AJ1204-UnderDepreciated!AJ1204","v":0},{"$f":"PrincipledApproach!AK1204-UnderDepreciated!AK1204","v":0},{"$f":"PrincipledApproach!AL1204-UnderDepreciated!AL1204","v":0},{"$f":"PrincipledApproach!AM1204-UnderDepreciated!AM1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1149","v":0},{"$f":"-Inputs!U1149","v":0},{"$f":"-Inputs!V1149","v":0},{"$f":"-Inputs!W1149","v":0},{"$f":"-Inputs!X1149","v":0},{"$f":"-Inputs!Y1149","v":0},{"$f":"-Inputs!Z1149","v":0},{"$f":"-Inputs!AA1149","v":0},{"$f":"-Inputs!AB1149","v":0},{"$f":"-Inputs!AC1149","v":0},{"$f":"-Inputs!AD1149","v":-1.3329192797014764},{"$f":"-Inputs!AE1149","v":-1.3329192797014764},{"$f":"-Inputs!AF1149","v":-1.3329192797014764},{"$f":"-Inputs!AG1149","v":-1.3329192797014766},{"$f":"PrincipledApproach!AH1205","v":-1.3329192797014766},{"$f":"PrincipledApproach!AI1205-UnderDepreciated!AI1205","v":-10.472937197654465},{"$f":"PrincipledApproach!AJ1205-UnderDepreciated!AJ1205","v":0},{"$f":"PrincipledApproach!AK1205-UnderDepreciated!AK1205","v":0},{"$f":"PrincipledApproach!AL1205-UnderDepreciated!AL1205","v":0},{"$f":"PrincipledApproach!AM1205-UnderDepreciated!AM1205","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1150","v":0},{"$f":"-Inputs!U1150","v":0},{"$f":"-Inputs!V1150","v":0},{"$f":"-Inputs!W1150","v":0},{"$f":"-Inputs!X1150","v":0},{"$f":"-Inputs!Y1150","v":0},{"$f":"-Inputs!Z1150","v":0},{"$f":"-Inputs!AA1150","v":0},{"$f":"-Inputs!AB1150","v":0},{"$f":"-Inputs!AC1150","v":0},{"$f":"-Inputs!AD1150","v":-15.237207622061499},{"$f":"-Inputs!AE1150","v":0},{"$f":"-Inputs!AF1150","v":0},{"$f":"-Inputs!AG1150","v":0},{"$f":"PrincipledApproach!AH1206","v":0},{"$f":"PrincipledApproach!AI1206-UnderDepreciated!AI1206","v":0},{"$f":"PrincipledApproach!AJ1206-UnderDepreciated!AJ1206","v":0},{"$f":"PrincipledApproach!AK1206-UnderDepreciated!AK1206","v":0},{"$f":"PrincipledApproach!AL1206-UnderDepreciated!AL1206","v":0},{"$f":"PrincipledApproach!AM1206-UnderDepreciated!AM1206","v":0}]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1151","v":0},{"$f":"-Inputs!U1151","v":0},{"$f":"-Inputs!V1151","v":0},{"$f":"-Inputs!W1151","v":0},{"$f":"-Inputs!X1151","v":0},{"$f":"-Inputs!Y1151","v":0},{"$f":"-Inputs!Z1151","v":0},{"$f":"-Inputs!AA1151","v":0},{"$f":"-Inputs!AB1151","v":0},{"$f":"-Inputs!AC1151","v":0},{"$f":"-Inputs!AD1151","v":0},{"$f":"-Inputs!AE1151","v":0},{"$f":"-Inputs!AF1151","v":0},{"$f":"-Inputs!AG1151","v":0},{"$f":"PrincipledApproach!AH1207","v":0},{"$f":"-IF(AI1171<0,AI1171,IF(AI1159=0,0,MIN((AI1171/AI1159)*(AI1171>0),AI1171)))","v":0},{"$f":"-IF(AJ1171<0,AJ1171,IF(AJ1159=0,0,MIN((AJ1171/AJ1159)*(AJ1171>0),AJ1171)))","v":0},0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1152","v":0},{"$f":"-Inputs!U1152","v":0},{"$f":"-Inputs!V1152","v":0},{"$f":"-Inputs!W1152","v":0},{"$f":"-Inputs!X1152","v":0},{"$f":"-Inputs!Y1152","v":0},{"$f":"-Inputs!Z1152","v":0},{"$f":"-Inputs!AA1152","v":0},{"$f":"-Inputs!AB1152","v":0},{"$f":"-Inputs!AC1152","v":0},{"$f":"-Inputs!AD1152","v":0},{"$f":"-Inputs!AE1152","v":0},{"$f":"-Inputs!AF1152","v":0},{"$f":"-Inputs!AG1152","v":0},{"$f":"PrincipledApproach!AH1208","v":0},{"$f":"-IF(AI1172<0,AI1172,IF(AI1160=0,0,MIN((AI1172/AI1160)*(AI1172>0),AI1172)))","v":0},{"$f":"-IF(AJ1172<0,AJ1172,IF(AJ1160=0,0,MIN((AJ1172/AJ1160)*(AJ1172>0),AJ1172)))","v":0},0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1153","v":0},{"$f":"-Inputs!U1153","v":0},{"$f":"-Inputs!V1153","v":0},{"$f":"-Inputs!W1153","v":0},{"$f":"-Inputs!X1153","v":0},{"$f":"-Inputs!Y1153","v":0},{"$f":"-Inputs!Z1153","v":0},{"$f":"-Inputs!AA1153","v":0},{"$f":"-Inputs!AB1153","v":0},{"$f":"-Inputs!AC1153","v":0},{"$f":"-Inputs!AD1153","v":0},{"$f":"-Inputs!AE1153","v":0},{"$f":"-Inputs!AF1153","v":0},{"$f":"-Inputs!AG1153","v":0},{"$f":"PrincipledApproach!AH1209","v":0},{"$f":"-IF(AI1173<0,AI1173,IF(AI1161=0,0,MIN((AI1173/AI1161)*(AI1173>0),AI1173)))","v":0},{"$f":"-IF(AJ1173<0,AJ1173,IF(AJ1161=0,0,MIN((AJ1173/AJ1161)*(AJ1173>0),AJ1173)))","v":0},0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-16.172640342385399},{"$f":"SUM(U1200:U1209)","v":-16.172640342385399},{"$f":"SUM(V1200:V1209)","v":-16.172640342385399},{"$f":"SUM(W1200:W1209)","v":-16.172640342385399},{"$f":"SUM(X1200:X1209)","v":-16.172640342385399},-16.154470154408699,-16.154470154408699,-16.154470154408699,-16.154470154408699,{"$f":"SUM(AC1200:AC1209)","v":-16.154470154408699},-36.6712867346804,-20.747856680421133,-20.747856680421133,-20.747856680421137,{"$f":"SUM(AH1200:AH1209)","v":-20.74785668042113},{"$f":"SUM(AI1200:AI1209)","v":-29.887874598374118},-19.414937400719655,-19.414937400719655,-19.414937400719655,-19.414937400719655]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":706.81974405068149},{"$f":"T1164+T1176+T1188+T1200","v":696.7223191356718},686.6248942206621,676.5274693056524,666.43004439064271,656.33261947563301,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":646.23519456062331},636.13776964561362,626.04034473060392,615.94291981559422,{"$f":"AC1164+AC1176+AC1188+AC1200","v":605.84549490058453},591.82863867905064,577.81178245751676,563.79492623598287,549.77807001444899,{"$f":"PrincipledApproach!AH1212","v":518.62368019675262},{"$f":"AI1164+AI1176+AI1188+AI1200","v":504.60682397521879},490.58996775368496,476.57311153215107,462.55625531061725,448.53939908908342]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.77939875682176,{"$f":"T1165+T1177+T1189+T1201","v":154.28198286532145},148.78456697382114,143.26886311573929,137.75141742492025,131.89650092792974,126.41491777128505,120.93333461464036,115.45175145799567,109.97016830135098,{"$f":"AC1165+AC1177+AC1189+AC1201","v":104.48858514470629},99.360326486077071,94.23206782744785,89.103809168818628,83.975550510189407,{"$f":"PrincipledApproach!AH1213","v":76.923879879438218},{"$f":"AI1165+AI1177+AI1189+AI1201","v":71.795621220808997},66.66736256217979,61.539103903550576,56.410845244921362,51.282586586292148]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8603721249902838,{"$f":"T1166+T1178+T1190+T1202","v":6.7231646824904781},6.5859572399906723,6.4487497974908665,6.3115423549910608,{"$f":"X1166+X1178+X1190+X1202","v":6.174334912491255},6.0371274699914492,5.8999200274916435,5.7627125849918377,5.6255051424920319,{"$f":"AC1166+AC1178+AC1190+AC1202","v":5.4882976999922262},5.2184751794356403,4.9486526588790545,4.6788301383224686,4.4090076177658828,{"$f":"PrincipledApproach!AH1214","v":4.0473378083487832},{"$f":"AI1166+AI1178+AI1190+AI1202","v":3.7775152877921978},3.5076927672356124,3.237870246679027,2.9680477261224416,2.6982252055658558]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.36084078945402,{"$f":"T1167+T1179+T1191+T1203","v":17.92024869607847},17.479656602702921,17.036364580038203,16.592815403293343,{"$f":"X1167+X1179+X1191+X1203","v":16.099443994549198},15.661189354294731,15.222934714040264,14.784680073785797,14.34642543353133,{"$f":"AC1167+AC1179+AC1191+AC1203","v":13.908170793276863},13.221948361079097,13.221948361079097,13.221948361079097,13.221948361079097,{"$f":"PrincipledApproach!AH1215","v":0},{"$f":"AI1167+AI1179+AI1191+AI1203","v":0},0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1168+T1180+T1192+T1204","v":0},0,0,0,0,0,{"$f":"Z1168+Z1180+Z1192+Z1204","v":0},0,0,{"$f":"AC1168+AC1180+AC1192+AC1204","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1216","v":0},{"$f":"AI1168+AI1180+AI1192+AI1204","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1169+T1181+T1193+T1205","v":0},0,0,0,0,0,{"$f":"Z1169+Z1181+Z1193+Z1205","v":0},0,0,{"$f":"AC1169+AC1181+AC1193+AC1205","v":0},-1.3329192797014764,-2.6658385594029528,-3.9987578391044289,-5.3316771188059056,{"$f":"PrincipledApproach!AH1217","v":10.472937197654465},{"$f":"AI1169+AI1181+AI1193+AI1205","v":0},0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1170+T1182+T1194+T1206","v":0},0,0,0,0,0,{"$f":"Z1170+Z1182+Z1194+Z1206","v":0},0,0,{"$f":"AC1170+AC1182+AC1194+AC1206","v":0},-15.237207622061499,-15.237207622061499,-15.237207622061499,-15.237207622061499,{"$f":"PrincipledApproach!AH1218","v":0},{"$f":"AI1170+AI1182+AI1194+AI1206","v":0},0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AC1171+AC1183+AC1195+AC1207","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1219","v":0},{"$f":"AI1171+AI1183+AI1195+AI1207","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.96086614109453428},{"$f":"T1172+T1184+T1196+T1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"AC1172+AC1184+AC1196+AC1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"PrincipledApproach!AH1220","v":0.96086614109453428},{"$f":"AI1172+AI1184+AI1196+AI1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},{"$f":"T1173+T1185+T1197+T1209","v":0},0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,{"$f":"AC1173+AC1185+AC1197+AC1209","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1221","v":0},{"$f":"AI1173+AI1185+AI1197+AI1209","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":892.78122186304222},{"$f":"SUM(T1212:T1221)","v":876.6085815206568},{"$f":"SUM(U1212:U1221)","v":860.43594117827138},{"$f":"SUM(V1212:V1221)","v":844.24231294001549},{"$f":"SUM(W1212:W1221)","v":828.04668571494187},811.4637654516979,795.30929529728905,{"$f":"SUM(Z1212:Z1221)","v":779.15482514288033},{"$f":"SUM(AA1212:AA1221)","v":763.00035498847183},{"$f":"SUM(AB1212:AB1221)","v":746.8458848340631},730.6914146796546,694.02012794497386,673.27227126455284,652.5244145841317,631.77655790371034,{"$f":"SUM(AH1212:AH1221)","v":611.02870122328864},{"$f":"SUM(AI1212:AI1221)","v":581.14082662491455},561.72588922419493,542.31095182347519,522.89601442275568,503.48107702203595]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1238","v":38},{"$f":"MAX(0,AH1238-1)","v":37},{"$f":"MAX(0,AI1238-1)","v":36},{"$f":"MAX(0,AJ1238-1)","v":35},{"$f":"MAX(0,AK1238-1)","v":34},{"$f":"MAX(0,AL1238-1)","v":33}]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1239","v":17},16,15,14,13,12]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1240","v":17},16,15,14,13,12]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1241","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1242","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1243","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1244","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1245","v":37},36,35,34,33,32]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1246","v":0}]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1247","v":38},{"$f":"MAX(0,AH1247-1)","v":37},{"$f":"MAX(0,AI1247-1)","v":36},{"$f":"MAX(0,AJ1247-1)","v":35},{"$f":"MAX(0,AK1247-1)","v":34},{"$f":"MAX(0,AL1247-1)","v":33}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":64.522989458705794},{"$f":"U1298","v":64.082389375821066},63.641789292936345,63.201189210051623,62.760589127166902,61.809671110088615,60.858753093010328,59.907835075932041,{"$f":"AB1298","v":58.956917058853755},{"$f":"AC1298","v":58.005999041775468},{"$f":"AD1298","v":57.206458555358047},{"$f":"AE1298","v":56.406918068940627},{"$f":"AF1298","v":55.607377582523206},{"$f":"PrincipledApproach!AH1250","v":30.382538483862096},{"$f":"AH1298","v":29.582997997444672},{"$f":"AI1298","v":28.783457511027247},{"$f":"AJ1298","v":27.983917024609823},{"$f":"AK1298","v":27.184376538192399},{"$f":"AL1298","v":26.384836051774975}]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,42.797822265027783,{"$f":"U1299","v":40.957058827507851},39.115341584447606,37.271242896430856,35.430479458910924,34.06776498265824,32.705050506405556,31.342336030152872,29.979621553900188,28.616907077647504,27.62116448241553,26.625421887183556,25.629679291951582,{"$f":"PrincipledApproach!AH1251","v":16.927624118943584},15.931881523711608,14.936138928479632,13.940396333247657,12.944653738015681,11.948911142783706]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.48916787087822655,{"$f":"U1300","v":0.47331510130221083},0.4574623317261951,0.44160956215017938,0.42575679257416366,0.41650121012689922,0.40724562767963479,0.39799004523237036,0.38873446278510593,0.3794788803378415,0.37768951656706118,0.37590015279628086,0.37411078902550055,{"$f":"PrincipledApproach!AH1252","v":3.0419184103265325E-2},2.8629820332485012E-2,2.6840456561704699E-2,2.5051092790924386E-2,2.3261729020144072E-2,2.1472365249363759E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,65.427845093917909,{"$f":"U1301","v":61.98793831489413},58.518721378551255,54.976323355108505,51.536416576084726,49.55394067657749,47.571464777070254,45.588988877563018,43.606512978055783,41.624037078548547,38.693257171236318,38.693257171236318,38.693257171236318,{"$f":"PrincipledApproach!AH1253","v":15.766634711869312},15.766634711869312,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"U1302","v":0},{"$f":"V1302","v":0},{"$f":"W1302","v":0},{"$f":"X1302","v":0},{"$f":"Y1302","v":0},{"$f":"Z1302","v":0},{"$f":"AA1302","v":0},0,0,-5.1222326906197893,-5.1222326906197893,-5.1222326906197893,{"$f":"PrincipledApproach!AH1254","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-1.3867064016207449,-2.7734128032414898,-4.1601192048622346,{"$f":"PrincipledApproach!AH1255","v":13.129951541207278},11.743245139586534,10.356538737965788,10.356538737965788,10.356538737965788,10.356538737965788]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-4.6241142752236,-4.6241142752236,-4.6241142752236,{"$f":"PrincipledApproach!AH1256","v":26.977011777004488},26.977011777004488,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.2548367090670451,{"$f":"U1305","v":4.0311362094074665},{"$f":"V1305","v":3.8074357097478879},{"$f":"W1305","v":3.5837352100883093},{"$f":"X1305","v":3.3600347104287307},{"$f":"Y1305","v":3.2311123652107892},{"$f":"Z1305","v":3.1021900199928476},{"$f":"AA1305","v":2.9732676747749061},2.8443453295569645,2.715422984339023,2.6491931554527053,2.5829633265663876,2.5167334976800699,{"$f":"PrincipledApproach!AH1257","v":2.4505036687937523},2.3842738399074346,2.3180440110211169,2.2518141821347992,2.1855843532484815,2.1193545243621639]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.2819078663253473E-2,{"$f":"U1306","v":-2.2819078663253473E-2},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1258","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"U1307","v":0},{"$f":"V1307","v":0},{"$f":"W1307","v":0},{"$f":"X1307","v":0},{"$f":"Y1307","v":0},{"$f":"Z1307","v":0},{"$f":"AA1307","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1259","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":177.4698423189335},{"$f":"SUM(V1250:V1259)","v":171.50901875026946},{"$f":"SUM(W1250:W1259)","v":165.51793121874604},{"$f":"SUM(X1250:X1259)","v":159.45128115516621},{"$f":"SUM(Y1250:Y1259)","v":153.49045758650217},{"$f":"SUM(Z1250:Z1259)","v":149.078990344662},{"$f":"SUM(AA1250:AA1259)","v":144.64470402415861},{"$f":"SUM(AB1250:AB1259)","v":140.21041770365522},{"$f":"SUM(AC1250:AC1259)","v":135.77613138315181},131.34184506264839,115.41470951356551,112.16470083763829,108.91469216171103,{"$f":"SUM(AH1250:AH1259)","v":105.66468348578378},{"$f":"SUM(AI1250:AI1259)","v":102.41467480985654},56.421019645055495,54.557717370748996,52.694415096442491,50.831112822136006]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$229","v":64.522989458705794}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$230","v":42.797822265027783}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$231","v":0.48916787087822655}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$232","v":65.427845093917909}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$233","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$234","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$235","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$236","v":4.2548367090670451}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$237","v":-2.2819078663253473E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$238","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":177.4698423189335}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1749","v":0},{"$f":"-Inputs!V1749","v":0},{"$f":"-Inputs!W1749","v":0},{"$f":"-Inputs!X1749","v":0},{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"-Inputs!AC1749","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"PrincipledApproach!AH1274","v":0},{"$f":"-Inputs!AI1749","v":0},{"$f":"-Inputs!AJ1749","v":0},{"$f":"-Inputs!AK1749","v":0},{"$f":"-Inputs!AL1749","v":0},{"$f":"-Inputs!AM1749","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1750","v":0},{"$f":"-Inputs!V1750","v":-9.5380554031244318E-4},{"$f":"-Inputs!W1750","v":-3.3352504968185387E-3},{"$f":"-Inputs!X1750","v":0},{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"-Inputs!AC1750","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"PrincipledApproach!AH1275","v":0},{"$f":"-Inputs!AI1750","v":0},{"$f":"-Inputs!AJ1750","v":0},{"$f":"-Inputs!AK1750","v":0},{"$f":"-Inputs!AL1750","v":0},{"$f":"-Inputs!AM1750","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1751","v":0},{"$f":"-Inputs!V1751","v":0},{"$f":"-Inputs!W1751","v":0},{"$f":"-Inputs!X1751","v":0},{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"-Inputs!AC1751","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"PrincipledApproach!AH1276","v":0},{"$f":"-Inputs!AI1751","v":0},{"$f":"-Inputs!AJ1751","v":0},{"$f":"-Inputs!AK1751","v":0},{"$f":"-Inputs!AL1751","v":0},{"$f":"-Inputs!AM1751","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1752","v":0},{"$f":"-Inputs!V1752","v":-2.9310157319092332E-2},{"$f":"-Inputs!W1752","v":-0.10249124441897199},{"$f":"-Inputs!X1752","v":0},{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"-Inputs!AC1752","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"PrincipledApproach!AH1277","v":0},{"$f":"-Inputs!AI1752","v":0},{"$f":"-Inputs!AJ1752","v":0},{"$f":"-Inputs!AK1752","v":0},{"$f":"-Inputs!AL1752","v":0},{"$f":"-Inputs!AM1752","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1753","v":0},{"$f":"-Inputs!V1753","v":0},{"$f":"-Inputs!W1753","v":0},{"$f":"-Inputs!X1753","v":0},{"$f":"-Inputs!Y1753","v":0},{"$f":"-Inputs!Z1753","v":0},{"$f":"-Inputs!AA1753","v":0},{"$f":"-Inputs!AB1753","v":0},{"$f":"-Inputs!AC1753","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"PrincipledApproach!AH1278","v":0},{"$f":"-Inputs!AI1753","v":0},{"$f":"-Inputs!AJ1753","v":0},{"$f":"-Inputs!AK1753","v":0},{"$f":"-Inputs!AL1753","v":0},{"$f":"-Inputs!AM1753","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1754","v":0},{"$f":"-Inputs!V1754","v":0},{"$f":"-Inputs!W1754","v":0},{"$f":"-Inputs!X1754","v":0},{"$f":"-Inputs!Y1754","v":0},{"$f":"-Inputs!Z1754","v":0},{"$f":"-Inputs!AA1754","v":0},{"$f":"-Inputs!AB1754","v":0},{"$f":"-Inputs!AC1754","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"PrincipledApproach!AH1279","v":0},{"$f":"-Inputs!AI1754","v":0},{"$f":"-Inputs!AJ1754","v":0},{"$f":"-Inputs!AK1754","v":0},{"$f":"-Inputs!AL1754","v":0},{"$f":"-Inputs!AM1754","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1755","v":0},{"$f":"-Inputs!V1755","v":0},{"$f":"-Inputs!W1755","v":0},{"$f":"-Inputs!X1755","v":0},{"$f":"-Inputs!Y1755","v":0},{"$f":"-Inputs!Z1755","v":0},{"$f":"-Inputs!AA1755","v":0},{"$f":"-Inputs!AB1755","v":0},{"$f":"-Inputs!AC1755","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"PrincipledApproach!AH1280","v":0},{"$f":"-Inputs!AI1755","v":0},{"$f":"-Inputs!AJ1755","v":0},{"$f":"-Inputs!AK1755","v":0},{"$f":"-Inputs!AL1755","v":0},{"$f":"-Inputs!AM1755","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1756","v":0},{"$f":"-Inputs!V1756","v":0},{"$f":"-Inputs!W1756","v":0},{"$f":"-Inputs!X1756","v":0},{"$f":"-Inputs!Y1756","v":0},{"$f":"-Inputs!Z1756","v":0},{"$f":"-Inputs!AA1756","v":0},{"$f":"-Inputs!AB1756","v":0},{"$f":"-Inputs!AC1756","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"PrincipledApproach!AH1281","v":0},{"$f":"-Inputs!AI1756","v":0},{"$f":"-Inputs!AJ1756","v":0},{"$f":"-Inputs!AK1756","v":0},{"$f":"-Inputs!AL1756","v":0},{"$f":"-Inputs!AM1756","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1757","v":0},{"$f":"-Inputs!V1757","v":0},{"$f":"-Inputs!W1757","v":0},{"$f":"-Inputs!X1757","v":0},{"$f":"-Inputs!Y1757","v":0},{"$f":"-Inputs!Z1757","v":0},{"$f":"-Inputs!AA1757","v":0},{"$f":"-Inputs!AB1757","v":0},{"$f":"-Inputs!AC1757","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"PrincipledApproach!AH1282","v":0},{"$f":"-Inputs!AI1757","v":0},{"$f":"-Inputs!AJ1757","v":0},{"$f":"-Inputs!AK1757","v":0},{"$f":"-Inputs!AL1757","v":0},{"$f":"-Inputs!AM1757","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1758","v":0},{"$f":"-Inputs!V1758","v":0},{"$f":"-Inputs!W1758","v":0},{"$f":"-Inputs!X1758","v":0},{"$f":"-Inputs!Y1758","v":0},{"$f":"-Inputs!Z1758","v":0},{"$f":"-Inputs!AA1758","v":0},{"$f":"-Inputs!AB1758","v":0},{"$f":"-Inputs!AC1758","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"PrincipledApproach!AH1283","v":0},{"$f":"-Inputs!AI1758","v":0},{"$f":"-Inputs!AJ1758","v":0},{"$f":"-Inputs!AK1758","v":0},{"$f":"-Inputs!AL1758","v":0},{"$f":"-Inputs!AM1758","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-3.0263962859404775E-2,-0.10582649491579053,0,0,0,0,0,{"$f":"SUM(AC1274:AC1283)","v":0},0,0,0,0,{"$f":"SUM(AH1274:AH1283)","v":0},{"$f":"SUM(AI1274:AI1283)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1156","v":-0.44060008288472408},{"$f":"-Inputs!V1156","v":-0.44060008288472419},{"$f":"-Inputs!W1156","v":-0.44060008288472419},{"$f":"-Inputs!X1156","v":-0.44060008288472419},{"$f":"-Inputs!Y1156","v":-0.95091801707828616},{"$f":"-Inputs!Z1156","v":-0.95091801707828616},{"$f":"-Inputs!AA1156","v":-0.95091801707828616},{"$f":"-Inputs!AB1156","v":-0.95091801707828616},{"$f":"-Inputs!AC1156","v":-0.95091801707828616},{"$f":"-Inputs!AD1156","v":-0.7995404864174237},{"$f":"-Inputs!AE1156","v":-0.7995404864174237},{"$f":"-Inputs!AF1156","v":-0.7995404864174237},{"$f":"-Inputs!AG1156","v":-0.7995404864174237},{"$f":"PrincipledApproach!AH1286","v":-0.79954048641742392},{"$f":"PrincipledApproach!AI1286-UnderDepreciated!AI1286","v":-0.79954048641742359},{"$f":"PrincipledApproach!AJ1286-UnderDepreciated!AJ1286","v":-0.79954048641742359},{"$f":"PrincipledApproach!AK1286-UnderDepreciated!AK1286","v":-0.79954048641742348},{"$f":"PrincipledApproach!AL1286-UnderDepreciated!AL1286","v":-0.79954048641742348},{"$f":"PrincipledApproach!AM1286-UnderDepreciated!AM1286","v":-0.79954048641742348}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1157","v":-1.8407634375199333},{"$f":"-Inputs!V1157","v":-1.8407634375199333},{"$f":"-Inputs!W1157","v":-1.8407634375199335},{"$f":"-Inputs!X1157","v":-1.8407634375199335},{"$f":"-Inputs!Y1157","v":-1.3627144762526853},{"$f":"-Inputs!Z1157","v":-1.3627144762526853},{"$f":"-Inputs!AA1157","v":-1.3627144762526853},{"$f":"-Inputs!AB1157","v":-1.3627144762526853},{"$f":"-Inputs!AC1157","v":-1.3627144762526853},{"$f":"-Inputs!AD1157","v":-0.99574259523197473},{"$f":"-Inputs!AE1157","v":-0.99574259523197473},{"$f":"-Inputs!AF1157","v":-0.99574259523197495},{"$f":"-Inputs!AG1157","v":-0.99574259523197495},{"$f":"PrincipledApproach!AH1287","v":-0.99574259523197506},{"$f":"PrincipledApproach!AI1287-UnderDepreciated!AI1287","v":-0.9957425952319755},{"$f":"PrincipledApproach!AJ1287-UnderDepreciated!AJ1287","v":-0.9957425952319755},{"$f":"PrincipledApproach!AK1287-UnderDepreciated!AK1287","v":-0.9957425952319755},{"$f":"PrincipledApproach!AL1287-UnderDepreciated!AL1287","v":-0.9957425952319755},{"$f":"PrincipledApproach!AM1287-UnderDepreciated!AM1287","v":-0.9957425952319755}]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!V1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!W1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!X1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!Y1158","v":-9.2555824472644287E-3},{"$f":"-Inputs!Z1158","v":-9.2555824472644269E-3},{"$f":"-Inputs!AA1158","v":-9.2555824472644269E-3},{"$f":"-Inputs!AB1158","v":-9.2555824472644269E-3},{"$f":"-Inputs!AC1158","v":-9.2555824472644252E-3},{"$f":"-Inputs!AD1158","v":-1.7893637707803137E-3},{"$f":"-Inputs!AE1158","v":-1.7893637707803137E-3},{"$f":"-Inputs!AF1158","v":-1.7893637707803137E-3},{"$f":"-Inputs!AG1158","v":-1.7893637707803135E-3},{"$f":"PrincipledApproach!AH1288","v":-1.7893637707803135E-3},{"$f":"PrincipledApproach!AI1288-UnderDepreciated!AI1288","v":-1.7893637707803133E-3},{"$f":"PrincipledApproach!AJ1288-UnderDepreciated!AJ1288","v":-1.7893637707803133E-3},{"$f":"PrincipledApproach!AK1288-UnderDepreciated!AK1288","v":-1.7893637707803133E-3},{"$f":"PrincipledApproach!AL1288-UnderDepreciated!AL1288","v":-1.7893637707803133E-3},{"$f":"PrincipledApproach!AM1288-UnderDepreciated!AM1288","v":-1.7893637707803133E-3}]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1159","v":-3.4399067790237767},{"$f":"-Inputs!V1159","v":-3.4399067790237767},{"$f":"-Inputs!W1159","v":-3.4399067790237767},{"$f":"-Inputs!X1159","v":-3.4399067790237767},{"$f":"-Inputs!Y1159","v":-1.9824758995072367},{"$f":"-Inputs!Z1159","v":-1.9824758995072367},{"$f":"-Inputs!AA1159","v":-1.9824758995072367},{"$f":"-Inputs!AB1159","v":-1.9824758995072367},{"$f":"-Inputs!AC1159","v":-1.9824758995072367},{"$f":"-Inputs!AD1159","v":-2.9307799073122283},{"$f":"-Inputs!AE1159","v":0},{"$f":"-Inputs!AF1159","v":0},{"$f":"-Inputs!AG1159","v":0},{"$f":"PrincipledApproach!AH1289","v":0},{"$f":"PrincipledApproach!AI1289-UnderDepreciated!AI1289","v":-15.766634711869312},{"$f":"PrincipledApproach!AJ1289-UnderDepreciated!AJ1289","v":0},{"$f":"PrincipledApproach!AK1289-UnderDepreciated!AK1289","v":0},{"$f":"PrincipledApproach!AL1289-UnderDepreciated!AL1289","v":0},{"$f":"PrincipledApproach!AM1289-UnderDepreciated!AM1289","v":0}]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1160","v":0},{"$f":"-Inputs!V1160","v":0},{"$f":"-Inputs!W1160","v":0},{"$f":"-Inputs!X1160","v":0},{"$f":"-Inputs!Y1160","v":0},{"$f":"-Inputs!Z1160","v":0},{"$f":"-Inputs!AA1160","v":0},{"$f":"-Inputs!AB1160","v":0},{"$f":"-Inputs!AC1160","v":0},{"$f":"-Inputs!AD1160","v":-5.1222326906197893},{"$f":"-Inputs!AE1160","v":0},{"$f":"-Inputs!AF1160","v":0},{"$f":"-Inputs!AG1160","v":0},{"$f":"PrincipledApproach!AH1290","v":0},{"$f":"PrincipledApproach!AI1290-UnderDepreciated!AI1290","v":0},{"$f":"PrincipledApproach!AJ1290-UnderDepreciated!AJ1290","v":0},{"$f":"PrincipledApproach!AK1290-UnderDepreciated!AK1290","v":0},{"$f":"PrincipledApproach!AL1290-UnderDepreciated!AL1290","v":0},{"$f":"PrincipledApproach!AM1290-UnderDepreciated!AM1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1161","v":0},{"$f":"-Inputs!V1161","v":0},{"$f":"-Inputs!W1161","v":0},{"$f":"-Inputs!X1161","v":0},{"$f":"-Inputs!Y1161","v":0},{"$f":"-Inputs!Z1161","v":0},{"$f":"-Inputs!AA1161","v":0},{"$f":"-Inputs!AB1161","v":0},{"$f":"-Inputs!AC1161","v":0},{"$f":"-Inputs!AD1161","v":-1.3867064016207449},{"$f":"-Inputs!AE1161","v":-1.3867064016207447},{"$f":"-Inputs!AF1161","v":-1.3867064016207447},{"$f":"-Inputs!AG1161","v":-1.3867064016207444},{"$f":"PrincipledApproach!AH1291","v":-1.3867064016207447},{"$f":"PrincipledApproach!AI1291-UnderDepreciated!AI1291","v":-1.3867064016207458},{"$f":"PrincipledApproach!AJ1291-UnderDepreciated!AJ1291","v":0},{"$f":"PrincipledApproach!AK1291-UnderDepreciated!AK1291","v":0},{"$f":"PrincipledApproach!AL1291-UnderDepreciated!AL1291","v":0},{"$f":"PrincipledApproach!AM1291-UnderDepreciated!AM1291","v":0}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1162","v":0},{"$f":"-Inputs!V1162","v":0},{"$f":"-Inputs!W1162","v":0},{"$f":"-Inputs!X1162","v":0},{"$f":"-Inputs!Y1162","v":0},{"$f":"-Inputs!Z1162","v":0},{"$f":"-Inputs!AA1162","v":0},{"$f":"-Inputs!AB1162","v":0},{"$f":"-Inputs!AC1162","v":0},{"$f":"-Inputs!AD1162","v":-4.6241142752236},{"$f":"-Inputs!AE1162","v":0},{"$f":"-Inputs!AF1162","v":0},{"$f":"-Inputs!AG1162","v":0},{"$f":"PrincipledApproach!AH1292","v":0},{"$f":"PrincipledApproach!AI1292-UnderDepreciated!AI1292","v":-26.977011777004488},{"$f":"PrincipledApproach!AJ1292-UnderDepreciated!AJ1292","v":0},{"$f":"PrincipledApproach!AK1292-UnderDepreciated!AK1292","v":0},{"$f":"PrincipledApproach!AL1292-UnderDepreciated!AL1292","v":0},{"$f":"PrincipledApproach!AM1292-UnderDepreciated!AM1292","v":0}]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1163","v":-0.22370049965957861},{"$f":"-Inputs!V1163","v":-0.22370049965957861},{"$f":"-Inputs!W1163","v":-0.22370049965957861},{"$f":"-Inputs!X1163","v":-0.22370049965957861},{"$f":"-Inputs!Y1163","v":-0.12892234521794174},{"$f":"-Inputs!Z1163","v":-0.12892234521794174},{"$f":"-Inputs!AA1163","v":-0.12892234521794174},{"$f":"-Inputs!AB1163","v":-0.12892234521794174},{"$f":"-Inputs!AC1163","v":-0.12892234521794174},{"$f":"-Inputs!AD1163","v":-6.6229828886317649E-2},{"$f":"-Inputs!AE1163","v":-6.6229828886317649E-2},{"$f":"-Inputs!AF1163","v":-6.6229828886317663E-2},{"$f":"-Inputs!AG1163","v":-6.6229828886317663E-2},{"$f":"PrincipledApproach!AH1293","v":-6.6229828886317677E-2},{"$f":"-IF(AI1257<0,AI1257,IF(AI1245=0,0,MIN((AI1257/AI1245)*(AI1257>0),AI1257)))","v":-6.6229828886317621E-2},-6.6229828886317621E-2,-6.6229828886317621E-2,-6.6229828886317621E-2,-6.6229828886317621E-2]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1164","v":0},{"$f":"-Inputs!V1164","v":0},{"$f":"-Inputs!W1164","v":0},{"$f":"-Inputs!X1164","v":0},{"$f":"-Inputs!Y1164","v":2.2819078663253473E-2},{"$f":"-Inputs!Z1164","v":0},{"$f":"-Inputs!AA1164","v":0},{"$f":"-Inputs!AB1164","v":0},{"$f":"-Inputs!AC1164","v":0},{"$f":"-Inputs!AD1164","v":0},{"$f":"-Inputs!AE1164","v":0},{"$f":"-Inputs!AF1164","v":0},{"$f":"-Inputs!AG1164","v":0},{"$f":"PrincipledApproach!AH1294","v":0},{"$f":"-IF(AI1258<0,AI1258,IF(AI1246=0,0,MIN((AI1258/AI1246)*(AI1258>0),AI1258)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1165","v":0},{"$f":"-Inputs!V1165","v":0},{"$f":"-Inputs!W1165","v":0},{"$f":"-Inputs!X1165","v":0},{"$f":"-Inputs!Y1165","v":0},{"$f":"-Inputs!Z1165","v":0},{"$f":"-Inputs!AA1165","v":0},{"$f":"-Inputs!AB1165","v":0},{"$f":"-Inputs!AC1165","v":0},{"$f":"-Inputs!AD1165","v":0},{"$f":"-Inputs!AE1165","v":0},{"$f":"-Inputs!AF1165","v":0},{"$f":"-Inputs!AG1165","v":0},{"$f":"PrincipledApproach!AH1295","v":0},{"$f":"-IF(AI1259<0,AI1259,IF(AI1247=0,0,MIN((AI1259/AI1247)*(AI1259>0),AI1259)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-5.9608235686640283},{"$f":"SUM(V1286:V1295)","v":-5.9608235686640283},{"$f":"SUM(W1286:W1295)","v":-5.9608235686640292},{"$f":"SUM(X1286:X1295)","v":-5.9608235686640292},-4.4114672418401595,-4.4342863205034133,-4.4342863205034133,-4.4342863205034133,{"$f":"SUM(AC1286:AC1295)","v":-4.4342863205034133},-15.927135549082859,-3.2500086759272406,-3.2500086759272415,-3.2500086759272411,{"$f":"SUM(AH1286:AH1295)","v":-3.2500086759272415},{"$f":"SUM(AI1286:AI1295)","v":-45.993655164801041},-1.8633022743064971,-1.8633022743064969,-1.8633022743064969,-1.8633022743064969]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":64.522989458705794},64.082389375821066,63.641789292936345,63.201189210051623,62.760589127166902,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":61.809671110088615},60.858753093010328,59.907835075932041,58.956917058853755,{"$f":"AC1250+AC1262+AC1274+AC1286","v":58.005999041775468},57.206458555358047,56.406918068940627,55.607377582523206,54.807837096105786,{"$f":"PrincipledApproach!AH1298","v":29.582997997444672},{"$f":"AI1250+AI1262+AI1274+AI1286","v":28.783457511027247},27.983917024609823,27.184376538192399,26.384836051774975,25.585295565357551]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251+T1263+T1275+T1287","v":42.797822265027783},40.957058827507851,39.115341584447606,37.271242896430856,35.430479458910924,34.06776498265824,32.705050506405556,31.342336030152872,29.979621553900188,{"$f":"AC1251+AC1263+AC1275+AC1287","v":28.616907077647504},27.62116448241553,26.625421887183556,25.629679291951582,24.633936696719609,{"$f":"PrincipledApproach!AH1299","v":15.931881523711608},{"$f":"AI1251+AI1263+AI1275+AI1287","v":14.936138928479632},13.940396333247657,12.944653738015681,11.948911142783706,10.95316854755173]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252+T1264+T1276+T1288","v":0.48916787087822655},0.47331510130221083,0.4574623317261951,0.44160956215017938,{"$f":"X1252+X1264+X1276+X1288","v":0.42575679257416366},0.41650121012689922,0.40724562767963479,0.39799004523237036,0.38873446278510593,{"$f":"AC1252+AC1264+AC1276+AC1288","v":0.3794788803378415},0.37768951656706118,0.37590015279628086,0.37411078902550055,0.37232142525472023,{"$f":"PrincipledApproach!AH1300","v":2.8629820332485012E-2},{"$f":"AI1252+AI1264+AI1276+AI1288","v":2.6840456561704699E-2},2.5051092790924386E-2,2.3261729020144072E-2,2.1472365249363759E-2,1.9683001478583446E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1253+T1265+T1277+T1289","v":65.427845093917909},61.98793831489413,58.518721378551255,54.976323355108505,{"$f":"X1253+X1265+X1277+X1289","v":51.536416576084726},49.55394067657749,47.571464777070254,45.588988877563018,43.606512978055783,{"$f":"AC1253+AC1265+AC1277+AC1289","v":41.624037078548547},38.693257171236318,38.693257171236318,38.693257171236318,38.693257171236318,{"$f":"PrincipledApproach!AH1301","v":15.766634711869312},{"$f":"AI1253+AI1265+AI1277+AI1289","v":0},0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1254+T1266+T1278+T1290","v":0},0,0,0,0,0,{"$f":"Z1254+Z1266+Z1278+Z1290","v":0},0,0,{"$f":"AC1254+AC1266+AC1278+AC1290","v":0},-5.1222326906197893,-5.1222326906197893,-5.1222326906197893,-5.1222326906197893,{"$f":"PrincipledApproach!AH1302","v":0},{"$f":"AI1254+AI1266+AI1278+AI1290","v":0},0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1255+T1267+T1279+T1291","v":0},0,0,0,0,0,{"$f":"Z1255+Z1267+Z1279+Z1291","v":0},0,0,{"$f":"AC1255+AC1267+AC1279+AC1291","v":0},-1.3867064016207449,-2.7734128032414898,-4.1601192048622346,-5.5468256064829795,{"$f":"PrincipledApproach!AH1303","v":11.743245139586534},{"$f":"AI1255+AI1267+AI1279+AI1291","v":10.356538737965788},10.356538737965788,10.356538737965788,10.356538737965788,10.356538737965788]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1256+T1268+T1280+T1292","v":0},0,0,0,0,0,{"$f":"Z1256+Z1268+Z1280+Z1292","v":0},0,0,{"$f":"AC1256+AC1268+AC1280+AC1292","v":0},-4.6241142752236,-4.6241142752236,-4.6241142752236,-4.6241142752236,{"$f":"PrincipledApproach!AH1304","v":26.977011777004488},{"$f":"AI1256+AI1268+AI1280+AI1292","v":0},0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2548367090670451,4.0311362094074665,3.8074357097478879,3.5837352100883093,3.3600347104287307,3.2311123652107892,3.1021900199928476,2.9732676747749061,2.8443453295569645,{"$f":"AC1257+AC1269+AC1281+AC1293","v":2.715422984339023},2.6491931554527053,2.5829633265663876,2.5167334976800699,2.4505036687937523,{"$f":"PrincipledApproach!AH1305","v":2.3842738399074346},{"$f":"AI1257+AI1269+AI1281+AI1293","v":2.3180440110211169},2.2518141821347992,2.1855843532484815,2.1193545243621639,2.0531246954758462]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-2.2819078663253473E-2},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},0,0,0,{"$f":"AC1258+AC1270+AC1282+AC1294","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1306","v":0},{"$f":"AI1258+AI1270+AI1282+AI1294","v":0},0,0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259+T1271+T1283+T1295","v":0},0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,{"$f":"AC1259+AC1271+AC1283+AC1295","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1307","v":0},{"$f":"AI1259+AI1271+AI1283+AI1295","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":177.4698423189335},{"$f":"SUM(U1298:U1307)","v":171.50901875026946},{"$f":"SUM(V1298:V1307)","v":165.51793121874604},{"$f":"SUM(W1298:W1307)","v":159.45128115516621},153.49045758650217,149.078990344662,{"$f":"SUM(Z1298:Z1307)","v":144.64470402415861},{"$f":"SUM(AA1298:AA1307)","v":140.21041770365522},{"$f":"SUM(AB1298:AB1307)","v":135.77613138315181},131.34184506264839,115.41470951356551,112.16470083763829,108.91469216171103,105.6646834857838,{"$f":"SUM(AH1298:AH1307)","v":102.41467480985654},{"$f":"SUM(AI1298:AI1307)","v":56.421019645055495},54.557717370748996,52.694415096442491,50.831112822136006,48.967810547829501]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1324","v":38},{"$f":"MAX(0,AH1324-1)","v":37},{"$f":"MAX(0,AI1324-1)","v":36},{"$f":"MAX(0,AJ1324-1)","v":35},{"$f":"MAX(0,AK1324-1)","v":34},{"$f":"MAX(0,AL1324-1)","v":33}]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1325","v":18},17,16,15,14,13]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1326","v":18},17,16,15,14,13]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1327","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1328","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1329","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1330","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1331","v":38},37,36,35,34,33]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1332","v":0}]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1333","v":38},{"$f":"MAX(0,AH1333-1)","v":37},{"$f":"MAX(0,AI1333-1)","v":36},{"$f":"MAX(0,AJ1333-1)","v":35},{"$f":"MAX(0,AK1333-1)","v":34},{"$f":"MAX(0,AL1333-1)","v":33}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},{"$f":"U1384","v":19.995886628555315},{"$f":"V1384","v":19.916543225300529},19.837199822045744,19.757856418790958,19.462963039406016,19.168069660021075,18.873176280636134,{"$f":"AB1384","v":18.578282901251193},{"$f":"AC1384","v":18.283389521866251},{"$f":"AD1384","v":17.979817239143181},{"$f":"AE1384","v":17.67624495642011},{"$f":"AF1384","v":17.372672673697039},{"$f":"PrincipledApproach!AH1336","v":11.535746743476718},{"$f":"AH1384","v":11.232174460753647},{"$f":"AI1384","v":10.928602178030577},{"$f":"AJ1384","v":10.625029895307506},{"$f":"AK1384","v":10.321457612584435},{"$f":"AL1384","v":10.017885329861363}]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.357373340255222,{"$f":"V1385","v":11.041697195196623},10.726021050138023,10.410344905079423,10.024776575261667,9.6392082454439105,9.2536399156261542,8.8680715858083978,8.4825032559906415,8.212415249759399,7.9423272435281556,7.6722392372969122,{"$f":"PrincipledApproach!AH1337","v":4.8615841121623786},4.5914961059311352,4.3214080996998918,4.0513200934686484,3.781232087237405,3.5111440810061616]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5323317443086699,{"$f":"V1386","v":2.5183297975451984},2.5043278507817268,2.4903259040182553,2.4373402464859519,2.3843545889536486,2.3313689314213453,2.2783832738890419,2.2253976163567386,2.2660610618864747,2.2660610618864747,2.2660610618864747,{"$f":"PrincipledApproach!AH1338","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.0741584273527698,{"$f":"V1387","v":5.9864328507625517},5.884620060657987,5.796894484067769,5.5820552018969147,5.3672159197260605,5.1523766375552063,4.937537355384352,4.7226980732134978,4.5253877315352398,4.3280773898569818,4.3280773898569818,{"$f":"PrincipledApproach!AH1339","v":1.1439404796378736},1.1439404796378736,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V1388","v":0},{"$f":"W1388","v":0},{"$f":"X1388","v":0},{"$f":"Y1388","v":0},{"$f":"Z1388","v":0},{"$f":"AA1388","v":0},0,0,-1.4139908051508348,-1.4139908051508348,-1.4139908051508348,{"$f":"PrincipledApproach!AH1340","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.4886665591455836,-0.97733311829116731,-1.465999677436751,{"$f":"PrincipledApproach!AH1341","v":4.7379637236191323},4.2492971644735489,3.760630605327965,3.2719640461823811,3.2719640461823811,3.2719640461823811]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-0.69719340262382079,-1.3943868052476416,-1.3943868052476416,{"$f":"PrincipledApproach!AH1342","v":4.0231111679061815},4.0231111679061815,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2164444197612636,{"$f":"V1391","v":2.1844335878033512},{"$f":"W1391","v":2.1524227558454387},{"$f":"X1391","v":2.1204119238875263},{"$f":"Y1391","v":2.0420176353933699},{"$f":"Z1391","v":1.9636233468992135},{"$f":"AA1391","v":1.8852290584050571},1.8068347699109006,1.7284404814167442,1.6872871366211075,1.6461337918254708,1.6049804470298341,{"$f":"PrincipledApproach!AH1343","v":1.5638271022341974},1.5226737574385607,1.481520412642924,1.4403670678472873,1.3992137230516506,1.3580603782560139]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.3399636251611191E-2,{"$f":"V1392","v":-5.3399636251611191E-2},-5.3399636251611191E-2,-5.3399636251611191E-2,0,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1344","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V1393","v":0},{"$f":"W1393","v":0},{"$f":"X1393","v":0},{"$f":"Y1393","v":0},{"$f":"Z1393","v":0},{"$f":"AA1393","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1345","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":42.12279492398163},{"$f":"SUM(W1336:W1345)","v":41.594037020356637},{"$f":"SUM(X1336:X1345)","v":41.051191903217301},{"$f":"SUM(Y1336:Y1345)","v":40.522433999592316},{"$f":"SUM(Z1336:Z1345)","v":39.549152698443919},{"$f":"SUM(AA1336:AA1345)","v":38.522471761043903},{"$f":"SUM(AB1336:AB1345)","v":37.495790823643901},{"$f":"SUM(AC1336:AC1345)","v":36.469109886243885},35.442428948843876,32.071117652025166,30.073133714827549,28.969653521932017,{"$f":"SUM(AH1336:AH1345)","v":27.866173329036481},{"$f":"SUM(AI1336:AI1345)","v":26.762693136140946},20.492161295701358,19.388681102805823,18.773867469055872,18.159053835305919]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$229","v":19.995886628555315}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$230","v":11.357373340255222}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$231","v":2.5323317443086699}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$232","v":6.0741584273527698}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$233","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$234","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$235","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$236","v":2.2164444197612636}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$237","v":-5.3399636251611191E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$238","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":42.12279492398163}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1761","v":0},{"$f":"-Inputs!W1761","v":0},{"$f":"-Inputs!X1761","v":0},{"$f":"-Inputs!Y1761","v":0},{"$f":"-Inputs!Z1761","v":0},{"$f":"-Inputs!AA1761","v":0},{"$f":"-Inputs!AB1761","v":0},{"$f":"-Inputs!AC1761","v":0},{"$f":"-Inputs!AD1761","v":0},{"$f":"-Inputs!AE1761","v":0},{"$f":"-Inputs!AF1761","v":0},{"$f":"-Inputs!AG1761","v":0},{"$f":"PrincipledApproach!AH1360","v":0},{"$f":"-Inputs!AI1761","v":0},{"$f":"-Inputs!AJ1761","v":0},{"$f":"-Inputs!AK1761","v":0},{"$f":"-Inputs!AL1761","v":0},{"$f":"-Inputs!AM1761","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1762","v":0},{"$f":"-Inputs!W1762","v":0},{"$f":"-Inputs!X1762","v":0},{"$f":"-Inputs!Y1762","v":0},{"$f":"-Inputs!Z1762","v":0},{"$f":"-Inputs!AA1762","v":0},{"$f":"-Inputs!AB1762","v":0},{"$f":"-Inputs!AC1762","v":0},{"$f":"-Inputs!AD1762","v":0},{"$f":"-Inputs!AE1762","v":0},{"$f":"-Inputs!AF1762","v":0},{"$f":"-Inputs!AG1762","v":0},{"$f":"PrincipledApproach!AH1361","v":0},{"$f":"-Inputs!AI1762","v":0},{"$f":"-Inputs!AJ1762","v":0},{"$f":"-Inputs!AK1762","v":0},{"$f":"-Inputs!AL1762","v":0},{"$f":"-Inputs!AM1762","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1763","v":0},{"$f":"-Inputs!W1763","v":0},{"$f":"-Inputs!X1763","v":0},{"$f":"-Inputs!Y1763","v":0},{"$f":"-Inputs!Z1763","v":0},{"$f":"-Inputs!AA1763","v":0},{"$f":"-Inputs!AB1763","v":0},{"$f":"-Inputs!AC1763","v":0},{"$f":"-Inputs!AD1763","v":0},{"$f":"-Inputs!AE1763","v":0},{"$f":"-Inputs!AF1763","v":0},{"$f":"-Inputs!AG1763","v":0},{"$f":"PrincipledApproach!AH1362","v":0},{"$f":"-Inputs!AI1763","v":0},{"$f":"-Inputs!AJ1763","v":0},{"$f":"-Inputs!AK1763","v":0},{"$f":"-Inputs!AL1763","v":0},{"$f":"-Inputs!AM1763","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1764","v":0},{"$f":"-Inputs!W1764","v":-1.408721351434639E-2},{"$f":"-Inputs!X1764","v":0},{"$f":"-Inputs!Y1764","v":0},{"$f":"-Inputs!Z1764","v":0},{"$f":"-Inputs!AA1764","v":0},{"$f":"-Inputs!AB1764","v":0},{"$f":"-Inputs!AC1764","v":0},{"$f":"-Inputs!AD1764","v":0},{"$f":"-Inputs!AE1764","v":0},{"$f":"-Inputs!AF1764","v":0},{"$f":"-Inputs!AG1764","v":0},{"$f":"PrincipledApproach!AH1363","v":0},{"$f":"-Inputs!AI1764","v":0},{"$f":"-Inputs!AJ1764","v":0},{"$f":"-Inputs!AK1764","v":0},{"$f":"-Inputs!AL1764","v":0},{"$f":"-Inputs!AM1764","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1765","v":0},{"$f":"-Inputs!W1765","v":0},{"$f":"-Inputs!X1765","v":0},{"$f":"-Inputs!Y1765","v":0},{"$f":"-Inputs!Z1765","v":0},{"$f":"-Inputs!AA1765","v":0},{"$f":"-Inputs!AB1765","v":0},{"$f":"-Inputs!AC1765","v":0},{"$f":"-Inputs!AD1765","v":0},{"$f":"-Inputs!AE1765","v":0},{"$f":"-Inputs!AF1765","v":0},{"$f":"-Inputs!AG1765","v":0},{"$f":"PrincipledApproach!AH1364","v":0},{"$f":"-Inputs!AI1765","v":0},{"$f":"-Inputs!AJ1765","v":0},{"$f":"-Inputs!AK1765","v":0},{"$f":"-Inputs!AL1765","v":0},{"$f":"-Inputs!AM1765","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1766","v":0},{"$f":"-Inputs!W1766","v":0},{"$f":"-Inputs!X1766","v":0},{"$f":"-Inputs!Y1766","v":0},{"$f":"-Inputs!Z1766","v":0},{"$f":"-Inputs!AA1766","v":0},{"$f":"-Inputs!AB1766","v":0},{"$f":"-Inputs!AC1766","v":0},{"$f":"-Inputs!AD1766","v":0},{"$f":"-Inputs!AE1766","v":0},{"$f":"-Inputs!AF1766","v":0},{"$f":"-Inputs!AG1766","v":0},{"$f":"PrincipledApproach!AH1365","v":0},{"$f":"-Inputs!AI1766","v":0},{"$f":"-Inputs!AJ1766","v":0},{"$f":"-Inputs!AK1766","v":0},{"$f":"-Inputs!AL1766","v":0},{"$f":"-Inputs!AM1766","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1767","v":0},{"$f":"-Inputs!W1767","v":0},{"$f":"-Inputs!X1767","v":0},{"$f":"-Inputs!Y1767","v":0},{"$f":"-Inputs!Z1767","v":0},{"$f":"-Inputs!AA1767","v":0},{"$f":"-Inputs!AB1767","v":0},{"$f":"-Inputs!AC1767","v":0},{"$f":"-Inputs!AD1767","v":0},{"$f":"-Inputs!AE1767","v":0},{"$f":"-Inputs!AF1767","v":0},{"$f":"-Inputs!AG1767","v":0},{"$f":"PrincipledApproach!AH1366","v":0},{"$f":"-Inputs!AI1767","v":0},{"$f":"-Inputs!AJ1767","v":0},{"$f":"-Inputs!AK1767","v":0},{"$f":"-Inputs!AL1767","v":0},{"$f":"-Inputs!AM1767","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1768","v":0},{"$f":"-Inputs!W1768","v":0},{"$f":"-Inputs!X1768","v":0},{"$f":"-Inputs!Y1768","v":0},{"$f":"-Inputs!Z1768","v":0},{"$f":"-Inputs!AA1768","v":0},{"$f":"-Inputs!AB1768","v":0},{"$f":"-Inputs!AC1768","v":0},{"$f":"-Inputs!AD1768","v":0},{"$f":"-Inputs!AE1768","v":0},{"$f":"-Inputs!AF1768","v":0},{"$f":"-Inputs!AG1768","v":0},{"$f":"PrincipledApproach!AH1367","v":0},{"$f":"-Inputs!AI1768","v":0},{"$f":"-Inputs!AJ1768","v":0},{"$f":"-Inputs!AK1768","v":0},{"$f":"-Inputs!AL1768","v":0},{"$f":"-Inputs!AM1768","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1769","v":0},{"$f":"-Inputs!W1769","v":0},{"$f":"-Inputs!X1769","v":0},{"$f":"-Inputs!Y1769","v":0},{"$f":"-Inputs!Z1769","v":0},{"$f":"-Inputs!AA1769","v":0},{"$f":"-Inputs!AB1769","v":0},{"$f":"-Inputs!AC1769","v":0},{"$f":"-Inputs!AD1769","v":0},{"$f":"-Inputs!AE1769","v":0},{"$f":"-Inputs!AF1769","v":0},{"$f":"-Inputs!AG1769","v":0},{"$f":"PrincipledApproach!AH1368","v":0},{"$f":"-Inputs!AI1769","v":0},{"$f":"-Inputs!AJ1769","v":0},{"$f":"-Inputs!AK1769","v":0},{"$f":"-Inputs!AL1769","v":0},{"$f":"-Inputs!AM1769","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1770","v":0},{"$f":"-Inputs!W1770","v":0},{"$f":"-Inputs!X1770","v":0},{"$f":"-Inputs!Y1770","v":0},{"$f":"-Inputs!Z1770","v":0},{"$f":"-Inputs!AA1770","v":0},{"$f":"-Inputs!AB1770","v":0},{"$f":"-Inputs!AC1770","v":0},{"$f":"-Inputs!AD1770","v":0},{"$f":"-Inputs!AE1770","v":0},{"$f":"-Inputs!AF1770","v":0},{"$f":"-Inputs!AG1770","v":0},{"$f":"PrincipledApproach!AH1369","v":0},{"$f":"-Inputs!AI1770","v":0},{"$f":"-Inputs!AJ1770","v":0},{"$f":"-Inputs!AK1770","v":0},{"$f":"-Inputs!AL1770","v":0},{"$f":"-Inputs!AM1770","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},{"$f":"SUM(W1360:W1369)","v":-1.408721351434639E-2},{"$f":"SUM(X1360:X1369)","v":0},{"$f":"SUM(Y1360:Y1369)","v":0},{"$f":"SUM(Z1360:Z1369)","v":0},{"$f":"SUM(AA1360:AA1369)","v":0},{"$f":"SUM(AB1360:AB1369)","v":0},{"$f":"SUM(AC1360:AC1369)","v":0},0,0,0,0,{"$f":"SUM(AH1360:AH1369)","v":0},{"$f":"SUM(AI1360:AI1369)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1168","v":-7.9343403254785436E-2},{"$f":"-Inputs!W1168","v":-7.9343403254785436E-2},{"$f":"-Inputs!X1168","v":-7.9343403254785422E-2},{"$f":"-Inputs!Y1168","v":-0.2948933793849397},{"$f":"-Inputs!Z1168","v":-0.2948933793849397},{"$f":"-Inputs!AA1168","v":-0.2948933793849397},{"$f":"-Inputs!AB1168","v":-0.2948933793849397},{"$f":"-Inputs!AC1168","v":-0.2948933793849397},{"$f":"-Inputs!AD1168","v":-0.30357228272307152},{"$f":"-Inputs!AE1168","v":-0.30357228272307152},{"$f":"-Inputs!AF1168","v":-0.30357228272307157},{"$f":"-Inputs!AG1168","v":-0.30357228272307157},{"$f":"PrincipledApproach!AH1372","v":-0.30357228272307157},{"$f":"PrincipledApproach!AI1372-UnderDepreciated!AI1372","v":-0.30357228272307157},{"$f":"PrincipledApproach!AJ1372-UnderDepreciated!AJ1372","v":-0.30357228272307157},{"$f":"PrincipledApproach!AK1372-UnderDepreciated!AK1372","v":-0.30357228272307157},{"$f":"PrincipledApproach!AL1372-UnderDepreciated!AL1372","v":-0.30357228272307163},{"$f":"PrincipledApproach!AM1372-UnderDepreciated!AM1372","v":-0.30357228272307157}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1169","v":-0.31567614505859998},{"$f":"-Inputs!W1169","v":-0.31567614505859998},{"$f":"-Inputs!X1169","v":-0.31567614505860003},{"$f":"-Inputs!Y1169","v":-0.38556832981775641},{"$f":"-Inputs!Z1169","v":-0.38556832981775641},{"$f":"-Inputs!AA1169","v":-0.38556832981775635},{"$f":"-Inputs!AB1169","v":-0.38556832981775635},{"$f":"-Inputs!AC1169","v":-0.38556832981775635},{"$f":"-Inputs!AD1169","v":-0.2700880062312434},{"$f":"-Inputs!AE1169","v":-0.27008800623124346},{"$f":"-Inputs!AF1169","v":-0.27008800623124346},{"$f":"-Inputs!AG1169","v":-0.27008800623124346},{"$f":"PrincipledApproach!AH1373","v":-0.27008800623124346},{"$f":"PrincipledApproach!AI1373-UnderDepreciated!AI1373","v":-0.27008800623124324},{"$f":"PrincipledApproach!AJ1373-UnderDepreciated!AJ1373","v":-0.27008800623124324},{"$f":"PrincipledApproach!AK1373-UnderDepreciated!AK1373","v":-0.27008800623124324},{"$f":"PrincipledApproach!AL1373-UnderDepreciated!AL1373","v":-0.27008800623124324},{"$f":"PrincipledApproach!AM1373-UnderDepreciated!AM1373","v":-0.27008800623124318}]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1170","v":-1.4001946763471773E-2},{"$f":"-Inputs!W1170","v":-1.4001946763471773E-2},{"$f":"-Inputs!X1170","v":-1.4001946763471773E-2},{"$f":"-Inputs!Y1170","v":-5.2985657532303297E-2},{"$f":"-Inputs!Z1170","v":-5.298565753230329E-2},{"$f":"-Inputs!AA1170","v":-5.2985657532303297E-2},{"$f":"-Inputs!AB1170","v":-5.2985657532303297E-2},{"$f":"-Inputs!AC1170","v":-5.2985657532303297E-2},{"$f":"-Inputs!AD1170","v":4.0663445529736317E-2},{"$f":"-Inputs!AE1170","v":0},{"$f":"-Inputs!AF1170","v":0},{"$f":"-Inputs!AG1170","v":0},{"$f":"PrincipledApproach!AH1374","v":0},{"$f":"PrincipledApproach!AI1374-UnderDepreciated!AI1374","v":0},{"$f":"PrincipledApproach!AJ1374-UnderDepreciated!AJ1374","v":0},{"$f":"PrincipledApproach!AK1374-UnderDepreciated!AK1374","v":0},{"$f":"PrincipledApproach!AL1374-UnderDepreciated!AL1374","v":0},{"$f":"PrincipledApproach!AM1374-UnderDepreciated!AM1374","v":0}]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1171","v":-8.7725576590218124E-2},{"$f":"-Inputs!W1171","v":-8.7725576590218124E-2},{"$f":"-Inputs!X1171","v":-8.7725576590218124E-2},{"$f":"-Inputs!Y1171","v":-0.21483928217085402},{"$f":"-Inputs!Z1171","v":-0.21483928217085402},{"$f":"-Inputs!AA1171","v":-0.21483928217085402},{"$f":"-Inputs!AB1171","v":-0.21483928217085402},{"$f":"-Inputs!AC1171","v":-0.21483928217085402},{"$f":"-Inputs!AD1171","v":-0.19731034167825812},{"$f":"-Inputs!AE1171","v":-0.19731034167825812},{"$f":"-Inputs!AF1171","v":0},{"$f":"-Inputs!AG1171","v":0},{"$f":"PrincipledApproach!AH1375","v":0},{"$f":"PrincipledApproach!AI1375-UnderDepreciated!AI1375","v":-1.1439404796378736},{"$f":"PrincipledApproach!AJ1375-UnderDepreciated!AJ1375","v":0},{"$f":"PrincipledApproach!AK1375-UnderDepreciated!AK1375","v":0},{"$f":"PrincipledApproach!AL1375-UnderDepreciated!AL1375","v":0},{"$f":"PrincipledApproach!AM1375-UnderDepreciated!AM1375","v":0}]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1172","v":0},{"$f":"-Inputs!W1172","v":0},{"$f":"-Inputs!X1172","v":0},{"$f":"-Inputs!Y1172","v":0},{"$f":"-Inputs!Z1172","v":0},{"$f":"-Inputs!AA1172","v":0},{"$f":"-Inputs!AB1172","v":0},{"$f":"-Inputs!AC1172","v":0},{"$f":"-Inputs!AD1172","v":-1.4139908051508348},{"$f":"-Inputs!AE1172","v":0},{"$f":"-Inputs!AF1172","v":0},{"$f":"-Inputs!AG1172","v":0},{"$f":"PrincipledApproach!AH1376","v":0},{"$f":"PrincipledApproach!AI1376-UnderDepreciated!AI1376","v":0},{"$f":"PrincipledApproach!AJ1376-UnderDepreciated!AJ1376","v":0},{"$f":"PrincipledApproach!AK1376-UnderDepreciated!AK1376","v":0},{"$f":"PrincipledApproach!AL1376-UnderDepreciated!AL1376","v":0},{"$f":"PrincipledApproach!AM1376-UnderDepreciated!AM1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1173","v":0},{"$f":"-Inputs!W1173","v":0},{"$f":"-Inputs!X1173","v":0},{"$f":"-Inputs!Y1173","v":0},{"$f":"-Inputs!Z1173","v":0},{"$f":"-Inputs!AA1173","v":0},{"$f":"-Inputs!AB1173","v":0},{"$f":"-Inputs!AC1173","v":0},{"$f":"-Inputs!AD1173","v":-0.4886665591455836},{"$f":"-Inputs!AE1173","v":-0.48866655914558371},{"$f":"-Inputs!AF1173","v":-0.48866655914558366},{"$f":"-Inputs!AG1173","v":-0.48866655914558366},{"$f":"PrincipledApproach!AH1377","v":-0.4886665591455836},{"$f":"PrincipledApproach!AI1377-UnderDepreciated!AI1377","v":-0.48866655914558388},{"$f":"PrincipledApproach!AJ1377-UnderDepreciated!AJ1377","v":-0.48866655914558388},{"$f":"PrincipledApproach!AK1377-UnderDepreciated!AK1377","v":0},{"$f":"PrincipledApproach!AL1377-UnderDepreciated!AL1377","v":0},{"$f":"PrincipledApproach!AM1377-UnderDepreciated!AM1377","v":0}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1174","v":0},{"$f":"-Inputs!W1174","v":0},{"$f":"-Inputs!X1174","v":0},{"$f":"-Inputs!Y1174","v":0},{"$f":"-Inputs!Z1174","v":0},{"$f":"-Inputs!AA1174","v":0},{"$f":"-Inputs!AB1174","v":0},{"$f":"-Inputs!AC1174","v":0},{"$f":"-Inputs!AD1174","v":-0.69719340262382079},{"$f":"-Inputs!AE1174","v":-0.69719340262382079},{"$f":"-Inputs!AF1174","v":0},{"$f":"-Inputs!AG1174","v":0},{"$f":"PrincipledApproach!AH1378","v":0},{"$f":"PrincipledApproach!AI1378-UnderDepreciated!AI1378","v":-4.0231111679061815},{"$f":"PrincipledApproach!AJ1378-UnderDepreciated!AJ1378","v":0},{"$f":"PrincipledApproach!AK1378-UnderDepreciated!AK1378","v":0},{"$f":"PrincipledApproach!AL1378-UnderDepreciated!AL1378","v":0},{"$f":"PrincipledApproach!AM1378-UnderDepreciated!AM1378","v":0}]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1175","v":-3.2010831957912621E-2},{"$f":"-Inputs!W1175","v":-3.2010831957912621E-2},{"$f":"-Inputs!X1175","v":-3.2010831957912621E-2},{"$f":"-Inputs!Y1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!Z1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!AA1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!AB1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!AC1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!AD1175","v":-4.1153344795636759E-2},{"$f":"-Inputs!AE1175","v":-4.1153344795636759E-2},{"$f":"-Inputs!AF1175","v":-4.1153344795636752E-2},{"$f":"-Inputs!AG1175","v":-4.1153344795636752E-2},{"$f":"PrincipledApproach!AH1379","v":-4.1153344795636752E-2},{"$f":"-IF(AI1343<0,AI1343,IF(AI1331=0,0,MIN((AI1343/AI1331)*(AI1343>0),AI1343)))","v":-4.1153344795636773E-2},-4.115334479563678E-2,-4.115334479563678E-2,-4.115334479563678E-2,-4.1153344795636787E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1176","v":0},{"$f":"-Inputs!W1176","v":0},{"$f":"-Inputs!X1176","v":0},{"$f":"-Inputs!Y1176","v":5.3399636251611197E-2},{"$f":"-Inputs!Z1176","v":0},{"$f":"-Inputs!AA1176","v":0},{"$f":"-Inputs!AB1176","v":0},{"$f":"-Inputs!AC1176","v":0},{"$f":"-Inputs!AD1176","v":0},{"$f":"-Inputs!AE1176","v":0},{"$f":"-Inputs!AF1176","v":0},{"$f":"-Inputs!AG1176","v":0},{"$f":"PrincipledApproach!AH1380","v":0},{"$f":"-IF(AI1344<0,AI1344,IF(AI1332=0,0,MIN((AI1344/AI1332)*(AI1344>0),AI1344)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1177","v":0},{"$f":"-Inputs!W1177","v":0},{"$f":"-Inputs!X1177","v":0},{"$f":"-Inputs!Y1177","v":0},{"$f":"-Inputs!Z1177","v":0},{"$f":"-Inputs!AA1177","v":0},{"$f":"-Inputs!AB1177","v":0},{"$f":"-Inputs!AC1177","v":0},{"$f":"-Inputs!AD1177","v":0},{"$f":"-Inputs!AE1177","v":0},{"$f":"-Inputs!AF1177","v":0},{"$f":"-Inputs!AG1177","v":0},{"$f":"PrincipledApproach!AH1381","v":0},{"$f":"-IF(AI1345<0,AI1345,IF(AI1333=0,0,MIN((AI1345/AI1333)*(AI1345>0),AI1345)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.52875790362498798},{"$f":"SUM(W1372:W1381)","v":-0.52875790362498798},{"$f":"SUM(X1372:X1381)","v":-0.52875790362498798},-0.97328130114839873,-1.0266809374000099,-1.0266809374000099,-1.0266809374000099,{"$f":"SUM(AC1372:AC1381)","v":-1.0266809374000099},-3.3713112968187127,-1.9979839371976145,-1.1034801928955353,-1.1034801928955353,{"$f":"SUM(AH1372:AH1381)","v":-1.1034801928955353},{"$f":"SUM(AI1372:AI1381)","v":-6.2705318404395909},-1.1034801928955353,-0.61481363374995157,-0.61481363374995168,-0.61481363374995157]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":19.995886628555315},19.916543225300529,19.837199822045744,19.757856418790958,{"$f":"Y1336+Y1348+Y1360+Y1372","v":19.462963039406016},19.168069660021075,18.873176280636134,18.578282901251193,{"$f":"AC1336+AC1348+AC1360+AC1372","v":18.283389521866251},17.979817239143181,17.67624495642011,17.372672673697039,17.069100390973968,{"$f":"PrincipledApproach!AH1384","v":11.232174460753647},{"$f":"AI1336+AI1348+AI1360+AI1372","v":10.928602178030577},10.625029895307506,10.321457612584435,10.017885329861363,9.7143130471382904]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":11.357373340255222},11.041697195196623,10.726021050138023,10.410344905079423,{"$f":"Y1337+Y1349+Y1361+Y1373","v":10.024776575261667},9.6392082454439105,9.2536399156261542,8.8680715858083978,{"$f":"AC1337+AC1349+AC1361+AC1373","v":8.4825032559906415},8.212415249759399,7.9423272435281556,7.6722392372969122,7.4021512310656687,{"$f":"PrincipledApproach!AH1385","v":4.5914961059311352},{"$f":"AI1337+AI1349+AI1361+AI1373","v":4.3214080996998918},4.0513200934686484,3.781232087237405,3.5111440810061616,3.2410560747749182]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":2.5323317443086699},2.5183297975451984,2.5043278507817268,{"$f":"X1338+X1350+X1362+X1374","v":2.4903259040182553},{"$f":"Y1338+Y1350+Y1362+Y1374","v":2.4373402464859519},2.3843545889536486,2.3313689314213453,2.2783832738890419,{"$f":"AC1338+AC1350+AC1362+AC1374","v":2.2253976163567386},2.2660610618864747,2.2660610618864747,2.2660610618864747,2.2660610618864747,{"$f":"PrincipledApproach!AH1386","v":0},{"$f":"AI1338+AI1350+AI1362+AI1374","v":0},0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1339+U1351+U1363+U1375","v":6.0741584273527698},5.9864328507625517,5.884620060657987,{"$f":"X1339+X1351+X1363+X1375","v":5.796894484067769},{"$f":"Y1339+Y1351+Y1363+Y1375","v":5.5820552018969147},5.3672159197260605,5.1523766375552063,4.937537355384352,{"$f":"AC1339+AC1351+AC1363+AC1375","v":4.7226980732134978},4.5253877315352398,4.3280773898569818,4.3280773898569818,4.3280773898569818,{"$f":"PrincipledApproach!AH1387","v":1.1439404796378736},{"$f":"AI1339+AI1351+AI1363+AI1375","v":0},0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1340+U1352+U1364+U1376","v":0},0,0,0,0,{"$f":"Z1340+Z1352+Z1364+Z1376","v":0},0,0,{"$f":"AC1340+AC1352+AC1364+AC1376","v":0},-1.4139908051508348,-1.4139908051508348,-1.4139908051508348,-1.4139908051508348,{"$f":"PrincipledApproach!AH1388","v":0},{"$f":"AI1340+AI1352+AI1364+AI1376","v":0},0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1341+U1353+U1365+U1377","v":0},0,0,0,0,{"$f":"Z1341+Z1353+Z1365+Z1377","v":0},0,0,{"$f":"AC1341+AC1353+AC1365+AC1377","v":0},-0.4886665591455836,-0.97733311829116731,-1.465999677436751,-1.9546662365823346,{"$f":"PrincipledApproach!AH1389","v":4.2492971644735489},{"$f":"AI1341+AI1353+AI1365+AI1377","v":3.760630605327965},3.2719640461823811,3.2719640461823811,3.2719640461823811,3.2719640461823811]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1342+U1354+U1366+U1378","v":0},0,0,0,0,{"$f":"Z1342+Z1354+Z1366+Z1378","v":0},0,0,{"$f":"AC1342+AC1354+AC1366+AC1378","v":0},-0.69719340262382079,-1.3943868052476416,-1.3943868052476416,-1.3943868052476416,{"$f":"PrincipledApproach!AH1390","v":4.0231111679061815},{"$f":"AI1342+AI1354+AI1366+AI1378","v":0},0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2164444197612636,2.1844335878033512,2.1524227558454387,2.1204119238875263,2.0420176353933699,1.9636233468992135,1.8852290584050571,1.8068347699109006,{"$f":"AC1343+AC1355+AC1367+AC1379","v":1.7284404814167442},1.6872871366211075,1.6461337918254708,1.6049804470298341,1.5638271022341974,{"$f":"PrincipledApproach!AH1391","v":1.5226737574385607},{"$f":"AI1343+AI1355+AI1367+AI1379","v":1.481520412642924},1.4403670678472873,1.3992137230516506,1.3580603782560139,1.3169070334603772]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-5.3399636251611191E-2},-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,{"$f":"Y1344+Y1356+Y1368+Y1380","v":0},0,0,0,{"$f":"AC1344+AC1356+AC1368+AC1380","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1392","v":0},{"$f":"AI1344+AI1356+AI1368+AI1380","v":0},0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,{"$f":"Y1345+Y1357+Y1369+Y1381","v":0},0,0,0,{"$f":"AC1345+AC1357+AC1369+AC1381","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1393","v":0},{"$f":"AI1345+AI1357+AI1369+AI1381","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":42.12279492398163},{"$f":"SUM(V1384:V1393)","v":41.594037020356637},{"$f":"SUM(W1384:W1393)","v":41.051191903217301},40.522433999592316,39.549152698443919,{"$f":"SUM(Z1384:Z1393)","v":38.522471761043903},{"$f":"SUM(AA1384:AA1393)","v":37.495790823643901},{"$f":"SUM(AB1384:AB1393)","v":36.469109886243885},35.442428948843876,32.071117652025166,30.073133714827549,28.969653521932017,27.866173329036481,{"$f":"SUM(AH1384:AH1393)","v":26.762693136140946},{"$f":"SUM(AI1384:AI1393)","v":20.492161295701358},19.388681102805823,18.773867469055872,18.159053835305919,17.544240201555969]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1410","v":38},{"$f":"MAX(0,AH1410-1)","v":37},{"$f":"MAX(0,AI1410-1)","v":36},{"$f":"MAX(0,AJ1410-1)","v":35},{"$f":"MAX(0,AK1410-1)","v":34},{"$f":"MAX(0,AL1410-1)","v":33}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1411","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1412","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1413","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1414","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1415","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1416","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1417","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1418","v":0}]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1419","v":38},{"$f":"MAX(0,AH1419-1)","v":37},{"$f":"MAX(0,AI1419-1)","v":36},{"$f":"MAX(0,AJ1419-1)","v":35},{"$f":"MAX(0,AK1419-1)","v":34},{"$f":"MAX(0,AL1419-1)","v":33}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},{"$f":"V1470","v":6.2510719486050563},{"$f":"W1470","v":6.165442899118398},6.0798138496317398,5.9904048224312731,5.9009957952308065,5.8115867680303399,{"$f":"AB1470","v":5.7221777408298733},{"$f":"AC1470","v":5.6327687136294067},{"$f":"AD1470","v":5.5632813619508994},{"$f":"AE1470","v":5.4937940102723921},{"$f":"AF1470","v":5.4243066585938848},{"$f":"PrincipledApproach!AH1422","v":2.6405193637832629},{"$f":"AH1470","v":2.5710320121047561},{"$f":"AI1470","v":2.5015446604262492},{"$f":"AJ1470","v":2.4320573087477424},{"$f":"AK1470","v":2.3625699570692356},{"$f":"AL1470","v":2.2930826053907287}]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3992546481055204,{"$f":"W1471","v":7.3005803066032051},7.2019059651008899,6.9446950377758583,6.6874841104508267,6.4302731831257951,6.1730622558007635,5.9158513284757319,5.7021799398297883,5.4885085511838447,5.2748371625379011,{"$f":"PrincipledApproach!AH1423","v":4.0597563842729363},3.8460849956269922,3.6324136069810482,3.4187422183351042,3.2050708296891601,2.9913994410432161]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2716323905274607,{"$f":"W1472","v":1.1950299412032952},1.1184274918791297,1.0951269191316479,1.0718263463841662,1.0485257736366844,1.0252252008892027,1.0019246281417209,0.99316650549204266,0.98440838284236443,0.97565026019268619,{"$f":"PrincipledApproach!AH1424","v":0.16640433034388705},0.15764620769420878,0.14888808504453052,0.14012996239485226,0.131371839745174,0.12261371709549573]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.048206120795376,{"$f":"W1473","v":10.967496816860606},10.886787512925837,10.497973673178485,10.109159833431134,9.7203459936837824,9.3315321539364309,8.9427183141890794,8.2499942665668051,7.5572702189445309,6.8645461713222566,{"$f":"PrincipledApproach!AH1425","v":3.5289245745728803},3.5289245745728803,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"W1474","v":0},{"$f":"X1474","v":0},{"$f":"Y1474","v":0},{"$f":"Z1474","v":0},{"$f":"AA1474","v":0},0,0,-1.4971858291022573,-1.4971858291022573,-1.4971858291022573,{"$f":"PrincipledApproach!AH1426","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.19310357591728661,-0.38620715183457321,-0.57931072775185988,{"$f":"PrincipledApproach!AH1427","v":1.8063502768878135},1.6132467009705267,1.4201431250532401,1.2270395491359536,1.033935973218667,1.033935973218667]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-0.46554564870743376,-0.93109129741486707,-1.3966369461223005,{"$f":"PrincipledApproach!AH1428","v":2.3792313809181231},2.3792313809181231,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4586642220040349,{"$f":"W1477","v":1.4480083949181421},{"$f":"X1477","v":1.4373525678322494},{"$f":"Y1477","v":1.3860185475525262},{"$f":"Z1477","v":1.334684527272803},{"$f":"AA1477","v":1.2833505069930797},1.2320164867133565,1.1806824664336333,1.1532247346561069,1.1257670028785804,1.098309271101054,{"$f":"PrincipledApproach!AH1429","v":1.0708515393235276},1.0433938075460012,1.0159360757684748,0.98847834399094847,0.96102061221342217,0.93356288043589586]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25133039877673641,{"$f":"W1478","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"PrincipledApproach!AH1430","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"W1479","v":0},{"$f":"X1479","v":0},{"$f":"Y1479","v":0},{"$f":"Z1479","v":0},{"$f":"AA1479","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1431","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":27.680159728814186},{"$f":"SUM(X1422:X1431)","v":27.32788875748038},{"$f":"SUM(Y1422:Y1431)","v":26.975617786146582},{"$f":"SUM(Z1422:Z1431)","v":26.16554939884653},{"$f":"SUM(AA1422:AA1431)","v":25.355481011546473},{"$f":"SUM(AB1422:AB1431)","v":24.545412624246421},{"$f":"SUM(AC1422:AC1431)","v":23.735344236946361},22.925275849646308,19.757342153545402,18.086594286546752,16.415846419548107,{"$f":"SUM(AH1422:AH1431)","v":15.903368248879168},{"$f":"SUM(AI1422:AI1431)","v":15.390890078210226},8.9702559520502803,8.4577777813813384,7.9452996107123957,7.6259250159607399]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$229","v":6.2510719486050563}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$230","v":7.3992546481055204}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$231","v":1.2716323905274607}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$232","v":11.048206120795376}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$233","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$234","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$235","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$236","v":1.4586642220040349}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$237","v":0.25133039877673641}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$238","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":27.680159728814186}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1773","v":0},{"$f":"-Inputs!X1773","v":0},{"$f":"-Inputs!Y1773","v":0},{"$f":"-Inputs!Z1773","v":0},{"$f":"-Inputs!AA1773","v":0},{"$f":"-Inputs!AB1773","v":0},{"$f":"-Inputs!AC1773","v":0},{"$f":"-Inputs!AD1773","v":0},{"$f":"-Inputs!AE1773","v":0},{"$f":"-Inputs!AF1773","v":0},{"$f":"-Inputs!AG1773","v":0},{"$f":"PrincipledApproach!AH1446","v":0},{"$f":"-Inputs!AI1773","v":0},{"$f":"-Inputs!AJ1773","v":0},{"$f":"-Inputs!AK1773","v":0},{"$f":"-Inputs!AL1773","v":0},{"$f":"-Inputs!AM1773","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1774","v":0},{"$f":"-Inputs!X1774","v":0},{"$f":"-Inputs!Y1774","v":0},{"$f":"-Inputs!Z1774","v":0},{"$f":"-Inputs!AA1774","v":0},{"$f":"-Inputs!AB1774","v":0},{"$f":"-Inputs!AC1774","v":0},{"$f":"-Inputs!AD1774","v":0},{"$f":"-Inputs!AE1774","v":0},{"$f":"-Inputs!AF1774","v":0},{"$f":"-Inputs!AG1774","v":0},{"$f":"PrincipledApproach!AH1447","v":0},{"$f":"-Inputs!AI1774","v":0},{"$f":"-Inputs!AJ1774","v":0},{"$f":"-Inputs!AK1774","v":0},{"$f":"-Inputs!AL1774","v":0},{"$f":"-Inputs!AM1774","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1775","v":0},{"$f":"-Inputs!X1775","v":0},{"$f":"-Inputs!Y1775","v":0},{"$f":"-Inputs!Z1775","v":0},{"$f":"-Inputs!AA1775","v":0},{"$f":"-Inputs!AB1775","v":0},{"$f":"-Inputs!AC1775","v":0},{"$f":"-Inputs!AD1775","v":0},{"$f":"-Inputs!AE1775","v":0},{"$f":"-Inputs!AF1775","v":0},{"$f":"-Inputs!AG1775","v":0},{"$f":"PrincipledApproach!AH1448","v":0},{"$f":"-Inputs!AI1775","v":0},{"$f":"-Inputs!AJ1775","v":0},{"$f":"-Inputs!AK1775","v":0},{"$f":"-Inputs!AL1775","v":0},{"$f":"-Inputs!AM1775","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1776","v":0},{"$f":"-Inputs!X1776","v":0},{"$f":"-Inputs!Y1776","v":0},{"$f":"-Inputs!Z1776","v":0},{"$f":"-Inputs!AA1776","v":0},{"$f":"-Inputs!AB1776","v":0},{"$f":"-Inputs!AC1776","v":0},{"$f":"-Inputs!AD1776","v":0},{"$f":"-Inputs!AE1776","v":0},{"$f":"-Inputs!AF1776","v":0},{"$f":"-Inputs!AG1776","v":0},{"$f":"PrincipledApproach!AH1449","v":0},{"$f":"-Inputs!AI1776","v":0},{"$f":"-Inputs!AJ1776","v":0},{"$f":"-Inputs!AK1776","v":0},{"$f":"-Inputs!AL1776","v":0},{"$f":"-Inputs!AM1776","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1777","v":0},{"$f":"-Inputs!X1777","v":0},{"$f":"-Inputs!Y1777","v":0},{"$f":"-Inputs!Z1777","v":0},{"$f":"-Inputs!AA1777","v":0},{"$f":"-Inputs!AB1777","v":0},{"$f":"-Inputs!AC1777","v":0},{"$f":"-Inputs!AD1777","v":0},{"$f":"-Inputs!AE1777","v":0},{"$f":"-Inputs!AF1777","v":0},{"$f":"-Inputs!AG1777","v":0},{"$f":"PrincipledApproach!AH1450","v":0},{"$f":"-Inputs!AI1777","v":0},{"$f":"-Inputs!AJ1777","v":0},{"$f":"-Inputs!AK1777","v":0},{"$f":"-Inputs!AL1777","v":0},{"$f":"-Inputs!AM1777","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1778","v":0},{"$f":"-Inputs!X1778","v":0},{"$f":"-Inputs!Y1778","v":0},{"$f":"-Inputs!Z1778","v":0},{"$f":"-Inputs!AA1778","v":0},{"$f":"-Inputs!AB1778","v":0},{"$f":"-Inputs!AC1778","v":0},{"$f":"-Inputs!AD1778","v":0},{"$f":"-Inputs!AE1778","v":0},{"$f":"-Inputs!AF1778","v":0},{"$f":"-Inputs!AG1778","v":0},{"$f":"PrincipledApproach!AH1451","v":0},{"$f":"-Inputs!AI1778","v":0},{"$f":"-Inputs!AJ1778","v":0},{"$f":"-Inputs!AK1778","v":0},{"$f":"-Inputs!AL1778","v":0},{"$f":"-Inputs!AM1778","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1779","v":0},{"$f":"-Inputs!X1779","v":0},{"$f":"-Inputs!Y1779","v":0},{"$f":"-Inputs!Z1779","v":0},{"$f":"-Inputs!AA1779","v":0},{"$f":"-Inputs!AB1779","v":0},{"$f":"-Inputs!AC1779","v":0},{"$f":"-Inputs!AD1779","v":0},{"$f":"-Inputs!AE1779","v":0},{"$f":"-Inputs!AF1779","v":0},{"$f":"-Inputs!AG1779","v":0},{"$f":"PrincipledApproach!AH1452","v":0},{"$f":"-Inputs!AI1779","v":0},{"$f":"-Inputs!AJ1779","v":0},{"$f":"-Inputs!AK1779","v":0},{"$f":"-Inputs!AL1779","v":0},{"$f":"-Inputs!AM1779","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1780","v":0},{"$f":"-Inputs!X1780","v":0},{"$f":"-Inputs!Y1780","v":0},{"$f":"-Inputs!Z1780","v":0},{"$f":"-Inputs!AA1780","v":0},{"$f":"-Inputs!AB1780","v":0},{"$f":"-Inputs!AC1780","v":0},{"$f":"-Inputs!AD1780","v":0},{"$f":"-Inputs!AE1780","v":0},{"$f":"-Inputs!AF1780","v":0},{"$f":"-Inputs!AG1780","v":0},{"$f":"PrincipledApproach!AH1453","v":0},{"$f":"-Inputs!AI1780","v":0},{"$f":"-Inputs!AJ1780","v":0},{"$f":"-Inputs!AK1780","v":0},{"$f":"-Inputs!AL1780","v":0},{"$f":"-Inputs!AM1780","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1781","v":0},{"$f":"-Inputs!X1781","v":0},{"$f":"-Inputs!Y1781","v":0},{"$f":"-Inputs!Z1781","v":0},{"$f":"-Inputs!AA1781","v":0},{"$f":"-Inputs!AB1781","v":0},{"$f":"-Inputs!AC1781","v":0},{"$f":"-Inputs!AD1781","v":0},{"$f":"-Inputs!AE1781","v":0},{"$f":"-Inputs!AF1781","v":0},{"$f":"-Inputs!AG1781","v":0},{"$f":"PrincipledApproach!AH1454","v":0},{"$f":"-Inputs!AI1781","v":0},{"$f":"-Inputs!AJ1781","v":0},{"$f":"-Inputs!AK1781","v":0},{"$f":"-Inputs!AL1781","v":0},{"$f":"-Inputs!AM1781","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1782","v":0},{"$f":"-Inputs!X1782","v":0},{"$f":"-Inputs!Y1782","v":0},{"$f":"-Inputs!Z1782","v":0},{"$f":"-Inputs!AA1782","v":0},{"$f":"-Inputs!AB1782","v":0},{"$f":"-Inputs!AC1782","v":0},{"$f":"-Inputs!AD1782","v":0},{"$f":"-Inputs!AE1782","v":0},{"$f":"-Inputs!AF1782","v":0},{"$f":"-Inputs!AG1782","v":0},{"$f":"PrincipledApproach!AH1455","v":0},{"$f":"-Inputs!AI1782","v":0},{"$f":"-Inputs!AJ1782","v":0},{"$f":"-Inputs!AK1782","v":0},{"$f":"-Inputs!AL1782","v":0},{"$f":"-Inputs!AM1782","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1454)","v":0},0,0,0,0,0,{"$f":"SUM(AC1446:AC1454)","v":0},0,0,0,0,{"$f":"SUM(AH1446:AH1455)","v":0},{"$f":"SUM(AI1446:AI1454)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1180","v":-8.562904948665806E-2},{"$f":"-Inputs!X1180","v":-8.5629049486658074E-2},{"$f":"-Inputs!Y1180","v":-8.940902720046677E-2},{"$f":"-Inputs!Z1180","v":-8.940902720046677E-2},{"$f":"-Inputs!AA1180","v":-8.940902720046677E-2},{"$f":"-Inputs!AB1180","v":-8.940902720046677E-2},{"$f":"-Inputs!AC1180","v":-8.940902720046677E-2},{"$f":"-Inputs!AD1180","v":-6.9487351678506878E-2},{"$f":"-Inputs!AE1180","v":-6.9487351678506878E-2},{"$f":"-Inputs!AF1180","v":-6.9487351678506892E-2},{"$f":"-Inputs!AG1180","v":-6.9487351678506892E-2},{"$f":"PrincipledApproach!AH1458","v":-6.9487351678506892E-2},{"$f":"PrincipledApproach!AI1458-UnderDepreciated!AI1458","v":-6.948735167850692E-2},{"$f":"PrincipledApproach!AJ1458-UnderDepreciated!AJ1458","v":-6.948735167850692E-2},{"$f":"PrincipledApproach!AK1458-UnderDepreciated!AK1458","v":-6.948735167850692E-2},{"$f":"PrincipledApproach!AL1458-UnderDepreciated!AL1458","v":-6.9487351678506934E-2},{"$f":"PrincipledApproach!AM1458-UnderDepreciated!AM1458","v":-6.9487351678506934E-2}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1181","v":-9.8674341502314994E-2},{"$f":"-Inputs!X1181","v":-9.8674341502314994E-2},{"$f":"-Inputs!Y1181","v":-0.25721092732503181},{"$f":"-Inputs!Z1181","v":-0.25721092732503181},{"$f":"-Inputs!AA1181","v":-0.25721092732503187},{"$f":"-Inputs!AB1181","v":-0.25721092732503181},{"$f":"-Inputs!AC1181","v":-0.25721092732503187},{"$f":"-Inputs!AD1181","v":-0.21367138864594384},{"$f":"-Inputs!AE1181","v":-0.21367138864594384},{"$f":"-Inputs!AF1181","v":-0.21367138864594384},{"$f":"-Inputs!AG1181","v":-0.21367138864594387},{"$f":"PrincipledApproach!AH1459","v":-0.21367138864594387},{"$f":"PrincipledApproach!AI1459-UnderDepreciated!AI1459","v":-0.21367138864594401},{"$f":"PrincipledApproach!AJ1459-UnderDepreciated!AJ1459","v":-0.21367138864594401},{"$f":"PrincipledApproach!AK1459-UnderDepreciated!AK1459","v":-0.21367138864594401},{"$f":"PrincipledApproach!AL1459-UnderDepreciated!AL1459","v":-0.21367138864594401},{"$f":"PrincipledApproach!AM1459-UnderDepreciated!AM1459","v":-0.21367138864594401}]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1182","v":-7.66024493241656E-2},{"$f":"-Inputs!X1182","v":-7.6602449324165586E-2},{"$f":"-Inputs!Y1182","v":-2.330057274748187E-2},{"$f":"-Inputs!Z1182","v":-2.3300572747481867E-2},{"$f":"-Inputs!AA1182","v":-2.3300572747481867E-2},{"$f":"-Inputs!AB1182","v":-2.3300572747481867E-2},{"$f":"-Inputs!AC1182","v":-2.3300572747481863E-2},{"$f":"-Inputs!AD1182","v":-8.7581226496782696E-3},{"$f":"-Inputs!AE1182","v":-8.7581226496782696E-3},{"$f":"-Inputs!AF1182","v":-8.7581226496782696E-3},{"$f":"-Inputs!AG1182","v":-8.7581226496782714E-3},{"$f":"PrincipledApproach!AH1460","v":-8.7581226496782714E-3},{"$f":"PrincipledApproach!AI1460-UnderDepreciated!AI1460","v":-8.7581226496782662E-3},{"$f":"PrincipledApproach!AJ1460-UnderDepreciated!AJ1460","v":-8.7581226496782662E-3},{"$f":"PrincipledApproach!AK1460-UnderDepreciated!AK1460","v":-8.7581226496782662E-3},{"$f":"PrincipledApproach!AL1460-UnderDepreciated!AL1460","v":-8.7581226496782662E-3},{"$f":"PrincipledApproach!AM1460-UnderDepreciated!AM1460","v":-8.7581226496782662E-3}]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1183","v":-8.0709303934769341E-2},{"$f":"-Inputs!X1183","v":-8.0709303934769341E-2},{"$f":"-Inputs!Y1183","v":-0.38881383974735112},{"$f":"-Inputs!Z1183","v":-0.38881383974735112},{"$f":"-Inputs!AA1183","v":-0.38881383974735112},{"$f":"-Inputs!AB1183","v":-0.38881383974735112},{"$f":"-Inputs!AC1183","v":-0.38881383974735112},{"$f":"-Inputs!AD1183","v":-0.69272404762227391},{"$f":"-Inputs!AE1183","v":-0.6927240476222738},{"$f":"-Inputs!AF1183","v":-0.6927240476222738},{"$f":"-Inputs!AG1183","v":0},{"$f":"PrincipledApproach!AH1461","v":0},{"$f":"PrincipledApproach!AI1461-UnderDepreciated!AI1461","v":-3.5289245745728803},{"$f":"PrincipledApproach!AJ1461-UnderDepreciated!AJ1461","v":0},{"$f":"PrincipledApproach!AK1461-UnderDepreciated!AK1461","v":0},{"$f":"PrincipledApproach!AL1461-UnderDepreciated!AL1461","v":0},{"$f":"PrincipledApproach!AM1461-UnderDepreciated!AM1461","v":0}]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1184","v":0},{"$f":"-Inputs!X1184","v":0},{"$f":"-Inputs!Y1184","v":0},{"$f":"-Inputs!Z1184","v":0},{"$f":"-Inputs!AA1184","v":0},{"$f":"-Inputs!AB1184","v":0},{"$f":"-Inputs!AC1184","v":0},{"$f":"-Inputs!AD1184","v":-1.4971858291022573},{"$f":"-Inputs!AE1184","v":0},{"$f":"-Inputs!AF1184","v":0},{"$f":"-Inputs!AG1184","v":0},{"$f":"PrincipledApproach!AH1462","v":0},{"$f":"PrincipledApproach!AI1462-UnderDepreciated!AI1462","v":0},{"$f":"PrincipledApproach!AJ1462-UnderDepreciated!AJ1462","v":0},{"$f":"PrincipledApproach!AK1462-UnderDepreciated!AK1462","v":0},{"$f":"PrincipledApproach!AL1462-UnderDepreciated!AL1462","v":0},{"$f":"PrincipledApproach!AM1462-UnderDepreciated!AM1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1185","v":0},{"$f":"-Inputs!X1185","v":0},{"$f":"-Inputs!Y1185","v":0},{"$f":"-Inputs!Z1185","v":0},{"$f":"-Inputs!AA1185","v":0},{"$f":"-Inputs!AB1185","v":0},{"$f":"-Inputs!AC1185","v":0},{"$f":"-Inputs!AD1185","v":-0.19310357591728661},{"$f":"-Inputs!AE1185","v":-0.19310357591728661},{"$f":"-Inputs!AF1185","v":-0.19310357591728664},{"$f":"-Inputs!AG1185","v":-0.19310357591728669},{"$f":"PrincipledApproach!AH1463","v":-0.19310357591728669},{"$f":"PrincipledApproach!AI1463-UnderDepreciated!AI1463","v":-0.19310357591728661},{"$f":"PrincipledApproach!AJ1463-UnderDepreciated!AJ1463","v":-0.19310357591728666},{"$f":"PrincipledApproach!AK1463-UnderDepreciated!AK1463","v":-0.19310357591728666},{"$f":"PrincipledApproach!AL1463-UnderDepreciated!AL1463","v":0},{"$f":"PrincipledApproach!AM1463-UnderDepreciated!AM1463","v":0}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1186","v":0},{"$f":"-Inputs!X1186","v":0},{"$f":"-Inputs!Y1186","v":0},{"$f":"-Inputs!Z1186","v":0},{"$f":"-Inputs!AA1186","v":0},{"$f":"-Inputs!AB1186","v":0},{"$f":"-Inputs!AC1186","v":0},{"$f":"-Inputs!AD1186","v":-0.46554564870743376},{"$f":"-Inputs!AE1186","v":-0.46554564870743337},{"$f":"-Inputs!AF1186","v":-0.46554564870743337},{"$f":"-Inputs!AG1186","v":0},{"$f":"PrincipledApproach!AH1464","v":0},{"$f":"PrincipledApproach!AI1464-UnderDepreciated!AI1464","v":-2.3792313809181231},{"$f":"PrincipledApproach!AJ1464-UnderDepreciated!AJ1464","v":0},{"$f":"PrincipledApproach!AK1464-UnderDepreciated!AK1464","v":0},{"$f":"PrincipledApproach!AL1464-UnderDepreciated!AL1464","v":0},{"$f":"PrincipledApproach!AM1464-UnderDepreciated!AM1464","v":0}]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1187","v":-1.0655827085892754E-2},{"$f":"-Inputs!X1187","v":-1.0655827085892754E-2},{"$f":"-Inputs!Y1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!Z1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!AA1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!AB1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!AC1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!AD1187","v":-2.7457731777526372E-2},{"$f":"-Inputs!AE1187","v":-2.7457731777526376E-2},{"$f":"-Inputs!AF1187","v":-2.7457731777526376E-2},{"$f":"-Inputs!AG1187","v":-2.7457731777526376E-2},{"$f":"PrincipledApproach!AH1465","v":-2.7457731777526376E-2},{"$f":"-IF(AI1429<0,AI1429,IF(AI1417=0,0,MIN((AI1429/AI1417)*(AI1429>0),AI1429)))","v":-2.7457731777526348E-2},-2.7457731777526345E-2,-2.7457731777526348E-2,-2.7457731777526348E-2,-2.7457731777526348E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1188","v":0},{"$f":"-Inputs!X1188","v":0},{"$f":"-Inputs!Y1188","v":0},{"$f":"-Inputs!Z1188","v":0},{"$f":"-Inputs!AA1188","v":0},{"$f":"-Inputs!AB1188","v":0},{"$f":"-Inputs!AC1188","v":0},{"$f":"-Inputs!AD1188","v":0},{"$f":"-Inputs!AE1188","v":0},{"$f":"-Inputs!AF1188","v":0},{"$f":"-Inputs!AG1188","v":0},{"$f":"PrincipledApproach!AH1466","v":0},{"$f":"-IF(AI1430<0,AI1430,IF(AI1418=0,0,MIN((AI1430/AI1418)*(AI1430>0),AI1430)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1189","v":0},{"$f":"-Inputs!X1189","v":0},{"$f":"-Inputs!Y1189","v":0},{"$f":"-Inputs!Z1189","v":0},{"$f":"-Inputs!AA1189","v":0},{"$f":"-Inputs!AB1189","v":0},{"$f":"-Inputs!AC1189","v":0},{"$f":"-Inputs!AD1189","v":0},{"$f":"-Inputs!AE1189","v":0},{"$f":"-Inputs!AF1189","v":0},{"$f":"-Inputs!AG1189","v":0},{"$f":"PrincipledApproach!AH1467","v":0},{"$f":"-IF(AI1431<0,AI1431,IF(AI1419=0,0,MIN((AI1431/AI1419)*(AI1431>0),AI1431)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-0.35227097133380075},{"$f":"SUM(X1458:X1467)","v":-0.35227097133380075},-0.8100683873000547,-0.8100683873000547,-0.81006838730005482,-0.8100683873000547,{"$f":"SUM(AC1458:AC1467)","v":-0.81006838730005482},-3.1679336961009068,-1.6707478669986493,-1.6707478669986493,-0.51247817066894219,{"$f":"SUM(AH1458:AH1467)","v":-0.51247817066894219},{"$f":"SUM(AI1458:AI1467)","v":-6.4206341261599453},-0.51247817066894219,-0.51247817066894219,-0.31937459475165558,-0.31937459475165558]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":6.2510719486050563},6.165442899118398,6.0798138496317398,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":5.9904048224312731},5.9009957952308065,5.8115867680303399,5.7221777408298733,{"$f":"AC1422+AC1434+AC1446+AC1458","v":5.6327687136294067},5.5632813619508994,5.4937940102723921,5.4243066585938848,5.3548193069153776,{"$f":"PrincipledApproach!AH1470","v":2.5710320121047561},{"$f":"AI1422+AI1434+AI1446+AI1458","v":2.5015446604262492},2.4320573087477424,2.3625699570692356,2.2930826053907287,2.2235952537122219]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1423+V1435+V1447+V1459","v":7.3992546481055204},7.3005803066032051,7.2019059651008899,6.9446950377758583,6.6874841104508267,6.4302731831257951,6.1730622558007635,{"$f":"AC1423+AC1435+AC1447+AC1459","v":5.9158513284757319},5.7021799398297883,5.4885085511838447,5.2748371625379011,5.0611657738919575,{"$f":"PrincipledApproach!AH1471","v":3.8460849956269922},{"$f":"AI1423+AI1435+AI1447+AI1459","v":3.6324136069810482},3.4187422183351042,3.2050708296891601,2.9913994410432161,2.7777280523972721]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1424+V1436+V1448+V1460","v":1.2716323905274607},1.1950299412032952,{"$f":"X1424+X1436+X1448+X1460","v":1.1184274918791297},1.0951269191316479,1.0718263463841662,1.0485257736366844,1.0252252008892027,{"$f":"AC1424+AC1436+AC1448+AC1460","v":1.0019246281417209},0.99316650549204266,0.98440838284236443,0.97565026019268619,0.96689213754300796,{"$f":"PrincipledApproach!AH1472","v":0.15764620769420878},{"$f":"AI1424+AI1436+AI1448+AI1460","v":0.14888808504453052},0.14012996239485226,0.131371839745174,0.12261371709549573,0.11385559444581747]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1425+V1437+V1449+V1461","v":11.048206120795376},10.967496816860606,{"$f":"X1425+X1437+X1449+X1461","v":10.886787512925837},10.497973673178485,10.109159833431134,9.7203459936837824,9.3315321539364309,{"$f":"AC1425+AC1437+AC1449+AC1461","v":8.9427183141890794},8.2499942665668051,7.5572702189445309,6.8645461713222566,6.8645461713222566,{"$f":"PrincipledApproach!AH1473","v":3.5289245745728803},{"$f":"AI1425+AI1437+AI1449+AI1461","v":0},0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1426+V1438+V1450+V1462","v":0},0,0,0,{"$f":"Z1426+Z1438+Z1450+Z1462","v":0},0,0,{"$f":"AC1426+AC1438+AC1450+AC1462","v":0},-1.4971858291022573,-1.4971858291022573,-1.4971858291022573,-1.4971858291022573,{"$f":"PrincipledApproach!AH1474","v":0},{"$f":"AI1426+AI1438+AI1450+AI1462","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1427+V1439+V1451+V1463","v":0},0,0,0,{"$f":"Z1427+Z1439+Z1451+Z1463","v":0},0,0,{"$f":"AC1427+AC1439+AC1451+AC1463","v":0},-0.19310357591728661,-0.38620715183457321,-0.57931072775185988,-0.77241430366914654,{"$f":"PrincipledApproach!AH1475","v":1.6132467009705267},{"$f":"AI1427+AI1439+AI1451+AI1463","v":1.4201431250532401},1.2270395491359536,1.033935973218667,1.033935973218667,1.033935973218667]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1428+V1440+V1452+V1464","v":0},0,0,0,{"$f":"Z1428+Z1440+Z1452+Z1464","v":0},0,0,{"$f":"AC1428+AC1440+AC1452+AC1464","v":0},-0.46554564870743376,-0.93109129741486707,-1.3966369461223005,-1.3966369461223005,{"$f":"PrincipledApproach!AH1476","v":2.3792313809181231},{"$f":"AI1428+AI1440+AI1452+AI1464","v":0},0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4586642220040349,1.4480083949181421,1.4373525678322494,1.3860185475525262,1.334684527272803,1.2833505069930797,1.2320164867133565,{"$f":"AC1429+AC1441+AC1453+AC1465","v":1.1806824664336333},1.1532247346561069,1.1257670028785804,1.098309271101054,1.0708515393235276,{"$f":"PrincipledApproach!AH1477","v":1.0433938075460012},{"$f":"AI1429+AI1441+AI1453+AI1465","v":1.0159360757684748},0.98847834399094847,0.96102061221342217,0.93356288043589586,0.90610514865836955]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"AC1430+AC1442+AC1454+AC1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"PrincipledApproach!AH1478","v":0.25133039877673641},{"$f":"AI1430+AI1442+AI1454+AI1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1431+V1443+V1455+V1467","v":0},0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,{"$f":"AC1431+AC1443+AC1455+AC1467","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1479","v":0},{"$f":"AI1431+AI1443+AI1455+AI1467","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":27.680159728814186},{"$f":"SUM(W1470:W1479)","v":27.32788875748038},26.975617786146582,26.16554939884653,{"$f":"SUM(Z1470:Z1479)","v":25.355481011546473},{"$f":"SUM(AA1470:AA1479)","v":24.545412624246421},{"$f":"SUM(AB1470:AB1479)","v":23.735344236946361},22.925275849646308,19.757342153545402,18.086594286546752,16.415846419548107,15.903368248879158,{"$f":"SUM(AH1470:AH1479)","v":15.390890078210226},{"$f":"SUM(AI1470:AI1479)","v":8.9702559520502803},8.4577777813813384,7.9452996107123957,7.6259250159607399,7.3065504212090842]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1496","v":38},{"$f":"MAX(0,AH1496-1)","v":37},{"$f":"MAX(0,AI1496-1)","v":36},{"$f":"MAX(0,AJ1496-1)","v":35},{"$f":"MAX(0,AK1496-1)","v":34},{"$f":"MAX(0,AL1496-1)","v":33}]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1497","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1498","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1499","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1500","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1501","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1502","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1503","v":40},39,38,37,36,35]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1504","v":0}]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1505","v":38},{"$f":"MAX(0,AH1505-1)","v":37},{"$f":"MAX(0,AI1505-1)","v":36},{"$f":"MAX(0,AJ1505-1)","v":35},{"$f":"MAX(0,AK1505-1)","v":34},{"$f":"MAX(0,AL1505-1)","v":33}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},{"$f":"W1556","v":0.76359838590042795},{"$f":"X1556","v":0.75298491767283982},0.74207209277903052,0.73115926788522123,0.72024644299141194,{"$f":"AB1556","v":0.70933361809760265},{"$f":"AC1556","v":0.69842079320379336},{"$f":"AD1556","v":0.68827275120701281},{"$f":"AE1556","v":0.67812470921023227},{"$f":"AF1556","v":0.66797666721345172},{"$f":"PrincipledApproach!AH1508","v":0.38562559587765882},{"$f":"AH1556","v":0.37547755388087833},{"$f":"AI1556","v":0.36532951188409785},{"$f":"AJ1556","v":0.35518146988731736},{"$f":"AK1556","v":0.34503342789053687},{"$f":"AL1556","v":0.33488538589375638}]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0056795172037019,{"$f":"X1557","v":3.8714208615143924},3.7379235904276893,3.6044263193409862,3.4709290482542832,3.3374317771675801,3.203934506080877,3.1302276548262848,3.0565208035716926,2.9828139523171004,{"$f":"PrincipledApproach!AH1509","v":1.4741370250918417},1.4004301738372495,1.3267233225826573,1.2530164713280654,1.1793096200734734,1.1056027688188812]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5702102210834792,{"$f":"X1558","v":1.4936077717593137},1.4631259804989196,1.4326441892385255,1.4021623979781315,1.3716806067177374,1.3411988154573433,1.3183736902601693,1.2955485650629952,1.2727234398658211,{"$f":"PrincipledApproach!AH1510","v":0.45650250394347902},0.43367737874630508,0.41085225354913113,0.38802712835195718,0.36520200315478324,0.34237687795760929]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.7806117759871363,{"$f":"X1559","v":9.5644691413926459},9.2346598606549684,8.9048505799172908,8.5750412991796132,8.2452320184419357,7.9154227377042581,7.4248860741996285,6.934349410694999,6.4438127471903694,{"$f":"PrincipledApproach!AH1511","v":2.0077533368133382},2.0077533368133382,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1560","v":0},{"$f":"Y1560","v":0},{"$f":"Z1560","v":0},{"$f":"AA1560","v":0},0,0,-0.93363401053267137,-0.93363401053267137,-0.93363401053267137,{"$f":"PrincipledApproach!AH1512","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-8.2653512751737365E-2,-0.16530702550347473,-0.24796053825521208,{"$f":"PrincipledApproach!AH1513","v":0.69859875493497658},0.61594524218323921,0.53329172943150194,0.45063821667976461,0.36798470392802729,0.28533119117629002]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-0.55023352091022582,-1.1004670418204514,-1.6507005627306772,{"$f":"PrincipledApproach!AH1514","v":2.2823107627917514},2.2823107627917514,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1243231028424209E-2,{"$f":"X1563","v":1.0994765837135819E-2},{"$f":"Y1563","v":1.061563598068286E-2},{"$f":"Z1563","v":1.02365061242299E-2},{"$f":"AA1563","v":9.8573762677769405E-3},9.478246411323981E-3,9.0991165548710215E-3,8.8923184513512252E-3,8.685520347831429E-3,8.4787222443116327E-3,{"$f":"PrincipledApproach!AH1515","v":8.2719241407918365E-3},8.0651260372720402E-3,7.8583279337522439E-3,7.6515298302324477E-3,7.4447317267126514E-3,7.2379336231928552E-3]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8337249962628106E-4,{"$f":"X1564","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"PrincipledApproach!AH1516","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X1565","v":0},{"$f":"Y1565","v":0},{"$f":"Z1565","v":0},{"$f":"AA1565","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1517","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":16.132126503702793},{"$f":"SUM(Y1508:Y1517)","v":15.694260830675955},{"$f":"SUM(Z1508:Z1517)","v":15.189180532840917},{"$f":"SUM(AA1508:AA1517)","v":14.684100235005879},{"$f":"SUM(AB1508:AB1517)","v":14.179019937170843},{"$f":"SUM(AC1508:AC1517)","v":13.673939639335806},13.16885934150077,11.004914817249439,9.7746043035307792,8.5442937898121194,{"$f":"SUM(AH1508:AH1517)","v":7.313983276093464},{"$f":"SUM(AI1508:AI1517)","v":7.1244429467896602},2.6448385178807672,2.4552981885769634,2.26575785927316,2.0762175299693562]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$229","v":0.76359838590042795}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$230","v":4.0056795172037019}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$231","v":1.5702102210834792}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$232","v":9.7806117759871363}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$233","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$234","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$235","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$236","v":1.1243231028424209E-2}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$237","v":7.8337249962628106E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$238","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":16.132126503702793}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1785","v":0},{"$f":"-Inputs!Y1785","v":0},{"$f":"-Inputs!Z1785","v":0},{"$f":"-Inputs!AA1785","v":0},{"$f":"-Inputs!AB1785","v":0},{"$f":"-Inputs!AC1785","v":0},{"$f":"-Inputs!AD1785","v":0},{"$f":"-Inputs!AE1785","v":0},{"$f":"-Inputs!AF1785","v":0},{"$f":"-Inputs!AG1785","v":0},{"$f":"PrincipledApproach!AH1532","v":0},{"$f":"-Inputs!AI1785","v":0},{"$f":"-Inputs!AJ1785","v":0},{"$f":"-Inputs!AK1785","v":0},{"$f":"-Inputs!AL1785","v":0},{"$f":"-Inputs!AM1785","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1786","v":0},{"$f":"-Inputs!Y1786","v":0},{"$f":"-Inputs!Z1786","v":0},{"$f":"-Inputs!AA1786","v":0},{"$f":"-Inputs!AB1786","v":0},{"$f":"-Inputs!AC1786","v":0},{"$f":"-Inputs!AD1786","v":0},{"$f":"-Inputs!AE1786","v":0},{"$f":"-Inputs!AF1786","v":0},{"$f":"-Inputs!AG1786","v":0},{"$f":"PrincipledApproach!AH1533","v":0},{"$f":"-Inputs!AI1786","v":0},{"$f":"-Inputs!AJ1786","v":0},{"$f":"-Inputs!AK1786","v":0},{"$f":"-Inputs!AL1786","v":0},{"$f":"-Inputs!AM1786","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1787","v":0},{"$f":"-Inputs!Y1787","v":0},{"$f":"-Inputs!Z1787","v":0},{"$f":"-Inputs!AA1787","v":0},{"$f":"-Inputs!AB1787","v":0},{"$f":"-Inputs!AC1787","v":0},{"$f":"-Inputs!AD1787","v":0},{"$f":"-Inputs!AE1787","v":0},{"$f":"-Inputs!AF1787","v":0},{"$f":"-Inputs!AG1787","v":0},{"$f":"PrincipledApproach!AH1534","v":0},{"$f":"-Inputs!AI1787","v":0},{"$f":"-Inputs!AJ1787","v":0},{"$f":"-Inputs!AK1787","v":0},{"$f":"-Inputs!AL1787","v":0},{"$f":"-Inputs!AM1787","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1788","v":0},{"$f":"-Inputs!Y1788","v":0},{"$f":"-Inputs!Z1788","v":0},{"$f":"-Inputs!AA1788","v":0},{"$f":"-Inputs!AB1788","v":0},{"$f":"-Inputs!AC1788","v":0},{"$f":"-Inputs!AD1788","v":0},{"$f":"-Inputs!AE1788","v":0},{"$f":"-Inputs!AF1788","v":0},{"$f":"-Inputs!AG1788","v":0},{"$f":"PrincipledApproach!AH1535","v":0},{"$f":"-Inputs!AI1788","v":0},{"$f":"-Inputs!AJ1788","v":0},{"$f":"-Inputs!AK1788","v":0},{"$f":"-Inputs!AL1788","v":0},{"$f":"-Inputs!AM1788","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1789","v":0},{"$f":"-Inputs!Y1789","v":0},{"$f":"-Inputs!Z1789","v":0},{"$f":"-Inputs!AA1789","v":0},{"$f":"-Inputs!AB1789","v":0},{"$f":"-Inputs!AC1789","v":0},{"$f":"-Inputs!AD1789","v":0},{"$f":"-Inputs!AE1789","v":0},{"$f":"-Inputs!AF1789","v":0},{"$f":"-Inputs!AG1789","v":0},{"$f":"PrincipledApproach!AH1536","v":0},{"$f":"-Inputs!AI1789","v":0},{"$f":"-Inputs!AJ1789","v":0},{"$f":"-Inputs!AK1789","v":0},{"$f":"-Inputs!AL1789","v":0},{"$f":"-Inputs!AM1789","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1790","v":0},{"$f":"-Inputs!Y1790","v":0},{"$f":"-Inputs!Z1790","v":0},{"$f":"-Inputs!AA1790","v":0},{"$f":"-Inputs!AB1790","v":0},{"$f":"-Inputs!AC1790","v":0},{"$f":"-Inputs!AD1790","v":0},{"$f":"-Inputs!AE1790","v":0},{"$f":"-Inputs!AF1790","v":0},{"$f":"-Inputs!AG1790","v":0},{"$f":"PrincipledApproach!AH1537","v":0},{"$f":"-Inputs!AI1790","v":0},{"$f":"-Inputs!AJ1790","v":0},{"$f":"-Inputs!AK1790","v":0},{"$f":"-Inputs!AL1790","v":0},{"$f":"-Inputs!AM1790","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1791","v":0},{"$f":"-Inputs!Y1791","v":0},{"$f":"-Inputs!Z1791","v":0},{"$f":"-Inputs!AA1791","v":0},{"$f":"-Inputs!AB1791","v":0},{"$f":"-Inputs!AC1791","v":0},{"$f":"-Inputs!AD1791","v":0},{"$f":"-Inputs!AE1791","v":0},{"$f":"-Inputs!AF1791","v":0},{"$f":"-Inputs!AG1791","v":0},{"$f":"PrincipledApproach!AH1538","v":0},{"$f":"-Inputs!AI1791","v":0},{"$f":"-Inputs!AJ1791","v":0},{"$f":"-Inputs!AK1791","v":0},{"$f":"-Inputs!AL1791","v":0},{"$f":"-Inputs!AM1791","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1792","v":0},{"$f":"-Inputs!Y1792","v":0},{"$f":"-Inputs!Z1792","v":0},{"$f":"-Inputs!AA1792","v":0},{"$f":"-Inputs!AB1792","v":0},{"$f":"-Inputs!AC1792","v":0},{"$f":"-Inputs!AD1792","v":0},{"$f":"-Inputs!AE1792","v":0},{"$f":"-Inputs!AF1792","v":0},{"$f":"-Inputs!AG1792","v":0},{"$f":"PrincipledApproach!AH1539","v":0},{"$f":"-Inputs!AI1792","v":0},{"$f":"-Inputs!AJ1792","v":0},{"$f":"-Inputs!AK1792","v":0},{"$f":"-Inputs!AL1792","v":0},{"$f":"-Inputs!AM1792","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1793","v":0},{"$f":"-Inputs!Y1793","v":0},{"$f":"-Inputs!Z1793","v":0},{"$f":"-Inputs!AA1793","v":0},{"$f":"-Inputs!AB1793","v":0},{"$f":"-Inputs!AC1793","v":0},{"$f":"-Inputs!AD1793","v":0},{"$f":"-Inputs!AE1793","v":0},{"$f":"-Inputs!AF1793","v":0},{"$f":"-Inputs!AG1793","v":0},{"$f":"PrincipledApproach!AH1540","v":0},{"$f":"-Inputs!AI1793","v":0},{"$f":"-Inputs!AJ1793","v":0},{"$f":"-Inputs!AK1793","v":0},{"$f":"-Inputs!AL1793","v":0},{"$f":"-Inputs!AM1793","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1794","v":0},{"$f":"-Inputs!Y1794","v":0},{"$f":"-Inputs!Z1794","v":0},{"$f":"-Inputs!AA1794","v":0},{"$f":"-Inputs!AB1794","v":0},{"$f":"-Inputs!AC1794","v":0},{"$f":"-Inputs!AD1794","v":0},{"$f":"-Inputs!AE1794","v":0},{"$f":"-Inputs!AF1794","v":0},{"$f":"-Inputs!AG1794","v":0},{"$f":"PrincipledApproach!AH1541","v":0},{"$f":"-Inputs!AI1794","v":0},{"$f":"-Inputs!AJ1794","v":0},{"$f":"-Inputs!AK1794","v":0},{"$f":"-Inputs!AL1794","v":0},{"$f":"-Inputs!AM1794","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,{"$f":"SUM(AC1532:AC1541)","v":0},0,0,0,0,{"$f":"SUM(AH1532:AH1541)","v":0},{"$f":"SUM(AI1532:AI1541)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1192","v":-1.0613468227588184E-2},{"$f":"-Inputs!Y1192","v":-1.0912824893809273E-2},{"$f":"-Inputs!Z1192","v":-1.0912824893809273E-2},{"$f":"-Inputs!AA1192","v":-1.0912824893809273E-2},{"$f":"-Inputs!AB1192","v":-1.0912824893809276E-2},{"$f":"-Inputs!AC1192","v":-1.0912824893809276E-2},{"$f":"-Inputs!AD1192","v":-1.0148041996780498E-2},{"$f":"-Inputs!AE1192","v":-1.0148041996780498E-2},{"$f":"-Inputs!AF1192","v":-1.0148041996780498E-2},{"$f":"-Inputs!AG1192","v":-1.0148041996780498E-2},{"$f":"PrincipledApproach!AH1544","v":-1.0148041996780498E-2},{"$f":"PrincipledApproach!AI1544-UnderDepreciated!AI1544","v":-1.0148041996780495E-2},{"$f":"PrincipledApproach!AJ1544-UnderDepreciated!AJ1544","v":-1.0148041996780495E-2},{"$f":"PrincipledApproach!AK1544-UnderDepreciated!AK1544","v":-1.0148041996780497E-2},{"$f":"PrincipledApproach!AL1544-UnderDepreciated!AL1544","v":-1.0148041996780497E-2},{"$f":"PrincipledApproach!AM1544-UnderDepreciated!AM1544","v":-1.0148041996780497E-2}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1193","v":-0.13425865568930967},{"$f":"-Inputs!Y1193","v":-0.1334972710867032},{"$f":"-Inputs!Z1193","v":-0.13349727108670317},{"$f":"-Inputs!AA1193","v":-0.13349727108670317},{"$f":"-Inputs!AB1193","v":-0.13349727108670317},{"$f":"-Inputs!AC1193","v":-0.13349727108670315},{"$f":"-Inputs!AD1193","v":-7.3706851254592115E-2},{"$f":"-Inputs!AE1193","v":-7.3706851254592115E-2},{"$f":"-Inputs!AF1193","v":-7.3706851254592101E-2},{"$f":"-Inputs!AG1193","v":-7.3706851254592101E-2},{"$f":"PrincipledApproach!AH1545","v":-7.3706851254592101E-2},{"$f":"PrincipledApproach!AI1545-UnderDepreciated!AI1545","v":-7.3706851254592087E-2},{"$f":"PrincipledApproach!AJ1545-UnderDepreciated!AJ1545","v":-7.3706851254592073E-2},{"$f":"PrincipledApproach!AK1545-UnderDepreciated!AK1545","v":-7.3706851254592087E-2},{"$f":"PrincipledApproach!AL1545-UnderDepreciated!AL1545","v":-7.3706851254592087E-2},{"$f":"PrincipledApproach!AM1545-UnderDepreciated!AM1545","v":-7.3706851254592073E-2}]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1194","v":-7.6602449324165586E-2},{"$f":"-Inputs!Y1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!Z1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!AA1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!AB1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!AC1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!AD1194","v":-2.2825125197173946E-2},{"$f":"-Inputs!AE1194","v":-2.2825125197173946E-2},{"$f":"-Inputs!AF1194","v":-2.2825125197173946E-2},{"$f":"-Inputs!AG1194","v":-2.2825125197173946E-2},{"$f":"PrincipledApproach!AH1546","v":-2.2825125197173946E-2},{"$f":"PrincipledApproach!AI1546-UnderDepreciated!AI1546","v":-2.2825125197173952E-2},{"$f":"PrincipledApproach!AJ1546-UnderDepreciated!AJ1546","v":-2.2825125197173952E-2},{"$f":"PrincipledApproach!AK1546-UnderDepreciated!AK1546","v":-2.2825125197173952E-2},{"$f":"PrincipledApproach!AL1546-UnderDepreciated!AL1546","v":-2.2825125197173952E-2},{"$f":"PrincipledApproach!AM1546-UnderDepreciated!AM1546","v":-2.2825125197173952E-2}]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1195","v":-0.21614263459449004},{"$f":"-Inputs!Y1195","v":-0.32980928073767796},{"$f":"-Inputs!Z1195","v":-0.32980928073767796},{"$f":"-Inputs!AA1195","v":-0.32980928073767796},{"$f":"-Inputs!AB1195","v":-0.32980928073767796},{"$f":"-Inputs!AC1195","v":-0.32980928073767796},{"$f":"-Inputs!AD1195","v":-0.49053666350462916},{"$f":"-Inputs!AE1195","v":-0.49053666350462916},{"$f":"-Inputs!AF1195","v":-0.4905366635046291},{"$f":"-Inputs!AG1195","v":-0.4905366635046291},{"$f":"PrincipledApproach!AH1547","v":0},{"$f":"PrincipledApproach!AI1547-UnderDepreciated!AI1547","v":-2.0077533368133382},{"$f":"PrincipledApproach!AJ1547-UnderDepreciated!AJ1547","v":0},{"$f":"PrincipledApproach!AK1547-UnderDepreciated!AK1547","v":0},{"$f":"PrincipledApproach!AL1547-UnderDepreciated!AL1547","v":0},{"$f":"PrincipledApproach!AM1547-UnderDepreciated!AM1547","v":0}]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1196","v":0},{"$f":"-Inputs!Y1196","v":0},{"$f":"-Inputs!Z1196","v":0},{"$f":"-Inputs!AA1196","v":0},{"$f":"-Inputs!AB1196","v":0},{"$f":"-Inputs!AC1196","v":0},{"$f":"-Inputs!AD1196","v":-0.93363401053267137},{"$f":"-Inputs!AE1196","v":0},{"$f":"-Inputs!AF1196","v":0},{"$f":"-Inputs!AG1196","v":0},{"$f":"PrincipledApproach!AH1548","v":0},{"$f":"PrincipledApproach!AI1548-UnderDepreciated!AI1548","v":0},{"$f":"PrincipledApproach!AJ1548-UnderDepreciated!AJ1548","v":0},{"$f":"PrincipledApproach!AK1548-UnderDepreciated!AK1548","v":0},{"$f":"PrincipledApproach!AL1548-UnderDepreciated!AL1548","v":0},{"$f":"PrincipledApproach!AM1548-UnderDepreciated!AM1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1197","v":0},{"$f":"-Inputs!Y1197","v":0},{"$f":"-Inputs!Z1197","v":0},{"$f":"-Inputs!AA1197","v":0},{"$f":"-Inputs!AB1197","v":0},{"$f":"-Inputs!AC1197","v":0},{"$f":"-Inputs!AD1197","v":-8.2653512751737365E-2},{"$f":"-Inputs!AE1197","v":-8.2653512751737365E-2},{"$f":"-Inputs!AF1197","v":-8.2653512751737365E-2},{"$f":"-Inputs!AG1197","v":-8.2653512751737365E-2},{"$f":"PrincipledApproach!AH1549","v":-8.2653512751737379E-2},{"$f":"PrincipledApproach!AI1549-UnderDepreciated!AI1549","v":-8.265351275173731E-2},{"$f":"PrincipledApproach!AJ1549-UnderDepreciated!AJ1549","v":-8.265351275173731E-2},{"$f":"PrincipledApproach!AK1549-UnderDepreciated!AK1549","v":-8.2653512751737296E-2},{"$f":"PrincipledApproach!AL1549-UnderDepreciated!AL1549","v":-8.2653512751737296E-2},{"$f":"PrincipledApproach!AM1549-UnderDepreciated!AM1549","v":0}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1198","v":0},{"$f":"-Inputs!Y1198","v":0},{"$f":"-Inputs!Z1198","v":0},{"$f":"-Inputs!AA1198","v":0},{"$f":"-Inputs!AB1198","v":0},{"$f":"-Inputs!AC1198","v":0},{"$f":"-Inputs!AD1198","v":-0.55023352091022582},{"$f":"-Inputs!AE1198","v":-0.55023352091022559},{"$f":"-Inputs!AF1198","v":-0.5502335209102257},{"$f":"-Inputs!AG1198","v":-0.5502335209102257},{"$f":"PrincipledApproach!AH1550","v":0},{"$f":"PrincipledApproach!AI1550-UnderDepreciated!AI1550","v":-2.2823107627917514},{"$f":"PrincipledApproach!AJ1550-UnderDepreciated!AJ1550","v":0},{"$f":"PrincipledApproach!AK1550-UnderDepreciated!AK1550","v":0},{"$f":"PrincipledApproach!AL1550-UnderDepreciated!AL1550","v":0},{"$f":"PrincipledApproach!AM1550-UnderDepreciated!AM1550","v":0}]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1199","v":-2.4846519128839031E-4},{"$f":"-Inputs!Y1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!Z1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!AA1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!AB1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!AC1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!AD1199","v":-2.0679810351979585E-4},{"$f":"-Inputs!AE1199","v":-2.0679810351979585E-4},{"$f":"-Inputs!AF1199","v":-2.0679810351979585E-4},{"$f":"-Inputs!AG1199","v":-2.0679810351979585E-4},{"$f":"PrincipledApproach!AH1551","v":-2.0679810351979585E-4},{"$f":"-IF(AI1515<0,AI1515,IF(AI1503=0,0,MIN((AI1515/AI1503)*(AI1515>0),AI1515)))","v":-2.0679810351979591E-4},-2.0679810351979591E-4,-2.0679810351979588E-4,-2.0679810351979588E-4,-2.0679810351979585E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1200","v":0},{"$f":"-Inputs!Y1200","v":0},{"$f":"-Inputs!Z1200","v":0},{"$f":"-Inputs!AA1200","v":0},{"$f":"-Inputs!AB1200","v":0},{"$f":"-Inputs!AC1200","v":0},{"$f":"-Inputs!AD1200","v":0},{"$f":"-Inputs!AE1200","v":0},{"$f":"-Inputs!AF1200","v":0},{"$f":"-Inputs!AG1200","v":0},{"$f":"PrincipledApproach!AH1552","v":0},{"$f":"-IF(AI1516<0,AI1516,IF(AI1504=0,0,MIN((AI1516/AI1504)*(AI1516>0),AI1516)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1201","v":0},{"$f":"-Inputs!Y1201","v":0},{"$f":"-Inputs!Z1201","v":0},{"$f":"-Inputs!AA1201","v":0},{"$f":"-Inputs!AB1201","v":0},{"$f":"-Inputs!AC1201","v":0},{"$f":"-Inputs!AD1201","v":0},{"$f":"-Inputs!AE1201","v":0},{"$f":"-Inputs!AF1201","v":0},{"$f":"-Inputs!AG1201","v":0},{"$f":"PrincipledApproach!AH1553","v":0},{"$f":"-IF(AI1517<0,AI1517,IF(AI1505=0,0,MIN((AI1517/AI1505)*(AI1517>0),AI1517)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.43786567302684187},-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,{"$f":"SUM(AC1544:AC1553)","v":-0.50508029783503749},-2.1639445242513298,-1.2303105137186585,-1.2303105137186587,-1.2303105137186587,{"$f":"SUM(AH1544:AH1553)","v":-0.18954032930380371},{"$f":"SUM(AI1544:AI1553)","v":-4.4796044289088925},-0.18954032930380363,-0.18954032930380363,-0.18954032930380363,-0.10688681655206632]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.76359838590042795},0.75298491767283982,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0.74207209277903052},0.73115926788522123,0.72024644299141194,0.70933361809760265,{"$f":"AC1508+AC1520+AC1532+AC1544","v":0.69842079320379336},0.68827275120701281,0.67812470921023227,0.66797666721345172,0.65782862521667118,{"$f":"PrincipledApproach!AH1556","v":0.37547755388087833},{"$f":"AI1508+AI1520+AI1532+AI1544","v":0.36532951188409785},0.35518146988731736,0.34503342789053687,0.33488538589375638,0.32473734389697589]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509+W1521+W1533+W1545","v":4.0056795172037019},3.8714208615143924,3.7379235904276893,3.6044263193409862,3.4709290482542832,3.3374317771675801,{"$f":"AC1509+AC1521+AC1533+AC1545","v":3.203934506080877},3.1302276548262848,3.0565208035716926,2.9828139523171004,2.9091071010625082,{"$f":"PrincipledApproach!AH1557","v":1.4004301738372495},{"$f":"AI1509+AI1521+AI1533+AI1545","v":1.3267233225826573},1.2530164713280654,1.1793096200734734,1.1056027688188812,1.0318959175642892]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510+W1522+W1534+W1546","v":1.5702102210834792},{"$f":"X1510+X1522+X1534+X1546","v":1.4936077717593137},1.4631259804989196,1.4326441892385255,1.4021623979781315,1.3716806067177374,{"$f":"AC1510+AC1522+AC1534+AC1546","v":1.3411988154573433},1.3183736902601693,1.2955485650629952,1.2727234398658211,1.2498983146686471,{"$f":"PrincipledApproach!AH1558","v":0.43367737874630508},{"$f":"AI1510+AI1522+AI1534+AI1546","v":0.41085225354913113},0.38802712835195718,0.36520200315478324,0.34237687795760929,0.31955175276043535]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1511+W1523+W1535+W1547","v":9.7806117759871363},{"$f":"X1511+X1523+X1535+X1547","v":9.5644691413926459},9.2346598606549684,8.9048505799172908,8.5750412991796132,8.2452320184419357,{"$f":"AC1511+AC1523+AC1535+AC1547","v":7.9154227377042581},7.4248860741996285,6.934349410694999,6.4438127471903694,5.9532760836857399,{"$f":"PrincipledApproach!AH1559","v":2.0077533368133382},{"$f":"AI1511+AI1523+AI1535+AI1547","v":0},0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1512+W1524+W1536+W1548","v":0},0,0,{"$f":"Z1512+Z1524+Z1536+Z1548","v":0},0,0,{"$f":"AC1512+AC1524+AC1536+AC1548","v":0},-0.93363401053267137,-0.93363401053267137,-0.93363401053267137,-0.93363401053267137,{"$f":"PrincipledApproach!AH1560","v":0},{"$f":"AI1512+AI1524+AI1536+AI1548","v":0},0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1513+W1525+W1537+W1549","v":0},0,0,{"$f":"Z1513+Z1525+Z1537+Z1549","v":0},0,0,{"$f":"AC1513+AC1525+AC1537+AC1549","v":0},-8.2653512751737365E-2,-0.16530702550347473,-0.24796053825521208,-0.33061405100694946,{"$f":"PrincipledApproach!AH1561","v":0.61594524218323921},{"$f":"AI1513+AI1525+AI1537+AI1549","v":0.53329172943150194},0.45063821667976461,0.36798470392802729,0.28533119117629002,0.28533119117629002]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514+W1526+W1538+W1550","v":0},0,0,{"$f":"Z1514+Z1526+Z1538+Z1550","v":0},0,0,{"$f":"AC1514+AC1526+AC1538+AC1550","v":0},-0.55023352091022582,-1.1004670418204514,-1.6507005627306772,-2.2009340836409028,{"$f":"PrincipledApproach!AH1562","v":2.2823107627917514},{"$f":"AI1514+AI1526+AI1538+AI1550","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1243231028424209E-2,1.0994765837135819E-2,1.061563598068286E-2,1.02365061242299E-2,9.8573762677769405E-3,9.478246411323981E-3,{"$f":"AC1515+AC1527+AC1539+AC1551","v":9.0991165548710215E-3},8.8923184513512252E-3,8.685520347831429E-3,8.4787222443116327E-3,8.2719241407918365E-3,{"$f":"PrincipledApproach!AH1563","v":8.0651260372720402E-3},{"$f":"AI1515+AI1527+AI1539+AI1551","v":7.8583279337522439E-3},7.6515298302324477E-3,7.4447317267126514E-3,7.2379336231928552E-3,7.0311355196730589E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":7.8337249962628106E-4},7.8337249962628106E-4,{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"AC1516+AC1528+AC1540+AC1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"PrincipledApproach!AH1564","v":7.8337249962628106E-4},{"$f":"AI1516+AI1528+AI1540+AI1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},0,{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,{"$f":"AC1517+AC1529+AC1541+AC1553","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1565","v":0},{"$f":"AI1517+AI1529+AI1541+AI1553","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":16.132126503702793},{"$f":"SUM(X1556:X1565)","v":15.694260830675955},15.189180532840917,{"$f":"SUM(Z1556:Z1565)","v":14.684100235005879},{"$f":"SUM(AA1556:AA1565)","v":14.179019937170843},{"$f":"SUM(AB1556:AB1565)","v":13.673939639335806},13.16885934150077,11.004914817249439,9.7746043035307792,8.5442937898121194,7.3139832760934622,{"$f":"SUM(AH1556:AH1565)","v":7.1244429467896602},{"$f":"SUM(AI1556:AI1565)","v":2.6448385178807672},2.4552981885769634,2.26575785927316,2.0762175299693562,1.9693307134172899]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1582","v":38},{"$f":"MAX(0,AH1582-1)","v":37},{"$f":"MAX(0,AI1582-1)","v":36},{"$f":"MAX(0,AJ1582-1)","v":35},{"$f":"MAX(0,AK1582-1)","v":34},{"$f":"MAX(0,AL1582-1)","v":33}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1583","v":21},20,19,18,17,16]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1584","v":21},20,19,18,17,16]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1585","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1586","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1587","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1588","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1589","v":41},40,39,38,37,36]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1590","v":0}]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1591","v":38},{"$f":"MAX(0,AH1591-1)","v":37},{"$f":"MAX(0,AI1591-1)","v":36},{"$f":"MAX(0,AJ1591-1)","v":35},{"$f":"MAX(0,AK1591-1)","v":34},{"$f":"MAX(0,AL1591-1)","v":33}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},{"$f":"X1642","v":3.3400113708822512},{"$f":"Y1642","v":3.2922969227267904},3.2445824745713296,3.1968680264158689,{"$f":"AB1642","v":3.1491535782604081},{"$f":"AC1642","v":3.1014391301049473},{"$f":"AD1642","v":3.0462720422720455},{"$f":"AE1642","v":2.9911049544391437},{"$f":"AF1642","v":2.9359378666062419},{"$f":"PrincipledApproach!AH1594","v":2.0963493376502713},{"$f":"AH1642","v":2.0411822498173695},{"$f":"AI1642","v":1.9860151619844677},{"$f":"AJ1642","v":1.9308480741515659},{"$f":"AK1642","v":1.8756809863186641},{"$f":"AL1642","v":1.8205138984857623}]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.76540506074915,{"$f":"Y1643","v":5.573224892057512},5.381044723365874,5.188864554674236,4.996684385982598,4.80450421729096,4.7230512188897995,4.641598220488639,4.5601452220874785,{"$f":"PrincipledApproach!AH1595","v":1.7105129664243708},1.6290599680232103,1.5476069696220498,1.4661539712208893,1.3847009728197288,1.3032479744185683]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7164167747366976,{"$f":"Y1644","v":4.6220884392419634},4.5277601037472293,4.4334317682524951,4.3391034327577609,4.2447750972630267,4.1872506032455608,4.1297261092280948,4.0722016152106288,{"$f":"PrincipledApproach!AH1596","v":1.2080143743667837},1.1504898803493178,1.0929653863318518,1.0354408923143859,0.97791639829692001,0.92039190427945416]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14.97044670306845,{"$f":"Y1645","v":14.471431812966168},13.972416922863886,13.473402032761603,12.974387142659321,12.475372252557039,11.780758555226253,11.086144857895468,10.391531160564682,{"$f":"PrincipledApproach!AH1597","v":3.0099926884334023},2.3153789911026172,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1646","v":0},{"$f":"Z1646","v":0},{"$f":"AA1646","v":0},0,0,-2.9243263469052789,-2.9243263469052789,-2.9243263469052789,{"$f":"PrincipledApproach!AH1598","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.12276918046114409,-0.24553836092228817,-0.36830754138343225,{"$f":"PrincipledApproach!AH1599","v":1.1382743651005265},1.0155051846393823,0.89273600417823828,0.76996682371709424,0.64719764325595019,0.52442846279480615]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-0.99586582455465678,-1.9917316491093136,-2.9875974736639703,{"$f":"PrincipledApproach!AH1600","v":4.5090474879428868},3.51318166338823,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.14568582735095817,{"$f":"Y1649","v":0.14082963310592622},{"$f":"Z1649","v":0.13597343886089427},{"$f":"AA1649","v":0.13111724461586233},0.12626105037083038,0.12140485612579845,0.11870697043411403,0.11600908474242962,0.1133111990507452,{"$f":"PrincipledApproach!AH1601","v":0.11061331335906079},0.10791542766737637,0.10521754197569196,0.10251965628400754,9.9821770592323125E-2,9.712388490063871E-2]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.827321410017662E-3,{"$f":"Y1650","v":0},0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1602","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1651","v":0},{"$f":"Z1651","v":0},{"$f":"AA1651","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1603","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":28.93413841537749},{"$f":"SUM(Z1594:Z1603)","v":28.099871700098358},{"$f":"SUM(AA1594:AA1603)","v":27.261777663409212},{"$f":"SUM(AB1594:AB1603)","v":26.423683626720067},{"$f":"SUM(AC1594:AC1603)","v":25.585589590030917},24.747495553341771,19.813078038146696,17.802986869856895,15.792895701567094,{"$f":"SUM(AH1594:AH1603)","v":13.782804533277302},{"$f":"SUM(AI1594:AI1603)","v":11.772713364987503},5.6245410640922993,5.3049294176879425,4.9853177712835857,4.6657061248792298]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$229","v":3.3400113708822512}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$230","v":5.76540506074915}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$231","v":4.7164167747366976}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$232","v":14.97044670306845}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$233","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$234","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$235","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$236","v":0.14568582735095817}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$237","v":-3.827321410017662E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$238","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":28.93413841537749}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1797","v":0},{"$f":"-Inputs!Z1797","v":0},{"$f":"-Inputs!AA1797","v":0},{"$f":"-Inputs!AB1797","v":0},{"$f":"-Inputs!AC1797","v":0},{"$f":"-Inputs!AD1797","v":0},{"$f":"-Inputs!AE1797","v":0},{"$f":"-Inputs!AF1797","v":0},{"$f":"-Inputs!AG1797","v":0},{"$f":"PrincipledApproach!AH1618","v":0},{"$f":"-Inputs!AI1797","v":0},{"$f":"-Inputs!AJ1797","v":0},{"$f":"-Inputs!AK1797","v":0},{"$f":"-Inputs!AL1797","v":0},{"$f":"-Inputs!AM1797","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1798","v":0},{"$f":"-Inputs!Z1798","v":0},{"$f":"-Inputs!AA1798","v":0},{"$f":"-Inputs!AB1798","v":0},{"$f":"-Inputs!AC1798","v":0},{"$f":"-Inputs!AD1798","v":0},{"$f":"-Inputs!AE1798","v":0},{"$f":"-Inputs!AF1798","v":0},{"$f":"-Inputs!AG1798","v":0},{"$f":"PrincipledApproach!AH1619","v":0},{"$f":"-Inputs!AI1798","v":0},{"$f":"-Inputs!AJ1798","v":0},{"$f":"-Inputs!AK1798","v":0},{"$f":"-Inputs!AL1798","v":0},{"$f":"-Inputs!AM1798","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1799","v":0},{"$f":"-Inputs!Z1799","v":0},{"$f":"-Inputs!AA1799","v":0},{"$f":"-Inputs!AB1799","v":0},{"$f":"-Inputs!AC1799","v":0},{"$f":"-Inputs!AD1799","v":0},{"$f":"-Inputs!AE1799","v":0},{"$f":"-Inputs!AF1799","v":0},{"$f":"-Inputs!AG1799","v":0},{"$f":"PrincipledApproach!AH1620","v":0},{"$f":"-Inputs!AI1799","v":0},{"$f":"-Inputs!AJ1799","v":0},{"$f":"-Inputs!AK1799","v":0},{"$f":"-Inputs!AL1799","v":0},{"$f":"-Inputs!AM1799","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1800","v":0},{"$f":"-Inputs!Z1800","v":0},{"$f":"-Inputs!AA1800","v":0},{"$f":"-Inputs!AB1800","v":0},{"$f":"-Inputs!AC1800","v":0},{"$f":"-Inputs!AD1800","v":0},{"$f":"-Inputs!AE1800","v":0},{"$f":"-Inputs!AF1800","v":0},{"$f":"-Inputs!AG1800","v":0},{"$f":"PrincipledApproach!AH1621","v":0},{"$f":"-Inputs!AI1800","v":0},{"$f":"-Inputs!AJ1800","v":0},{"$f":"-Inputs!AK1800","v":0},{"$f":"-Inputs!AL1800","v":0},{"$f":"-Inputs!AM1800","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1801","v":0},{"$f":"-Inputs!Z1801","v":0},{"$f":"-Inputs!AA1801","v":0},{"$f":"-Inputs!AB1801","v":0},{"$f":"-Inputs!AC1801","v":0},{"$f":"-Inputs!AD1801","v":0},{"$f":"-Inputs!AE1801","v":0},{"$f":"-Inputs!AF1801","v":0},{"$f":"-Inputs!AG1801","v":0},{"$f":"PrincipledApproach!AH1622","v":0},{"$f":"-Inputs!AI1801","v":0},{"$f":"-Inputs!AJ1801","v":0},{"$f":"-Inputs!AK1801","v":0},{"$f":"-Inputs!AL1801","v":0},{"$f":"-Inputs!AM1801","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1802","v":0},{"$f":"-Inputs!Z1802","v":0},{"$f":"-Inputs!AA1802","v":0},{"$f":"-Inputs!AB1802","v":0},{"$f":"-Inputs!AC1802","v":0},{"$f":"-Inputs!AD1802","v":0},{"$f":"-Inputs!AE1802","v":0},{"$f":"-Inputs!AF1802","v":0},{"$f":"-Inputs!AG1802","v":0},{"$f":"PrincipledApproach!AH1623","v":0},{"$f":"-Inputs!AI1802","v":0},{"$f":"-Inputs!AJ1802","v":0},{"$f":"-Inputs!AK1802","v":0},{"$f":"-Inputs!AL1802","v":0},{"$f":"-Inputs!AM1802","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1803","v":0},{"$f":"-Inputs!Z1803","v":0},{"$f":"-Inputs!AA1803","v":0},{"$f":"-Inputs!AB1803","v":0},{"$f":"-Inputs!AC1803","v":0},{"$f":"-Inputs!AD1803","v":0},{"$f":"-Inputs!AE1803","v":0},{"$f":"-Inputs!AF1803","v":0},{"$f":"-Inputs!AG1803","v":0},{"$f":"PrincipledApproach!AH1624","v":0},{"$f":"-Inputs!AI1803","v":0},{"$f":"-Inputs!AJ1803","v":0},{"$f":"-Inputs!AK1803","v":0},{"$f":"-Inputs!AL1803","v":0},{"$f":"-Inputs!AM1803","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1804","v":0},{"$f":"-Inputs!Z1804","v":0},{"$f":"-Inputs!AA1804","v":0},{"$f":"-Inputs!AB1804","v":0},{"$f":"-Inputs!AC1804","v":0},{"$f":"-Inputs!AD1804","v":0},{"$f":"-Inputs!AE1804","v":0},{"$f":"-Inputs!AF1804","v":0},{"$f":"-Inputs!AG1804","v":0},{"$f":"PrincipledApproach!AH1625","v":0},{"$f":"-Inputs!AI1804","v":0},{"$f":"-Inputs!AJ1804","v":0},{"$f":"-Inputs!AK1804","v":0},{"$f":"-Inputs!AL1804","v":0},{"$f":"-Inputs!AM1804","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1805","v":0},{"$f":"-Inputs!Z1805","v":0},{"$f":"-Inputs!AA1805","v":0},{"$f":"-Inputs!AB1805","v":0},{"$f":"-Inputs!AC1805","v":0},{"$f":"-Inputs!AD1805","v":0},{"$f":"-Inputs!AE1805","v":0},{"$f":"-Inputs!AF1805","v":0},{"$f":"-Inputs!AG1805","v":0},{"$f":"PrincipledApproach!AH1626","v":0},{"$f":"-Inputs!AI1805","v":0},{"$f":"-Inputs!AJ1805","v":0},{"$f":"-Inputs!AK1805","v":0},{"$f":"-Inputs!AL1805","v":0},{"$f":"-Inputs!AM1805","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1806","v":0},{"$f":"-Inputs!Z1806","v":0},{"$f":"-Inputs!AA1806","v":0},{"$f":"-Inputs!AB1806","v":0},{"$f":"-Inputs!AC1806","v":0},{"$f":"-Inputs!AD1806","v":0},{"$f":"-Inputs!AE1806","v":0},{"$f":"-Inputs!AF1806","v":0},{"$f":"-Inputs!AG1806","v":0},{"$f":"PrincipledApproach!AH1627","v":0},{"$f":"-Inputs!AI1806","v":0},{"$f":"-Inputs!AJ1806","v":0},{"$f":"-Inputs!AK1806","v":0},{"$f":"-Inputs!AL1806","v":0},{"$f":"-Inputs!AM1806","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},{"$f":"SUM(Z1618:Z1627)","v":0},{"$f":"SUM(AA1618:AA1627)","v":0},{"$f":"SUM(AB1618:AB1627)","v":0},{"$f":"SUM(AC1618:AC1627)","v":0},0,0,0,0,{"$f":"SUM(AH1618:AH1627)","v":0},{"$f":"SUM(AI1618:AI1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1204","v":-4.7714448155460734E-2},{"$f":"-Inputs!Z1204","v":-4.7714448155460727E-2},{"$f":"-Inputs!AA1204","v":-4.7714448155460727E-2},{"$f":"-Inputs!AB1204","v":-4.7714448155460727E-2},{"$f":"-Inputs!AC1204","v":-4.7714448155460727E-2},{"$f":"-Inputs!AD1204","v":-5.5167087832901869E-2},{"$f":"-Inputs!AE1204","v":-5.5167087832901869E-2},{"$f":"-Inputs!AF1204","v":-5.5167087832901869E-2},{"$f":"-Inputs!AG1204","v":-5.5167087832901869E-2},{"$f":"PrincipledApproach!AH1630","v":-5.5167087832901876E-2},{"$f":"PrincipledApproach!AI1630-UnderDepreciated!AI1630","v":-5.5167087832901876E-2},{"$f":"PrincipledApproach!AJ1630-UnderDepreciated!AJ1630","v":-5.5167087832901883E-2},{"$f":"PrincipledApproach!AK1630-UnderDepreciated!AK1630","v":-5.5167087832901883E-2},{"$f":"PrincipledApproach!AL1630-UnderDepreciated!AL1630","v":-5.5167087832901883E-2},{"$f":"PrincipledApproach!AM1630-UnderDepreciated!AM1630","v":-5.516708783290189E-2}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1205","v":-0.19218016869163831},{"$f":"-Inputs!Z1205","v":-0.19218016869163834},{"$f":"-Inputs!AA1205","v":-0.19218016869163834},{"$f":"-Inputs!AB1205","v":-0.19218016869163834},{"$f":"-Inputs!AC1205","v":-0.19218016869163834},{"$f":"-Inputs!AD1205","v":-8.145299840116052E-2},{"$f":"-Inputs!AE1205","v":-8.145299840116052E-2},{"$f":"-Inputs!AF1205","v":-8.145299840116052E-2},{"$f":"-Inputs!AG1205","v":-8.1452998401160534E-2},{"$f":"PrincipledApproach!AH1631","v":-8.145299840116052E-2},{"$f":"PrincipledApproach!AI1631-UnderDepreciated!AI1631","v":-8.145299840116052E-2},{"$f":"PrincipledApproach!AJ1631-UnderDepreciated!AJ1631","v":-8.145299840116052E-2},{"$f":"PrincipledApproach!AK1631-UnderDepreciated!AK1631","v":-8.145299840116052E-2},{"$f":"PrincipledApproach!AL1631-UnderDepreciated!AL1631","v":-8.145299840116052E-2},{"$f":"PrincipledApproach!AM1631-UnderDepreciated!AM1631","v":-8.145299840116052E-2}]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1206","v":-9.4328335494733948E-2},{"$f":"-Inputs!Z1206","v":-9.4328335494733948E-2},{"$f":"-Inputs!AA1206","v":-9.4328335494733961E-2},{"$f":"-Inputs!AB1206","v":-9.4328335494733961E-2},{"$f":"-Inputs!AC1206","v":-9.4328335494733961E-2},{"$f":"-Inputs!AD1206","v":-5.7524494017465837E-2},{"$f":"-Inputs!AE1206","v":-5.7524494017465837E-2},{"$f":"-Inputs!AF1206","v":-5.7524494017465837E-2},{"$f":"-Inputs!AG1206","v":-5.7524494017465837E-2},{"$f":"PrincipledApproach!AH1632","v":-5.7524494017465844E-2},{"$f":"PrincipledApproach!AI1632-UnderDepreciated!AI1632","v":-5.7524494017465885E-2},{"$f":"PrincipledApproach!AJ1632-UnderDepreciated!AJ1632","v":-5.7524494017465885E-2},{"$f":"PrincipledApproach!AK1632-UnderDepreciated!AK1632","v":-5.7524494017465878E-2},{"$f":"PrincipledApproach!AL1632-UnderDepreciated!AL1632","v":-5.7524494017465885E-2},{"$f":"PrincipledApproach!AM1632-UnderDepreciated!AM1632","v":-5.7524494017465885E-2}]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1207","v":-0.49901489010228167},{"$f":"-Inputs!Z1207","v":-0.49901489010228167},{"$f":"-Inputs!AA1207","v":-0.49901489010228167},{"$f":"-Inputs!AB1207","v":-0.49901489010228167},{"$f":"-Inputs!AC1207","v":-0.49901489010228167},{"$f":"-Inputs!AD1207","v":-0.69461369733078504},{"$f":"-Inputs!AE1207","v":-0.69461369733078504},{"$f":"-Inputs!AF1207","v":-0.69461369733078504},{"$f":"-Inputs!AG1207","v":-0.69461369733078504},{"$f":"PrincipledApproach!AH1633","v":-0.69461369733078504},{"$f":"PrincipledApproach!AI1633-UnderDepreciated!AI1633","v":-2.3153789911026172},{"$f":"PrincipledApproach!AJ1633-UnderDepreciated!AJ1633","v":0},{"$f":"PrincipledApproach!AK1633-UnderDepreciated!AK1633","v":0},{"$f":"PrincipledApproach!AL1633-UnderDepreciated!AL1633","v":0},{"$f":"PrincipledApproach!AM1633-UnderDepreciated!AM1633","v":0}]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1208","v":0},{"$f":"-Inputs!Z1208","v":0},{"$f":"-Inputs!AA1208","v":0},{"$f":"-Inputs!AB1208","v":0},{"$f":"-Inputs!AC1208","v":0},{"$f":"-Inputs!AD1208","v":-2.9243263469052789},{"$f":"-Inputs!AE1208","v":0},{"$f":"-Inputs!AF1208","v":0},{"$f":"-Inputs!AG1208","v":0},{"$f":"PrincipledApproach!AH1634","v":0},{"$f":"PrincipledApproach!AI1634-UnderDepreciated!AI1634","v":0},{"$f":"PrincipledApproach!AJ1634-UnderDepreciated!AJ1634","v":0},{"$f":"PrincipledApproach!AK1634-UnderDepreciated!AK1634","v":0},{"$f":"PrincipledApproach!AL1634-UnderDepreciated!AL1634","v":0},{"$f":"PrincipledApproach!AM1634-UnderDepreciated!AM1634","v":0}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1209","v":0},{"$f":"-Inputs!Z1209","v":0},{"$f":"-Inputs!AA1209","v":0},{"$f":"-Inputs!AB1209","v":0},{"$f":"-Inputs!AC1209","v":0},{"$f":"-Inputs!AD1209","v":-0.12276918046114409},{"$f":"-Inputs!AE1209","v":-0.12276918046114409},{"$f":"-Inputs!AF1209","v":-0.12276918046114409},{"$f":"-Inputs!AG1209","v":-0.12276918046114409},{"$f":"PrincipledApproach!AH1635","v":-0.12276918046114409},{"$f":"PrincipledApproach!AI1635-UnderDepreciated!AI1635","v":-0.12276918046114406},{"$f":"PrincipledApproach!AJ1635-UnderDepreciated!AJ1635","v":-0.12276918046114406},{"$f":"PrincipledApproach!AK1635-UnderDepreciated!AK1635","v":-0.12276918046114403},{"$f":"PrincipledApproach!AL1635-UnderDepreciated!AL1635","v":-0.12276918046114407},{"$f":"PrincipledApproach!AM1635-UnderDepreciated!AM1635","v":-0.12276918046114407}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1210","v":0},{"$f":"-Inputs!Z1210","v":0},{"$f":"-Inputs!AA1210","v":0},{"$f":"-Inputs!AB1210","v":0},{"$f":"-Inputs!AC1210","v":0},{"$f":"-Inputs!AD1210","v":-0.99586582455465678},{"$f":"-Inputs!AE1210","v":-0.99586582455465678},{"$f":"-Inputs!AF1210","v":-0.995865824554657},{"$f":"-Inputs!AG1210","v":-0.99586582455465678},{"$f":"PrincipledApproach!AH1636","v":-0.99586582455465678},{"$f":"PrincipledApproach!AI1636-UnderDepreciated!AI1636","v":-3.51318166338823},{"$f":"PrincipledApproach!AJ1636-UnderDepreciated!AJ1636","v":0},{"$f":"PrincipledApproach!AK1636-UnderDepreciated!AK1636","v":0},{"$f":"PrincipledApproach!AL1636-UnderDepreciated!AL1636","v":0},{"$f":"PrincipledApproach!AM1636-UnderDepreciated!AM1636","v":0}]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!Z1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!AA1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!AB1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!AC1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!AD1211","v":-2.69788569168441E-3},{"$f":"-Inputs!AE1211","v":-2.69788569168441E-3},{"$f":"-Inputs!AF1211","v":-2.69788569168441E-3},{"$f":"-Inputs!AG1211","v":-2.69788569168441E-3},{"$f":"PrincipledApproach!AH1637","v":-2.69788569168441E-3},{"$f":"-IF(AI1601<0,AI1601,IF(AI1589=0,0,MIN((AI1601/AI1589)*(AI1601>0),AI1601)))","v":-2.6978856916844091E-3},-2.6978856916844091E-3,-2.6978856916844091E-3,-2.6978856916844087E-3,-2.6978856916844087E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1212","v":3.827321410017662E-3},{"$f":"-Inputs!Z1212","v":0},{"$f":"-Inputs!AA1212","v":0},{"$f":"-Inputs!AB1212","v":0},{"$f":"-Inputs!AC1212","v":0},{"$f":"-Inputs!AD1212","v":0},{"$f":"-Inputs!AE1212","v":0},{"$f":"-Inputs!AF1212","v":0},{"$f":"-Inputs!AG1212","v":0},{"$f":"PrincipledApproach!AH1638","v":0},{"$f":"-IF(AI1602<0,AI1602,IF(AI1590=0,0,MIN((AI1602/AI1590)*(AI1602>0),AI1602)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1213","v":0},{"$f":"-Inputs!Z1213","v":0},{"$f":"-Inputs!AA1213","v":0},{"$f":"-Inputs!AB1213","v":0},{"$f":"-Inputs!AC1213","v":0},{"$f":"-Inputs!AD1213","v":0},{"$f":"-Inputs!AE1213","v":0},{"$f":"-Inputs!AF1213","v":0},{"$f":"-Inputs!AG1213","v":0},{"$f":"PrincipledApproach!AH1639","v":0},{"$f":"-IF(AI1603<0,AI1603,IF(AI1591=0,0,MIN((AI1603/AI1591)*(AI1603>0),AI1603)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.83426671527912899},{"$f":"SUM(Z1630:Z1639)","v":-0.83809403668914662},{"$f":"SUM(AA1630:AA1639)","v":-0.83809403668914662},{"$f":"SUM(AB1630:AB1639)","v":-0.83809403668914662},-0.83809403668914662,-4.9344175151950775,-2.0100911682897986,-2.0100911682897986,-2.0100911682897986,{"$f":"SUM(AH1630:AH1639)","v":-2.0100911682897986},{"$f":"SUM(AI1630:AI1639)","v":-6.1481723008952045},-0.31961164640435674,-0.31961164640435669,-0.3196116464043568,-0.3196116464043568]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":3.3400113708822512},3.2922969227267904,3.2445824745713296,3.1968680264158689,3.1491535782604081,{"$f":"AC1594+AC1606+AC1618+AC1630","v":3.1014391301049473},3.0462720422720455,2.9911049544391437,2.9359378666062419,2.8807707787733401,{"$f":"PrincipledApproach!AH1642","v":2.0411822498173695},{"$f":"AI1594+AI1606+AI1618+AI1630","v":1.9860151619844677},1.9308480741515659,1.8756809863186641,1.8205138984857623,1.7653468106528605]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1595+X1607+X1619+X1631","v":5.76540506074915},5.573224892057512,5.381044723365874,5.188864554674236,4.996684385982598,{"$f":"AC1595+AC1607+AC1619+AC1631","v":4.80450421729096},4.7230512188897995,4.641598220488639,4.5601452220874785,4.478692223686318,{"$f":"PrincipledApproach!AH1643","v":1.6290599680232103},{"$f":"AI1595+AI1607+AI1619+AI1631","v":1.5476069696220498},1.4661539712208893,1.3847009728197288,1.3032479744185683,1.2217949760174078]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1596+X1608+X1620+X1632","v":4.7164167747366976},4.6220884392419634,4.5277601037472293,4.4334317682524951,4.3391034327577609,{"$f":"AC1596+AC1608+AC1620+AC1632","v":4.2447750972630267},4.1872506032455608,4.1297261092280948,4.0722016152106288,4.0146771211931629,{"$f":"PrincipledApproach!AH1644","v":1.1504898803493178},{"$f":"AI1596+AI1608+AI1620+AI1632","v":1.0929653863318518},1.0354408923143859,0.97791639829692001,0.92039190427945416,0.86286741026198832]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1597+X1609+X1621+X1633","v":14.97044670306845},14.471431812966168,13.972416922863886,13.473402032761603,12.974387142659321,{"$f":"AC1597+AC1609+AC1621+AC1633","v":12.475372252557039},11.780758555226253,11.086144857895468,10.391531160564682,9.6969174632338966,{"$f":"PrincipledApproach!AH1645","v":2.3153789911026172},{"$f":"AI1597+AI1609+AI1621+AI1633","v":0},0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1598+X1610+X1622+X1634","v":0},0,0,0,0,{"$f":"AC1598+AC1610+AC1622+AC1634","v":0},-2.9243263469052789,-2.9243263469052789,-2.9243263469052789,-2.9243263469052789,{"$f":"PrincipledApproach!AH1646","v":0},{"$f":"AI1598+AI1610+AI1622+AI1634","v":0},0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1599+X1611+X1623+X1635","v":0},0,0,0,0,{"$f":"AC1599+AC1611+AC1623+AC1635","v":0},-0.12276918046114409,-0.24553836092228817,-0.36830754138343225,-0.49107672184457635,{"$f":"PrincipledApproach!AH1647","v":1.0155051846393823},{"$f":"AI1599+AI1611+AI1623+AI1635","v":0.89273600417823828},0.76996682371709424,0.64719764325595019,0.52442846279480615,0.4016592823336621]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1600+X1612+X1624+X1636","v":0},0,0,0,0,{"$f":"AC1600+AC1612+AC1624+AC1636","v":0},-0.99586582455465678,-1.9917316491093136,-2.9875974736639703,-3.9834632982186271,{"$f":"PrincipledApproach!AH1648","v":3.51318166338823},{"$f":"AI1600+AI1612+AI1624+AI1636","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14568582735095817,0.14082963310592622,0.13597343886089427,0.13111724461586233,0.12626105037083038,{"$f":"AC1601+AC1613+AC1625+AC1637","v":0.12140485612579845},0.11870697043411403,0.11600908474242962,0.1133111990507452,0.11061331335906079,{"$f":"PrincipledApproach!AH1649","v":0.10791542766737637},{"$f":"AI1601+AI1613+AI1625+AI1637","v":0.10521754197569196},0.10251965628400754,9.9821770592323125E-2,9.712388490063871E-2,9.4425999208954295E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.827321410017662E-3},0,0,0,0,{"$f":"AC1602+AC1614+AC1626+AC1638","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1650","v":0},{"$f":"AI1602+AI1614+AI1626+AI1638","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1603+X1615+X1627+X1639","v":0},0,0,0,0,{"$f":"AC1603+AC1615+AC1627+AC1639","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1651","v":0},{"$f":"AI1603+AI1615+AI1627+AI1639","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":28.93413841537749},{"$f":"SUM(Y1642:Y1651)","v":28.099871700098358},{"$f":"SUM(Z1642:Z1651)","v":27.261777663409212},{"$f":"SUM(AA1642:AA1651)","v":26.423683626720067},{"$f":"SUM(AB1642:AB1651)","v":25.585589590030917},24.747495553341771,19.813078038146696,17.802986869856895,15.792895701567094,13.782804533277297,{"$f":"SUM(AH1642:AH1651)","v":11.772713364987503},{"$f":"SUM(AI1642:AI1651)","v":5.6245410640922993},5.3049294176879425,4.9853177712835857,4.6657061248792298,4.346094478474873]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1668","v":38},{"$f":"MAX(0,AH1668-1)","v":37},{"$f":"MAX(0,AI1668-1)","v":36},{"$f":"MAX(0,AJ1668-1)","v":35},{"$f":"MAX(0,AK1668-1)","v":34},{"$f":"MAX(0,AL1668-1)","v":33}]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1669","v":22},21,20,19,18,17]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1670","v":22},21,20,19,18,17]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1671","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1672","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1673","v":7},6,5,4,3,2]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1674","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1675","v":42},41,40,39,38,37]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1676","v":0}]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1677","v":38},{"$f":"MAX(0,AH1677-1)","v":37},{"$f":"MAX(0,AI1677-1)","v":36},{"$f":"MAX(0,AJ1677-1)","v":35},{"$f":"MAX(0,AK1677-1)","v":34},{"$f":"MAX(0,AL1677-1)","v":33}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},{"$f":"Y1728","v":0},{"$f":"Z1728","v":-6.7657032998122785E-2},-0.13531406599624557,{"$f":"AB1728","v":-0.20297109899436835},{"$f":"AC1728","v":-0.27062813199249114},{"$f":"AD1728","v":-0.27062813199249114},{"$f":"AE1728","v":-0.27062813199249114},{"$f":"AF1728","v":-0.27062813199249114},{"$f":"PrincipledApproach!AH1680","v":0},{"$f":"AH1728","v":0},{"$f":"AI1728","v":0},{"$f":"AJ1728","v":0},{"$f":"AK1728","v":0},{"$f":"AL1728","v":0}]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0609775708622919,{"$f":"Z1729","v":2.3905367103795241},1.7200958498967562,1.0496549894139884,0.37921412893122042,0.30090087728851045,0.22258762564580048,0.14427437400309051,{"$f":"PrincipledApproach!AH1681","v":1.72289153613962},1.6445782844969101,1.5662650328542,1.48795178121149,1.4096385295687799,1.3313252779260698]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.2035824420540751,{"$f":"Z1730","v":4.1107390065612863},4.0178955710684976,3.9250521355757089,3.8322087000829201,3.6848030895500865,3.5373974790172529,3.3899918684844192,{"$f":"PrincipledApproach!AH1682","v":3.2429234317223408},3.0955178211895071,2.9481122106566735,2.8007066001238399,2.6533009895910062,2.5058953790581726]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.852326414942925,{"$f":"Z1731","v":2.7503110922052936},2.6482957694676621,2.5462804467300306,2.4442651239923991,2.1590324824981066,1.8737998410038141,1.5885671995095216,{"$f":"PrincipledApproach!AH1683","v":1.5713872012809018},1.2861545597866093,1.0009219182923168,1.0009219182923168,1.0009219182923168,1.0009219182923168]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1974692513887444,{"$f":"Z1732","v":4.1974692513887444},{"$f":"AA1732","v":4.1974692513887444},4.1974692513887444,4.1974692513887444,3.3579754011109948,3.3579754011109948,3.3579754011109948,{"$f":"PrincipledApproach!AH1684","v":3.0640337028182039},3.0640337028182039,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,0.99053962570307363,0.91978679529571128,0.84903396488834892,{"$f":"PrincipledApproach!AH1685","v":0.54990428952599757},0.47915145911863516,0.40839862871127275,0.33764579830391034,0.26689296789654793,0.19614013748918552]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,5.9729873944120406,5.3093221283662579,4.6456568623204753,{"$f":"PrincipledApproach!AH1686","v":2.3083617767143152},1.644696510668533,0.98103124462275093,0.98103124462275093,0.98103124462275093,0.98103124462275093]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4928028983636365E-2,{"$f":"Z1735","v":2.4097094684181818E-2},{"$f":"AA1735","v":2.3266160384727272E-2},2.2435226085272725E-2,2.1604291785818179E-2,2.1134633268735176E-2,2.0664974751652174E-2,2.0195316234569171E-2,{"$f":"PrincipledApproach!AH1687","v":1.9725657717486168E-2},1.9255999200403166E-2,1.8786340683320163E-2,1.831668216623716E-2,1.7847023649154158E-2,1.7377365132071155E-2]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z1736","v":0},0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1688","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Z1737","v":-5.8883008501812046E-16},{"$f":"AA1737","v":-1.1776601700362409E-15},-1.7664902550543616E-15,-2.3553203400724822E-15,0,0,0,{"$f":"PrincipledApproach!AH1689","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":22.037228824799932},{"$f":"SUM(AA1680:AA1689)","v":21.10344123878917},{"$f":"SUM(AB1680:AB1689)","v":20.1696536527784},{"$f":"SUM(AC1680:AC1689)","v":19.235866066767635},18.302078480756865,16.216745371839057,14.970906113198991,13.725066854558928,{"$f":"SUM(AH1680:AH1689)","v":12.479227595918866},{"$f":"SUM(AI1680:AI1689)","v":11.233388337278802},6.9235153758205339,6.6265740247205445,6.3296326736205568,6.0326913225205665]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$229","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$230","v":3.0609775708622919}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$231","v":4.2035824420540751}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$232","v":2.852326414942925}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$233","v":4.1974692513887444}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$234","v":1.061292456110436}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$235","v":6.6366526604578233}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$236","v":2.4928028983636365E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$237","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$238","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":22.037228824799932}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1809","v":0},{"$f":"-Inputs!AA1809","v":0},{"$f":"-Inputs!AB1809","v":0},{"$f":"-Inputs!AC1809","v":0},{"$f":"-Inputs!AD1809","v":0},{"$f":"-Inputs!AE1809","v":0},{"$f":"-Inputs!AF1809","v":0},{"$f":"-Inputs!AG1809","v":0},{"$f":"PrincipledApproach!AH1704","v":0},{"$f":"-Inputs!AI1809","v":0},{"$f":"-Inputs!AJ1809","v":0},{"$f":"-Inputs!AK1809","v":0},{"$f":"-Inputs!AL1809","v":0},{"$f":"-Inputs!AM1809","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1810","v":0},{"$f":"-Inputs!AA1810","v":0},{"$f":"-Inputs!AB1810","v":0},{"$f":"-Inputs!AC1810","v":0},{"$f":"-Inputs!AD1810","v":0},{"$f":"-Inputs!AE1810","v":0},{"$f":"-Inputs!AF1810","v":0},{"$f":"-Inputs!AG1810","v":0},{"$f":"PrincipledApproach!AH1705","v":0},{"$f":"-Inputs!AI1810","v":0},{"$f":"-Inputs!AJ1810","v":0},{"$f":"-Inputs!AK1810","v":0},{"$f":"-Inputs!AL1810","v":0},{"$f":"-Inputs!AM1810","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1811","v":0},{"$f":"-Inputs!AA1811","v":0},{"$f":"-Inputs!AB1811","v":0},{"$f":"-Inputs!AC1811","v":0},{"$f":"-Inputs!AD1811","v":0},{"$f":"-Inputs!AE1811","v":0},{"$f":"-Inputs!AF1811","v":0},{"$f":"-Inputs!AG1811","v":0},{"$f":"PrincipledApproach!AH1706","v":0},{"$f":"-Inputs!AI1811","v":0},{"$f":"-Inputs!AJ1811","v":0},{"$f":"-Inputs!AK1811","v":0},{"$f":"-Inputs!AL1811","v":0},{"$f":"-Inputs!AM1811","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1812","v":0},{"$f":"-Inputs!AA1812","v":0},{"$f":"-Inputs!AB1812","v":0},{"$f":"-Inputs!AC1812","v":0},{"$f":"-Inputs!AD1812","v":0},{"$f":"-Inputs!AE1812","v":0},{"$f":"-Inputs!AF1812","v":0},{"$f":"-Inputs!AG1812","v":0},{"$f":"PrincipledApproach!AH1707","v":0},{"$f":"-Inputs!AI1812","v":0},{"$f":"-Inputs!AJ1812","v":0},{"$f":"-Inputs!AK1812","v":0},{"$f":"-Inputs!AL1812","v":0},{"$f":"-Inputs!AM1812","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1813","v":0},{"$f":"-Inputs!AA1813","v":0},{"$f":"-Inputs!AB1813","v":0},{"$f":"-Inputs!AC1813","v":0},{"$f":"-Inputs!AD1813","v":0},{"$f":"-Inputs!AE1813","v":0},{"$f":"-Inputs!AF1813","v":0},{"$f":"-Inputs!AG1813","v":0},{"$f":"PrincipledApproach!AH1708","v":0},{"$f":"-Inputs!AI1813","v":0},{"$f":"-Inputs!AJ1813","v":0},{"$f":"-Inputs!AK1813","v":0},{"$f":"-Inputs!AL1813","v":0},{"$f":"-Inputs!AM1813","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1814","v":0},{"$f":"-Inputs!AA1814","v":0},{"$f":"-Inputs!AB1814","v":0},{"$f":"-Inputs!AC1814","v":0},{"$f":"-Inputs!AD1814","v":0},{"$f":"-Inputs!AE1814","v":0},{"$f":"-Inputs!AF1814","v":0},{"$f":"-Inputs!AG1814","v":0},{"$f":"PrincipledApproach!AH1709","v":0},{"$f":"-Inputs!AI1814","v":0},{"$f":"-Inputs!AJ1814","v":0},{"$f":"-Inputs!AK1814","v":0},{"$f":"-Inputs!AL1814","v":0},{"$f":"-Inputs!AM1814","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1815","v":0},{"$f":"-Inputs!AA1815","v":0},{"$f":"-Inputs!AB1815","v":0},{"$f":"-Inputs!AC1815","v":0},{"$f":"-Inputs!AD1815","v":0},{"$f":"-Inputs!AE1815","v":0},{"$f":"-Inputs!AF1815","v":0},{"$f":"-Inputs!AG1815","v":0},{"$f":"PrincipledApproach!AH1710","v":0},{"$f":"-Inputs!AI1815","v":0},{"$f":"-Inputs!AJ1815","v":0},{"$f":"-Inputs!AK1815","v":0},{"$f":"-Inputs!AL1815","v":0},{"$f":"-Inputs!AM1815","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1816","v":0},{"$f":"-Inputs!AA1816","v":0},{"$f":"-Inputs!AB1816","v":0},{"$f":"-Inputs!AC1816","v":0},{"$f":"-Inputs!AD1816","v":0},{"$f":"-Inputs!AE1816","v":0},{"$f":"-Inputs!AF1816","v":0},{"$f":"-Inputs!AG1816","v":0},{"$f":"PrincipledApproach!AH1711","v":0},{"$f":"-Inputs!AI1816","v":0},{"$f":"-Inputs!AJ1816","v":0},{"$f":"-Inputs!AK1816","v":0},{"$f":"-Inputs!AL1816","v":0},{"$f":"-Inputs!AM1816","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1817","v":0},{"$f":"-Inputs!AA1817","v":0},{"$f":"-Inputs!AB1817","v":0},{"$f":"-Inputs!AC1817","v":0},{"$f":"-Inputs!AD1817","v":0},{"$f":"-Inputs!AE1817","v":0},{"$f":"-Inputs!AF1817","v":0},{"$f":"-Inputs!AG1817","v":0},{"$f":"PrincipledApproach!AH1712","v":0},{"$f":"-Inputs!AI1817","v":0},{"$f":"-Inputs!AJ1817","v":0},{"$f":"-Inputs!AK1817","v":0},{"$f":"-Inputs!AL1817","v":0},{"$f":"-Inputs!AM1817","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1818","v":0},{"$f":"-Inputs!AA1818","v":0},{"$f":"-Inputs!AB1818","v":0},{"$f":"-Inputs!AC1818","v":0},{"$f":"-Inputs!AD1818","v":0},{"$f":"-Inputs!AE1818","v":0},{"$f":"-Inputs!AF1818","v":0},{"$f":"-Inputs!AG1818","v":0},{"$f":"PrincipledApproach!AH1713","v":0},{"$f":"-Inputs!AI1818","v":0},{"$f":"-Inputs!AJ1818","v":0},{"$f":"-Inputs!AK1818","v":0},{"$f":"-Inputs!AL1818","v":0},{"$f":"-Inputs!AM1818","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,{"$f":"SUM(AC1704:AC1713)","v":0},0,0,0,0,{"$f":"SUM(AH1704:AH1713)","v":0},{"$f":"SUM(AI1704:AI1713)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1216","v":-6.7657032998122785E-2},{"$f":"-Inputs!AA1216","v":-6.7657032998122785E-2},{"$f":"-Inputs!AB1216","v":-6.7657032998122785E-2},{"$f":"-Inputs!AC1216","v":-6.7657032998122799E-2},{"$f":"-Inputs!AD1216","v":0},{"$f":"-Inputs!AE1216","v":0},{"$f":"-Inputs!AF1216","v":0},{"$f":"-Inputs!AG1216","v":0},{"$f":"PrincipledApproach!AH1716","v":0},{"$f":"PrincipledApproach!AI1716-UnderDepreciated!AI1716","v":0},{"$f":"PrincipledApproach!AJ1716-UnderDepreciated!AJ1716","v":0},{"$f":"PrincipledApproach!AK1716-UnderDepreciated!AK1716","v":0},{"$f":"PrincipledApproach!AL1716-UnderDepreciated!AL1716","v":0},{"$f":"PrincipledApproach!AM1716-UnderDepreciated!AM1716","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1217","v":-0.67044086048276796},{"$f":"-Inputs!AA1217","v":-0.67044086048276796},{"$f":"-Inputs!AB1217","v":-0.67044086048276796},{"$f":"-Inputs!AC1217","v":-0.67044086048276796},{"$f":"-Inputs!AD1217","v":-7.8313251642709983E-2},{"$f":"-Inputs!AE1217","v":-7.8313251642709983E-2},{"$f":"-Inputs!AF1217","v":-7.8313251642709969E-2},{"$f":"-Inputs!AG1217","v":-7.8313251642709969E-2},{"$f":"PrincipledApproach!AH1717","v":-7.8313251642709969E-2},{"$f":"PrincipledApproach!AI1717-UnderDepreciated!AI1717","v":-7.8313251642710011E-2},{"$f":"PrincipledApproach!AJ1717-UnderDepreciated!AJ1717","v":-7.8313251642709997E-2},{"$f":"PrincipledApproach!AK1717-UnderDepreciated!AK1717","v":-7.8313251642709997E-2},{"$f":"PrincipledApproach!AL1717-UnderDepreciated!AL1717","v":-7.8313251642709997E-2},{"$f":"PrincipledApproach!AM1717-UnderDepreciated!AM1717","v":-7.8313251642709983E-2}]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1218","v":-9.2843435492788853E-2},{"$f":"-Inputs!AA1218","v":-9.2843435492788853E-2},{"$f":"-Inputs!AB1218","v":-9.2843435492788853E-2},{"$f":"-Inputs!AC1218","v":-9.2843435492788853E-2},{"$f":"-Inputs!AD1218","v":-0.14740561053283371},{"$f":"-Inputs!AE1218","v":-0.14740561053283371},{"$f":"-Inputs!AF1218","v":-0.14740561053283371},{"$f":"-Inputs!AG1218","v":-0.14740561053283371},{"$f":"PrincipledApproach!AH1718","v":-0.14740561053283371},{"$f":"PrincipledApproach!AI1718-UnderDepreciated!AI1718","v":-0.14740561053283369},{"$f":"PrincipledApproach!AJ1718-UnderDepreciated!AJ1718","v":-0.14740561053283369},{"$f":"PrincipledApproach!AK1718-UnderDepreciated!AK1718","v":-0.14740561053283369},{"$f":"PrincipledApproach!AL1718-UnderDepreciated!AL1718","v":-0.14740561053283369},{"$f":"PrincipledApproach!AM1718-UnderDepreciated!AM1718","v":-0.14740561053283369}]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1219","v":-0.10201532273763153},{"$f":"-Inputs!AA1219","v":-0.10201532273763153},{"$f":"-Inputs!AB1219","v":-0.10201532273763153},{"$f":"-Inputs!AC1219","v":-0.10201532273763153},{"$f":"-Inputs!AD1219","v":-0.28523264149429256},{"$f":"-Inputs!AE1219","v":-0.2852326414942925},{"$f":"-Inputs!AF1219","v":-0.2852326414942925},{"$f":"-Inputs!AG1219","v":-0.28523264149429256},{"$f":"PrincipledApproach!AH1719","v":-0.2852326414942925},{"$f":"PrincipledApproach!AI1719-UnderDepreciated!AI1719","v":-0.2852326414942925},{"$f":"PrincipledApproach!AJ1719-UnderDepreciated!AJ1719","v":0},{"$f":"PrincipledApproach!AK1719-UnderDepreciated!AK1719","v":0},{"$f":"PrincipledApproach!AL1719-UnderDepreciated!AL1719","v":0},{"$f":"PrincipledApproach!AM1719-UnderDepreciated!AM1719","v":0}]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1220","v":0},{"$f":"-Inputs!AA1220","v":0},{"$f":"-Inputs!AB1220","v":0},{"$f":"-Inputs!AC1220","v":0},{"$f":"-Inputs!AD1220","v":-0.83949385027774936},{"$f":"-Inputs!AE1220","v":0},{"$f":"-Inputs!AF1220","v":0},{"$f":"-Inputs!AG1220","v":0},{"$f":"PrincipledApproach!AH1720","v":0},{"$f":"PrincipledApproach!AI1720-UnderDepreciated!AI1720","v":-3.0640337028182039},{"$f":"PrincipledApproach!AJ1720-UnderDepreciated!AJ1720","v":0},{"$f":"PrincipledApproach!AK1720-UnderDepreciated!AK1720","v":0},{"$f":"PrincipledApproach!AL1720-UnderDepreciated!AL1720","v":0},{"$f":"PrincipledApproach!AM1720-UnderDepreciated!AM1720","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1221","v":0},{"$f":"-Inputs!AA1221","v":0},{"$f":"-Inputs!AB1221","v":0},{"$f":"-Inputs!AC1221","v":0},{"$f":"-Inputs!AD1221","v":-7.0752830407362396E-2},{"$f":"-Inputs!AE1221","v":-7.0752830407362396E-2},{"$f":"-Inputs!AF1221","v":-7.075283040736241E-2},{"$f":"-Inputs!AG1221","v":-7.075283040736241E-2},{"$f":"PrincipledApproach!AH1721","v":-7.075283040736241E-2},{"$f":"PrincipledApproach!AI1721-UnderDepreciated!AI1721","v":-7.075283040736241E-2},{"$f":"PrincipledApproach!AJ1721-UnderDepreciated!AJ1721","v":-7.075283040736241E-2},{"$f":"PrincipledApproach!AK1721-UnderDepreciated!AK1721","v":-7.075283040736241E-2},{"$f":"PrincipledApproach!AL1721-UnderDepreciated!AL1721","v":-7.075283040736241E-2},{"$f":"PrincipledApproach!AM1721-UnderDepreciated!AM1721","v":-7.0752830407362424E-2}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1222","v":0},{"$f":"-Inputs!AA1222","v":0},{"$f":"-Inputs!AB1222","v":0},{"$f":"-Inputs!AC1222","v":0},{"$f":"-Inputs!AD1222","v":-0.66366526604578246},{"$f":"-Inputs!AE1222","v":-0.66366526604578235},{"$f":"-Inputs!AF1222","v":-0.66366526604578235},{"$f":"-Inputs!AG1222","v":-0.66366526604578224},{"$f":"PrincipledApproach!AH1722","v":-0.66366526604578235},{"$f":"PrincipledApproach!AI1722-UnderDepreciated!AI1722","v":-0.66366526604578202},{"$f":"PrincipledApproach!AJ1722-UnderDepreciated!AJ1722","v":0},{"$f":"PrincipledApproach!AK1722-UnderDepreciated!AK1722","v":0},{"$f":"PrincipledApproach!AL1722-UnderDepreciated!AL1722","v":0},{"$f":"PrincipledApproach!AM1722-UnderDepreciated!AM1722","v":0}]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1223","v":-8.3093429945454652E-4},{"$f":"-Inputs!AA1223","v":-8.3093429945454652E-4},{"$f":"-Inputs!AB1223","v":-8.3093429945454652E-4},{"$f":"-Inputs!AC1223","v":-8.3093429945454652E-4},{"$f":"-Inputs!AD1223","v":-4.696585170830041E-4},{"$f":"-Inputs!AE1223","v":-4.6965851708300415E-4},{"$f":"-Inputs!AF1223","v":-4.696585170830042E-4},{"$f":"-Inputs!AG1223","v":-4.696585170830042E-4},{"$f":"PrincipledApproach!AH1723","v":-4.6965851708300431E-4},{"$f":"-IF(AI1687<0,AI1687,IF(AI1675=0,0,MIN((AI1687/AI1675)*(AI1687>0),AI1687)))","v":-4.6965851708300404E-4},-4.696585170830041E-4,-4.696585170830041E-4,-4.6965851708300415E-4,-4.696585170830042E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1224","v":0},{"$f":"-Inputs!AA1224","v":0},{"$f":"-Inputs!AB1224","v":0},{"$f":"-Inputs!AC1224","v":0},{"$f":"-Inputs!AD1224","v":0},{"$f":"-Inputs!AE1224","v":0},{"$f":"-Inputs!AF1224","v":0},{"$f":"-Inputs!AG1224","v":0},{"$f":"PrincipledApproach!AH1724","v":0},{"$f":"-IF(AI1688<0,AI1688,IF(AI1676=0,0,MIN((AI1688/AI1676)*(AI1688>0),AI1688)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1225","v":-5.8883008501812046E-16},{"$f":"-Inputs!AA1225","v":-5.8883008501812056E-16},{"$f":"-Inputs!AB1225","v":-5.8883008501812056E-16},{"$f":"-Inputs!AC1225","v":-5.8883008501812056E-16},{"$f":"-Inputs!AD1225","v":2.3553203400724814E-15},{"$f":"-Inputs!AE1225","v":0},{"$f":"-Inputs!AF1225","v":0},{"$f":"-Inputs!AG1225","v":0},{"$f":"PrincipledApproach!AH1725","v":0},{"$f":"-IF(AI1689<0,AI1689,IF(AI1677=0,0,MIN((AI1689/AI1677)*(AI1689>0),AI1689)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.93378758601076617},-0.93378758601076617,-0.93378758601076617,{"$f":"SUM(AC1716:AC1725)","v":-0.93378758601076617},-2.0853331089178111,-1.2458392586400637,-1.2458392586400637,-1.2458392586400637,{"$f":"SUM(AH1716:AH1725)","v":-1.2458392586400637},{"$f":"SUM(AI1716:AI1725)","v":-4.309872961458268},-0.29694135109998909,-0.29694135109998909,-0.29694135109998909,-0.29694135109998909]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},-6.7657032998122785E-2,-0.13531406599624557,-0.20297109899436835,{"$f":"AC1680+AC1692+AC1704+AC1716","v":-0.27062813199249114},-0.27062813199249114,-0.27062813199249114,-0.27062813199249114,-0.27062813199249114,{"$f":"PrincipledApproach!AH1728","v":0},{"$f":"AI1680+AI1692+AI1704+AI1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1681+Y1693+Y1705+Y1717","v":3.0609775708622919},2.3905367103795241,1.7200958498967562,1.0496549894139884,{"$f":"AC1681+AC1693+AC1705+AC1717","v":0.37921412893122042},0.30090087728851045,0.22258762564580048,0.14427437400309051,6.5961122360380542E-2,{"$f":"PrincipledApproach!AH1729","v":1.6445782844969101},{"$f":"AI1681+AI1693+AI1705+AI1717","v":1.5662650328542},1.48795178121149,1.4096385295687799,1.3313252779260698,1.2530120262833597]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1682+Y1694+Y1706+Y1718","v":4.2035824420540751},4.1107390065612863,4.0178955710684976,3.9250521355757089,{"$f":"AC1682+AC1694+AC1706+AC1718","v":3.8322087000829201},3.6848030895500865,3.5373974790172529,3.3899918684844192,3.2425862579515856,{"$f":"PrincipledApproach!AH1730","v":3.0955178211895071},{"$f":"AI1682+AI1694+AI1706+AI1718","v":2.9481122106566735},2.8007066001238399,2.6533009895910062,2.5058953790581726,2.358489768525339]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1683+Y1695+Y1707+Y1719","v":2.852326414942925},2.7503110922052936,2.6482957694676621,2.5462804467300306,{"$f":"AC1683+AC1695+AC1707+AC1719","v":2.4442651239923991},2.1590324824981066,1.8737998410038141,1.5885671995095216,1.3033345580152291,{"$f":"PrincipledApproach!AH1731","v":1.2861545597866093},{"$f":"AI1683+AI1695+AI1707+AI1719","v":1.0009219182923168},1.0009219182923168,1.0009219182923168,1.0009219182923168,1.0009219182923168]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1684+Y1696+Y1708+Y1720","v":4.1974692513887444},4.1974692513887444,4.1974692513887444,4.1974692513887444,{"$f":"AC1684+AC1696+AC1708+AC1720","v":4.1974692513887444},3.3579754011109948,3.3579754011109948,3.3579754011109948,3.3579754011109948,{"$f":"PrincipledApproach!AH1732","v":3.0640337028182039},{"$f":"AI1684+AI1696+AI1708+AI1720","v":0},0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1685+Y1697+Y1709+Y1721","v":1.061292456110436},1.061292456110436,1.061292456110436,1.061292456110436,{"$f":"AC1685+AC1697+AC1709+AC1721","v":1.061292456110436},0.99053962570307363,0.91978679529571128,0.84903396488834892,0.77828113448098657,{"$f":"PrincipledApproach!AH1733","v":0.47915145911863516},{"$f":"AI1685+AI1697+AI1709+AI1721","v":0.40839862871127275},0.33764579830391034,0.26689296789654793,0.19614013748918552,0.12538730708182311]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1686+Y1698+Y1710+Y1722","v":6.6366526604578233},6.6366526604578233,6.6366526604578233,6.6366526604578233,{"$f":"AC1686+AC1698+AC1710+AC1722","v":6.6366526604578233},5.9729873944120406,5.3093221283662579,4.6456568623204753,3.981991596274693,{"$f":"PrincipledApproach!AH1734","v":1.644696510668533},{"$f":"AI1686+AI1698+AI1710+AI1722","v":0.98103124462275093},0.98103124462275093,0.98103124462275093,0.98103124462275093,0.98103124462275093]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4928028983636365E-2,2.4097094684181818E-2,2.3266160384727272E-2,2.2435226085272725E-2,{"$f":"AC1687+AC1699+AC1711+AC1723","v":2.1604291785818179E-2},2.1134633268735176E-2,2.0664974751652174E-2,2.0195316234569171E-2,1.9725657717486168E-2,{"$f":"PrincipledApproach!AH1735","v":1.9255999200403166E-2},{"$f":"AI1687+AI1699+AI1711+AI1723","v":1.8786340683320163E-2},1.831668216623716E-2,1.7847023649154158E-2,1.7377365132071155E-2,1.6907706614988152E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,{"$f":"AC1688+AC1700+AC1712+AC1724","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1736","v":0},{"$f":"AI1688+AI1700+AI1712+AI1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1689+Y1701+Y1713+Y1725","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,{"$f":"AC1689+AC1701+AC1713+AC1725","v":-2.3553203400724822E-15},0,0,0,0,{"$f":"PrincipledApproach!AH1737","v":0},{"$f":"AI1689+AI1701+AI1713+AI1725","v":0},0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":22.037228824799932},{"$f":"SUM(Z1728:Z1737)","v":21.10344123878917},{"$f":"SUM(AA1728:AA1737)","v":20.1696536527784},{"$f":"SUM(AB1728:AB1737)","v":19.235866066767635},18.302078480756865,16.216745371839057,14.970906113198991,13.725066854558928,12.479227595918864,{"$f":"SUM(AH1728:AH1737)","v":11.233388337278802},{"$f":"SUM(AI1728:AI1737)","v":6.9235153758205339},6.6265740247205445,6.3296326736205568,6.0326913225205665,5.735749971420578]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1754","v":38},{"$f":"MAX(0,AH1754-1)","v":37},{"$f":"MAX(0,AI1754-1)","v":36},{"$f":"MAX(0,AJ1754-1)","v":35},{"$f":"MAX(0,AK1754-1)","v":34},{"$f":"MAX(0,AL1754-1)","v":33}]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1755","v":23},22,21,20,19,18]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1756","v":23},22,21,20,19,18]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1757","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1758","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1759","v":8},7,6,5,4,3]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1760","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1761","v":43},42,41,40,39,38]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1762","v":0}]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1763","v":38},{"$f":"MAX(0,AH1763-1)","v":37},{"$f":"MAX(0,AI1763-1)","v":36},{"$f":"MAX(0,AJ1763-1)","v":35},{"$f":"MAX(0,AK1763-1)","v":34},{"$f":"MAX(0,AL1763-1)","v":33}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},{"$f":"Z1814","v":0},{"$f":"AA1814","v":-4.5835010947924047E-2},{"$f":"AB1814","v":-9.1670021895848094E-2},{"$f":"AC1814","v":-0.13750503284377213},{"$f":"AD1814","v":-0.13750503284377213},{"$f":"AE1814","v":-0.13750503284377213},{"$f":"AF1814","v":-0.13750503284377213},{"$f":"PrincipledApproach!AH1766","v":0},{"$f":"AH1814","v":0},{"$f":"AI1814","v":0},{"$f":"AJ1814","v":0},{"$f":"AK1814","v":0},{"$f":"AL1814","v":0}]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7516642111048935,{"$f":"AA1815","v":5.0928262429034987},4.433988274702104,3.7751503065007097,3.5975936337558432,3.4200369610109767,3.2424802882661101,{"$f":"PrincipledApproach!AH1767","v":4.0838034731319315},3.906246800387065,3.7286901276421984,3.5511334548973319,3.3735767821524654,3.1960201094075988]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.4070453608171327,{"$f":"AA1816","v":4.3378961110957563},4.26874686137438,4.1995976116530036,4.0437542717242749,3.8879109317955458,3.7320675918668167,{"$f":"PrincipledApproach!AH1768","v":3.5843968183607688},3.4285534784320397,3.2727101385033106,3.1168667985745815,2.9610234586458524,2.8051801187171232]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.9928094319342398,{"$f":"AA1817","v":5.8791524588495978},5.7654954857649559,5.6518385126803139,5.0525575694868898,4.4532766262934658,3.8539956831000417,{"$f":"PrincipledApproach!AH1769","v":3.4091453880866798},2.8098644448932557,2.2105835016998316,1.6113025585064078,1.6113025585064078,1.6113025585064078]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0645661524066523,{"$f":"AA1818","v":3.0645661524066523},3.0645661524066523,3.0645661524066523,2.4516529219253216,1.8387396914439909,1.8387396914439909,{"$f":"PrincipledApproach!AH1770","v":1.7433478710821655},1.7433478710821655,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.7681366948392827,1.6418412166364769,1.515545738433671,{"$f":"PrincipledApproach!AH1771","v":1.1794748622658968},1.053179384063091,0.92688390586028502,0.80058842765747906,0.67429294945467311,0.54799747125186715]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,6.9825253958211029,6.2066892407298688,5.4308530856386348,{"$f":"PrincipledApproach!AH1772","v":3.6411960438169926},2.8653598887257585,2.0895237336345249,1.3136875785432913,1.3136875785432913,1.3136875785432913]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1821","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1773","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1822","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1774","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AA1823","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1775","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1775)","v":28.868878880217341},{"$f":"SUM(AB1766:AB1774)","v":27.981399678262008},{"$f":"SUM(AC1766:AC1774)","v":27.093920476306668},26.206441274351331,23.758715454708941,21.310989635066555,19.476177045905494,{"$f":"SUM(AH1766:AH1775)","v":17.641364456744434},{"$f":"SUM(AI1766:AI1774)","v":15.806551867583373},12.228391407340151,10.39357881817909,9.9338833273026896,9.474187836426287]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$229","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$230","v":5.7516642111048935}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$231","v":4.4070453608171327}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$232","v":5.9928094319342398}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$233","v":3.0645661524066523}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$234","v":1.8944321730420886}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$235","v":7.7583615509123369}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$236","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$237","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$238","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":28.868878880217341}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1821","v":0},{"$f":"-Inputs!AB1821","v":0},{"$f":"-Inputs!AC1821","v":0},{"$f":"-Inputs!AD1821","v":0},{"$f":"-Inputs!AE1821","v":0},{"$f":"-Inputs!AF1821","v":0},{"$f":"-Inputs!AG1821","v":0},{"$f":"PrincipledApproach!AH1790","v":0},{"$f":"-Inputs!AI1821","v":0},{"$f":"-Inputs!AJ1821","v":0},{"$f":"-Inputs!AK1821","v":0},{"$f":"-Inputs!AL1821","v":0},{"$f":"-Inputs!AM1821","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1822","v":0},{"$f":"-Inputs!AB1822","v":0},{"$f":"-Inputs!AC1822","v":0},{"$f":"-Inputs!AD1822","v":0},{"$f":"-Inputs!AE1822","v":0},{"$f":"-Inputs!AF1822","v":0},{"$f":"-Inputs!AG1822","v":0},{"$f":"PrincipledApproach!AH1791","v":0},{"$f":"-Inputs!AI1822","v":0},{"$f":"-Inputs!AJ1822","v":0},{"$f":"-Inputs!AK1822","v":0},{"$f":"-Inputs!AL1822","v":0},{"$f":"-Inputs!AM1822","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1823","v":0},{"$f":"-Inputs!AB1823","v":0},{"$f":"-Inputs!AC1823","v":0},{"$f":"-Inputs!AD1823","v":0},{"$f":"-Inputs!AE1823","v":0},{"$f":"-Inputs!AF1823","v":0},{"$f":"-Inputs!AG1823","v":0},{"$f":"PrincipledApproach!AH1792","v":0},{"$f":"-Inputs!AI1823","v":0},{"$f":"-Inputs!AJ1823","v":0},{"$f":"-Inputs!AK1823","v":0},{"$f":"-Inputs!AL1823","v":0},{"$f":"-Inputs!AM1823","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1824","v":0},{"$f":"-Inputs!AB1824","v":0},{"$f":"-Inputs!AC1824","v":0},{"$f":"-Inputs!AD1824","v":0},{"$f":"-Inputs!AE1824","v":0},{"$f":"-Inputs!AF1824","v":0},{"$f":"-Inputs!AG1824","v":0},{"$f":"PrincipledApproach!AH1793","v":0},{"$f":"-Inputs!AI1824","v":0},{"$f":"-Inputs!AJ1824","v":0},{"$f":"-Inputs!AK1824","v":0},{"$f":"-Inputs!AL1824","v":0},{"$f":"-Inputs!AM1824","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1825","v":0},{"$f":"-Inputs!AB1825","v":0},{"$f":"-Inputs!AC1825","v":0},{"$f":"-Inputs!AD1825","v":0},{"$f":"-Inputs!AE1825","v":0},{"$f":"-Inputs!AF1825","v":0},{"$f":"-Inputs!AG1825","v":0},{"$f":"PrincipledApproach!AH1794","v":0},{"$f":"-Inputs!AI1825","v":0},{"$f":"-Inputs!AJ1825","v":0},{"$f":"-Inputs!AK1825","v":0},{"$f":"-Inputs!AL1825","v":0},{"$f":"-Inputs!AM1825","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1826","v":0},{"$f":"-Inputs!AB1826","v":0},{"$f":"-Inputs!AC1826","v":0},{"$f":"-Inputs!AD1826","v":0},{"$f":"-Inputs!AE1826","v":0},{"$f":"-Inputs!AF1826","v":0},{"$f":"-Inputs!AG1826","v":0},{"$f":"PrincipledApproach!AH1795","v":0},{"$f":"-Inputs!AI1826","v":0},{"$f":"-Inputs!AJ1826","v":0},{"$f":"-Inputs!AK1826","v":0},{"$f":"-Inputs!AL1826","v":0},{"$f":"-Inputs!AM1826","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1827","v":0},{"$f":"-Inputs!AB1827","v":0},{"$f":"-Inputs!AC1827","v":0},{"$f":"-Inputs!AD1827","v":0},{"$f":"-Inputs!AE1827","v":0},{"$f":"-Inputs!AF1827","v":0},{"$f":"-Inputs!AG1827","v":0},{"$f":"PrincipledApproach!AH1796","v":0},{"$f":"-Inputs!AI1827","v":0},{"$f":"-Inputs!AJ1827","v":0},{"$f":"-Inputs!AK1827","v":0},{"$f":"-Inputs!AL1827","v":0},{"$f":"-Inputs!AM1827","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1828","v":0},{"$f":"-Inputs!AB1828","v":0},{"$f":"-Inputs!AC1828","v":0},{"$f":"-Inputs!AD1828","v":0},{"$f":"-Inputs!AE1828","v":0},{"$f":"-Inputs!AF1828","v":0},{"$f":"-Inputs!AG1828","v":0},{"$f":"PrincipledApproach!AH1797","v":0},{"$f":"-Inputs!AI1828","v":0},{"$f":"-Inputs!AJ1828","v":0},{"$f":"-Inputs!AK1828","v":0},{"$f":"-Inputs!AL1828","v":0},{"$f":"-Inputs!AM1828","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1829","v":0},{"$f":"-Inputs!AB1829","v":0},{"$f":"-Inputs!AC1829","v":0},{"$f":"-Inputs!AD1829","v":0},{"$f":"-Inputs!AE1829","v":0},{"$f":"-Inputs!AF1829","v":0},{"$f":"-Inputs!AG1829","v":0},{"$f":"PrincipledApproach!AH1798","v":0},{"$f":"-Inputs!AI1829","v":0},{"$f":"-Inputs!AJ1829","v":0},{"$f":"-Inputs!AK1829","v":0},{"$f":"-Inputs!AL1829","v":0},{"$f":"-Inputs!AM1829","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1830","v":0},{"$f":"-Inputs!AB1830","v":0},{"$f":"-Inputs!AC1830","v":0},{"$f":"-Inputs!AD1830","v":0},{"$f":"-Inputs!AE1830","v":0},{"$f":"-Inputs!AF1830","v":0},{"$f":"-Inputs!AG1830","v":0},{"$f":"PrincipledApproach!AH1799","v":0},{"$f":"-Inputs!AI1830","v":0},{"$f":"-Inputs!AJ1830","v":0},{"$f":"-Inputs!AK1830","v":0},{"$f":"-Inputs!AL1830","v":0},{"$f":"-Inputs!AM1830","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,{"$f":"SUM(AC1790:AC1799)","v":0},0,0,0,0,{"$f":"SUM(AH1790:AH1799)","v":0},{"$f":"SUM(AI1790:AI1799)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1228","v":-4.5835010947924047E-2},{"$f":"-Inputs!AB1228","v":-4.5835010947924047E-2},{"$f":"-Inputs!AC1228","v":-4.5835010947924047E-2},{"$f":"-Inputs!AD1228","v":0},{"$f":"-Inputs!AE1228","v":0},{"$f":"-Inputs!AF1228","v":0},{"$f":"-Inputs!AG1228","v":0},{"$f":"PrincipledApproach!AH1802","v":0},{"$f":"PrincipledApproach!AI1802-UnderDepreciated!AI1802","v":0},{"$f":"PrincipledApproach!AJ1802-UnderDepreciated!AJ1802","v":0},{"$f":"PrincipledApproach!AK1802-UnderDepreciated!AK1802","v":0},{"$f":"PrincipledApproach!AL1802-UnderDepreciated!AL1802","v":0},{"$f":"PrincipledApproach!AM1802-UnderDepreciated!AM1802","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1229","v":-0.6588379682013944},{"$f":"-Inputs!AB1229","v":-0.6588379682013944},{"$f":"-Inputs!AC1229","v":-0.6588379682013944},{"$f":"-Inputs!AD1229","v":-0.17755667274486647},{"$f":"-Inputs!AE1229","v":-0.17755667274486647},{"$f":"-Inputs!AF1229","v":-0.17755667274486645},{"$f":"-Inputs!AG1229","v":-0.17755667274486645},{"$f":"PrincipledApproach!AH1803","v":-0.17755667274486645},{"$f":"PrincipledApproach!AI1803-UnderDepreciated!AI1803","v":-0.17755667274486658},{"$f":"PrincipledApproach!AJ1803-UnderDepreciated!AJ1803","v":-0.17755667274486658},{"$f":"PrincipledApproach!AK1803-UnderDepreciated!AK1803","v":-0.17755667274486658},{"$f":"PrincipledApproach!AL1803-UnderDepreciated!AL1803","v":-0.17755667274486661},{"$f":"PrincipledApproach!AM1803-UnderDepreciated!AM1803","v":-0.17755667274486661}]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1230","v":-6.9149249721376552E-2},{"$f":"-Inputs!AB1230","v":-6.9149249721376552E-2},{"$f":"-Inputs!AC1230","v":-6.9149249721376566E-2},{"$f":"-Inputs!AD1230","v":-0.15584333992872906},{"$f":"-Inputs!AE1230","v":-0.15584333992872906},{"$f":"-Inputs!AF1230","v":-0.15584333992872912},{"$f":"-Inputs!AG1230","v":-0.15584333992872912},{"$f":"PrincipledApproach!AH1804","v":-0.15584333992872912},{"$f":"PrincipledApproach!AI1804-UnderDepreciated!AI1804","v":-0.15584333992872909},{"$f":"PrincipledApproach!AJ1804-UnderDepreciated!AJ1804","v":-0.15584333992872906},{"$f":"PrincipledApproach!AK1804-UnderDepreciated!AK1804","v":-0.15584333992872906},{"$f":"PrincipledApproach!AL1804-UnderDepreciated!AL1804","v":-0.15584333992872906},{"$f":"PrincipledApproach!AM1804-UnderDepreciated!AM1804","v":-0.15584333992872906}]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1231","v":-0.11365697308464226},{"$f":"-Inputs!AB1231","v":-0.11365697308464226},{"$f":"-Inputs!AC1231","v":-0.11365697308464226},{"$f":"-Inputs!AD1231","v":-0.59928094319342406},{"$f":"-Inputs!AE1231","v":-0.59928094319342395},{"$f":"-Inputs!AF1231","v":-0.59928094319342418},{"$f":"-Inputs!AG1231","v":-0.59928094319342418},{"$f":"PrincipledApproach!AH1805","v":-0.59928094319342418},{"$f":"PrincipledApproach!AI1805-UnderDepreciated!AI1805","v":-0.59928094319342384},{"$f":"PrincipledApproach!AJ1805-UnderDepreciated!AJ1805","v":-0.59928094319342384},{"$f":"PrincipledApproach!AK1805-UnderDepreciated!AK1805","v":0},{"$f":"PrincipledApproach!AL1805-UnderDepreciated!AL1805","v":0},{"$f":"PrincipledApproach!AM1805-UnderDepreciated!AM1805","v":0}]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1232","v":0},{"$f":"-Inputs!AB1232","v":0},{"$f":"-Inputs!AC1232","v":0},{"$f":"-Inputs!AD1232","v":-0.61291323048133062},{"$f":"-Inputs!AE1232","v":-0.61291323048133062},{"$f":"-Inputs!AF1232","v":0},{"$f":"-Inputs!AG1232","v":0},{"$f":"PrincipledApproach!AH1806","v":0},{"$f":"PrincipledApproach!AI1806-UnderDepreciated!AI1806","v":-1.7433478710821655},{"$f":"PrincipledApproach!AJ1806-UnderDepreciated!AJ1806","v":0},{"$f":"PrincipledApproach!AK1806-UnderDepreciated!AK1806","v":0},{"$f":"PrincipledApproach!AL1806-UnderDepreciated!AL1806","v":0},{"$f":"PrincipledApproach!AM1806-UnderDepreciated!AM1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1233","v":0},{"$f":"-Inputs!AB1233","v":0},{"$f":"-Inputs!AC1233","v":0},{"$f":"-Inputs!AD1233","v":-0.1262954782028059},{"$f":"-Inputs!AE1233","v":-0.1262954782028059},{"$f":"-Inputs!AF1233","v":-0.12629547820280587},{"$f":"-Inputs!AG1233","v":-0.12629547820280587},{"$f":"PrincipledApproach!AH1807","v":-0.12629547820280587},{"$f":"PrincipledApproach!AI1807-UnderDepreciated!AI1807","v":-0.12629547820280596},{"$f":"PrincipledApproach!AJ1807-UnderDepreciated!AJ1807","v":-0.12629547820280596},{"$f":"PrincipledApproach!AK1807-UnderDepreciated!AK1807","v":-0.12629547820280596},{"$f":"PrincipledApproach!AL1807-UnderDepreciated!AL1807","v":-0.12629547820280596},{"$f":"PrincipledApproach!AM1807-UnderDepreciated!AM1807","v":-0.12629547820280596}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1234","v":0},{"$f":"-Inputs!AB1234","v":0},{"$f":"-Inputs!AC1234","v":0},{"$f":"-Inputs!AD1234","v":-0.77583615509123383},{"$f":"-Inputs!AE1234","v":-0.77583615509123383},{"$f":"-Inputs!AF1234","v":-0.77583615509123383},{"$f":"-Inputs!AG1234","v":-0.77583615509123383},{"$f":"PrincipledApproach!AH1808","v":-0.77583615509123383},{"$f":"PrincipledApproach!AI1808-UnderDepreciated!AI1808","v":-0.7758361550912336},{"$f":"PrincipledApproach!AJ1808-UnderDepreciated!AJ1808","v":-0.7758361550912336},{"$f":"PrincipledApproach!AK1808-UnderDepreciated!AK1808","v":0},{"$f":"PrincipledApproach!AL1808-UnderDepreciated!AL1808","v":0},{"$f":"PrincipledApproach!AM1808-UnderDepreciated!AM1808","v":0}]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1235","v":0},{"$f":"-Inputs!AB1235","v":0},{"$f":"-Inputs!AC1235","v":0},{"$f":"-Inputs!AD1235","v":0},{"$f":"-Inputs!AE1235","v":0},{"$f":"-Inputs!AF1235","v":0},{"$f":"-Inputs!AG1235","v":0},{"$f":"PrincipledApproach!AH1809","v":0},{"$f":"-IF(AI1773<0,AI1773,IF(AI1761=0,0,MIN((AI1773/AI1761)*(AI1773>0),AI1773)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1236","v":0},{"$f":"-Inputs!AB1236","v":0},{"$f":"-Inputs!AC1236","v":0},{"$f":"-Inputs!AD1236","v":0},{"$f":"-Inputs!AE1236","v":0},{"$f":"-Inputs!AF1236","v":0},{"$f":"-Inputs!AG1236","v":0},{"$f":"PrincipledApproach!AH1810","v":0},{"$f":"-IF(AI1774<0,AI1774,IF(AI1762=0,0,MIN((AI1774/AI1762)*(AI1774>0),AI1774)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1237","v":0},{"$f":"-Inputs!AB1237","v":0},{"$f":"-Inputs!AC1237","v":0},{"$f":"-Inputs!AD1237","v":0},{"$f":"-Inputs!AE1237","v":0},{"$f":"-Inputs!AF1237","v":0},{"$f":"-Inputs!AG1237","v":0},{"$f":"PrincipledApproach!AH1811","v":0},{"$f":"-IF(AI1775<0,AI1775,IF(AI1763=0,0,MIN((AI1775/AI1763)*(AI1775>0),AI1775)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.88747920195533736},-0.88747920195533736,{"$f":"SUM(AC1802:AC1811)","v":-0.88747920195533736},-2.4477258196423897,-2.4477258196423897,-1.8348125891610594,-1.8348125891610594,{"$f":"SUM(AH1802:AH1811)","v":-1.8348125891610594},{"$f":"SUM(AI1802:AI1811)","v":-3.5781604602432249},-1.8348125891610589,-0.4596954908764016,-0.4596954908764016,-0.4596954908764016]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},-4.5835010947924047E-2,-9.1670021895848094E-2,{"$f":"AC1766+AC1778+AC1790+AC1802","v":-0.13750503284377213},-0.13750503284377213,-0.13750503284377213,-0.13750503284377213,-0.13750503284377213,{"$f":"PrincipledApproach!AH1814","v":0},{"$f":"AI1766+AI1778+AI1790+AI1802","v":0},0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1767+Z1779+Z1791+Z1803","v":5.7516642111048935},5.0928262429034987,4.433988274702104,{"$f":"AC1767+AC1779+AC1791+AC1803","v":3.7751503065007097},3.5975936337558432,3.4200369610109767,3.2424802882661101,3.0649236155212436,{"$f":"PrincipledApproach!AH1815","v":3.906246800387065},{"$f":"AI1767+AI1779+AI1791+AI1803","v":3.7286901276421984},3.5511334548973319,3.3735767821524654,3.1960201094075988,3.0184634366627323]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1768+Z1780+Z1792+Z1804","v":4.4070453608171327},4.3378961110957563,4.26874686137438,{"$f":"AC1768+AC1780+AC1792+AC1804","v":4.1995976116530036},4.0437542717242749,3.8879109317955458,3.7320675918668167,3.5762242519380876,{"$f":"PrincipledApproach!AH1816","v":3.4285534784320397},{"$f":"AI1768+AI1780+AI1792+AI1804","v":3.2727101385033106},3.1168667985745815,2.9610234586458524,2.8051801187171232,2.6493367787883941]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1769+Z1781+Z1793+Z1805","v":5.9928094319342398},5.8791524588495978,5.7654954857649559,{"$f":"AC1769+AC1781+AC1793+AC1805","v":5.6518385126803139},5.0525575694868898,4.4532766262934658,3.8539956831000417,3.2547147399066176,{"$f":"PrincipledApproach!AH1817","v":2.8098644448932557},{"$f":"AI1769+AI1781+AI1793+AI1805","v":2.2105835016998316},1.6113025585064078,1.6113025585064078,1.6113025585064078,1.6113025585064078]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1770+Z1782+Z1794+Z1806","v":3.0645661524066523},3.0645661524066523,3.0645661524066523,{"$f":"AC1770+AC1782+AC1794+AC1806","v":3.0645661524066523},2.4516529219253216,1.8387396914439909,1.8387396914439909,1.8387396914439909,{"$f":"PrincipledApproach!AH1818","v":1.7433478710821655},{"$f":"AI1770+AI1782+AI1794+AI1806","v":0},0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1771+Z1783+Z1795+Z1807","v":1.8944321730420886},1.8944321730420886,1.8944321730420886,{"$f":"AC1771+AC1783+AC1795+AC1807","v":1.8944321730420886},1.7681366948392827,1.6418412166364769,1.515545738433671,1.3892502602308652,{"$f":"PrincipledApproach!AH1819","v":1.053179384063091},{"$f":"AI1771+AI1783+AI1795+AI1807","v":0.92688390586028502},0.80058842765747906,0.67429294945467311,0.54799747125186715,0.4217019930490612]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1772+Z1784+Z1796+Z1808","v":7.7583615509123369},7.7583615509123369,7.7583615509123369,{"$f":"AC1772+AC1784+AC1796+AC1808","v":7.7583615509123369},6.9825253958211029,6.2066892407298688,5.4308530856386348,4.6550169305474007,{"$f":"PrincipledApproach!AH1820","v":2.8653598887257585},{"$f":"AI1772+AI1784+AI1796+AI1808","v":2.0895237336345249},1.3136875785432913,1.3136875785432913,1.3136875785432913,1.3136875785432913]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AC1773+AC1785+AC1797+AC1809","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1821","v":0},{"$f":"AI1773+AI1785+AI1797+AI1809","v":0},0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,{"$f":"AC1774+AC1786+AC1798+AC1810","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1822","v":0},{"$f":"AI1774+AI1786+AI1798+AI1810","v":0},0,0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1775+Z1787+Z1799+Z1811","v":0},0,0,{"$f":"AC1775+AC1787+AC1799+AC1811","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1823","v":0},{"$f":"AI1775+AI1787+AI1799+AI1811","v":0},0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":28.868878880217341},{"$f":"SUM(AA1814:AA1823)","v":27.981399678262008},{"$f":"SUM(AB1814:AB1823)","v":27.093920476306668},26.206441274351331,23.758715454708941,21.310989635066555,19.476177045905494,17.641364456744434,{"$f":"SUM(AH1814:AH1823)","v":15.806551867583373},{"$f":"SUM(AI1814:AI1823)","v":12.228391407340151},10.39357881817909,9.9338833273026896,9.474187836426287,9.0144923455498862]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1840","v":38},{"$f":"MAX(0,AH1840-1)","v":37},{"$f":"MAX(0,AI1840-1)","v":36},{"$f":"MAX(0,AJ1840-1)","v":35},{"$f":"MAX(0,AK1840-1)","v":34},{"$f":"MAX(0,AL1840-1)","v":33}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1841","v":24},23,22,21,20,19]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1842","v":24},23,22,21,20,19]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1843","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1844","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1845","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1846","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1847","v":44},43,42,41,40,39]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1848","v":0}]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1849","v":38},{"$f":"MAX(0,AH1849-1)","v":37},{"$f":"MAX(0,AI1849-1)","v":36},{"$f":"MAX(0,AJ1849-1)","v":35},{"$f":"MAX(0,AK1849-1)","v":34},{"$f":"MAX(0,AL1849-1)","v":33}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},{"$f":"AA1900","v":0.1043108465148181},{"$f":"AB1900","v":7.414418584719222E-2},{"$f":"AC1900","v":4.3977525179566337E-2},{"$f":"AD1900","v":4.1518078595726392E-2},{"$f":"AE1900","v":3.9058632011886446E-2},{"$f":"AF1900","v":3.65991854280465E-2},{"$f":"PrincipledApproach!AH1852","v":9.3458970185917881E-2},{"$f":"AH1900","v":9.0999523602077942E-2},{"$f":"AI1900","v":8.8540077018238003E-2},{"$f":"AJ1900","v":8.6080630434398064E-2},{"$f":"AK1900","v":8.3621183850558126E-2},{"$f":"AL1900","v":8.1161737266718187E-2}]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4838900331821181,2.9794431914551591,2.4749963497282002,2.3743500723832294,2.2737037950382586,2.1730575176932878,{"$f":"PrincipledApproach!AH1853","v":2.4155106562793041},2.3148643789343333,2.2142181015893621,2.1135718242443913,2.01292554689942,1.912279269554449]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.320100154264793,8.2981923776416178,8.2762846010184425,7.9807030081249266,7.6851214152314107,7.3895398223378947,{"$f":"PrincipledApproach!AH1854","v":7.0939582294443788},6.7983766365508629,6.502795043657347,6.207213450763831,5.9116318578703151,5.6160502649767992]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1357173934397893,2.0241905824451445,1.9126637714504999,1.699092032106521,1.4855202927625422,1.2719485534185631,{"$f":"PrincipledApproach!AH1855","v":1.2163517092282556},1.0027799698842768,0.78920823054029787,0.57563649119631888,0.36206475185233988,0.36206475185233988]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.6302920238778116,3.6302920238778116,3.6302920238778116,2.9042336191022491,2.1781752143266866,1.4521168095511241,{"$f":"PrincipledApproach!AH1856","v":1.3414960019100173},1.3414960019100173,0,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.5330913616426862,5.1378705500967801,4.7426497385508739,{"$f":"PrincipledApproach!AH1857","v":4.1987059666725699},3.8034851551266637,3.4082643435807576,3.0130435320348514,2.6178227204889453,2.2226019089430391]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.1704524947252848,2.8181799953113642,2.4659074958974436,{"$f":"PrincipledApproach!AH1858","v":1.8125852220306586},1.4603127226167381,1.1080402232028177,0.75576772378889723,0.40349522437497676,0.40349522437497676]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1859","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1860","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"PrincipledApproach!AH1861","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":27.125347618607126},26.457299528594721,25.789251438582323,23.703440666680624,21.617629894778933,19.531819122877234,{"$f":"SUM(AH1852:AH1861)","v":18.172066755751104},{"$f":"SUM(AI1852:AI1861)","v":16.812314388624969},14.11106601958882,12.751313652462688,11.391561285336556,10.597653156968322]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$229","v":0.1043108465148181}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$230","v":3.4838900331821181}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$231","v":8.320100154264793}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$232","v":2.1357173934397893}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$233","v":3.6302920238778116}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$234","v":5.9283121731885924}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$235","v":3.5227249941392054}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$236","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$237","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$238","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":27.125347618607126}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1833","v":0},{"$f":"-Inputs!AC1833","v":0},{"$f":"-Inputs!AD1833","v":0},{"$f":"-Inputs!AE1833","v":0},{"$f":"-Inputs!AF1833","v":0},{"$f":"-Inputs!AG1833","v":0},{"$f":"PrincipledApproach!AH1876","v":0},{"$f":"-Inputs!AI1833","v":0},{"$f":"-Inputs!AJ1833","v":0},{"$f":"-Inputs!AK1833","v":0},{"$f":"-Inputs!AL1833","v":0},{"$f":"-Inputs!AM1833","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1834","v":0},{"$f":"-Inputs!AC1834","v":0},{"$f":"-Inputs!AD1834","v":0},{"$f":"-Inputs!AE1834","v":0},{"$f":"-Inputs!AF1834","v":0},{"$f":"-Inputs!AG1834","v":0},{"$f":"PrincipledApproach!AH1877","v":0},{"$f":"-Inputs!AI1834","v":0},{"$f":"-Inputs!AJ1834","v":0},{"$f":"-Inputs!AK1834","v":0},{"$f":"-Inputs!AL1834","v":0},{"$f":"-Inputs!AM1834","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1835","v":0},{"$f":"-Inputs!AC1835","v":0},{"$f":"-Inputs!AD1835","v":0},{"$f":"-Inputs!AE1835","v":0},{"$f":"-Inputs!AF1835","v":0},{"$f":"-Inputs!AG1835","v":0},{"$f":"PrincipledApproach!AH1878","v":0},{"$f":"-Inputs!AI1835","v":0},{"$f":"-Inputs!AJ1835","v":0},{"$f":"-Inputs!AK1835","v":0},{"$f":"-Inputs!AL1835","v":0},{"$f":"-Inputs!AM1835","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1836","v":0},{"$f":"-Inputs!AC1836","v":0},{"$f":"-Inputs!AD1836","v":0},{"$f":"-Inputs!AE1836","v":0},{"$f":"-Inputs!AF1836","v":0},{"$f":"-Inputs!AG1836","v":0},{"$f":"PrincipledApproach!AH1879","v":0},{"$f":"-Inputs!AI1836","v":0},{"$f":"-Inputs!AJ1836","v":0},{"$f":"-Inputs!AK1836","v":0},{"$f":"-Inputs!AL1836","v":0},{"$f":"-Inputs!AM1836","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1837","v":0},{"$f":"-Inputs!AC1837","v":0},{"$f":"-Inputs!AD1837","v":0},{"$f":"-Inputs!AE1837","v":0},{"$f":"-Inputs!AF1837","v":0},{"$f":"-Inputs!AG1837","v":0},{"$f":"PrincipledApproach!AH1880","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1838","v":0},{"$f":"-Inputs!AC1838","v":0},{"$f":"-Inputs!AD1838","v":0},{"$f":"-Inputs!AE1838","v":0},{"$f":"-Inputs!AF1838","v":0},{"$f":"-Inputs!AG1838","v":0},{"$f":"PrincipledApproach!AH1881","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1839","v":0},{"$f":"-Inputs!AC1839","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"PrincipledApproach!AH1882","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1840","v":0},{"$f":"-Inputs!AC1840","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"PrincipledApproach!AH1883","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1841","v":0},{"$f":"-Inputs!AC1841","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"PrincipledApproach!AH1884","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1842","v":0},{"$f":"-Inputs!AC1842","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"PrincipledApproach!AH1885","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},{"$f":"SUM(AC1876:AC1885)","v":0},0,0,0,0,{"$f":"SUM(AH1876:AH1885)","v":0},{"$f":"SUM(AI1876:AI1885)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1240","v":-3.0166660667625883E-2},{"$f":"-Inputs!AC1240","v":-3.0166660667625887E-2},{"$f":"-Inputs!AD1240","v":-2.4594465838399444E-3},{"$f":"-Inputs!AE1240","v":-2.4594465838399448E-3},{"$f":"-Inputs!AF1240","v":-2.4594465838399448E-3},{"$f":"-Inputs!AG1240","v":-2.4594465838399448E-3},{"$f":"PrincipledApproach!AH1888","v":-2.4594465838399448E-3},{"$f":"PrincipledApproach!AI1888-UnderDepreciated!AI1888","v":-2.4594465838399444E-3},{"$f":"PrincipledApproach!AJ1888-UnderDepreciated!AJ1888","v":-2.4594465838399444E-3},{"$f":"PrincipledApproach!AK1888-UnderDepreciated!AK1888","v":-2.4594465838399448E-3},{"$f":"PrincipledApproach!AL1888-UnderDepreciated!AL1888","v":-2.4594465838399448E-3},{"$f":"PrincipledApproach!AM1888-UnderDepreciated!AM1888","v":-2.4594465838399453E-3}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1241","v":-0.50444684172695897},{"$f":"-Inputs!AC1241","v":-0.50444684172695897},{"$f":"-Inputs!AD1241","v":-0.10064627734497095},{"$f":"-Inputs!AE1241","v":-0.10064627734497095},{"$f":"-Inputs!AF1241","v":-0.10064627734497095},{"$f":"-Inputs!AG1241","v":-0.10064627734497096},{"$f":"PrincipledApproach!AH1889","v":-0.10064627734497096},{"$f":"PrincipledApproach!AI1889-UnderDepreciated!AI1889","v":-0.10064627734497102},{"$f":"PrincipledApproach!AJ1889-UnderDepreciated!AJ1889","v":-0.100646277344971},{"$f":"PrincipledApproach!AK1889-UnderDepreciated!AK1889","v":-0.10064627734497102},{"$f":"PrincipledApproach!AL1889-UnderDepreciated!AL1889","v":-0.100646277344971},{"$f":"PrincipledApproach!AM1889-UnderDepreciated!AM1889","v":-0.100646277344971}]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1242","v":-2.1907776623174991E-2},{"$f":"-Inputs!AC1242","v":-2.1907776623174998E-2},{"$f":"-Inputs!AD1242","v":-0.29558159289351588},{"$f":"-Inputs!AE1242","v":-0.29558159289351588},{"$f":"-Inputs!AF1242","v":-0.29558159289351582},{"$f":"-Inputs!AG1242","v":-0.29558159289351582},{"$f":"PrincipledApproach!AH1890","v":-0.29558159289351582},{"$f":"PrincipledApproach!AI1890-UnderDepreciated!AI1890","v":-0.29558159289351577},{"$f":"PrincipledApproach!AJ1890-UnderDepreciated!AJ1890","v":-0.29558159289351577},{"$f":"PrincipledApproach!AK1890-UnderDepreciated!AK1890","v":-0.29558159289351577},{"$f":"PrincipledApproach!AL1890-UnderDepreciated!AL1890","v":-0.29558159289351577},{"$f":"PrincipledApproach!AM1890-UnderDepreciated!AM1890","v":-0.29558159289351577}]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1243","v":-0.11152681099464457},{"$f":"-Inputs!AC1243","v":-0.11152681099464457},{"$f":"-Inputs!AD1243","v":-0.21357173934397897},{"$f":"-Inputs!AE1243","v":-0.21357173934397897},{"$f":"-Inputs!AF1243","v":-0.21357173934397899},{"$f":"-Inputs!AG1243","v":-0.21357173934397897},{"$f":"PrincipledApproach!AH1891","v":-0.21357173934397897},{"$f":"PrincipledApproach!AI1891-UnderDepreciated!AI1891","v":-0.21357173934397894},{"$f":"PrincipledApproach!AJ1891-UnderDepreciated!AJ1891","v":-0.21357173934397897},{"$f":"PrincipledApproach!AK1891-UnderDepreciated!AK1891","v":-0.21357173934397897},{"$f":"PrincipledApproach!AL1891-UnderDepreciated!AL1891","v":0},{"$f":"PrincipledApproach!AM1891-UnderDepreciated!AM1891","v":0}]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1244","v":0},{"$f":"-Inputs!AC1244","v":0},{"$f":"-Inputs!AD1244","v":-0.72605840477556238},{"$f":"-Inputs!AE1244","v":-0.72605840477556249},{"$f":"-Inputs!AF1244","v":-0.72605840477556249},{"$f":"-Inputs!AG1244","v":0},{"$f":"PrincipledApproach!AH1892","v":0},{"$f":"PrincipledApproach!AI1892-UnderDepreciated!AI1892","v":-1.3414960019100173},{"$f":"PrincipledApproach!AJ1892-UnderDepreciated!AJ1892","v":0},{"$f":"PrincipledApproach!AK1892-UnderDepreciated!AK1892","v":0},{"$f":"PrincipledApproach!AL1892-UnderDepreciated!AL1892","v":0},{"$f":"PrincipledApproach!AM1892-UnderDepreciated!AM1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1245","v":0},{"$f":"-Inputs!AC1245","v":0},{"$f":"-Inputs!AD1245","v":-0.39522081154590627},{"$f":"-Inputs!AE1245","v":-0.39522081154590633},{"$f":"-Inputs!AF1245","v":-0.39522081154590633},{"$f":"-Inputs!AG1245","v":-0.39522081154590633},{"$f":"PrincipledApproach!AH1893","v":-0.39522081154590633},{"$f":"PrincipledApproach!AI1893-UnderDepreciated!AI1893","v":-0.39522081154590616},{"$f":"PrincipledApproach!AJ1893-UnderDepreciated!AJ1893","v":-0.3952208115459061},{"$f":"PrincipledApproach!AK1893-UnderDepreciated!AK1893","v":-0.39522081154590616},{"$f":"PrincipledApproach!AL1893-UnderDepreciated!AL1893","v":-0.39522081154590621},{"$f":"PrincipledApproach!AM1893-UnderDepreciated!AM1893","v":-0.39522081154590621}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1246","v":0},{"$f":"-Inputs!AC1246","v":0},{"$f":"-Inputs!AD1246","v":-0.35227249941392058},{"$f":"-Inputs!AE1246","v":-0.35227249941392058},{"$f":"-Inputs!AF1246","v":-0.35227249941392064},{"$f":"-Inputs!AG1246","v":-0.35227249941392064},{"$f":"PrincipledApproach!AH1894","v":-0.35227249941392064},{"$f":"PrincipledApproach!AI1894-UnderDepreciated!AI1894","v":-0.35227249941392041},{"$f":"PrincipledApproach!AJ1894-UnderDepreciated!AJ1894","v":-0.35227249941392047},{"$f":"PrincipledApproach!AK1894-UnderDepreciated!AK1894","v":-0.35227249941392047},{"$f":"PrincipledApproach!AL1894-UnderDepreciated!AL1894","v":0},{"$f":"PrincipledApproach!AM1894-UnderDepreciated!AM1894","v":0}]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1247","v":0},{"$f":"-Inputs!AC1247","v":0},{"$f":"-Inputs!AD1247","v":0},{"$f":"-Inputs!AE1247","v":0},{"$f":"-Inputs!AF1247","v":0},{"$f":"-Inputs!AG1247","v":0},{"$f":"PrincipledApproach!AH1895","v":0},{"$f":"-IF(AI1859<0,AI1859,IF(AI1847=0,0,MIN((AI1859/AI1847)*(AI1859>0),AI1859)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1248","v":0},{"$f":"-Inputs!AC1248","v":0},{"$f":"-Inputs!AD1248","v":0},{"$f":"-Inputs!AE1248","v":0},{"$f":"-Inputs!AF1248","v":0},{"$f":"-Inputs!AG1248","v":0},{"$f":"PrincipledApproach!AH1896","v":0},{"$f":"-IF(AI1860<0,AI1860,IF(AI1848=0,0,MIN((AI1860/AI1848)*(AI1860>0),AI1860)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1249","v":0},{"$f":"-Inputs!AC1249","v":0},{"$f":"-Inputs!AD1249","v":0},{"$f":"-Inputs!AE1249","v":0},{"$f":"-Inputs!AF1249","v":0},{"$f":"-Inputs!AG1249","v":0},{"$f":"PrincipledApproach!AH1897","v":0},{"$f":"-IF(AI1861<0,AI1861,IF(AI1849=0,0,MIN((AI1861/AI1849)*(AI1861>0),AI1861)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.66804809001240439},{"$f":"SUM(AC1888:AC1897)","v":-0.66804809001240439},-2.0858107719016949,-2.0858107719016949,-2.0858107719016954,-1.3597523671261327,{"$f":"SUM(AH1888:AH1897)","v":-1.3597523671261327},{"$f":"SUM(AI1888:AI1897)","v":-2.7012483690361497},-1.3597523671261325,-1.3597523671261325,-0.79390812836823299,-0.79390812836823299]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0.1043108465148181},7.414418584719222E-2,{"$f":"AC1852+AC1864+AC1876+AC1888","v":4.3977525179566337E-2},4.1518078595726392E-2,3.9058632011886446E-2,3.65991854280465E-2,3.4139738844206555E-2,{"$f":"PrincipledApproach!AH1900","v":9.0999523602077942E-2},{"$f":"AI1852+AI1864+AI1876+AI1888","v":8.8540077018238003E-2},8.6080630434398064E-2,8.3621183850558126E-2,8.1161737266718187E-2,7.8702290682878248E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1853+AA1865+AA1877+AA1889","v":3.4838900331821181},2.9794431914551591,{"$f":"AC1853+AC1865+AC1877+AC1889","v":2.4749963497282002},2.3743500723832294,2.2737037950382586,2.1730575176932878,2.072411240348317,{"$f":"PrincipledApproach!AH1901","v":2.3148643789343333},{"$f":"AI1853+AI1865+AI1877+AI1889","v":2.2142181015893621},2.1135718242443913,2.01292554689942,1.912279269554449,1.811632992209478]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1854+AA1866+AA1878+AA1890","v":8.320100154264793},8.2981923776416178,{"$f":"AC1854+AC1866+AC1878+AC1890","v":8.2762846010184425},7.9807030081249266,7.6851214152314107,7.3895398223378947,7.0939582294443788,{"$f":"PrincipledApproach!AH1902","v":6.7983766365508629},{"$f":"AI1854+AI1866+AI1878+AI1890","v":6.502795043657347},6.207213450763831,5.9116318578703151,5.6160502649767992,5.3204686720832832]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1855+AA1867+AA1879+AA1891","v":2.1357173934397893},2.0241905824451445,{"$f":"AC1855+AC1867+AC1879+AC1891","v":1.9126637714504999},1.699092032106521,1.4855202927625422,1.2719485534185631,1.0583768140745842,{"$f":"PrincipledApproach!AH1903","v":1.0027799698842768},{"$f":"AI1855+AI1867+AI1879+AI1891","v":0.78920823054029787},0.57563649119631888,0.36206475185233988,0.36206475185233988,0.36206475185233988]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1856+AA1868+AA1880+AA1892","v":3.6302920238778116},3.6302920238778116,{"$f":"AC1856+AC1868+AC1880+AC1892","v":3.6302920238778116},2.9042336191022491,2.1781752143266866,1.4521168095511241,1.4521168095511241,{"$f":"PrincipledApproach!AH1904","v":1.3414960019100173},{"$f":"AI1856+AI1868+AI1880+AI1892","v":0},0,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1857+AA1869+AA1881+AA1893","v":5.9283121731885924},5.9283121731885924,{"$f":"AC1857+AC1869+AC1881+AC1893","v":5.9283121731885924},5.5330913616426862,5.1378705500967801,4.7426497385508739,4.3474289270049677,{"$f":"PrincipledApproach!AH1905","v":3.8034851551266637},{"$f":"AI1857+AI1869+AI1881+AI1893","v":3.4082643435807576},3.0130435320348514,2.6178227204889453,2.2226019089430391,1.8273810973971329]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1858+AA1870+AA1882+AA1894","v":3.5227249941392054},3.5227249941392054,{"$f":"AC1858+AC1870+AC1882+AC1894","v":3.5227249941392054},3.1704524947252848,2.8181799953113642,2.4659074958974436,2.113634996483523,{"$f":"PrincipledApproach!AH1906","v":1.4603127226167381},{"$f":"AI1858+AI1870+AI1882+AI1894","v":1.1080402232028177},0.75576772378889723,0.40349522437497676,0.40349522437497676,0.40349522437497676]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AC1859+AC1871+AC1883+AC1895","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1907","v":0},{"$f":"AI1859+AI1871+AI1883+AI1895","v":0},0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,{"$f":"AC1860+AC1872+AC1884+AC1896","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1908","v":0},{"$f":"AI1860+AI1872+AI1884+AI1896","v":0},0,0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1861+AA1873+AA1885+AA1897","v":0},0,{"$f":"AC1861+AC1873+AC1885+AC1897","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1909","v":0},{"$f":"AI1861+AI1873+AI1885+AI1897","v":0},0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":27.125347618607126},{"$f":"SUM(AB1900:AB1909)","v":26.457299528594721},25.789251438582323,23.703440666680624,21.617629894778933,19.531819122877234,18.1720667557511,{"$f":"SUM(AH1900:AH1909)","v":16.812314388624969},{"$f":"SUM(AI1900:AI1909)","v":14.11106601958882},12.751313652462688,11.391561285336556,10.597653156968322,9.8037450286000887]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1926","v":38},{"$f":"MAX(0,AH1926-1)","v":37},{"$f":"MAX(0,AI1926-1)","v":36},{"$f":"MAX(0,AJ1926-1)","v":35},{"$f":"MAX(0,AK1926-1)","v":34},{"$f":"MAX(0,AL1926-1)","v":33}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1927","v":25},24,23,22,21,20]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1928","v":25},24,23,22,21,20]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1929","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1930","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1931","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1932","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1933","v":45},44,43,42,41,40]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1934","v":0}]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1935","v":38},{"$f":"MAX(0,AH1935-1)","v":37},{"$f":"MAX(0,AI1935-1)","v":36},{"$f":"MAX(0,AJ1935-1)","v":35},{"$f":"MAX(0,AK1935-1)","v":34},{"$f":"MAX(0,AL1935-1)","v":33}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},{"$f":"AB1986","v":1.0672551459972025E-2},{"$f":"AC1986","v":-8.8282723747388797E-2},{"$f":"AD1986","v":-8.853363773936869E-2},{"$f":"AE1986","v":-8.8784551731348582E-2},{"$f":"AF1986","v":-8.9035465723328475E-2},{"$f":"PrincipledApproach!AH1938","v":9.5347316952360227E-3},{"$f":"AH1986","v":9.2838177032561267E-3},{"$f":"AI1986","v":9.0329037112762307E-3},{"$f":"AJ1986","v":8.7819897192963348E-3},{"$f":"AK1986","v":8.5310757273164388E-3},{"$f":"AL1986","v":8.2801617353365428E-3}]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2997917277841817,1.862961058591504,1.7881081818847067,1.7132553051779094,1.6384024284711121,{"$f":"PrincipledApproach!AH1939","v":1.8713219176699347},1.7964690409631374,1.7216161642563401,1.6467632875495428,1.5719104108427455,1.4970575341359482]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4931489774370563,6.4764289481778814,6.2530789526133868,6.0297289570488921,5.8063789614843975,{"$f":"PrincipledApproach!AH1940","v":5.5837498891123545},5.3603998935478598,5.1370498979833661,4.9136999024188723,4.6903499068543777,4.4669999112898839]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.2162616745103039,3.1406632565027492,2.8190370890517187,2.4974109216006886,2.1757847541496584,{"$f":"PrincipledApproach!AH1941","v":1.9036301601340966},1.5820039926830662,1.2603778252320359,0.93875165778100556,0.61712549032997521,0.29549932287894481]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},3.029731707699276,3.029731707699276,2.4237853661594206,1.8178390246195655,1.2118926830797103,{"$f":"PrincipledApproach!AH1942","v":0.56685708616554165},0.56685708616554165,0,0,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8525541598806097,8.8525541598806097,8.2623838825552358,7.672213605229862,7.0820433279044881,{"$f":"PrincipledApproach!AH1943","v":6.3450665548671026},5.7548962775417287,5.1647260002163549,4.574555722890981,3.9843854455656071,3.3942151682402333]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8458632095775105,7.8458632095775105,7.0612768886197594,6.2766905676620084,5.4921042467042573,{"$f":"PrincipledApproach!AH1944","v":4.4366277028887477},3.6520413819309967,2.8674550609732457,2.0828687400154946,1.2982824190577436,0.5136960980999925]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1945","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1946","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1995","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1947","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},31.748024008348906,31.119919616682139,28.519136723144861,25.918353829607575,23.317570936070297,{"$f":"SUM(AH1938:AH1947)","v":20.716788042533011},{"$f":"SUM(AI1938:AI1947)","v":18.721951490535588},16.160257852372617,14.165421300375193,12.170584748377765,10.17574819638034]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$229","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$230","v":2.2997917277841817}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$231","v":6.4931489774370563}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$232","v":3.2162616745103039}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$233","v":3.029731707699276}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$234","v":8.8525541598806097}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$235","v":7.8458632095775105}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$236","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$237","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$238","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":31.748024008348906}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1962","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1963","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1964","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1965","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1966","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1967","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1968","v":0},{"$f":"-Inputs!AI1843","v":0},{"$f":"-Inputs!AJ1843","v":0},{"$f":"-Inputs!AK1843","v":0},{"$f":"-Inputs!AL1843","v":0},{"$f":"-Inputs!AM1843","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1969","v":0},{"$f":"-Inputs!AI1844","v":0},{"$f":"-Inputs!AJ1844","v":0},{"$f":"-Inputs!AK1844","v":0},{"$f":"-Inputs!AL1844","v":0},{"$f":"-Inputs!AM1844","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1970","v":0},{"$f":"-Inputs!AI1845","v":0},{"$f":"-Inputs!AJ1845","v":0},{"$f":"-Inputs!AK1845","v":0},{"$f":"-Inputs!AL1845","v":0},{"$f":"-Inputs!AM1845","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH1971","v":0},{"$f":"-Inputs!AI1846","v":0},{"$f":"-Inputs!AJ1846","v":0},{"$f":"-Inputs!AK1846","v":0},{"$f":"-Inputs!AL1846","v":0},{"$f":"-Inputs!AM1846","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1962:AH1971)","v":0},{"$f":"SUM(AI1962:AI1971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1252","v":-9.8955275207360818E-2},{"$f":"-Inputs!AD1252","v":-2.5091399197989543E-4},{"$f":"-Inputs!AE1252","v":-2.5091399197989543E-4},{"$f":"-Inputs!AF1252","v":-2.5091399197989543E-4},{"$f":"-Inputs!AG1252","v":-2.5091399197989543E-4},{"$f":"PrincipledApproach!AH1974","v":-2.5091399197989543E-4},{"$f":"PrincipledApproach!AI1974-UnderDepreciated!AI1974","v":-2.5091399197989532E-4},{"$f":"PrincipledApproach!AJ1974-UnderDepreciated!AJ1974","v":-2.5091399197989532E-4},{"$f":"PrincipledApproach!AK1974-UnderDepreciated!AK1974","v":-2.5091399197989527E-4},{"$f":"PrincipledApproach!AL1974-UnderDepreciated!AL1974","v":-2.5091399197989527E-4},{"$f":"PrincipledApproach!AM1974-UnderDepreciated!AM1974","v":-2.5091399197989521E-4}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1253","v":-0.43683066919267777},{"$f":"-Inputs!AD1253","v":-7.4852876706797369E-2},{"$f":"-Inputs!AE1253","v":-7.4852876706797369E-2},{"$f":"-Inputs!AF1253","v":-7.4852876706797369E-2},{"$f":"-Inputs!AG1253","v":-7.4852876706797369E-2},{"$f":"PrincipledApproach!AH1975","v":-7.4852876706797369E-2},{"$f":"PrincipledApproach!AI1975-UnderDepreciated!AI1975","v":-7.4852876706797397E-2},{"$f":"PrincipledApproach!AJ1975-UnderDepreciated!AJ1975","v":-7.4852876706797397E-2},{"$f":"PrincipledApproach!AK1975-UnderDepreciated!AK1975","v":-7.4852876706797397E-2},{"$f":"PrincipledApproach!AL1975-UnderDepreciated!AL1975","v":-7.4852876706797411E-2},{"$f":"PrincipledApproach!AM1975-UnderDepreciated!AM1975","v":-7.4852876706797411E-2}]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1254","v":-1.6720029259174759E-2},{"$f":"-Inputs!AD1254","v":-0.22334999556449422},{"$f":"-Inputs!AE1254","v":-0.22334999556449422},{"$f":"-Inputs!AF1254","v":-0.22334999556449422},{"$f":"-Inputs!AG1254","v":-0.22334999556449422},{"$f":"PrincipledApproach!AH1976","v":-0.22334999556449425},{"$f":"PrincipledApproach!AI1976-UnderDepreciated!AI1976","v":-0.22334999556449417},{"$f":"PrincipledApproach!AJ1976-UnderDepreciated!AJ1976","v":-0.22334999556449417},{"$f":"PrincipledApproach!AK1976-UnderDepreciated!AK1976","v":-0.2233499955644942},{"$f":"PrincipledApproach!AL1976-UnderDepreciated!AL1976","v":-0.22334999556449417},{"$f":"PrincipledApproach!AM1976-UnderDepreciated!AM1976","v":-0.2233499955644942}]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1255","v":-7.5598418007554444E-2},{"$f":"-Inputs!AD1255","v":-0.32162616745103034},{"$f":"-Inputs!AE1255","v":-0.32162616745103034},{"$f":"-Inputs!AF1255","v":-0.32162616745103034},{"$f":"-Inputs!AG1255","v":-0.32162616745103034},{"$f":"PrincipledApproach!AH1977","v":-0.32162616745103034},{"$f":"PrincipledApproach!AI1977-UnderDepreciated!AI1977","v":-0.3216261674510304},{"$f":"PrincipledApproach!AJ1977-UnderDepreciated!AJ1977","v":-0.32162616745103034},{"$f":"PrincipledApproach!AK1977-UnderDepreciated!AK1977","v":-0.3216261674510304},{"$f":"PrincipledApproach!AL1977-UnderDepreciated!AL1977","v":-0.3216261674510304},{"$f":"PrincipledApproach!AM1977-UnderDepreciated!AM1977","v":0}]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1256","v":0},{"$f":"-Inputs!AD1256","v":-0.60594634153985516},{"$f":"-Inputs!AE1256","v":-0.60594634153985516},{"$f":"-Inputs!AF1256","v":-0.60594634153985527},{"$f":"-Inputs!AG1256","v":-0.60594634153985527},{"$f":"PrincipledApproach!AH1978","v":0},{"$f":"PrincipledApproach!AI1978-UnderDepreciated!AI1978","v":-0.56685708616554165},{"$f":"PrincipledApproach!AJ1978-UnderDepreciated!AJ1978","v":0},{"$f":"PrincipledApproach!AK1978-UnderDepreciated!AK1978","v":0},{"$f":"PrincipledApproach!AL1978-UnderDepreciated!AL1978","v":0},{"$f":"PrincipledApproach!AM1978-UnderDepreciated!AM1978","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1257","v":0},{"$f":"-Inputs!AD1257","v":-0.59017027732537397},{"$f":"-Inputs!AE1257","v":-0.59017027732537397},{"$f":"-Inputs!AF1257","v":-0.59017027732537397},{"$f":"-Inputs!AG1257","v":-0.59017027732537419},{"$f":"PrincipledApproach!AH1979","v":-0.59017027732537397},{"$f":"PrincipledApproach!AI1979-UnderDepreciated!AI1979","v":-0.59017027732537408},{"$f":"PrincipledApproach!AJ1979-UnderDepreciated!AJ1979","v":-0.59017027732537408},{"$f":"PrincipledApproach!AK1979-UnderDepreciated!AK1979","v":-0.59017027732537408},{"$f":"PrincipledApproach!AL1979-UnderDepreciated!AL1979","v":-0.59017027732537408},{"$f":"PrincipledApproach!AM1979-UnderDepreciated!AM1979","v":-0.59017027732537408}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1258","v":0},{"$f":"-Inputs!AD1258","v":-0.78458632095775105},{"$f":"-Inputs!AE1258","v":-0.78458632095775105},{"$f":"-Inputs!AF1258","v":-0.78458632095775105},{"$f":"-Inputs!AG1258","v":-0.78458632095775116},{"$f":"PrincipledApproach!AH1980","v":-0.78458632095775116},{"$f":"PrincipledApproach!AI1980-UnderDepreciated!AI1980","v":-0.78458632095775105},{"$f":"PrincipledApproach!AJ1980-UnderDepreciated!AJ1980","v":-0.78458632095775116},{"$f":"PrincipledApproach!AK1980-UnderDepreciated!AK1980","v":-0.78458632095775105},{"$f":"PrincipledApproach!AL1980-UnderDepreciated!AL1980","v":-0.78458632095775105},{"$f":"PrincipledApproach!AM1980-UnderDepreciated!AM1980","v":0}]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1259","v":0},{"$f":"-Inputs!AD1259","v":0},{"$f":"-Inputs!AE1259","v":0},{"$f":"-Inputs!AF1259","v":0},{"$f":"-Inputs!AG1259","v":0},{"$f":"PrincipledApproach!AH1981","v":0},{"$f":"-IF(AI1945<0,AI1945,IF(AI1933=0,0,MIN((AI1945/AI1933)*(AI1945>0),AI1945)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1260","v":0},{"$f":"-Inputs!AD1260","v":0},{"$f":"-Inputs!AE1260","v":0},{"$f":"-Inputs!AF1260","v":0},{"$f":"-Inputs!AG1260","v":0},{"$f":"PrincipledApproach!AH1982","v":0},{"$f":"-IF(AI1946<0,AI1946,IF(AI1934=0,0,MIN((AI1946/AI1934)*(AI1946>0),AI1946)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1261","v":0},{"$f":"-Inputs!AD1261","v":0},{"$f":"-Inputs!AE1261","v":0},{"$f":"-Inputs!AF1261","v":0},{"$f":"-Inputs!AG1261","v":0},{"$f":"PrincipledApproach!AH1983","v":0},{"$f":"-IF(AI1947<0,AI1947,IF(AI1935=0,0,MIN((AI1947/AI1935)*(AI1947>0),AI1947)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.62810439166676768},-2.6007828935372821,-2.6007828935372821,-2.6007828935372821,{"$f":"SUM(AG1974:AG1983)","v":-2.6007828935372825},{"$f":"SUM(AH1974:AH1983)","v":-1.9948365519974267},-2.5616936381629687,-1.9948365519974272,-1.9948365519974269,-1.9948365519974269,-0.88862406358864554]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":1.0672551459972025E-2},-8.8282723747388797E-2,-8.853363773936869E-2,-8.8784551731348582E-2,-8.9035465723328475E-2,-8.9286379715308367E-2,{"$f":"PrincipledApproach!AH1986","v":9.2838177032561267E-3},{"$f":"AI1938+AI1950+AI1962+AI1974","v":9.0329037112762307E-3},8.7819897192963348E-3,8.5310757273164388E-3,8.2801617353365428E-3,8.0292477433566468E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1939+AB1951+AB1963+AB1975","v":2.2997917277841817},1.862961058591504,1.7881081818847067,1.7132553051779094,1.6384024284711121,1.5635495517643148,{"$f":"PrincipledApproach!AH1987","v":1.7964690409631374},{"$f":"AI1939+AI1951+AI1963+AI1975","v":1.7216161642563401},1.6467632875495428,1.5719104108427455,1.4970575341359482,1.4222046574291509]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1940+AB1952+AB1964+AB1976","v":6.4931489774370563},6.4764289481778814,6.2530789526133868,6.0297289570488921,5.8063789614843975,5.5830289659199028,{"$f":"PrincipledApproach!AH1988","v":5.3603998935478598},{"$f":"AI1940+AI1952+AI1964+AI1976","v":5.1370498979833661},4.9136999024188723,4.6903499068543777,4.4669999112898839,4.2436499157253902]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1941+AB1953+AB1965+AB1977","v":3.2162616745103039},3.1406632565027492,2.8190370890517187,2.4974109216006886,2.1757847541496584,1.8541585866986281,{"$f":"PrincipledApproach!AH1989","v":1.5820039926830662},{"$f":"AI1941+AI1953+AI1965+AI1977","v":1.2603778252320359},0.93875165778100556,0.61712549032997521,0.29549932287894481,0.29549932287894481]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1942+AB1954+AB1966+AB1978","v":3.029731707699276},{"$f":"AC1942+AC1954+AC1966+AC1978","v":3.029731707699276},2.4237853661594206,1.8178390246195655,1.2118926830797103,0.60594634153985505,{"$f":"PrincipledApproach!AH1990","v":0.56685708616554165},{"$f":"AI1942+AI1954+AI1966+AI1978","v":0},0,0,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1943+AB1955+AB1967+AB1979","v":8.8525541598806097},{"$f":"AC1943+AC1955+AC1967+AC1979","v":8.8525541598806097},8.2623838825552358,7.672213605229862,7.0820433279044881,6.4918730505791142,{"$f":"PrincipledApproach!AH1991","v":5.7548962775417287},{"$f":"AI1943+AI1955+AI1967+AI1979","v":5.1647260002163549},4.574555722890981,3.9843854455656071,3.3942151682402333,2.8040448909148594]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1944+AB1956+AB1968+AB1980","v":7.8458632095775105},{"$f":"AC1944+AC1956+AC1968+AC1980","v":7.8458632095775105},7.0612768886197594,6.2766905676620084,5.4921042467042573,4.7075179257465063,{"$f":"PrincipledApproach!AH1992","v":3.6520413819309967},{"$f":"AI1944+AI1956+AI1968+AI1980","v":2.8674550609732457},2.0828687400154946,1.2982824190577436,0.5136960980999925,0.5136960980999925]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AC1945+AC1957+AC1969+AC1981","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1993","v":0},{"$f":"AI1945+AI1957+AI1969+AI1981","v":0},0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1994","v":0},{"$f":"AI1946+AI1958+AI1970+AI1982","v":0},0,0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},0,0,0,0,0,{"$f":"PrincipledApproach!AH1995","v":0},{"$f":"AI1947+AI1959+AI1971+AI1983","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":31.748024008348906},31.119919616682139,28.519136723144861,25.918353829607575,23.317570936070297,20.716788042533011,{"$f":"SUM(AH1986:AH1995)","v":18.721951490535588},{"$f":"SUM(AI1986:AI1995)","v":16.160257852372617},14.165421300375193,12.170584748377765,10.17574819638034,9.2871241327916927]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2012","v":38},{"$f":"MAX(0,AH2012-1)","v":37},{"$f":"MAX(0,AI2012-1)","v":36},{"$f":"MAX(0,AJ2012-1)","v":35},{"$f":"MAX(0,AK2012-1)","v":34},{"$f":"MAX(0,AL2012-1)","v":33}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2013","v":26},25,24,23,22,21]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2014","v":26},25,24,23,22,21]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2015","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2016","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2017","v":11},10,9,8,7,6]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2018","v":6},5,4,3,2,1]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2019","v":46},45,44,43,42,41]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2020","v":0}]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AH2021","v":34.19384635445607},{"$f":"MAX(0,AH2021-1)","v":33.19384635445607},{"$f":"MAX(0,AI2021-1)","v":32.19384635445607},{"$f":"MAX(0,AJ2021-1)","v":31.19384635445607},{"$f":"MAX(0,AK2021-1)","v":30.19384635445607},{"$f":"MAX(0,AL2021-1)","v":29.19384635445607}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2072","v":0.2779611535864136},{"$f":"AD2072","v":0.27136196694398751},{"$f":"AE2072","v":0.26476278030156142},{"$f":"AF2072","v":0.25816359365913533},{"$f":"PrincipledApproach!AH2024","v":0.25156440701670923},0.24496522037428317,{"$f":"AI2072","v":0.2383445387425458},{"$f":"AJ2072","v":0.23172385711080842},{"$f":"AK2072","v":0.22510317547907105},{"$f":"AL2072","v":0.21848249384733368}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9468827546417229,2.8489343878126356,2.7509860209835484,2.6530376541544611,{"$f":"PrincipledApproach!AH2025","v":2.5550892873253739},2.4571409204962866,2.3588552836764354,2.2605696468565837,2.1622840100367324,2.0639983732168812]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9632848569899739,9.6321256079638644,9.3009663589377549,8.9698071099116454,{"$f":"PrincipledApproach!AH2026","v":8.6386478608855359},8.3074886118594264,7.975189067385049,7.6428895229106715,7.310589978436294,6.9782904339619174]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2148864381724556,4.6948899004612876,4.1748933627501197,3.6548968250389513,{"$f":"PrincipledApproach!AH2027","v":3.1349002873277829},2.6149037496166145,2.0919229996932915,1.5689422497699685,1.0459614998466455,0.52298074992332277]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0472814468743881,4.8412857067095567,3.6352899665447254,2.429294226379894,{"$f":"PrincipledApproach!AH2028","v":1.2232984862150627},1.7302746050231299E-2,0,0,0,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1324673106420269,4.7912818392558849,4.4500963678697429,4.108910896483601,{"$f":"PrincipledApproach!AH2029","v":3.7677254250974586},3.4265399537113161,3.0838859583401845,2.7412319629690529,2.3985779675979213,2.0559239722267897]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7087864665254555,6.9401134915579066,6.1714405165903576,5.4027675416228087,{"$f":"PrincipledApproach!AH2030","v":4.6340945666552598},3.8654215916877104,3.0923372733501684,2.3192529550126264,1.5461686366750844,0.77308431833754221]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"PrincipledApproach!AH2031","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"PrincipledApproach!AH2032","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"PrincipledApproach!AH2033","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2024:AD2033)","v":37.291550427432433},34.01999290070512,30.748435373977813,{"$f":"SUM(AG2024:AG2033)","v":27.476877847250496},{"$f":"SUM(AH2024:AH2033)","v":24.205320320523185},{"$f":"SUM(AI2024:AI2033)","v":20.933762793795868},18.840535121187674,16.764610194629711,14.688685268071749,12.612760341513786]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$229","v":0.2779611535864136},null,null,null,null,{"$f":"PrincipledApproach!AH2036","v":0}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$230","v":2.9468827546417229},null,null,null,null,{"$f":"PrincipledApproach!AH2037","v":0}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$231","v":9.9632848569899739},null,null,null,null,{"$f":"PrincipledApproach!AH2038","v":0}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$232","v":5.2148864381724556},null,null,null,null,{"$f":"PrincipledApproach!AH2039","v":0}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$233","v":6.0472814468743881},null,null,null,null,{"$f":"PrincipledApproach!AH2040","v":0}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$234","v":5.1324673106420269},null,null,null,null,{"$f":"PrincipledApproach!AH2041","v":0}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$235","v":7.7087864665254555},null,null,null,null,{"$f":"PrincipledApproach!AH2042","v":0}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$236","v":0},null,null,null,null,{"$f":"PrincipledApproach!AH2043","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$237","v":0},null,null,null,null,{"$f":"PrincipledApproach!AH2044","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$238","v":0},null,null,null,null,{"$f":"PrincipledApproach!AH2045","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":37.291550427432433},null,null,null,null,{"$f":"SUM(AH2036:AH2045)","v":0}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1857","v":0},{"$f":"-Inputs!AE1857","v":0},{"$f":"-Inputs!AF1857","v":0},{"$f":"-Inputs!AG1857","v":0},{"$f":"PrincipledApproach!AH2048","v":0},{"$f":"-Inputs!AI1857","v":0},{"$f":"-Inputs!AJ1857","v":0},{"$f":"-Inputs!AK1857","v":0},{"$f":"-Inputs!AL1857","v":0},{"$f":"-Inputs!AM1857","v":0}]
[{"$f":"ROW()","v":2049},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1858","v":0},{"$f":"-Inputs!AE1858","v":0},{"$f":"-Inputs!AF1858","v":0},{"$f":"-Inputs!AG1858","v":0},{"$f":"PrincipledApproach!AH2049","v":0},{"$f":"-Inputs!AI1858","v":0},{"$f":"-Inputs!AJ1858","v":0},{"$f":"-Inputs!AK1858","v":0},{"$f":"-Inputs!AL1858","v":0},{"$f":"-Inputs!AM1858","v":0}]
[{"$f":"ROW()","v":2050},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1859","v":0},{"$f":"-Inputs!AE1859","v":0},{"$f":"-Inputs!AF1859","v":0},{"$f":"-Inputs!AG1859","v":0},{"$f":"PrincipledApproach!AH2050","v":0},{"$f":"-Inputs!AI1859","v":0},{"$f":"-Inputs!AJ1859","v":0},{"$f":"-Inputs!AK1859","v":0},{"$f":"-Inputs!AL1859","v":0},{"$f":"-Inputs!AM1859","v":0}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1860","v":0},{"$f":"-Inputs!AE1860","v":0},{"$f":"-Inputs!AF1860","v":0},{"$f":"-Inputs!AG1860","v":0},{"$f":"PrincipledApproach!AH2051","v":0},{"$f":"-Inputs!AI1860","v":0},{"$f":"-Inputs!AJ1860","v":0},{"$f":"-Inputs!AK1860","v":0},{"$f":"-Inputs!AL1860","v":0},{"$f":"-Inputs!AM1860","v":0}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1861","v":0},{"$f":"-Inputs!AE1861","v":0},{"$f":"-Inputs!AF1861","v":0},{"$f":"-Inputs!AG1861","v":0},{"$f":"PrincipledApproach!AH2052","v":0},{"$f":"-Inputs!AI1861","v":0},{"$f":"-Inputs!AJ1861","v":0},{"$f":"-Inputs!AK1861","v":0},{"$f":"-Inputs!AL1861","v":0},{"$f":"-Inputs!AM1861","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1862","v":0},{"$f":"-Inputs!AE1862","v":0},{"$f":"-Inputs!AF1862","v":0},{"$f":"-Inputs!AG1862","v":0},{"$f":"PrincipledApproach!AH2053","v":0},{"$f":"-Inputs!AI1862","v":0},{"$f":"-Inputs!AJ1862","v":0},{"$f":"-Inputs!AK1862","v":0},{"$f":"-Inputs!AL1862","v":0},{"$f":"-Inputs!AM1862","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1863","v":0},{"$f":"-Inputs!AE1863","v":0},{"$f":"-Inputs!AF1863","v":0},{"$f":"-Inputs!AG1863","v":0},{"$f":"PrincipledApproach!AH2054","v":0},{"$f":"-Inputs!AI1863","v":0},{"$f":"-Inputs!AJ1863","v":0},{"$f":"-Inputs!AK1863","v":0},{"$f":"-Inputs!AL1863","v":0},{"$f":"-Inputs!AM1863","v":0}]
[{"$f":"ROW()","v":2055},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1864","v":0},{"$f":"-Inputs!AE1864","v":0},{"$f":"-Inputs!AF1864","v":0},{"$f":"-Inputs!AG1864","v":0},{"$f":"PrincipledApproach!AH2055","v":0},{"$f":"-Inputs!AI1864","v":0},{"$f":"-Inputs!AJ1864","v":0},{"$f":"-Inputs!AK1864","v":0},{"$f":"-Inputs!AL1864","v":0},{"$f":"-Inputs!AM1864","v":0}]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1865","v":0},{"$f":"-Inputs!AE1865","v":0},{"$f":"-Inputs!AF1865","v":0},{"$f":"-Inputs!AG1865","v":0},{"$f":"PrincipledApproach!AH2056","v":0},{"$f":"-Inputs!AI1865","v":0},{"$f":"-Inputs!AJ1865","v":0},{"$f":"-Inputs!AK1865","v":0},{"$f":"-Inputs!AL1865","v":0},{"$f":"-Inputs!AM1865","v":0}]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1866","v":0},{"$f":"-Inputs!AE1866","v":0},{"$f":"-Inputs!AF1866","v":0},{"$f":"-Inputs!AG1866","v":0},{"$f":"PrincipledApproach!AH2057","v":0},{"$f":"-Inputs!AI1866","v":0},{"$f":"-Inputs!AJ1866","v":0},{"$f":"-Inputs!AK1866","v":0},{"$f":"-Inputs!AL1866","v":0},{"$f":"-Inputs!AM1866","v":0}]
[{"$f":"ROW()","v":2058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2048:AH2057)","v":0},{"$f":"SUM(AI2048:AI2057)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1264","v":-6.5991866424260654E-3},{"$f":"-Inputs!AE1264","v":-6.5991866424260645E-3},{"$f":"-Inputs!AF1264","v":-6.5991866424260645E-3},{"$f":"-Inputs!AG1264","v":-6.5991866424260637E-3},{"$f":"PrincipledApproach!AH2060","v":-6.5991866424260645E-3},{"$f":"-IF(AI2024<0,AI2024,IF(AI2012=0,0,MIN((AI2024/AI2012)*(AI2024>0),AI2024)))","v":-6.6206816317373827E-3},-6.6206816317373835E-3,-6.6206816317373835E-3,-6.6206816317373835E-3,-6.6206816317373844E-3]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1265","v":-9.7948366829087391E-2},{"$f":"-Inputs!AE1265","v":-9.7948366829087391E-2},{"$f":"-Inputs!AF1265","v":-9.7948366829087419E-2},{"$f":"-Inputs!AG1265","v":-9.7948366829087419E-2},{"$f":"PrincipledApproach!AH2061","v":-9.7948366829087433E-2},{"$f":"-IF(AI2025<0,AI2025,IF(AI2013=0,0,MIN((AI2025/AI2013)*(AI2025>0),AI2025)))","v":-9.828563681985146E-2},-9.8285636819851474E-2,-9.828563681985146E-2,-9.8285636819851474E-2,-9.8285636819851488E-2]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1266","v":-0.33115924902610933},{"$f":"-Inputs!AE1266","v":-0.33115924902610944},{"$f":"-Inputs!AF1266","v":-0.33115924902610944},{"$f":"-Inputs!AG1266","v":-0.33115924902610944},{"$f":"PrincipledApproach!AH2062","v":-0.33115924902610944},{"$f":"-IF(AI2026<0,AI2026,IF(AI2014=0,0,MIN((AI2026/AI2014)*(AI2026>0),AI2026)))","v":-0.33229954447437704},-0.33229954447437704,-0.33229954447437704,-0.33229954447437698,-0.33229954447437704]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1267","v":-0.51999653771116816},{"$f":"-Inputs!AE1267","v":-0.51999653771116827},{"$f":"-Inputs!AF1267","v":-0.51999653771116827},{"$f":"-Inputs!AG1267","v":-0.51999653771116827},{"$f":"PrincipledApproach!AH2063","v":-0.51999653771116827},{"$f":"-IF(AI2027<0,AI2027,IF(AI2015=0,0,MIN((AI2027/AI2015)*(AI2027>0),AI2027)))","v":-0.52298074992332289},-0.52298074992332289,-0.52298074992332289,-0.52298074992332277,-0.52298074992332277]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1268","v":-1.2059957401648314},{"$f":"-Inputs!AE1268","v":-1.2059957401648314},{"$f":"-Inputs!AF1268","v":-1.2059957401648314},{"$f":"-Inputs!AG1268","v":-1.2059957401648314},{"$f":"PrincipledApproach!AH2064","v":-1.2059957401648314},{"$f":"-IF(AI2028<0,AI2028,IF(AI2016=0,AI2028,MIN((AI2028/AI2016)*(AI2028>0),AI2028)))","v":-1.7302746050231299E-2},{"$f":"-IF(AJ2028<0,AJ2028,IF(AJ2016=0,AJ2028,MIN((AJ2028/AJ2016)*(AJ2028>0),AJ2028)))","v":0},0,0,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1269","v":-0.34118547138614225},{"$f":"-Inputs!AE1269","v":-0.34118547138614225},{"$f":"-Inputs!AF1269","v":-0.34118547138614225},{"$f":"-Inputs!AG1269","v":-0.34118547138614225},{"$f":"PrincipledApproach!AH2065","v":-0.34118547138614225},{"$f":"-IF(AI2029<0,AI2029,IF(AI2017=0,0,MIN((AI2029/AI2017)*(AI2029>0),AI2029)))","v":-0.34265399537113161},-0.34265399537113161,-0.34265399537113161,-0.34265399537113161,-0.34265399537113161]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1270","v":-0.76867297496754916},{"$f":"-Inputs!AE1270","v":-0.76867297496754916},{"$f":"-Inputs!AF1270","v":-0.76867297496754916},{"$f":"-Inputs!AG1270","v":-0.76867297496754927},{"$f":"PrincipledApproach!AH2066","v":-0.76867297496754927},{"$f":"-IF(AI2030<0,AI2030,IF(AI2018=0,0,MIN((AI2030/AI2018)*(AI2030>0),AI2030)))","v":-0.7730843183375421},-0.7730843183375421,-0.7730843183375421,-0.77308431833754221,-0.77308431833754221]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1271","v":0},{"$f":"-Inputs!AE1271","v":0},{"$f":"-Inputs!AF1271","v":0},{"$f":"-Inputs!AG1271","v":0},{"$f":"PrincipledApproach!AH2067","v":0},{"$f":"-IF(AI2031<0,AI2031,IF(AI2019=0,0,MIN((AI2031/AI2019)*(AI2031>0),AI2031)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1272","v":0},{"$f":"-Inputs!AE1272","v":0},{"$f":"-Inputs!AF1272","v":0},{"$f":"-Inputs!AG1272","v":0},{"$f":"PrincipledApproach!AH2068","v":0},{"$f":"-IF(AI2032<0,AI2032,IF(AI2020=0,0,MIN((AI2032/AI2020)*(AI2032>0),AI2032)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1273","v":0},{"$f":"-Inputs!AE1273","v":0},{"$f":"-Inputs!AF1273","v":0},{"$f":"-Inputs!AG1273","v":0},{"$f":"PrincipledApproach!AH2069","v":0},{"$f":"-IF(AI2033<0,AI2033,IF(AI2021=0,0,MIN((AI2033/AI2021)*(AI2033>0),AI2033)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2060:AD2069)","v":-3.2715575267273138},-3.2715575267273138,-3.2715575267273138,-3.2715575267273143,{"$f":"SUM(AH2060:AH2069)","v":-3.2715575267273143},-2.0932276726081938,-2.0759249265579625,-2.0759249265579625,-2.0759249265579625,-2.0759249265579625]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.2779611535864136},0.27136196694398751,0.26476278030156142,0.25816359365913533,{"$f":"AG2024+AG2036+AG2048+AG2060","v":0.25156440701670923},{"$f":"PrincipledApproach!AH2072","v":0.24496522037428317},{"$f":"AI2024+AI2036+AI2048+AI2060","v":0.2383445387425458},0.23172385711080842,0.22510317547907105,0.21848249384733368,0.2118618122155963]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9468827546417229,2.8489343878126356,2.7509860209835484,2.6530376541544611,{"$f":"AG2025+AG2037+AG2049+AG2061","v":2.5550892873253739},{"$f":"PrincipledApproach!AH2073","v":2.4571409204962866},{"$f":"AI2025+AI2037+AI2049+AI2061","v":2.3588552836764354},2.2605696468565837,2.1622840100367324,2.0639983732168812,1.9657127363970297]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9632848569899739,9.6321256079638644,9.3009663589377549,8.9698071099116454,{"$f":"AG2026+AG2038+AG2050+AG2062","v":8.6386478608855359},{"$f":"PrincipledApproach!AH2074","v":8.3074886118594264},{"$f":"AI2026+AI2038+AI2050+AI2062","v":7.975189067385049},7.6428895229106715,7.310589978436294,6.9782904339619174,6.6459908894875408]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2148864381724556,4.6948899004612876,4.1748933627501197,3.6548968250389513,{"$f":"AG2027+AG2039+AG2051+AG2063","v":3.1349002873277829},{"$f":"PrincipledApproach!AH2075","v":2.6149037496166145},{"$f":"AI2027+AI2039+AI2051+AI2063","v":2.0919229996932915},1.5689422497699685,1.0459614998466455,0.52298074992332277,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0472814468743881,4.8412857067095567,3.6352899665447254,2.429294226379894,{"$f":"AG2028+AG2040+AG2052+AG2064","v":1.2232984862150627},{"$f":"PrincipledApproach!AH2076","v":1.7302746050231299E-2},{"$f":"AI2028+AI2040+AI2052+AI2064","v":0},0,0,0,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1324673106420269,4.7912818392558849,4.4500963678697429,4.108910896483601,{"$f":"AG2029+AG2041+AG2053+AG2065","v":3.7677254250974586},{"$f":"PrincipledApproach!AH2077","v":3.4265399537113161},{"$f":"AI2029+AI2041+AI2053+AI2065","v":3.0838859583401845},2.7412319629690529,2.3985779675979213,2.0559239722267897,1.7132699768556581]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7087864665254555,6.9401134915579066,6.1714405165903576,5.4027675416228087,{"$f":"AG2030+AG2042+AG2054+AG2066","v":4.6340945666552598},{"$f":"PrincipledApproach!AH2078","v":3.8654215916877104},{"$f":"AI2030+AI2042+AI2054+AI2066","v":3.0923372733501684},2.3192529550126264,1.5461686366750844,0.77308431833754221,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AG2031+AG2043+AG2055+AG2067","v":0},{"$f":"PrincipledApproach!AH2079","v":0},{"$f":"AI2031+AI2043+AI2055+AI2067","v":0},0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AG2032+AG2044+AG2056+AG2068","v":0},{"$f":"PrincipledApproach!AH2080","v":0},{"$f":"AI2032+AI2044+AI2056+AI2068","v":0},0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AG2033+AG2045+AG2057+AG2069","v":0},{"$f":"PrincipledApproach!AH2081","v":0},{"$f":"AI2033+AI2045+AI2057+AI2069","v":0},0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":37.291550427432433},34.01999290070512,30.748435373977813,27.476877847250496,{"$f":"SUM(AG2072:AG2081)","v":24.205320320523185},{"$f":"SUM(AH2072:AH2081)","v":20.933762793795868},{"$f":"SUM(AI2072:AI2081)","v":18.840535121187674},16.764610194629711,14.688685268071749,12.612760341513786,10.536835414955824]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AE$128=\"\",\"\",PrincipledApproach!AE$128-AE$6)","v":41}]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AE$131))","v":41},{"$f":"MAX(0,AE2098-1)","v":40},39,38,{"$f":"MAX(0,AH2098-1)","v":37},{"$f":"MAX(0,AI2098-1)","v":36},{"$f":"MAX(0,AJ2098-1)","v":35},{"$f":"MAX(0,AK2098-1)","v":34},{"$f":"MAX(0,AL2098-1)","v":33}]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AE$131))","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AE2102-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AE2103-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AE2107-1)","v":37.19384635445607},36.19384635445607,35.19384635445607,{"$f":"MAX(0,AH2107-1)","v":34.19384635445607},{"$f":"MAX(0,AI2107-1)","v":33.19384635445607},{"$f":"MAX(0,AJ2107-1)","v":32.19384635445607},{"$f":"MAX(0,AK2107-1)","v":31.19384635445607},{"$f":"MAX(0,AL2107-1)","v":30.19384635445607}]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0,{"$f":"AH2158","v":0},{"$f":"AI2158","v":0},{"$f":"AJ2158","v":0},{"$f":"AK2158","v":0},{"$f":"AL2158","v":0}]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1758456910882109,2.9745306282096138,2.7732155653310167,2.5719005024524195,2.3705854395738224,2.2794090765132906,2.1882327134527588,2.097056350392227,2.0058799873316953]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.6939221838120364,4.6237035548596266,4.5534849259072168,4.4832662969548069,4.4130476680023971,4.2433150653869207,4.0735824627714443,3.9038498601559675,3.7341172575404906]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8603487938763399,2.5259316630955833,2.1915145323148266,1.85709740153407,1.5226802707533134,1.2689002256277611,1.0151201805022088,0.76134013537665657,0.50756009025110438]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.309753963450948,13.71134511264879,10.112936261846631,6.5145274110444724,2.9161185602423139,0,0,0,0]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5774557633619128,4.3034329450019921,4.0294101266420714,3.7553873082821503,3.4813644899222291,3.1648768090202082,2.8483891281181872,2.5319014472161663,2.2154137663141453]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4406779500395732,7.4502600439581217,5.4598421378766702,3.4694242317952182,1.479006325713766,1.2325052714281384,0.98600421714251074,0.73950316285688311,0.49300210857125537]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.57331603040230839,0.49951336790157602,0.42571070540084366,0.3519080429001113,0.27810538039937893,0.27205961126026201,0.26601384212114509,0.25996807298202818,0.25392230384291126]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3658304979198568,2.3038719032085924,2.241913308497328,2.1799547137860635,2.1179961190747991,2.0560552629008697,1.9941144067269405,1.9321735505530113,1.8702326943790821]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},44.997150873951192,38.392589218883906,31.788027563816598,25.183465908749312,{"$f":"SUM(AI2110:AI2119)","v":18.578904253682019},14.51712132213745,13.371456950835196,12.225792579532939,11.080128208230684]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":3.1758456910882109}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":4.6939221838120364}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.8603487938763399}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":17.309753963450948}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":4.5774557633619128}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":9.4406779500395732}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":0.57331603040230839}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":2.3658304979198568}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":44.997150873951192}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1276","v":0},{"$f":"-Inputs!AF1276","v":0},{"$f":"-Inputs!AG1276","v":0},{"$f":"-Inputs!AH1276","v":0},{"$f":"-IF(AI2110<0,AI2110,IF(AI2098=0,0,MIN((AI2110/AI2098)*(AI2110>0),AI2110)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1277","v":-0.20131506287859696},{"$f":"-Inputs!AF1277","v":-0.20131506287859696},{"$f":"-Inputs!AG1277","v":-0.20131506287859696},{"$f":"-Inputs!AH1277","v":-0.20131506287859699},{"$f":"-IF(AI2111<0,AI2111,IF(AI2099=0,0,MIN((AI2111/AI2099)*(AI2111>0),AI2111)))","v":-9.1176363060531632E-2},-9.1176363060531618E-2,-9.1176363060531618E-2,-9.1176363060531604E-2,-9.1176363060531604E-2]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1278","v":-7.0218628952409559E-2},{"$f":"-Inputs!AF1278","v":-7.0218628952409559E-2},{"$f":"-Inputs!AG1278","v":-7.0218628952409545E-2},{"$f":"-Inputs!AH1278","v":-7.0218628952409545E-2},{"$f":"-IF(AI2112<0,AI2112,IF(AI2100=0,0,MIN((AI2112/AI2100)*(AI2112>0),AI2112)))","v":-0.16973260261547682},-0.16973260261547682,-0.16973260261547685,-0.16973260261547685,-0.16973260261547685]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1279","v":-0.33441713078075674},{"$f":"-Inputs!AF1279","v":-0.33441713078075669},{"$f":"-Inputs!AG1279","v":-0.33441713078075669},{"$f":"-Inputs!AH1279","v":-0.33441713078075669},{"$f":"-IF(AI2113<0,AI2113,IF(AI2101=0,0,MIN((AI2113/AI2101)*(AI2113>0),AI2113)))","v":-0.25378004512555224},-0.25378004512555219,-0.25378004512555219,-0.25378004512555219,-0.25378004512555219]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1280","v":-3.5984088508021586},{"$f":"-Inputs!AF1280","v":-3.5984088508021586},{"$f":"-Inputs!AG1280","v":-3.5984088508021581},{"$f":"-Inputs!AH1280","v":-3.5984088508021586},{"$f":"-IF(AI2114<0,AI2114,IF(AI2102=0,0,MIN((AI2114/AI2102)*(AI2114>0),AI2114)))","v":-2.9161185602423139},0,0,0,0]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1281","v":-0.27402281835992098},{"$f":"-Inputs!AF1281","v":-0.27402281835992093},{"$f":"-Inputs!AG1281","v":-0.27402281835992098},{"$f":"-Inputs!AH1281","v":-0.27402281835992093},{"$f":"-IF(AI2115<0,AI2115,IF(AI2103=0,0,MIN((AI2115/AI2103)*(AI2115>0),AI2115)))","v":-0.31648768090202084},-0.31648768090202084,-0.31648768090202078,-0.31648768090202078,-0.31648768090202078]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1282","v":-1.9904179060814517},{"$f":"-Inputs!AF1282","v":-1.990417906081452},{"$f":"-Inputs!AG1282","v":-1.990417906081452},{"$f":"-Inputs!AH1282","v":-1.9904179060814522},{"$f":"-IF(AI2116<0,AI2116,IF(AI2104=0,0,MIN((AI2116/AI2104)*(AI2116>0),AI2116)))","v":-0.24650105428562766},-0.24650105428562769,-0.24650105428562769,-0.24650105428562771,-0.24650105428562769]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1283","v":-7.3802662500732349E-2},{"$f":"-Inputs!AF1283","v":-7.3802662500732349E-2},{"$f":"-Inputs!AG1283","v":-7.3802662500732349E-2},{"$f":"-Inputs!AH1283","v":-7.3802662500732349E-2},{"$f":"-IF(AI2117<0,AI2117,IF(AI2105=0,0,MIN((AI2117/AI2105)*(AI2117>0),AI2117)))","v":-6.0457691391169336E-3},-6.0457691391169336E-3,-6.0457691391169336E-3,-6.0457691391169344E-3,-6.0457691391169344E-3]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1284","v":0},{"$f":"-Inputs!AF1284","v":0},{"$f":"-Inputs!AG1284","v":0},{"$f":"-Inputs!AH1284","v":0},{"$f":"-IF(AI2118<0,AI2118,IF(AI2106=0,0,MIN((AI2118/AI2106)*(AI2118>0),AI2118)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1285","v":-6.1958594711264491E-2},{"$f":"-Inputs!AF1285","v":-6.1958594711264491E-2},{"$f":"-Inputs!AG1285","v":-6.1958594711264491E-2},{"$f":"-Inputs!AH1285","v":-6.1958594711264497E-2},{"$f":"-IF(AI2119<0,AI2119,IF(AI2107=0,0,MIN((AI2119/AI2107)*(AI2119>0),AI2119)))","v":-6.1940856173929269E-2},-6.1940856173929262E-2,-6.1940856173929269E-2,-6.1940856173929269E-2,-6.1940856173929269E-2]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-6.6045616550672914},-6.6045616550672923,-6.6045616550672905,-6.6045616550672923,{"$f":"SUM(AI2146:AI2155)","v":-4.0617829315445695},-1.1456643713022552,-1.1456643713022552,-1.1456643713022552,-1.1456643713022552]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0,{"$f":"AI2110+AI2122+AI2134+AI2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1758456910882109,2.9745306282096138,2.7732155653310167,2.5719005024524195,2.3705854395738224,{"$f":"AI2111+AI2123+AI2135+AI2147","v":2.2794090765132906},2.1882327134527588,2.097056350392227,2.0058799873316953,1.9147036242711637]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6939221838120364,4.6237035548596266,4.5534849259072168,4.4832662969548069,4.4130476680023971,{"$f":"AI2112+AI2124+AI2136+AI2148","v":4.2433150653869207},4.0735824627714443,3.9038498601559675,3.7341172575404906,3.5643846549250138]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8603487938763399,2.5259316630955833,2.1915145323148266,1.85709740153407,1.5226802707533134,{"$f":"AI2113+AI2125+AI2137+AI2149","v":1.2689002256277611},1.0151201805022088,0.76134013537665657,0.50756009025110438,0.25378004512555219]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.309753963450948,13.71134511264879,10.112936261846631,6.5145274110444724,2.9161185602423139,{"$f":"AI2114+AI2126+AI2138+AI2150","v":0},0,0,0,0]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5774557633619128,4.3034329450019921,4.0294101266420714,3.7553873082821503,3.4813644899222291,{"$f":"AI2115+AI2127+AI2139+AI2151","v":3.1648768090202082},2.8483891281181872,2.5319014472161663,2.2154137663141453,1.8989260854121246]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4406779500395732,7.4502600439581217,5.4598421378766702,3.4694242317952182,1.479006325713766,{"$f":"AI2116+AI2128+AI2140+AI2152","v":1.2325052714281384},0.98600421714251074,0.73950316285688311,0.49300210857125537,0.24650105428562769]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57331603040230839,0.49951336790157602,0.42571070540084366,0.3519080429001113,0.27810538039937893,{"$f":"AI2117+AI2129+AI2141+AI2153","v":0.27205961126026201},0.26601384212114509,0.25996807298202818,0.25392230384291126,0.24787653470379431]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AI2118+AI2130+AI2142+AI2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3658304979198568,2.3038719032085924,2.241913308497328,2.1799547137860635,2.1179961190747991,{"$f":"AI2119+AI2131+AI2143+AI2155","v":2.0560552629008697},1.9941144067269405,1.9321735505530113,1.8702326943790821,1.8082918382051529]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":44.997150873951192},{"$f":"SUM(AE2158:AE2167)","v":38.392589218883906},31.788027563816598,25.183465908749312,18.578904253682019,{"$f":"SUM(AI2158:AI2167)","v":14.51712132213745},13.371456950835196,12.225792579532939,11.080128208230684,9.9344638369284297]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AF$128=\"\",\"\",ProposedApproach!AF$128-AF$6)","v":40}]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AF$131))","v":40},{"$f":"MAX(0,AF2184-1)","v":39},38,{"$f":"MAX(0,AH2184-1)","v":37},{"$f":"MAX(0,AI2184-1)","v":36},{"$f":"MAX(0,AJ2184-1)","v":35},{"$f":"MAX(0,AK2184-1)","v":34},{"$f":"MAX(0,AL2184-1)","v":33}]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AF$131))","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AF2188-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AF2189-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47,46,45,44,43]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AF2193-1)","v":37.19384635445607},36.19384635445607,{"$f":"MAX(0,AH2193-1)","v":35.19384635445607},{"$f":"MAX(0,AI2193-1)","v":34.19384635445607},{"$f":"MAX(0,AJ2193-1)","v":33.19384635445607},{"$f":"MAX(0,AK2193-1)","v":32.19384635445607},{"$f":"MAX(0,AL2193-1)","v":31.19384635445607}]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2244","v":2.461753787862385},2.461753787862385,2.461753787862385,{"$f":"AH2244","v":2.461753787862385},{"$f":"AI2244","v":2.3952199017039422},{"$f":"AJ2244","v":2.3286860155454994},{"$f":"AK2244","v":2.2621521293870566},{"$f":"AL2244","v":2.1956182432286138}]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1455604377155959,4.0492445777336457,3.952928717751695,3.8566128577697443,3.7137753445190129,3.5709378312682816,3.4281003180175502,3.2852628047668189]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8918727030642195,2.8439179710900837,2.7959632391159479,2.7480085071418121,2.646230414284708,2.5444523214276038,2.4426742285704997,2.3408961357133955]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6857488347752287,2.4832185266190052,2.2806882184627817,2.0781579103065582,1.7812782088341927,1.4843985073618273,1.1875188058894619,0.89063910441709648]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1367490559646312,6.4349112337214711,5.7330734114783111,5.031235589235151,2.5156177946175755,0,0,0]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.927680989041284,5.6981594819122288,5.4686379747831735,5.2391164676541182,4.8025234286829415,4.3659303897117647,3.9293373507405884,3.4927443117694121]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.725392186922246,14.437067560382721,12.148742933843195,9.8604183073036697,8.4517871205460029,7.043155933788336,5.6345247470306692,4.2258935602730023]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1578506034541283,1.0747324546659069,0.99161430587768562,0.9084961570894643,0.88916645161947572,0.86983674614948714,0.85050704067949856,0.83117733520950998]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7858077129055399,1.7390393005389526,1.6922708881723654,1.6455024758057781,1.5987470726244082,1.5519916694430382,1.5052362662616683,1.4584808630802983]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2196:AF2205)","v":44.918416311705258},41.222044894526398,37.525673477347539,{"$f":"SUM(AI2196:AI2205)","v":33.829302060168679},28.794345737432259,23.759389414695836,21.240050886576995,18.720712358458147]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":2.461753787862385}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":4.1455604377155959}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":2.8918727030642195}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":2.6857488347752287}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":7.1367490559646312}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":5.927680989041284}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":16.725392186922246}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":1.1578506034541283}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.7858077129055399}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":44.918416311705258}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1288","v":0},{"$f":"-Inputs!AG1288","v":0},{"$f":"-Inputs!AH1288","v":0},{"$f":"-IF(AI2196<0,AI2196,IF(AI2184=0,0,MIN((AI2196/AI2184)*(AI2196>0),AI2196)))","v":-6.6533886158442843E-2},-6.6533886158442843E-2,-6.6533886158442843E-2,-6.6533886158442843E-2,-6.6533886158442843E-2]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1289","v":-9.631585998195058E-2},{"$f":"-Inputs!AG1289","v":-9.631585998195058E-2},{"$f":"-Inputs!AH1289","v":-9.631585998195058E-2},{"$f":"-IF(AI2197<0,AI2197,IF(AI2185=0,0,MIN((AI2197/AI2185)*(AI2197>0),AI2197)))","v":-0.14283751325073127},-0.14283751325073127,-0.14283751325073127,-0.14283751325073127,-0.14283751325073127]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1290","v":-4.7954731974135724E-2},{"$f":"-Inputs!AG1290","v":-4.7954731974135738E-2},{"$f":"-Inputs!AH1290","v":-4.7954731974135738E-2},{"$f":"-IF(AI2198<0,AI2198,IF(AI2186=0,0,MIN((AI2198/AI2186)*(AI2198>0),AI2198)))","v":-0.10177809285710415},-0.10177809285710415,-0.10177809285710415,-0.10177809285710415,-0.10177809285710415]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1291","v":-0.20253030815622339},{"$f":"-Inputs!AG1291","v":-0.20253030815622342},{"$f":"-Inputs!AH1291","v":-0.20253030815622342},{"$f":"-IF(AI2199<0,AI2199,IF(AI2187=0,0,MIN((AI2199/AI2187)*(AI2199>0),AI2199)))","v":-0.29687970147236548},-0.29687970147236548,-0.29687970147236548,-0.29687970147236548,-0.29687970147236548]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1292","v":-0.70183782224316016},{"$f":"-Inputs!AG1292","v":-0.70183782224316016},{"$f":"-Inputs!AH1292","v":-0.70183782224316016},{"$f":"-IF(AI2200<0,AI2200,IF(AI2188=0,0,MIN((AI2200/AI2188)*(AI2200>0),AI2200)))","v":-2.5156177946175755},-2.5156177946175755,0,0,0]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1293","v":-0.22952150712905559},{"$f":"-Inputs!AG1293","v":-0.22952150712905556},{"$f":"-Inputs!AH1293","v":-0.22952150712905556},{"$f":"-IF(AI2201<0,AI2201,IF(AI2189=0,0,MIN((AI2201/AI2189)*(AI2201>0),AI2201)))","v":-0.43659303897117652},-0.43659303897117652,-0.43659303897117646,-0.43659303897117652,-0.43659303897117652]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1294","v":-2.2883246265395258},{"$f":"-Inputs!AG1294","v":-2.2883246265395258},{"$f":"-Inputs!AH1294","v":-2.2883246265395258},{"$f":"-IF(AI2202<0,AI2202,IF(AI2190=0,0,MIN((AI2202/AI2190)*(AI2202>0),AI2202)))","v":-1.4086311867576671},-1.4086311867576671,-1.4086311867576673,-1.4086311867576673,-1.4086311867576675]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1295","v":-8.3118148788221269E-2},{"$f":"-Inputs!AG1295","v":-8.3118148788221269E-2},{"$f":"-Inputs!AH1295","v":-8.3118148788221269E-2},{"$f":"-IF(AI2203<0,AI2203,IF(AI2191=0,0,MIN((AI2203/AI2191)*(AI2203>0),AI2203)))","v":-1.9329705469988603E-2},-1.9329705469988603E-2,-1.9329705469988603E-2,-1.9329705469988603E-2,-1.9329705469988603E-2]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1296","v":0},{"$f":"-Inputs!AG1296","v":0},{"$f":"-Inputs!AH1296","v":0},{"$f":"-IF(AI2204<0,AI2204,IF(AI2192=0,0,MIN((AI2204/AI2192)*(AI2204>0),AI2204)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1297","v":-4.6768412366587339E-2},{"$f":"-Inputs!AG1297","v":-4.6768412366587339E-2},{"$f":"-Inputs!AH1297","v":-4.6768412366587339E-2},{"$f":"-IF(AI2205<0,AI2205,IF(AI2193=0,0,MIN((AI2205/AI2193)*(AI2205>0),AI2205)))","v":-4.6755403181369878E-2},-4.6755403181369878E-2,-4.6755403181369878E-2,-4.6755403181369871E-2,-4.6755403181369871E-2]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2232:AF2241)","v":-3.6963714171788595},-3.6963714171788595,-3.6963714171788595,{"$f":"SUM(AI2232:AI2241)","v":-5.0349563227364218},-5.0349563227364218,-2.5193385281188458,-2.5193385281188458,-2.5193385281188458]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":2.461753787862385},2.461753787862385,2.461753787862385,2.461753787862385,{"$f":"AI2196+AI2208+AI2220+AI2232","v":2.3952199017039422},2.3286860155454994,2.2621521293870566,2.1956182432286138,2.129084357070171]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1455604377155959,4.0492445777336457,3.952928717751695,3.8566128577697443,{"$f":"AI2197+AI2209+AI2221+AI2233","v":3.7137753445190129},3.5709378312682816,3.4281003180175502,3.2852628047668189,3.1424252915160875]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8918727030642195,2.8439179710900837,2.7959632391159479,2.7480085071418121,{"$f":"AI2198+AI2210+AI2222+AI2234","v":2.646230414284708},2.5444523214276038,2.4426742285704997,2.3408961357133955,2.2391180428562913]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6857488347752287,2.4832185266190052,2.2806882184627817,2.0781579103065582,{"$f":"AI2199+AI2211+AI2223+AI2235","v":1.7812782088341927},1.4843985073618273,1.1875188058894619,0.89063910441709648,0.59375940294473106]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1367490559646312,6.4349112337214711,5.7330734114783111,5.031235589235151,{"$f":"AI2200+AI2212+AI2224+AI2236","v":2.5156177946175755},0,0,0,0]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.927680989041284,5.6981594819122288,5.4686379747831735,5.2391164676541182,{"$f":"AI2201+AI2213+AI2225+AI2237","v":4.8025234286829415},4.3659303897117647,3.9293373507405884,3.4927443117694121,3.0561512727982354]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.725392186922246,14.437067560382721,12.148742933843195,9.8604183073036697,{"$f":"AI2202+AI2214+AI2226+AI2238","v":8.4517871205460029},7.043155933788336,5.6345247470306692,4.2258935602730023,2.8172623735153346]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1578506034541283,1.0747324546659069,0.99161430587768562,0.9084961570894643,{"$f":"AI2203+AI2215+AI2227+AI2239","v":0.88916645161947572},0.86983674614948714,0.85050704067949856,0.83117733520950998,0.8118476297395214]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AI2204+AI2216+AI2228+AI2240","v":0},0,0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7858077129055399,1.7390393005389526,1.6922708881723654,1.6455024758057781,{"$f":"AI2205+AI2217+AI2229+AI2241","v":1.5987470726244082},1.5519916694430382,1.5052362662616683,1.4584808630802983,1.4117254598989284]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":44.918416311705258},{"$f":"SUM(AF2244:AF2253)","v":41.222044894526398},37.525673477347539,33.829302060168679,{"$f":"SUM(AI2244:AI2253)","v":28.794345737432259},23.759389414695836,21.240050886576995,18.720712358458147,16.2013738303393]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AG$128=\"\",\"\",ProposedApproach!AG$128-AG$6)","v":39}]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AG$131))","v":39},{"$f":"MAX(0,AG2270-1)","v":38},{"$f":"MAX(0,AH2270-1)","v":37},{"$f":"MAX(0,AI2270-1)","v":36},{"$f":"MAX(0,AJ2270-1)","v":35},{"$f":"MAX(0,AK2270-1)","v":34},{"$f":"MAX(0,AL2270-1)","v":33}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AG$131))","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AG2274-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AG2275-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47,46,45,44]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AG2279-1)","v":37.19384635445607},{"$f":"MAX(0,AH2279-1)","v":36.19384635445607},{"$f":"MAX(0,AI2279-1)","v":35.19384635445607},{"$f":"MAX(0,AJ2279-1)","v":34.19384635445607},{"$f":"MAX(0,AK2279-1)","v":33.19384635445607},{"$f":"MAX(0,AL2279-1)","v":32.19384635445607}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2330","v":1.0894521389399994},1.0894521389399994,{"$f":"AH2330","v":1.0894521389399994},{"$f":"AI2330","v":1.0600074865362157},{"$f":"AJ2330","v":1.030562834132432},{"$f":"AK2330","v":1.0011181817286483},{"$f":"AL2330","v":0.9716735293248645}]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.137415025120001,5.0186675400169456,4.8999200549138902,4.724922910095537,4.5499257652771838,4.3749286204588307,4.1999314756404775]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5577304622999999,3.5016100755047201,3.4454896887094404,3.322436485541246,3.1993832823730517,3.0763300792048573,2.953276876036663]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49413130595999699,0.3530350154902363,0.21193872502047562,0.18544638439291616,0.15895404376535671,0.13246170313779726,0.10596936251023781]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5774799456,18.004917046271594,17.432354146943187,11.621569431295459,5.8107847156477295,0,0]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9843401766000026,6.7370851391251474,6.4898301016502922,5.9906124015233466,5.4913947013964011,4.9921770012694555,4.49295930114251]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.211666374920004,15.186615310020136,14.161564245120267,12.391368714480233,10.621173183840201,8.850977653200168,7.0807821225601346]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13491748151999997,-0.15638962951123736,-0.17786177750247478,0,0,0,0]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6200890448578777,1.5776606288683273,1.5352322128787768,1.4928152727767541,1.4503983326747314,1.4079813925727087,1.365564452470686]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2282:AG2291)","v":53.537386992777876},51.312653264725874,{"$f":"SUM(AI2282:AI2291)","v":49.087919536673859},40.78917908664171,32.312576859107089,23.835974631572466,21.170157119685573]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":1.0894521389399994}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":5.137415025120001}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":3.5577304622999999}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":0.49413130595999699}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":18.5774799456}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":6.9843401766000026}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":16.211666374920004}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":-0.13491748151999997}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.6200890448578777}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":53.537386992777876}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1300","v":0},{"$f":"-Inputs!AH1300","v":0},{"$f":"-IF(AI2282<0,AI2282,IF(AI2270=0,0,MIN((AI2282/AI2270)*(AI2282>0),AI2282)))","v":-2.9444652403783765E-2},-2.9444652403783769E-2,-2.9444652403783772E-2,-2.9444652403783772E-2,-2.9444652403783772E-2]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1301","v":-0.11874748510305533},{"$f":"-Inputs!AH1301","v":-0.11874748510305533},{"$f":"-IF(AI2283<0,AI2283,IF(AI2271=0,0,MIN((AI2283/AI2271)*(AI2283>0),AI2283)))","v":-0.17499714481835321},-0.17499714481835321,-0.17499714481835321,-0.17499714481835324,-0.17499714481835324]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1302","v":-5.612038679527958E-2},{"$f":"-Inputs!AH1302","v":-5.612038679527958E-2},{"$f":"-IF(AI2284<0,AI2284,IF(AI2272=0,0,MIN((AI2284/AI2272)*(AI2284>0),AI2284)))","v":-0.12305320316819431},-0.12305320316819429,-0.12305320316819429,-0.12305320316819429,-0.12305320316819429]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1303","v":-0.14109629046976072},{"$f":"-Inputs!AH1303","v":-0.14109629046976069},{"$f":"-IF(AI2285<0,AI2285,IF(AI2273=0,0,MIN((AI2285/AI2273)*(AI2285>0),AI2285)))","v":-2.6492340627559452E-2},-2.6492340627559452E-2,-2.6492340627559452E-2,-2.6492340627559452E-2,-2.6492340627559452E-2]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1304","v":-0.57256289932840709},{"$f":"-Inputs!AH1304","v":-0.57256289932840709},{"$f":"-IF(AI2286<0,AI2286,IF(AI2274=0,0,MIN((AI2286/AI2274)*(AI2286>0),AI2286)))","v":-5.8107847156477286},-5.8107847156477295,-5.8107847156477295,0,0]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1305","v":-0.24725503747485486},{"$f":"-Inputs!AH1305","v":-0.24725503747485486},{"$f":"-IF(AI2287<0,AI2287,IF(AI2275=0,0,MIN((AI2287/AI2275)*(AI2287>0),AI2287)))","v":-0.49921770012694555},-0.49921770012694555,-0.49921770012694555,-0.49921770012694555,-0.49921770012694555]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1306","v":-1.0250510648998674},{"$f":"-Inputs!AH1306","v":-1.0250510648998674},{"$f":"-IF(AI2288<0,AI2288,IF(AI2276=0,0,MIN((AI2288/AI2276)*(AI2288>0),AI2288)))","v":-1.7701955306400334},-1.7701955306400332,-1.7701955306400334,-1.7701955306400337,-1.7701955306400337]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1307","v":-2.1472147991237409E-2},{"$f":"-Inputs!AH1307","v":-2.1472147991237409E-2},{"$f":"-IF(AI2289<0,AI2289,IF(AI2277=0,0,MIN((AI2289/AI2277)*(AI2289>0),AI2289)))","v":0.17786177750247478},0,0,0,0]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1308","v":0},{"$f":"-Inputs!AH1308","v":0},{"$f":"-IF(AI2290<0,AI2290,IF(AI2278=0,0,MIN((AI2290/AI2278)*(AI2290>0),AI2290)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1309","v":-4.2428415989550404E-2},{"$f":"-Inputs!AH1309","v":-4.2428415989550404E-2},{"$f":"-IF(AI2291<0,AI2291,IF(AI2279=0,0,MIN((AI2291/AI2279)*(AI2291>0),AI2291)))","v":-4.2416940102022724E-2},-4.2416940102022731E-2,-4.2416940102022731E-2,-4.2416940102022731E-2,-4.2416940102022731E-2]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-2.224733728052013},-2.2247337280520125,{"$f":"SUM(AI2318:AI2327)","v":-8.2987404500321453},-8.4766022275346202,-8.4766022275346202,-2.6658175118868925,-2.6658175118868925]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":1.0894521389399994},1.0894521389399994,1.0894521389399994,{"$f":"AI2282+AI2294+AI2306+AI2318","v":1.0600074865362157},1.030562834132432,1.0011181817286483,0.9716735293248645,0.9422288769210807]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.137415025120001,5.0186675400169456,4.8999200549138902,{"$f":"AI2283+AI2295+AI2307+AI2319","v":4.724922910095537},4.5499257652771838,4.3749286204588307,4.1999314756404775,4.0249343308221244]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5577304622999999,3.5016100755047201,3.4454896887094404,{"$f":"AI2284+AI2296+AI2308+AI2320","v":3.322436485541246},3.1993832823730517,3.0763300792048573,2.953276876036663,2.8302236728684687]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49413130595999699,0.3530350154902363,0.21193872502047562,{"$f":"AI2285+AI2297+AI2309+AI2321","v":0.18544638439291616},0.15895404376535671,0.13246170313779726,0.10596936251023781,7.9477021882678356E-2]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5774799456,18.004917046271594,17.432354146943187,{"$f":"AI2286+AI2298+AI2310+AI2322","v":11.621569431295459},5.8107847156477295,0,0,0]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9843401766000026,6.7370851391251474,6.4898301016502922,{"$f":"AI2287+AI2299+AI2311+AI2323","v":5.9906124015233466},5.4913947013964011,4.9921770012694555,4.49295930114251,3.9937416010155644]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.211666374920004,15.186615310020136,14.161564245120267,{"$f":"AI2288+AI2300+AI2312+AI2324","v":12.391368714480233},10.621173183840201,8.850977653200168,7.0807821225601346,5.3105865919201012]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13491748151999997,-0.15638962951123736,-0.17786177750247478,{"$f":"AI2289+AI2301+AI2313+AI2325","v":0},0,0,0,0]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AI2290+AI2302+AI2314+AI2326","v":0},0,0,0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6200890448578777,1.5776606288683273,1.5352322128787768,{"$f":"AI2291+AI2303+AI2315+AI2327","v":1.4928152727767541},1.4503983326747314,1.4079813925727087,1.365564452470686,1.3231475123686633]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":53.537386992777876},{"$f":"SUM(AG2330:AG2339)","v":51.312653264725874},49.087919536673859,{"$f":"SUM(AI2330:AI2339)","v":40.78917908664171},32.312576859107089,23.835974631572466,21.170157119685573,18.504339607798684]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AH$128=\"\",\"\",ProposedApproach!AH$128-AH$6)","v":38}]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AH$131))","v":38},{"$f":"MAX(0,AH2356-1)","v":37},{"$f":"MAX(0,AI2356-1)","v":36},{"$f":"MAX(0,AJ2356-1)","v":35},{"$f":"MAX(0,AK2356-1)","v":34},{"$f":"MAX(0,AL2356-1)","v":33}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AH$131))","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47,46,45]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AH2365-1)","v":37.19384635445607},{"$f":"MAX(0,AI2365-1)","v":36.19384635445607},{"$f":"MAX(0,AJ2365-1)","v":35.19384635445607},{"$f":"MAX(0,AK2365-1)","v":34.19384635445607},{"$f":"MAX(0,AL2365-1)","v":33.19384635445607}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},2.1589779999999999E-2,{"$f":"AH2416","v":2.1589779999999999E-2},{"$f":"AI2416","v":2.1006272432432433E-2},{"$f":"AJ2416","v":2.0422764864864867E-2},{"$f":"AK2416","v":1.98392572972973E-2},{"$f":"AL2416","v":1.9255749729729734E-2}]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.17634617,1.0656576496943451,1.0289108341876436,0.99216401868094206,0.9554172031742405,0.91867038766753895]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9621905300000004,2.9141712454556354,2.8136825818192341,2.7131939181828328,2.6127052545464315,2.5122165909100302]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7909091500000003,1.6856615808820024,1.4983658496728909,1.3110701184637796,1.1237743872546682,0.9364786560455568]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4409703058024697,5.3064978278396202,3.9798733708797149,2.6532489139198097,1.3266244569599048,0]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8762466199999999,3.6451029452440733,3.3847384491552108,3.1243739530663484,2.8640094569774859,2.6036449608886234]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20.116850330000002,18.749277383900061,16.666024341244498,14.582771298588936,12.499518255933374,10.416265213277812]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0329648899999999,0.87128430484074881,0.85350299249706008,0.83572168015337134,0.8179403678096826,0.80015905546599386]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7977970138241837,1.7507146143663221,1.703644607202178,1.6565746000380339,1.6095045928738898,1.5624345857097457]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},39.21586478962665,{"$f":"SUM(AI2368:AI2377)","v":36.009957332222811},31.949749299090865,27.889541265958918,23.829333232826976,19.769125199695029]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":2.1589779999999999E-2}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":1.17634617}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":2.9621905300000004}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":1.7909091500000003}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":6.4409703058024697}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":3.8762466199999999}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":20.116850330000002}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":1.0329648899999999}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.7977970138241837}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":39.21586478962665}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1312","v":0},{"$f":"-IF(AI2368<0,AI2368,IF(AI2356=0,0,MIN((AI2368/AI2356)*(AI2368>0),AI2368)))","v":-5.8350756756756752E-4},-5.8350756756756763E-4,-5.8350756756756763E-4,-5.8350756756756763E-4,-5.8350756756756774E-4]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1313","v":-0.11068852030565497},{"$f":"-IF(AI2369<0,AI2369,IF(AI2357=0,0,MIN((AI2369/AI2357)*(AI2369>0),AI2369)))","v":-3.6746815506701551E-2},-3.6746815506701558E-2,-3.6746815506701558E-2,-3.6746815506701558E-2,-3.6746815506701558E-2]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1314","v":-4.8019284544365021E-2},{"$f":"-IF(AI2370<0,AI2370,IF(AI2358=0,0,MIN((AI2370/AI2358)*(AI2370>0),AI2370)))","v":-0.10048866363640122},-0.10048866363640122,-0.10048866363640122,-0.10048866363640122,-0.10048866363640122]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1315","v":-0.10524756911799799},{"$f":"-IF(AI2371<0,AI2371,IF(AI2359=0,0,MIN((AI2371/AI2359)*(AI2371>0),AI2371)))","v":-0.18729573120911136},-0.18729573120911136,-0.18729573120911139,-0.18729573120911136,-0.18729573120911136]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1316","v":-1.1344724779628492},{"$f":"-IF(AI2372<0,AI2372,IF(AI2360=0,0,MIN((AI2372/AI2360)*(AI2372>0),AI2372)))","v":-1.3266244569599051},-1.3266244569599051,-1.3266244569599048,-1.3266244569599048,0]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1317","v":-0.23114367475592648},{"$f":"-IF(AI2373<0,AI2373,IF(AI2361=0,0,MIN((AI2373/AI2361)*(AI2373>0),AI2373)))","v":-0.26036449608886236},-0.26036449608886236,-0.26036449608886236,-0.26036449608886236,-0.26036449608886236]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1318","v":-1.3675729460999415},{"$f":"-IF(AI2374<0,AI2374,IF(AI2362=0,0,MIN((AI2374/AI2362)*(AI2374>0),AI2374)))","v":-2.0832530426555622},-2.0832530426555622,-2.0832530426555622,-2.0832530426555622,-2.0832530426555627]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1319","v":-0.16168058515925107},-1.7781312343688752E-2,-1.7781312343688752E-2,-1.7781312343688752E-2,-1.7781312343688752E-2,-1.7781312343688752E-2]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1320","v":0},{"$f":"-IF(AI2376<0,AI2376,IF(AI2364=0,0,MIN((AI2376/AI2364)*(AI2376>0),AI2376)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1321","v":-4.7082399457861537E-2},{"$f":"-IF(AI2377<0,AI2377,IF(AI2365=0,0,MIN((AI2377/AI2365)*(AI2377>0),AI2377)))","v":-4.7070007164144098E-2},-4.7070007164144098E-2,-4.7070007164144098E-2,-4.7070007164144098E-2,-4.7070007164144098E-2]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2404:AH2413)","v":-3.205907457403848},{"$f":"SUM(AI2404:AI2413)","v":-4.0602080331319437},-4.0602080331319437,-4.0602080331319437,-4.0602080331319437,-2.7335835761720397]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":2.1589779999999999E-2},2.1589779999999999E-2,{"$f":"AI2368+AI2380+AI2392+AI2404","v":2.1006272432432433E-2},2.0422764864864867E-2,1.98392572972973E-2,1.9255749729729734E-2,1.8672242162162168E-2]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.17634617,1.0656576496943451,{"$f":"AI2369+AI2381+AI2393+AI2405","v":1.0289108341876436},0.99216401868094206,0.9554172031742405,0.91867038766753895,0.88192357216083739]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9621905300000004,2.9141712454556354,{"$f":"AI2370+AI2382+AI2394+AI2406","v":2.8136825818192341},2.7131939181828328,2.6127052545464315,2.5122165909100302,2.4117279272736289]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7909091500000003,1.6856615808820024,{"$f":"AI2371+AI2383+AI2395+AI2407","v":1.4983658496728909},1.3110701184637796,1.1237743872546682,0.9364786560455568,0.74918292483644544]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4409703058024697,5.3064978278396202,{"$f":"AI2372+AI2384+AI2396+AI2408","v":3.9798733708797149},2.6532489139198097,1.3266244569599048,0,0]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8762466199999999,3.6451029452440733,{"$f":"AI2373+AI2385+AI2397+AI2409","v":3.3847384491552108},3.1243739530663484,2.8640094569774859,2.6036449608886234,2.3432804647997609]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.116850330000002,18.749277383900061,{"$f":"AI2374+AI2386+AI2398+AI2410","v":16.666024341244498},14.582771298588936,12.499518255933374,10.416265213277812,8.3330121706222506]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0329648899999999,0.87128430484074881,{"$f":"AI2375+AI2387+AI2399+AI2411","v":0.85350299249706008},0.83572168015337134,0.8179403678096826,0.80015905546599386,0.78237774312230512]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AI2376+AI2388+AI2400+AI2412","v":0},0,0,0,0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7977970138241837,1.7507146143663221,{"$f":"AI2377+AI2389+AI2401+AI2413","v":1.703644607202178},1.6565746000380339,1.6095045928738898,1.5624345857097457,1.5153645785456016]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":39.21586478962665},{"$f":"SUM(AH2416:AH2425)","v":36.009957332222811},{"$f":"SUM(AI2416:AI2425)","v":31.949749299090865},27.889541265958918,23.829333232826976,19.769125199695029,17.035541623522992]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AI$128=\"\",\"\",ProposedApproach!AI$128-AI$6)","v":37}]
[{"$f":"ROW()","v":2442},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AI$131))","v":37},{"$f":"MAX(0,AI2442-1)","v":36},{"$f":"MAX(0,AJ2442-1)","v":35},{"$f":"MAX(0,AK2442-1)","v":34},{"$f":"MAX(0,AL2442-1)","v":33}]
[{"$f":"ROW()","v":2443},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AI$131))","v":30},29,28,27,26]
[{"$f":"ROW()","v":2444},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":2445},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4,3,2,1]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14,13,12,11]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6]
[{"$f":"ROW()","v":2449},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47,46]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AI2451-1)","v":37.19384635445607},{"$f":"MAX(0,AJ2451-1)","v":36.19384635445607},{"$f":"MAX(0,AK2451-1)","v":35.19384635445607},{"$f":"MAX(0,AL2451-1)","v":34.19384635445607}]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0},{"$f":"AH2502","v":0},{"$f":"AI2502","v":0},{"$f":"AJ2502","v":0},{"$f":"AK2502","v":0},{"$f":"AL2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2741120000000001,1.2316416000000001,1.1891712000000001,1.1467008000000001,1.1042304000000001]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5238360000000002,2.4397081333333337,2.3555802666666672,2.2714524000000007,2.1873245333333342]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7877629999999998,1.6089866999999998,1.4302103999999998,1.2514340999999998,1.0726577999999998]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.1994319999999981,7.3595455999999988,5.5196591999999995,3.6797727999999994,1.8398863999999997]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0339830000000001,2.8317174666666669,2.6294519333333337,2.4271864000000005,2.2249208666666673]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.120002999999999,13.608002699999998,12.096002399999998,10.584002099999998,9.0720017999999971]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3957870000000003,4.3078712600000006,4.219955520000001,4.1320397800000013,4.0441240400000016]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6542083655841069,1.6108975047131615,1.5675866438422164,1.5242757829712712,1.480964922100326]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0},{"$f":"SUM(AI2454:AI2463)","v":38.989124365584097},34.99837096471316,31.007617563842214,27.016864162971274,23.026110762100323]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":1.2741120000000001}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":2.5238360000000002}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.7877629999999998}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":9.1994319999999981}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":3.0339830000000001}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":15.120002999999999}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":4.3957870000000003}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.6542083655841069}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":38.989124365584097}]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2454<0,AI2454,IF(AI2442=0,0,MIN((AI2454/AI2442)*(AI2454>0),AI2454)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2491},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2455<0,AI2455,IF(AI2443=0,0,MIN((AI2455/AI2443)*(AI2455>0),AI2455)))","v":-4.2470400000000005E-2},-4.2470400000000005E-2,-4.2470400000000005E-2,-4.2470400000000005E-2,-4.2470400000000005E-2]
[{"$f":"ROW()","v":2492},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2456<0,AI2456,IF(AI2444=0,0,MIN((AI2456/AI2444)*(AI2456>0),AI2456)))","v":-8.4127866666666676E-2},-8.4127866666666676E-2,-8.412786666666669E-2,-8.412786666666669E-2,-8.4127866666666704E-2]
[{"$f":"ROW()","v":2493},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2457<0,AI2457,IF(AI2445=0,0,MIN((AI2457/AI2445)*(AI2457>0),AI2457)))","v":-0.17877629999999997},-0.17877629999999997,-0.17877629999999997,-0.17877629999999997,-0.17877629999999997]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2458<0,AI2458,IF(AI2446=0,0,MIN((AI2458/AI2446)*(AI2458>0),AI2458)))","v":-1.8398863999999997},-1.8398863999999997,-1.8398863999999999,-1.8398863999999997,-1.8398863999999997]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2459<0,AI2459,IF(AI2447=0,0,MIN((AI2459/AI2447)*(AI2459>0),AI2459)))","v":-0.20226553333333333},-0.20226553333333336,-0.20226553333333336,-0.20226553333333339,-0.20226553333333339]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2460<0,AI2460,IF(AI2448=0,0,MIN((AI2460/AI2448)*(AI2460>0),AI2460)))","v":-1.5120003},-1.5120002999999997,-1.5120002999999997,-1.5120002999999997,-1.5120002999999995]
[{"$f":"ROW()","v":2497},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2461<0,AI2461,IF(AI2449=0,0,MIN((AI2461/AI2449)*(AI2461>0),AI2461)))","v":-8.7915740000000006E-2},-8.791574000000002E-2,-8.791574000000002E-2,-8.7915740000000034E-2,-8.7915740000000034E-2]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2462<0,AI2462,IF(AI2450=0,0,MIN((AI2462/AI2450)*(AI2462>0),AI2462)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2463<0,AI2463,IF(AI2451=0,0,MIN((AI2463/AI2451)*(AI2463>0),AI2463)))","v":-4.3310860870945267E-2},-4.331086087094526E-2,-4.3310860870945267E-2,-4.3310860870945267E-2,-4.3310860870945274E-2]
[{"$f":"ROW()","v":2500},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2490:AI2499)","v":-3.9907534008709447},-3.9907534008709447,-3.9907534008709447,-3.9907534008709447,-3.9907534008709442]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0},{"$f":"AI2454+AI2466+AI2478+AI2490","v":0},0,0,0,0]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2741120000000001,{"$f":"AI2455+AI2467+AI2479+AI2491","v":1.2316416000000001},1.1891712000000001,1.1467008000000001,1.1042304000000001,1.06176]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5238360000000002,{"$f":"AI2456+AI2468+AI2480+AI2492","v":2.4397081333333337},2.3555802666666672,2.2714524000000007,2.1873245333333342,2.1031966666666677]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7877629999999998,{"$f":"AI2457+AI2469+AI2481+AI2493","v":1.6089866999999998},1.4302103999999998,1.2514340999999998,1.0726577999999998,0.89388149999999977]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1994319999999981,{"$f":"AI2458+AI2470+AI2482+AI2494","v":7.3595455999999988},5.5196591999999995,3.6797727999999994,1.8398863999999997,0]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0339830000000001,{"$f":"AI2459+AI2471+AI2483+AI2495","v":2.8317174666666669},2.6294519333333337,2.4271864000000005,2.2249208666666673,2.0226553333333341]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.120002999999999,{"$f":"AI2460+AI2472+AI2484+AI2496","v":13.608002699999998},12.096002399999998,10.584002099999998,9.0720017999999971,7.5600014999999976]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3957870000000003,4.3078712600000006,4.219955520000001,4.1320397800000013,4.0441240400000016,3.9562083000000015]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AI2462+AI2474+AI2486+AI2498","v":0},0,0,0,0]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6542083655841069,{"$f":"AI2463+AI2475+AI2487+AI2499","v":1.6108975047131615},1.5675866438422164,1.5242757829712712,1.480964922100326,1.4376540612293807]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":38.989124365584097},{"$f":"SUM(AI2502:AI2511)","v":34.99837096471316},31.007617563842214,27.016864162971274,23.026110762100323,19.03535736122938]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]
["2026 Capex"]
[{"$f":"ROW()","v":2527},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AJ$128=\"\",\"\",ProposedApproach!AJ$128-AJ$6)","v":36}]
[{"$f":"ROW()","v":2528},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AJ$131))","v":36},{"$f":"MAX(0,AJ2528-1)","v":35},{"$f":"MAX(0,AK2528-1)","v":34},{"$f":"MAX(0,AL2528-1)","v":33}]
[{"$f":"ROW()","v":2529},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AJ$131))","v":30},29,28,27]
[{"$f":"ROW()","v":2530},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":2531},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7]
[{"$f":"ROW()","v":2532},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4,3,2]
[{"$f":"ROW()","v":2533},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14,13,12]
[{"$f":"ROW()","v":2534},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7]
[{"$f":"ROW()","v":2535},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47]
[{"$f":"ROW()","v":2536},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2537},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AJ2537-1)","v":37.19384635445607},{"$f":"MAX(0,AK2537-1)","v":36.19384635445607},{"$f":"MAX(0,AL2537-1)","v":35.19384635445607}]
[{"$f":"ROW()","v":2538}]
[{"$f":"ROW()","v":2539},"Opening Value"]
[{"$f":"ROW()","v":2540},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2588","v":0},{"$f":"AI2588","v":0.18694819684054823},{"$f":"AJ2588","v":0.18175519137275523},{"$f":"AK2588","v":0.17656218590496223},{"$f":"AL2588","v":0.17136918043716923}]
[{"$f":"ROW()","v":2541},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8327274084859813,7.5716364948697823,7.3105455812535833,7.0494546676373844]
[{"$f":"ROW()","v":2542},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8412425735924636,8.5465344878060474,8.2518264020196312,7.957118316233216]
[{"$f":"ROW()","v":2543},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3528616825127846,1.2175755142615061,1.0822893460102276,0.94700317775894916]
[{"$f":"ROW()","v":2544},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.828352754283131,14.262682203426504,10.697011652569877,7.131341101713252]
[{"$f":"ROW()","v":2545},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4608171355823627,5.0967626598768723,4.7327081841713809,4.3686537084658905]
[{"$f":"ROW()","v":2546},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18.189598212680242,16.370638391412218,14.551678570144194,12.73271874887617]
[{"$f":"ROW()","v":2547},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4071369654664923,1.3789942261571624,1.3508514868478325,1.3227087475385026]
[{"$f":"ROW()","v":2548},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2549},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.769832756118501,1.7234945910723924,1.6771564260262837,1.6308182609801749]
[{"$f":"ROW()","v":2550},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2540:AI2549)","v":0},62.869517685562499,56.350073760255242,49.83062983494797,43.311185909640713]
[{"$f":"ROW()","v":2551},"Capex"]
[{"$f":"ROW()","v":2552},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$229","v":0.18694819684054823}]
[{"$f":"ROW()","v":2553},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$230","v":7.8327274084859813}]
[{"$f":"ROW()","v":2554},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$231","v":8.8412425735924636}]
[{"$f":"ROW()","v":2555},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$232","v":1.3528616825127846}]
[{"$f":"ROW()","v":2556},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$233","v":17.828352754283131}]
[{"$f":"ROW()","v":2557},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$234","v":5.4608171355823627}]
[{"$f":"ROW()","v":2558},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$235","v":18.189598212680242}]
[{"$f":"ROW()","v":2559},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$236","v":1.4071369654664923}]
[{"$f":"ROW()","v":2560},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$237","v":0}]
[{"$f":"ROW()","v":2561},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$238","v":1.769832756118501}]
[{"$f":"ROW()","v":2562},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2552:AI2561)","v":62.869517685562499}]
[{"$f":"ROW()","v":2563},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2564},null,"Pipeline"]
[{"$f":"ROW()","v":2565},null,"Compression"]
[{"$f":"ROW()","v":2566},null,"Metering"]
[{"$f":"ROW()","v":2567},null,"Other Depreciable"]
[{"$f":"ROW()","v":2568},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2569},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2570},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2571},null,"Building"]
[{"$f":"ROW()","v":2572},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2573},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2574},null,"Total"]
[{"$f":"ROW()","v":2575},"Depreciation"]
[{"$f":"ROW()","v":2576},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2540<0,AI2540,IF(AI2528=0,0,MIN((AI2540/AI2528)*(AI2540>0),AI2540)))","v":0},-5.1930054677930063E-3,-5.1930054677930063E-3,-5.1930054677930063E-3,-5.1930054677930071E-3]
[{"$f":"ROW()","v":2577},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2541<0,AI2541,IF(AI2529=0,0,MIN((AI2541/AI2529)*(AI2541>0),AI2541)))","v":0},-0.26109091361619935,-0.2610909136161994,-0.2610909136161994,-0.2610909136161994]
[{"$f":"ROW()","v":2578},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2542<0,AI2542,IF(AI2530=0,0,MIN((AI2542/AI2530)*(AI2542>0),AI2542)))","v":0},-0.29470808578641544,-0.29470808578641544,-0.29470808578641539,-0.29470808578641539]
[{"$f":"ROW()","v":2579},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2543<0,AI2543,IF(AI2531=0,0,MIN((AI2543/AI2531)*(AI2543>0),AI2543)))","v":0},-0.13528616825127845,-0.13528616825127845,-0.13528616825127845,-0.13528616825127845]
[{"$f":"ROW()","v":2580},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2544<0,AI2544,IF(AI2532=0,0,MIN((AI2544/AI2532)*(AI2544>0),AI2544)))","v":0},-3.565670550856626,-3.565670550856626,-3.5656705508566255,-3.565670550856626]
[{"$f":"ROW()","v":2581},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2545<0,AI2545,IF(AI2533=0,0,MIN((AI2545/AI2533)*(AI2545>0),AI2545)))","v":0},-0.36405447570549082,-0.36405447570549088,-0.36405447570549082,-0.36405447570549088]
[{"$f":"ROW()","v":2582},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2546<0,AI2546,IF(AI2534=0,0,MIN((AI2546/AI2534)*(AI2546>0),AI2546)))","v":0},-1.8189598212680242,-1.8189598212680242,-1.8189598212680242,-1.8189598212680242]
[{"$f":"ROW()","v":2583},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2547<0,AI2547,IF(AI2535=0,0,MIN((AI2547/AI2535)*(AI2547>0),AI2547)))","v":0},-2.8142739309329846E-2,-2.8142739309329843E-2,-2.8142739309329843E-2,-2.8142739309329843E-2]
[{"$f":"ROW()","v":2584},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2548<0,AI2548,IF(AI2536=0,0,MIN((AI2548/AI2536)*(AI2548>0),AI2548)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2585},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2549<0,AI2549,IF(AI2537=0,0,MIN((AI2549/AI2537)*(AI2549>0),AI2549)))","v":0},-4.6338165046108659E-2,-4.6338165046108666E-2,-4.6338165046108659E-2,-4.6338165046108659E-2]
[{"$f":"ROW()","v":2586},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2576:AI2585)","v":0},-6.5194439253072654,-6.5194439253072654,-6.5194439253072654,-6.5194439253072654]
[{"$f":"ROW()","v":2587},"Closing Value"]
[{"$f":"ROW()","v":2588},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2540+AI2552+AI2564+AI2576","v":0.18694819684054823},0.18175519137275523,0.17656218590496223,0.17136918043716923,0.16617617496937623]
[{"$f":"ROW()","v":2589},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2541+AI2553+AI2565+AI2577","v":7.8327274084859813},7.5716364948697823,7.3105455812535833,7.0494546676373844,6.7883637540211854]
[{"$f":"ROW()","v":2590},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2542+AI2554+AI2566+AI2578","v":8.8412425735924636},8.5465344878060474,8.2518264020196312,7.957118316233216,7.6624102304468007]
[{"$f":"ROW()","v":2591},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2543+AI2555+AI2567+AI2579","v":1.3528616825127846},1.2175755142615061,1.0822893460102276,0.94700317775894916,0.81171700950767067]
[{"$f":"ROW()","v":2592},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2544+AI2556+AI2568+AI2580","v":17.828352754283131},14.262682203426504,10.697011652569877,7.131341101713252,3.565670550856626]
[{"$f":"ROW()","v":2593},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2545+AI2557+AI2569+AI2581","v":5.4608171355823627},5.0967626598768723,4.7327081841713809,4.3686537084658905,4.0045992327604001]
[{"$f":"ROW()","v":2594},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2546+AI2558+AI2570+AI2582","v":18.189598212680242},16.370638391412218,14.551678570144194,12.73271874887617,10.913758927608146]
[{"$f":"ROW()","v":2595},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2547+AI2559+AI2571+AI2583","v":1.4071369654664923},1.3789942261571624,1.3508514868478325,1.3227087475385026,1.2945660082291728]
[{"$f":"ROW()","v":2596},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2548+AI2560+AI2572+AI2584","v":0},0,0,0,0]
[{"$f":"ROW()","v":2597},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2549+AI2561+AI2573+AI2585","v":1.769832756118501},1.7234945910723924,1.6771564260262837,1.6308182609801749,1.5844800959340661]
[{"$f":"ROW()","v":2598},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2588:AI2597)","v":62.869517685562499},56.350073760255242,49.83062983494797,43.311185909640713,36.791741984333449]
[{"$f":"ROW()","v":2599},"Over Depreciation"]
[{"$f":"ROW()","v":2600},null,"Pipeline"]
[{"$f":"ROW()","v":2601},null,"Compression"]
[{"$f":"ROW()","v":2602},null,"Metering"]
[{"$f":"ROW()","v":2603},null,"Other Depreciable"]
[{"$f":"ROW()","v":2604},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2605},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2606},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2607},null,"Building"]
[{"$f":"ROW()","v":2608},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2609},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2610},null,"Total"]
[{"$f":"ROW()","v":2611}]
["2027 Capex"]
[{"$f":"ROW()","v":2613},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AK$128=\"\",\"\",ProposedApproach!AK$128-AK$6)","v":35}]
[{"$f":"ROW()","v":2614},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AK$131))","v":35},{"$f":"MAX(0,AK2614-1)","v":34},{"$f":"MAX(0,AL2614-1)","v":33}]
[{"$f":"ROW()","v":2615},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AK$131))","v":30},29,28]
[{"$f":"ROW()","v":2616},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":2617},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8]
[{"$f":"ROW()","v":2618},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4,3]
[{"$f":"ROW()","v":2619},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14,13]
[{"$f":"ROW()","v":2620},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8]
[{"$f":"ROW()","v":2621},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48]
[{"$f":"ROW()","v":2622},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2623},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AK2623-1)","v":37.19384635445607},{"$f":"MAX(0,AL2623-1)","v":36.19384635445607}]
[{"$f":"ROW()","v":2624}]
[{"$f":"ROW()","v":2625},"Opening Value"]
[{"$f":"ROW()","v":2626},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2674","v":0},{"$f":"AJ2674","v":0.18742410637939938},{"$f":"AK2674","v":0.18206913191141655},{"$f":"AL2674","v":0.17671415744343372}]
[{"$f":"ROW()","v":2627},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6727012497009826,6.4502778747109497,6.2278544997209169]
[{"$f":"ROW()","v":2628},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8123590318838687,8.5186137308210732,8.2248684297582777]
[{"$f":"ROW()","v":2629},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6485260109499862,1.4836734098549875,1.3188208087599889]
[{"$f":"ROW()","v":2630},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.917561325712116,9.5340490605696928,7.1505367954272696]
[{"$f":"ROW()","v":2631},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8963237838186418,4.5699021982307322,4.2434806126428226]
[{"$f":"ROW()","v":2632},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.357864115299137,14.722077703769223,13.086291292239309]
[{"$f":"ROW()","v":2633},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23.377987687353635,22.910427933606563,22.442868179859492]
[{"$f":"ROW()","v":2634},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":2635},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3851612452493733,1.34889463747192,1.3126280296944666]
[{"$f":"ROW()","v":2636},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2626:AJ2635)","v":0},75.255908556347151,69.719985680946564,64.184062805545977]
[{"$f":"ROW()","v":2637},"Capex"]
[{"$f":"ROW()","v":2638},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$229","v":0.18742410637939938}]
[{"$f":"ROW()","v":2639},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$230","v":6.6727012497009826}]
[{"$f":"ROW()","v":2640},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$231","v":8.8123590318838687}]
[{"$f":"ROW()","v":2641},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$232","v":1.6485260109499862}]
[{"$f":"ROW()","v":2642},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$233","v":11.917561325712116}]
[{"$f":"ROW()","v":2643},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$234","v":4.8963237838186418}]
[{"$f":"ROW()","v":2644},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$235","v":16.357864115299137}]
[{"$f":"ROW()","v":2645},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$236","v":23.377987687353635}]
[{"$f":"ROW()","v":2646},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$237","v":0}]
[{"$f":"ROW()","v":2647},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$238","v":1.3851612452493733}]
[{"$f":"ROW()","v":2648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2638:AJ2647)","v":75.255908556347151}]
[{"$f":"ROW()","v":2649},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2650},null,"Pipeline"]
[{"$f":"ROW()","v":2651},null,"Compression"]
[{"$f":"ROW()","v":2652},null,"Metering"]
[{"$f":"ROW()","v":2653},null,"Other Depreciable"]
[{"$f":"ROW()","v":2654},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2655},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2656},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2657},null,"Building"]
[{"$f":"ROW()","v":2658},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2659},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2660},null,"Total"]
[{"$f":"ROW()","v":2661},"Depreciation"]
[{"$f":"ROW()","v":2662},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2626<0,AJ2626,IF(AJ2614=0,0,MIN((AJ2626/AJ2614)*(AJ2626>0),AJ2626)))","v":0},-5.3549744679828393E-3,-5.3549744679828393E-3,-5.3549744679828402E-3]
[{"$f":"ROW()","v":2663},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2627<0,AJ2627,IF(AJ2615=0,0,MIN((AJ2627/AJ2615)*(AJ2627>0),AJ2627)))","v":0},-0.22242337499003276,-0.22242337499003276,-0.22242337499003276]
[{"$f":"ROW()","v":2664},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2628<0,AJ2628,IF(AJ2616=0,0,MIN((AJ2628/AJ2616)*(AJ2628>0),AJ2628)))","v":0},-0.29374530106279562,-0.29374530106279562,-0.29374530106279562]
[{"$f":"ROW()","v":2665},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2629<0,AJ2629,IF(AJ2617=0,0,MIN((AJ2629/AJ2617)*(AJ2629>0),AJ2629)))","v":0},-0.16485260109499861,-0.16485260109499861,-0.16485260109499861]
[{"$f":"ROW()","v":2666},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2630<0,AJ2630,IF(AJ2618=0,0,MIN((AJ2630/AJ2618)*(AJ2630>0),AJ2630)))","v":0},-2.3835122651424232,-2.3835122651424232,-2.3835122651424232]
[{"$f":"ROW()","v":2667},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2631<0,AJ2631,IF(AJ2619=0,0,MIN((AJ2631/AJ2619)*(AJ2631>0),AJ2631)))","v":0},-0.32642158558790946,-0.32642158558790946,-0.32642158558790946]
[{"$f":"ROW()","v":2668},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2632<0,AJ2632,IF(AJ2620=0,0,MIN((AJ2632/AJ2620)*(AJ2632>0),AJ2632)))","v":0},-1.6357864115299137,-1.6357864115299137,-1.6357864115299137]
[{"$f":"ROW()","v":2669},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2633<0,AJ2633,IF(AJ2621=0,0,MIN((AJ2633/AJ2621)*(AJ2633>0),AJ2633)))","v":0},-0.4675597537470727,-0.4675597537470727,-0.46755975374707276]
[{"$f":"ROW()","v":2670},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2634<0,AJ2634,IF(AJ2622=0,0,MIN((AJ2634/AJ2622)*(AJ2634>0),AJ2634)))","v":0},0,0,0]
[{"$f":"ROW()","v":2671},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2635<0,AJ2635,IF(AJ2623=0,0,MIN((AJ2635/AJ2623)*(AJ2635>0),AJ2635)))","v":0},-3.6266607777453309E-2,-3.6266607777453309E-2,-3.6266607777453309E-2]
[{"$f":"ROW()","v":2672},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2662:AJ2671)","v":0},-5.5359228754005825,-5.5359228754005825,-5.5359228754005825]
[{"$f":"ROW()","v":2673},"Closing Value"]
[{"$f":"ROW()","v":2674},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2626+AJ2638+AJ2650+AJ2662","v":0.18742410637939938},0.18206913191141655,0.17671415744343372,0.17135918297545089]
[{"$f":"ROW()","v":2675},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2627+AJ2639+AJ2651+AJ2663","v":6.6727012497009826},6.4502778747109497,6.2278544997209169,6.005431124730884]
[{"$f":"ROW()","v":2676},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2628+AJ2640+AJ2652+AJ2664","v":8.8123590318838687},8.5186137308210732,8.2248684297582777,7.9311231286954822]
[{"$f":"ROW()","v":2677},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2629+AJ2641+AJ2653+AJ2665","v":1.6485260109499862},1.4836734098549875,1.3188208087599889,1.1539682076649902]
[{"$f":"ROW()","v":2678},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2630+AJ2642+AJ2654+AJ2666","v":11.917561325712116},9.5340490605696928,7.1505367954272696,4.7670245302848464]
[{"$f":"ROW()","v":2679},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2631+AJ2643+AJ2655+AJ2667","v":4.8963237838186418},4.5699021982307322,4.2434806126428226,3.917059027054913]
[{"$f":"ROW()","v":2680},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2632+AJ2644+AJ2656+AJ2668","v":16.357864115299137},14.722077703769223,13.086291292239309,11.450504880709396]
[{"$f":"ROW()","v":2681},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2633+AJ2645+AJ2657+AJ2669","v":23.377987687353635},22.910427933606563,22.442868179859492,21.97530842611242]
[{"$f":"ROW()","v":2682},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2634+AJ2646+AJ2658+AJ2670","v":0},0,0,0]
[{"$f":"ROW()","v":2683},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2635+AJ2647+AJ2659+AJ2671","v":1.3851612452493733},1.34889463747192,1.3126280296944666,1.2763614219170132]
[{"$f":"ROW()","v":2684},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2674:AJ2683)","v":75.255908556347151},69.719985680946564,64.184062805545977,58.648139930145398]
[{"$f":"ROW()","v":2685},"Over Depreciation"]
[{"$f":"ROW()","v":2686},null,"Pipeline"]
[{"$f":"ROW()","v":2687},null,"Compression"]
[{"$f":"ROW()","v":2688},null,"Metering"]
[{"$f":"ROW()","v":2689},null,"Other Depreciable"]
[{"$f":"ROW()","v":2690},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2691},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2692},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2693},null,"Building"]
[{"$f":"ROW()","v":2694},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2695},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2696},null,"Total"]
[{"$f":"ROW()","v":2697}]
["2028 Capex"]
[{"$f":"ROW()","v":2699},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AL$128=\"\",\"\",ProposedApproach!AL$128-AL$6)","v":34}]
[{"$f":"ROW()","v":2700},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AL$131))","v":34},{"$f":"MAX(0,AL2700-1)","v":33}]
[{"$f":"ROW()","v":2701},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AL$131))","v":30},29]
[{"$f":"ROW()","v":2702},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":2703},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9]
[{"$f":"ROW()","v":2704},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4]
[{"$f":"ROW()","v":2705},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14]
[{"$f":"ROW()","v":2706},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9]
[{"$f":"ROW()","v":2707},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49]
[{"$f":"ROW()","v":2708},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2709},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AL2709-1)","v":37.19384635445607}]
[{"$f":"ROW()","v":2710}]
[{"$f":"ROW()","v":2711},"Opening Value"]
[{"$f":"ROW()","v":2712},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2760","v":0},{"$f":"AK2760","v":0.18790122742974402},{"$f":"AL2760","v":0.18237472074063391}]
[{"$f":"ROW()","v":2713},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1494580735255102,7.8778094710746602]
[{"$f":"ROW()","v":2714},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.8606998968328856,5.6653432336051228]
[{"$f":"ROW()","v":2715},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0768962819360597,0.96920665374245374]
[{"$f":"ROW()","v":2716},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.6326590489836441,6.9061272391869153]
[{"$f":"ROW()","v":2717},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.4996484683837163,4.199671903824802]
[{"$f":"ROW()","v":2718},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.119982657233603,14.507984391510243]
[{"$f":"ROW()","v":2719},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.779874824363343,17.424277327876077]
[{"$f":"ROW()","v":2720},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":2721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2700027331153529,1.2367512317784843]
[{"$f":"ROW()","v":2722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2712:AK2721)","v":0},63.577123211803872,58.969546173339388]
[{"$f":"ROW()","v":2723},"Capex"]
[{"$f":"ROW()","v":2724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$229","v":0.18790122742974402}]
[{"$f":"ROW()","v":2725},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$230","v":8.1494580735255102}]
[{"$f":"ROW()","v":2726},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$231","v":5.8606998968328856}]
[{"$f":"ROW()","v":2727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$232","v":1.0768962819360597}]
[{"$f":"ROW()","v":2728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$233","v":8.6326590489836441}]
[{"$f":"ROW()","v":2729},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$234","v":4.4996484683837163}]
[{"$f":"ROW()","v":2730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$235","v":16.119982657233603}]
[{"$f":"ROW()","v":2731},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$236","v":17.779874824363343}]
[{"$f":"ROW()","v":2732},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$237","v":0}]
[{"$f":"ROW()","v":2733},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$238","v":1.2700027331153529}]
[{"$f":"ROW()","v":2734},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2724:AK2733)","v":63.577123211803872}]
[{"$f":"ROW()","v":2735},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2736},null,"Pipeline"]
[{"$f":"ROW()","v":2737},null,"Compression"]
[{"$f":"ROW()","v":2738},null,"Metering"]
[{"$f":"ROW()","v":2739},null,"Other Depreciable"]
[{"$f":"ROW()","v":2740},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2741},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2742},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2743},null,"Building"]
[{"$f":"ROW()","v":2744},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2745},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2746},null,"Total"]
[{"$f":"ROW()","v":2747},"Depreciation"]
[{"$f":"ROW()","v":2748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2712<0,AK2712,IF(AK2700=0,0,MIN((AK2712/AK2700)*(AK2712>0),AK2712)))","v":0},-5.5265066891101184E-3,-5.5265066891101184E-3]
[{"$f":"ROW()","v":2749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2713<0,AK2713,IF(AK2701=0,0,MIN((AK2713/AK2701)*(AK2713>0),AK2713)))","v":0},-0.27164860245085032,-0.27164860245085037]
[{"$f":"ROW()","v":2750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2714<0,AK2714,IF(AK2702=0,0,MIN((AK2714/AK2702)*(AK2714>0),AK2714)))","v":0},-0.19535666322776285,-0.19535666322776285]
[{"$f":"ROW()","v":2751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2715<0,AK2715,IF(AK2703=0,0,MIN((AK2715/AK2703)*(AK2715>0),AK2715)))","v":0},-0.10768962819360597,-0.10768962819360597]
[{"$f":"ROW()","v":2752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2716<0,AK2716,IF(AK2704=0,0,MIN((AK2716/AK2704)*(AK2716>0),AK2716)))","v":0},-1.7265318097967288,-1.7265318097967288]
[{"$f":"ROW()","v":2753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2717<0,AK2717,IF(AK2705=0,0,MIN((AK2717/AK2705)*(AK2717>0),AK2717)))","v":0},-0.29997656455891442,-0.29997656455891442]
[{"$f":"ROW()","v":2754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2718<0,AK2718,IF(AK2706=0,0,MIN((AK2718/AK2706)*(AK2718>0),AK2718)))","v":0},-1.6119982657233602,-1.6119982657233605]
[{"$f":"ROW()","v":2755},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2719<0,AK2719,IF(AK2707=0,0,MIN((AK2719/AK2707)*(AK2719>0),AK2719)))","v":0},-0.35559749648726685,-0.35559749648726685]
[{"$f":"ROW()","v":2756},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2720<0,AK2720,IF(AK2708=0,0,MIN((AK2720/AK2708)*(AK2720>0),AK2720)))","v":0},0,0]
[{"$f":"ROW()","v":2757},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2721<0,AK2721,IF(AK2709=0,0,MIN((AK2721/AK2709)*(AK2721>0),AK2721)))","v":0},-3.3251501336868682E-2,-3.3251501336868682E-2]
[{"$f":"ROW()","v":2758},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2748:AK2757)","v":0},-4.6075770384644681,-4.6075770384644681]
[{"$f":"ROW()","v":2759},"Closing Value"]
[{"$f":"ROW()","v":2760},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2712+AK2724+AK2736+AK2748","v":0.18790122742974402},0.18237472074063391,0.17684821405152379]
[{"$f":"ROW()","v":2761},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2713+AK2725+AK2737+AK2749","v":8.1494580735255102},7.8778094710746602,7.6061608686238102]
[{"$f":"ROW()","v":2762},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2714+AK2726+AK2738+AK2750","v":5.8606998968328856},5.6653432336051228,5.46998657037736]
[{"$f":"ROW()","v":2763},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2715+AK2727+AK2739+AK2751","v":1.0768962819360597},0.96920665374245374,0.86151702554884779]
[{"$f":"ROW()","v":2764},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2716+AK2728+AK2740+AK2752","v":8.6326590489836441},6.9061272391869153,5.1795954293901865]
[{"$f":"ROW()","v":2765},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2717+AK2729+AK2741+AK2753","v":4.4996484683837163},4.199671903824802,3.8996953392658877]
[{"$f":"ROW()","v":2766},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2718+AK2730+AK2742+AK2754","v":16.119982657233603},14.507984391510243,12.895986125786884]
[{"$f":"ROW()","v":2767},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2719+AK2731+AK2743+AK2755","v":17.779874824363343},17.424277327876077,17.06867983138881]
[{"$f":"ROW()","v":2768},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2720+AK2732+AK2744+AK2756","v":0},0,0]
[{"$f":"ROW()","v":2769},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2721+AK2733+AK2745+AK2757","v":1.2700027331153529},1.2367512317784843,1.2034997304416157]
[{"$f":"ROW()","v":2770},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2760:AK2769)","v":63.577123211803872},58.969546173339388,54.361969134874919]
[{"$f":"ROW()","v":2771},"Over Depreciation"]
[{"$f":"ROW()","v":2772},null,"Pipeline"]
[{"$f":"ROW()","v":2773},null,"Compression"]
[{"$f":"ROW()","v":2774},null,"Metering"]
[{"$f":"ROW()","v":2775},null,"Other Depreciable"]
[{"$f":"ROW()","v":2776},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2777},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2778},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2779},null,"Building"]
[{"$f":"ROW()","v":2780},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2781},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2782},null,"Total"]
[{"$f":"ROW()","v":2783}]
["2029 Capex"]
[{"$f":"ROW()","v":2785},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AM$128=\"\",\"\",ProposedApproach!AM$128-AM$6)","v":33}]
[{"$f":"ROW()","v":2786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AM$131))","v":33}]
[{"$f":"ROW()","v":2787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AM$131))","v":30}]
[{"$f":"ROW()","v":2788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":2789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10}]
[{"$f":"ROW()","v":2790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5}]
[{"$f":"ROW()","v":2791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15}]
[{"$f":"ROW()","v":2792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10}]
[{"$f":"ROW()","v":2793},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":2794},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2795},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607}]
[{"$f":"ROW()","v":2796}]
[{"$f":"ROW()","v":2797},"Opening Value"]
[{"$f":"ROW()","v":2798},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2846","v":0},{"$f":"AL2846","v":0.28965889806263234}]
[{"$f":"ROW()","v":2799},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2726021794198044]
[{"$f":"ROW()","v":2800},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1579218185536035]
[{"$f":"ROW()","v":2801},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2832091742844585]
[{"$f":"ROW()","v":2802},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.315909376128596]
[{"$f":"ROW()","v":2803},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3946065604513196]
[{"$f":"ROW()","v":2804},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.295709029362655]
[{"$f":"ROW()","v":2805},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5831567741507353]
[{"$f":"ROW()","v":2806},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":2807},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.84954519113664184]
[{"$f":"ROW()","v":2808},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2798:AL2807)","v":0},52.442319001550445]
[{"$f":"ROW()","v":2809},"Capex"]
[{"$f":"ROW()","v":2810},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$229","v":0.28965889806263234}]
[{"$f":"ROW()","v":2811},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$230","v":5.2726021794198044}]
[{"$f":"ROW()","v":2812},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$231","v":4.1579218185536035}]
[{"$f":"ROW()","v":2813},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$232","v":1.2832091742844585}]
[{"$f":"ROW()","v":2814},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$233","v":12.315909376128596}]
[{"$f":"ROW()","v":2815},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$234","v":4.3946065604513196}]
[{"$f":"ROW()","v":2816},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$235","v":17.295709029362655}]
[{"$f":"ROW()","v":2817},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$236","v":6.5831567741507353}]
[{"$f":"ROW()","v":2818},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$237","v":0}]
[{"$f":"ROW()","v":2819},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$238","v":0.84954519113664184}]
[{"$f":"ROW()","v":2820},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2810:AL2819)","v":52.442319001550445}]
[{"$f":"ROW()","v":2821},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2822},null,"Pipeline"]
[{"$f":"ROW()","v":2823},null,"Compression"]
[{"$f":"ROW()","v":2824},null,"Metering"]
[{"$f":"ROW()","v":2825},null,"Other Depreciable"]
[{"$f":"ROW()","v":2826},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2827},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2828},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2829},null,"Building"]
[{"$f":"ROW()","v":2830},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2831},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2832},null,"Total"]
[{"$f":"ROW()","v":2833},"Depreciation"]
[{"$f":"ROW()","v":2834},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2798<0,AM2798,IF(AM2786=0,0,MIN((AM2798/AM2786)*(AM2798>0),AM2798)))","v":-8.7775423655343139E-3}]
[{"$f":"ROW()","v":2835},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2799<0,AM2799,IF(AM2787=0,0,MIN((AM2799/AM2787)*(AM2799>0),AM2799)))","v":-0.17575340598066014}]
[{"$f":"ROW()","v":2836},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2800<0,AM2800,IF(AM2788=0,0,MIN((AM2800/AM2788)*(AM2800>0),AM2800)))","v":-0.13859739395178677}]
[{"$f":"ROW()","v":2837},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2801<0,AM2801,IF(AM2789=0,0,MIN((AM2801/AM2789)*(AM2801>0),AM2801)))","v":-0.12832091742844584}]
[{"$f":"ROW()","v":2838},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2802<0,AM2802,IF(AM2790=0,0,MIN((AM2802/AM2790)*(AM2802>0),AM2802)))","v":-2.4631818752257191}]
[{"$f":"ROW()","v":2839},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2803<0,AM2803,IF(AM2791=0,0,MIN((AM2803/AM2791)*(AM2803>0),AM2803)))","v":-0.29297377069675462}]
[{"$f":"ROW()","v":2840},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2804<0,AM2804,IF(AM2792=0,0,MIN((AM2804/AM2792)*(AM2804>0),AM2804)))","v":-1.7295709029362656}]
[{"$f":"ROW()","v":2841},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2805<0,AM2805,IF(AM2793=0,0,MIN((AM2805/AM2793)*(AM2805>0),AM2805)))","v":-0.1316631354830147}]
[{"$f":"ROW()","v":2842},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2806<0,AM2806,IF(AM2794=0,0,MIN((AM2806/AM2794)*(AM2806>0),AM2806)))","v":0}]
[{"$f":"ROW()","v":2843},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2807<0,AM2807,IF(AM2795=0,0,MIN((AM2807/AM2795)*(AM2807>0),AM2807)))","v":-2.2242986036349426E-2}]
[{"$f":"ROW()","v":2844},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2834:AM2843)","v":-5.0910819301045311}]
[{"$f":"ROW()","v":2845},"Closing Value"]
[{"$f":"ROW()","v":2846},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2798+AL2810+AL2822+AL2834","v":0.28965889806263234},0.28088135569709805]
[{"$f":"ROW()","v":2847},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2799+AL2811+AL2823+AL2835","v":5.2726021794198044},5.0968487734391443]
[{"$f":"ROW()","v":2848},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2800+AL2812+AL2824+AL2836","v":4.1579218185536035},4.0193244246018169]
[{"$f":"ROW()","v":2849},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2801+AL2813+AL2825+AL2837","v":1.2832091742844585},1.1548882568560126]
[{"$f":"ROW()","v":2850},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2802+AL2814+AL2826+AL2838","v":12.315909376128596},9.8527275009028763]
[{"$f":"ROW()","v":2851},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2803+AL2815+AL2827+AL2839","v":4.3946065604513196},4.1016327897545652]
[{"$f":"ROW()","v":2852},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2804+AL2816+AL2828+AL2840","v":17.295709029362655},15.56613812642639]
[{"$f":"ROW()","v":2853},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2805+AL2817+AL2829+AL2841","v":6.5831567741507353},6.4514936386677206]
[{"$f":"ROW()","v":2854},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2806+AL2818+AL2830+AL2842","v":0},0]
[{"$f":"ROW()","v":2855},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2807+AL2819+AL2831+AL2843","v":0.84954519113664184},0.8273022051002924]
[{"$f":"ROW()","v":2856},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2846:AL2855)","v":52.442319001550445},47.351237071445915]
[{"$f":"ROW()","v":2857},"Over Depreciation"]
[{"$f":"ROW()","v":2858},null,"Pipeline"]
[{"$f":"ROW()","v":2859},null,"Compression"]
[{"$f":"ROW()","v":2860},null,"Metering"]
[{"$f":"ROW()","v":2861},null,"Other Depreciable"]
[{"$f":"ROW()","v":2862},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2863},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2864},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2865},null,"Building"]
[{"$f":"ROW()","v":2866},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2867},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2868},null,"Total"]
[{"$f":"ROW()","v":2869}]
["2030 Capex"]
[{"$f":"ROW()","v":2871},"Life"]
[{"$f":"ROW()","v":2872},null,"Pipeline"]
[{"$f":"ROW()","v":2873},null,"Compression"]
[{"$f":"ROW()","v":2874},null,"Metering"]
[{"$f":"ROW()","v":2875},null,"Other Depreciable"]
[{"$f":"ROW()","v":2876},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2877},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2878},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2879},null,"Building"]
[{"$f":"ROW()","v":2880},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2881},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2882}]
[{"$f":"ROW()","v":2883},"Opening Value"]
[{"$f":"ROW()","v":2884},null,"Pipeline"]
[{"$f":"ROW()","v":2885},null,"Compression"]
[{"$f":"ROW()","v":2886},null,"Metering"]
[{"$f":"ROW()","v":2887},null,"Other Depreciable"]
[{"$f":"ROW()","v":2888},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2889},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2890},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2891},null,"Building"]
[{"$f":"ROW()","v":2892},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2893},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2894},null,"Total"]
[{"$f":"ROW()","v":2895},"Capex"]
[{"$f":"ROW()","v":2896},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$229","v":0.18885911640922806}]
[{"$f":"ROW()","v":2897},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$230","v":5.3225778936407169}]
[{"$f":"ROW()","v":2898},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$231","v":4.0872768128693897}]
[{"$f":"ROW()","v":2899},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$232","v":1.0823861187754682}]
[{"$f":"ROW()","v":2900},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$233","v":8.3114983664328204}]
[{"$f":"ROW()","v":2901},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$234","v":4.3042566455633136}]
[{"$f":"ROW()","v":2902},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$235","v":13.254667890429447}]
[{"$f":"ROW()","v":2903},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$236","v":2.6196587114828405}]
[{"$f":"ROW()","v":2904},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$237","v":0}]
[{"$f":"ROW()","v":2905},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$238","v":0.7427495279163282}]
[{"$f":"ROW()","v":2906},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2896:AM2905)","v":39.913931083519557}]
[{"$f":"ROW()","v":2907},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2908},null,"Pipeline"]
[{"$f":"ROW()","v":2909},null,"Compression"]
[{"$f":"ROW()","v":2910},null,"Metering"]
[{"$f":"ROW()","v":2911},null,"Other Depreciable"]
[{"$f":"ROW()","v":2912},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2913},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2914},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2915},null,"Building"]
[{"$f":"ROW()","v":2916},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2917},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2918},null,"Total"]
[{"$f":"ROW()","v":2919},"Depreciation"]
[{"$f":"ROW()","v":2920},null,"Pipeline"]
[{"$f":"ROW()","v":2921},null,"Compression"]
[{"$f":"ROW()","v":2922},null,"Metering"]
[{"$f":"ROW()","v":2923},null,"Other Depreciable"]
[{"$f":"ROW()","v":2924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2927},null,"Building"]
[{"$f":"ROW()","v":2928},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2929},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2930},null,"Total"]
[{"$f":"ROW()","v":2931},"Closing Value"]
[{"$f":"ROW()","v":2932},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2884+AM2896+AM2908+AM2920","v":0.18885911640922806}]
[{"$f":"ROW()","v":2933},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2885+AM2897+AM2909+AM2921","v":5.3225778936407169}]
[{"$f":"ROW()","v":2934},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2886+AM2898+AM2910+AM2922","v":4.0872768128693897}]
[{"$f":"ROW()","v":2935},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2887+AM2899+AM2911+AM2923","v":1.0823861187754682}]
[{"$f":"ROW()","v":2936},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2888+AM2900+AM2912+AM2924","v":8.3114983664328204}]
[{"$f":"ROW()","v":2937},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2889+AM2901+AM2913+AM2925","v":4.3042566455633136}]
[{"$f":"ROW()","v":2938},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2890+AM2902+AM2914+AM2926","v":13.254667890429447}]
[{"$f":"ROW()","v":2939},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2891+AM2903+AM2915+AM2927","v":2.6196587114828405}]
[{"$f":"ROW()","v":2940},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2892+AM2904+AM2916+AM2928","v":0}]
[{"$f":"ROW()","v":2941},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2893+AM2905+AM2917+AM2929","v":0.7427495279163282}]
[{"$f":"ROW()","v":2942},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2932:AM2941)","v":39.913931083519557}]
[{"$f":"ROW()","v":2943},"Over Depreciation"]
[{"$f":"ROW()","v":2944},null,"Pipeline"]
[{"$f":"ROW()","v":2945},null,"Compression"]
[{"$f":"ROW()","v":2946},null,"Metering"]
[{"$f":"ROW()","v":2947},null,"Other Depreciable"]
[{"$f":"ROW()","v":2948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2951},null,"Building"]
[{"$f":"ROW()","v":2952},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2953},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2954},null,"Total"]
[{"$f":"ROW()","v":2955}]

{"sheet":"PrincipledApproach","index":11,"n_rows":2954,"n_cols":39,"rows_kept":2954,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"PrincipledApproach"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258},{"$f":"Inputs!AD28","v":0.86867098352461281},{"$f":"Inputs!AE28","v":0.93670374810403434},{"$f":"Inputs!AF28","v":0.97465886939571145},{"$f":"Inputs!AG28","v":1},{"$f":"Inputs!AH28","v":1.0369999999999999},{"$f":"Inputs!AI28","v":1.0596439037187981},{"$f":"Inputs!AJ28","v":1.0827822591016525},{"$f":"Inputs!AK28","v":1.1064258629816144},{"$f":"Inputs!AL28","v":1.1305857479510879},{"$f":"Inputs!AM28","v":1.1552731875098632}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172},{"$f":"Inputs!AD29","v":1.1511838417147569},{"$f":"Inputs!AE29","v":1.0675733944954127},{"$f":"Inputs!AF29","v":1.026},{"$f":"Inputs!AG29","v":1},{"$f":"Inputs!AH29","v":0.96432015429122475},{"$f":"Inputs!AI29","v":0.94371325734099998},{"$f":"Inputs!AJ29","v":0.92354671642816344},{"$f":"Inputs!AK29","v":0.90381112142948627},{"$f":"Inputs!AL29","v":0.88449726330997636},{"$f":"Inputs!AM29","v":0.86559612982575385}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I22+I29","v":3135.1426060824306},{"$f":"J22+J29","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3342.6622394081501,3281.7801682126901,4137.404549283604,4035.1957132195889,4865.8444372020922,4936.5530419874531,4843.9490669233164,4735.8694271592685,4614.0454368196761,4506.4378453174995,4401.6745987173517,4311.1234194514946,4216.8548408787246,4125.9972999659703,4049.740263788126,3877.2202401207446,3782.7954708035386,3694.8007177250101,3592.1521187924127,{"$f":"AI22+AI29","v":3453.071241101652},3271.5635759227375,3194.5386590315156,3107.7769124640135,3012.4423491612656]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I23+I30","v":9.6725304726342269},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,91.275388291251588,640.58042157237298,20.347697205955811,950.26588551896668,1.8981751455895011,892.78122186304211,204.67457596812528,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.954950727214715,40.397097980972937,38.265511775601198,34.429808605308935,37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"AI23+AI30","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"AI24+AI31","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.34898618175275,-81.179241996552662,-94.603325750247024,-103.98510381238562,-106.42613686107731,-127.7803872340143,-134.2184868316115,-134.74724473523648,-135.09951570657026,-135.53738137959709,-127.71819732736222,-130.94827724683071,-132.53409034837048,-125.28734951806368,-113.54858660527644,-217.51717454133271,-139.34318562891133,-141.5321400713068,-141.86446372222372,-143.42365465367286,{"$f":"AI25+AI32","v":-244.37718286447742},-152.28082544756901,-150.3388697793057,-147.7768823042986,-150.0788421232439]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,3135.1426060824306,3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3342.6622394081501,3281.7801682126901,4137.404549283604,4035.1957132195889,4865.8444372020922,4936.5530419874531,4843.9490669233164,4735.8694271592685,4614.0454368196761,4506.4378453174995,4401.6745987173517,4311.1234194514946,4216.8548408787246,4125.9972999659703,4049.740263788126,3877.2202401207446,3782.7954708035386,3694.8007177250101,3592.1521187924127,3487.7175885043243,{"$f":"AI26+AI33","v":3271.5635759227375},3194.5386590315156,3107.7769124640135,3012.4423491612656,2902.2774381215413]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account",null,null,null,null,null,{"$f":"IF(ABS(H20-Asset_NoReclass!H20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(I20-Asset_NoReclass!I20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(J20-Asset_NoReclass!J20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(K20-Asset_NoReclass!K20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(L20-Asset_NoReclass!L20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(M20-Asset_NoReclass!M20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(N20-Asset_NoReclass!N20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(O20-Asset_NoReclass!O20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P20-Asset_NoReclass!P20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q20-Asset_NoReclass!Q20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R20-Asset_NoReclass!R20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S20-Asset_NoReclass!S20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T20-Asset_NoReclass!T20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U20-Asset_NoReclass!U20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V20-Asset_NoReclass!V20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W20-Asset_NoReclass!W20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X20-Asset_NoReclass!X20)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y20-Asset_NoReclass!Y20)<=0.0001,\"OK\",\"Check\")","v":{"$error":"#REF!"}},{"$f":"IF(ABS(Z20-Asset_NoReclass!Z20)<=0.0001,\"OK\",\"Check\")","v":{"$error":"#REF!"}},{"$f":"IF(ABS(AA20-Asset_NoReclass!AA20)<=0.0001,\"OK\",\"Check\")","v":{"$error":"#REF!"}},{"$f":"IF(ABS(AB20-Asset_NoReclass!AB20)<=0.0001,\"OK\",\"Check\")","v":{"$error":"#REF!"}},{"$f":"IF(ABS(AC20-Asset_NoReclass!AC20)<=0.0001,\"OK\",\"Check\")","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,{"$f":"Shippers_Asset!I18","v":0},{"$f":"Shippers_Asset!J18","v":0},{"$f":"Shippers_Asset!K18","v":0},{"$f":"Shippers_Asset!L18","v":0},{"$f":"Shippers_Asset!M18","v":0},{"$f":"Shippers_Asset!N18","v":0},{"$f":"Shippers_Asset!O18","v":4.3199947290397791},{"$f":"Shippers_Asset!P18","v":24.497186064614045},{"$f":"Shippers_Asset!Q18","v":35.977798149922563},{"$f":"Shippers_Asset!R18","v":36.427616476687838},{"$f":"Shippers_Asset!S18","v":35.293346850942861},{"$f":"Shippers_Asset!T18","v":34.159077225197883},{"$f":"Shippers_Asset!U18","v":33.024807599452906},{"$f":"Shippers_Asset!V18","v":31.890537973707929},{"$f":"Shippers_Asset!W18","v":30.756268347962951},{"$f":"Shippers_Asset!X18","v":29.621998722217974},{"$f":"Shippers_Asset!Y18","v":28.487729096472997},{"$f":"Shippers_Asset!Z18","v":28.290334930002086},{"$f":"Shippers_Asset!AA18","v":38.672847231791494},{"$f":"Shippers_Asset!AB18","v":47.968970690234976},{"$f":"Shippers_Asset!AC18","v":48.441919663778265},{"$f":"Shippers_Asset!AD18","v":46.142657620260586},{"$f":"Shippers_Asset!AE18","v":43.843395576742907},{"$f":"Shippers_Asset!AF18","v":41.544133533225228},{"$f":"Shippers_Asset!AG18","v":39.244871489707549},{"$f":"Shippers_Asset!AH18","v":36.94560944618987},{"$f":"Shippers_Asset!AI18","v":0},{"$f":"Shippers_Asset!AJ18","v":0},{"$f":"Shippers_Asset!AK18","v":0},{"$f":"Shippers_Asset!AL18","v":0},{"$f":"Shippers_Asset!AM18","v":0}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,{"$f":"Shippers_Asset!I19","v":0},{"$f":"Shippers_Asset!J19","v":0},{"$f":"Shippers_Asset!K19","v":0},{"$f":"Shippers_Asset!L19","v":0},{"$f":"Shippers_Asset!M19","v":0},{"$f":"Shippers_Asset!N19","v":4.3199947290397791},{"$f":"Shippers_Asset!O19","v":20.31337635283867},{"$f":"Shippers_Asset!P19","v":12.154170544227346},{"$f":"Shippers_Asset!Q19","v":1.5287667652389121},{"$f":"Shippers_Asset!R19","v":0},{"$f":"Shippers_Asset!S19","v":0},{"$f":"Shippers_Asset!T19","v":0},{"$f":"Shippers_Asset!U19","v":0},{"$f":"Shippers_Asset!V19","v":0},{"$f":"Shippers_Asset!W19","v":0},{"$f":"Shippers_Asset!X19","v":0},{"$f":"Shippers_Asset!Y19","v":0.91772190241478169},{"$f":"Shippers_Asset!Z19","v":11.528219100755594},{"$f":"Shippers_Asset!AA19","v":11.140164156994073},{"$f":"Shippers_Asset!AB19","v":2.6817845969600254},{"$f":"Shippers_Asset!AC19","v":0},{"$f":"Shippers_Asset!AD19","v":0},{"$f":"Shippers_Asset!AE19","v":0},{"$f":"Shippers_Asset!AF19","v":0},{"$f":"Shippers_Asset!AG19","v":0},{"$f":"Shippers_Asset!AH19","v":0},{"$f":"Shippers_Asset!AI19","v":0},{"$f":"Shippers_Asset!AJ19","v":0},{"$f":"Shippers_Asset!AK19","v":0},{"$f":"Shippers_Asset!AL19","v":0},{"$f":"Shippers_Asset!AM19","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"Shippers_Asset!I20","v":0},{"$f":"Shippers_Asset!J20","v":0},{"$f":"Shippers_Asset!K20","v":0},{"$f":"Shippers_Asset!L20","v":0},{"$f":"Shippers_Asset!M20","v":0},{"$f":"Shippers_Asset!N20","v":0},{"$f":"Shippers_Asset!O20","v":0},{"$f":"Shippers_Asset!P20","v":0},{"$f":"Shippers_Asset!Q20","v":0},{"$f":"Shippers_Asset!R20","v":0},{"$f":"Shippers_Asset!S20","v":0},{"$f":"Shippers_Asset!T20","v":0},{"$f":"Shippers_Asset!U20","v":0},{"$f":"Shippers_Asset!V20","v":0},{"$f":"Shippers_Asset!W20","v":0},{"$f":"Shippers_Asset!X20","v":0},{"$f":"Shippers_Asset!Y20","v":0},{"$f":"Shippers_Asset!Z20","v":0},{"$f":"Shippers_Asset!AA20","v":0},{"$f":"Shippers_Asset!AB20","v":0},{"$f":"Shippers_Asset!AC20","v":0},{"$f":"Shippers_Asset!AD20","v":0},{"$f":"Shippers_Asset!AE20","v":0},{"$f":"Shippers_Asset!AF20","v":0},{"$f":"Shippers_Asset!AG20","v":0},{"$f":"Shippers_Asset!AH20","v":0},{"$f":"Shippers_Asset!AI20","v":0},{"$f":"Shippers_Asset!AJ20","v":0},{"$f":"Shippers_Asset!AK20","v":0},{"$f":"Shippers_Asset!AL20","v":0},{"$f":"Shippers_Asset!AM20","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Shippers_Asset!I21","v":0},{"$f":"Shippers_Asset!J21","v":0},{"$f":"Shippers_Asset!K21","v":0},{"$f":"Shippers_Asset!L21","v":0},{"$f":"Shippers_Asset!M21","v":0},{"$f":"Shippers_Asset!N21","v":0},{"$f":"Shippers_Asset!O21","v":-0.13618501726440743},{"$f":"Shippers_Asset!P21","v":-0.67355845891882948},{"$f":"Shippers_Asset!Q21","v":-1.0789484384736403},{"$f":"Shippers_Asset!R21","v":-1.1342696257449756},{"$f":"Shippers_Asset!S21","v":-1.1342696257449756},{"$f":"Shippers_Asset!T21","v":-1.1342696257449756},{"$f":"Shippers_Asset!U21","v":-1.1342696257449756},{"$f":"Shippers_Asset!V21","v":-1.1342696257449756},{"$f":"Shippers_Asset!W21","v":-1.1342696257449756},{"$f":"Shippers_Asset!X21","v":-1.1342696257449756},{"$f":"Shippers_Asset!Y21","v":-1.115116068885694},{"$f":"Shippers_Asset!Z21","v":-1.1457067989661867},{"$f":"Shippers_Asset!AA21","v":-1.8440406985505922},{"$f":"Shippers_Asset!AB21","v":-2.208835623416737},{"$f":"Shippers_Asset!AC21","v":-2.299262043517678},{"$f":"Shippers_Asset!AD21","v":-2.299262043517678},{"$f":"Shippers_Asset!AE21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AF21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AG21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AH21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AI21","v":0},{"$f":"Shippers_Asset!AJ21","v":0},{"$f":"Shippers_Asset!AK21","v":0},{"$f":"Shippers_Asset!AL21","v":0},{"$f":"Shippers_Asset!AM21","v":0}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,{"$f":"Shippers_Asset!H22","v":0},{"$f":"Shippers_Asset!I22","v":0},{"$f":"Shippers_Asset!J22","v":0},{"$f":"Shippers_Asset!K22","v":0},{"$f":"Shippers_Asset!L22","v":0},{"$f":"Shippers_Asset!M22","v":0},{"$f":"Shippers_Asset!N22","v":4.3199947290397791},{"$f":"Shippers_Asset!O22","v":24.497186064614045},{"$f":"Shippers_Asset!P22","v":35.977798149922563},{"$f":"Shippers_Asset!Q22","v":36.427616476687838},{"$f":"Shippers_Asset!R22","v":35.293346850942861},{"$f":"Shippers_Asset!S22","v":34.159077225197883},{"$f":"Shippers_Asset!T22","v":33.024807599452906},{"$f":"Shippers_Asset!U22","v":31.890537973707929},{"$f":"Shippers_Asset!V22","v":30.756268347962951},{"$f":"Shippers_Asset!W22","v":29.621998722217974},{"$f":"Shippers_Asset!X22","v":28.487729096472997},{"$f":"Shippers_Asset!Y22","v":28.290334930002086},{"$f":"Shippers_Asset!Z22","v":38.672847231791494},{"$f":"Shippers_Asset!AA22","v":47.968970690234976},{"$f":"Shippers_Asset!AB22","v":48.441919663778265},{"$f":"Shippers_Asset!AC22","v":46.142657620260586},{"$f":"Shippers_Asset!AD22","v":43.843395576742907},{"$f":"Shippers_Asset!AE22","v":41.544133533225228},{"$f":"Shippers_Asset!AF22","v":39.244871489707549},{"$f":"Shippers_Asset!AG22","v":36.94560944618987},{"$f":"Shippers_Asset!AH22","v":34.646347402672191},{"$f":"Shippers_Asset!AI22","v":0},{"$f":"Shippers_Asset!AJ22","v":0},{"$f":"Shippers_Asset!AK22","v":0},{"$f":"Shippers_Asset!AL22","v":0},{"$f":"Shippers_Asset!AM22","v":0}]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4903.5282343879999,4812.0585289496084,4705.1131588113058,{"$f":"X35+X42","v":4584.4234380974585},{"$f":"Y35+Y42","v":4477.9501162210263},4373.3842637873495,4272.4505722197027,4168.8858701884901,4077.5553803021917,4003.5976061678653,3833.3768445440019,3741.2513372703133,3655.5558462353024,3555.2065093462229,{"$f":"AI35+AI42","v":3453.071241101652},3271.5635759227375,3194.5386590315156,3107.7769124640135,3012.4423491612656]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,9.6725304726342269,6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,204.67457596812528,42.12279492398163,27.680159728814189,16.132126503702793,{"$f":"X36+X43","v":28.93413841537749},22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"AI36+AI43","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,{"$f":"X37+X44","v":-1.0043485379572374},0,0,0,0,0,0,0,0,0,0,{"$f":"AI37+AI44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.21280116448834,-80.505683537633828,-93.524377311773378,-102.85083418664064,-105.29186723533233,-126.64611760826932,-133.08421720586654,-133.61297510949152,-133.9652460808253,{"$f":"X38+X45","v":-134.40311175385213},-126.60308125847652,-129.80257044786453,-130.69004964981988,-123.07851389464695,-111.24932456175877,-215.21791249781504,-137.04392358539366,-139.23287802778913,-139.56520167870605,-141.12439261015518,{"$f":"AI38+AI45","v":-244.37718286447742},-152.28082544756901,-150.3388697793057,-147.7768823042986,-150.0788421232439]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4903.5282343879999,4812.0585289496084,4705.1131588113058,4584.4234380974585,4477.9501162210263,4373.3842637873495,4272.4505722197027,4168.8858701884901,4077.5553803021917,4003.5976061678653,3833.3768445440019,3741.2513372703133,3655.5558462353024,3555.2065093462229,3453.071241101652,{"$f":"AI39+AI47","v":3271.5635759227375},3194.5386590315156,3107.7769124640135,3012.4423491612656,2902.2774381215413]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":27.204733649191773},{"$f":"V133","v":26.727457620258583},26.250181591325394,25.772905562392204,25.295629533459014,24.818353504525824,24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,22.363791070012276,21.818332751231488,21.272874432450699,20.727416113669911,{"$f":"AI133","v":20.181957794889122},19.636499476108334,19.091041157327545,18.545582838546757,18.000124519765969]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":27.204733649191773},{"$f":"U134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI134","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI135","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,-0.47727602893318899,-0.47727602893318899,-0.47727602893318893,-0.47727602893318893,-0.47727602893318888,-0.54545831878078754,-0.54545831878078754,-0.54545831878078765,-0.54545831878078777,-0.54545831878078765,{"$f":"AI136","v":-0.5454583187807871},-0.5454583187807871,-0.54545831878078699,-0.54545831878078699,-0.54545831878078688]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":27.204733649191773},{"$f":"SUM(U35:U38)","v":26.727457620258583},{"$f":"SUM(V35:V38)","v":26.250181591325394},{"$f":"SUM(W35:W38)","v":25.772905562392204},{"$f":"SUM(X35:X38)","v":25.295629533459014},{"$f":"SUM(Y35:Y38)","v":24.818353504525824},24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,22.363791070012276,21.818332751231488,21.272874432450699,20.727416113669911,20.181957794889122,{"$f":"SUM(AI35:AI38)","v":19.636499476108334},19.091041157327545,18.545582838546757,18.000124519765969,17.45466620098518]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":3135.1426060824306},{"$f":"I47","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4876.3235007388084,4785.3310713293495,4678.8629772199802,4558.6505325350663,4452.6544866875674,4348.565910282824,4248.1094947441097,4145.0220687418305,4054.1688548844654,3980.6883567790724,3811.0130534739897,3719.4330045190818,3634.2829718028515,3534.4790932325532,{"$f":"AH47","v":3432.889283306763},{"$f":"AI47","v":3251.9270764466291},{"$f":"AJ47","v":3175.4476178741879},{"$f":"AK47","v":3089.231329625467},{"$f":"AL47","v":2994.4422246414997}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":9.6725304726342269},{"$f":"J78","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,177.4698423189335,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"AI78","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"AI90","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-76.382290228629856},{"$f":"J102","v":-76.800733040853018},-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.21280116448834,-80.505683537633828,-93.524377311773378,-102.85083418664064,-105.29186723533233,-126.64611760826932,-132.60694117693336,-133.13569908055834,-133.48797005189212,-133.92583572491895,-126.12580522954333,-129.32529441893135,-130.21277362088671,-122.60123786571376,-110.77204853282558,-214.67245417903425,-136.49846526661287,-138.68741970900834,-139.01974335992526,-140.5789342913744,{"$f":"AI102","v":-243.83172454569663},-151.73536712878823,-149.79341146052491,-147.23142398551781,-149.53338380446311]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":3135.1426060824306},{"$f":"SUM(I42:I46)","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,{"$f":"SUM(P42:P46)","v":3245.8023700627677},{"$f":"SUM(Q42:Q46)","v":4100.976932806916},3999.9023663686462,{"$f":"SUM(S42:S46)-S50","v":4831.6853599768947},4876.3235007388084,4785.3310713293495,4678.8629772199802,4558.6505325350663,4452.6544866875674,4348.565910282824,4248.1094947441097,4145.0220687418305,4054.1688548844654,3980.6883567790724,3811.0130534739897,3719.4330045190818,{"$f":"SUM(AF42:AF46)","v":3634.2829718028515},3534.4790932325532,3432.889283306763,{"$f":"SUM(AI42:AI46)","v":3251.9270764466291},3175.4476178741879,3089.231329625467,2994.4422246414997,2884.8227719205561]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI47-AI200-AI275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-44.309615205444601}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-46.866639946694349}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2554.9322341172274},2510.7059573709571,2463.8698367743918,2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.2024703632255,3201.0893312160952,3844.6834448841032,3808.7167752376472,3749.0857891939868,3678.694042194375,3605.4850956930545,3534.2989290492119,3460.1339777661788,3385.9690264831456,3311.9083860466271,3237.7536002700576,3163.8659689318174,3079.0483298089976,2996.6924444740403,2912.9642574901604,2828.1682081473405,{"$f":"AH104","v":2743.3505690245206},{"$f":"AI104","v":2658.6232945574225},{"$f":"AJ104","v":2573.8913029943951},{"$f":"AK104","v":2489.1544335779504},{"$f":"AL104","v":2404.5137953254493}]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":428.00497755607023},401.33074662856626,380.86773719012041,357.80128338725962,334.08309249509983,310.75766463659409,350.65777059619705,575.43957484377233,550.15419012978271,673.95394605413026,639.8785721182004,787.37823864194399,775.31764527985683,738.70243893697852,700.03783988372015,657.35203104182199,614.48992345220336,572.71125764393287,533.36707021886707,491.4358972668806,456.26731272092007,434.07405462308498,412.87024067667551,392.43482641401476,372.89495087877651,349.27525900331523,325.64264443754826,308.60714670190947,290.15053189386947,272.948250534664,252.59746467890193]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":35.09975371374987},35.269139917578997,35.345998187078848,35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.618435702414715,36.686129892784209,35.573793729432829,34.365177688808984,33.458750911818605,30.712952942008297,31.102078611816157,35.791132849874472,38.910490489307549,45.876477861274459,50.993606279790463,59.564871471792657,46.615767537774033,47.652107388566883,49.306350266621372,50.308932825580584,50.825141569995431,57.300749195876811,63.452765194263186,66.359376756535795,67.367853577301346]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":96.397013780847772},100.41837549479739,96.897263453384681,91.845201761871124,86.675936277162492,81.114997738077989,75.106989153914398,69.280937922518135,63.388426111860831,59.709639090161417,53.713873877855214,47.847428367263561,64.857681437561823,58.481469027446259,56.540047930868965,52.895874859393764,51.160806321926643,50.604231677226736,54.416677504872162,54.309851203665183,55.251029820110915,58.164706355646707,51.084963872542787,49.00653088112923,44.731260394422478,42.304395508908236,40.259673567780631,11.547978601495863,9.0454484491796521,7.2113681892011439,5.8101711833388539]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},0,0,0,0,0,3.4832504625640723,4.1454329212944874,4.6791000831490814,9.6625533912958286,9.3049792707272516,8.7913754709153,16.515080941590764,17.582578456530221,18.654873966156057,19.017606911778994,21.710414774377384,26.872747023012053,29.059895939102024,31.780973453209214,33.846180247317314,38.889847525226209,35.721612966644166,36.109039454845053,47.848272240919485,47.60449089264354,49.590645102142133,46.294231266981811,43.153208674612088,36.859389334989046,38.333073228361961]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0.12122964044747472,0.12014036236525315,20.112840279805173,40.626060275048609,47.521827116648502,49.954922558300687,50.685883530038801,51.993192593090711,52.224993661213567,53.232840235029329,58.204641676336607,66.026323624169706,69.981112227052208,69.420042635918719,69.935175452104687,71.277445948720313,69.272449827290927,66.194046411105617,42.93913495245981,41.049155647384758,40.560728023523644,40.205030827494731]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H110","v":0},0,0,0,0,0,2.8667899588169079,4.5197058977899234,6.4779152863287601,42.623502342302572,42.219394758207685,62.073939640345031,106.37248340753258,109.3084661949616,109.78489177158852,111.01782010899234,116.54063155491761,119.02797124414661,122.21861236894003,120.83567664138351,123.62535424203887,126.0070648767844,83.310433927218298,91.991536594786723,98.567782226437188,108.48970639697524,112.59744381232355,79.341372132265505,83.254149796235637,86.725939534973207,90.24822828765538]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":4.2548367090670451},{"$f":"U111","v":6.2475806291687306},{"$f":"V111","v":7.4505335195552744},{"$f":"W111","v":7.1954095918803151},{"$f":"X111","v":7.0744797953366003},{"$f":"Y111","v":6.8355218462269303},{"$f":"Z111","v":6.5708049338341699},{"$f":"AA111","v":6.3060880214414095},{"$f":"AB111","v":6.041371109048649},{"$f":"AC111","v":5.7766541966558886},{"$f":"AD111","v":6.2117549792864288},{"$f":"AE111","v":7.1575876724680567},{"$f":"AF111","v":6.7275341318873352},{"$f":"AG111","v":7.4438908148353757},11.361389022624167,12.677099990868571,35.757657164188316,52.772541720770697,58.235110730653204]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,24.111962799735952,24.089143721072698,24.035744084821086,24.287074483597824,24.28785785609745,24.284030534687432,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,2.3658304979198568,4.0896796161141316,5.601041653894157,7.2476832446509381,8.703653787709781,10.23199247633587,11.329321489046723,12.275225381846104,12.767420231329904]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":3135.1426060824306},{"$f":"SUM(J56:J65)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884897,3318.1650533435359,3245.8023700627687,4100.9769328069169,3999.902366368648,4831.6853599768965,4876.3235007388112,4785.3310713293504,4678.8629772199802,4558.6505325350663,4452.6544866875674,4348.5659102828249,4248.1094947441106,4145.0220687418305,4054.1688548844668,3980.6883567790728,3811.0130534739897,3719.4330045190827,3634.2829718028515,3534.4790932325532,{"$f":"SUM(AI56:AI65)","v":3432.889283306763},3251.9270764466291,3175.4476178741875,3089.2313296254665,2994.4422246414993]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI66-AI164-AI227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.6532137879906417},{"$f":"J229","v":5.5794926826108635E-2},0.11505117360557758,3.7159867684781319E-5,1.0644127832496852,12.3900141672906,371.0814151419288,1.7973695496968982,746.17834924232147,0,686.82595485515935,37.353501631273986,13.944256427342809,3.238826089200542,0.46599299404631278,2.4952498189035612,0,0,0.1043108465148181,1.0672551459972025E-2,0.2779611535864136,0,2.461753787862385,1.0894521389399994,2.1589779999999999E-2,0,{"$f":"AI229","v":0.18694819684054823},0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,-3.8158744519368568,{"$f":"J230","v":2.4600725618919737},0.14991573159444149,-0.20179158142352899,0.31435448382467646,67.827105879647988,246.37885386511044,0.21278697396756302,155.99777148028062,0,156.83820084470821,31.272698493702347,7.9557631793651113,6.1467412448141241,2.2116259152319651,2.4435899520348152,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,2.9468827546417229,3.1758456910882109,4.1455604377155959,5.137415025120001,1.17634617,1.2741120000000001,{"$f":"AI230","v":7.8327274084859813},6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,1.0929383970612276,{"$f":"J231","v":1.0004104627319463},0.64411701650187214,-5.5840330043392061E-2,2.8622862933944333,0,0,0,0,0,6.7455630139146416,4.8438228154356333E-2,-4.627188111960788E-2,0.25566153277475701,0.64134106536426472,1.5979026115962736,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,9.9632848569899739,4.6939221838120364,2.8918727030642195,3.5577304622999999,2.9621905300000004,2.5238360000000002,{"$f":"AI231","v":8.8412425735924636},8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,9.7422527395192144,{"$f":"J232","v":2.5410712824792387},1.3495935253165701,1.6180459838804471,1.5446067596273543,0.38823309389223304,0.46984492849080212,0.52119465230492412,2.7366130752752302,0.60385780941042222,0.90591502009924096,29.390026369907915,1.9788400844860801,6.9272404762227362,4.9053666350462937,6.9461369733078495,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,5.2148864381724556,2.8603487938763399,2.6857488347752287,0.49413130595999699,1.7909091500000003,1.7877629999999998,{"$f":"AI232","v":1.3528616825127846},1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J233","v":0},0,0,0,3.4832504625640723,0.79813420550453329,0.78391530172949719,5.254820663409653,0.10676137351569195,0,8.051517117007144,1.8186223282027698,1.849685639187618,1.1536353901075906,3.5092046011303215,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881,17.309753963450948,7.1367490559646312,18.5774799456,6.4409703058024697,9.1994319999999981,{"$f":"AI233","v":17.828352754283131},11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J234","v":0},0,0,0,0,0,0,0.12122964044747472,0,19.993789195522144,20.800596306418925,7.3299091650523014,2.8965536387592987,1.2398026912760602,1.841537706917161,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269,4.5774557633619128,5.927680989041284,6.9843401766000026,3.8762466199999999,3.0339830000000001,{"$f":"AI234","v":5.4608171355823627},4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J235","v":0},0,0,0,2.8667899588169079,1.7322546743596581,2.0649763582715814,36.307985903774579,0.20824245592822133,20.510932792543972,46.321046542065048,6.9786308371425125,4.6554564870743365,5.5023352091022586,9.958658245546566,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555,9.4406779500395732,16.725392186922246,16.211666374920004,20.116850330000002,15.120002999999999,{"$f":"AI235","v":18.189598212680242},16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0,0.57331603040230839,1.1578506034541283,-0.13491748151999997,1.0329648899999999,4.3957870000000003,{"$f":"AI236","v":1.4071369654664923},23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AI237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3658304979198568,1.7858077129055399,1.6200890448578777,1.7977970138241837,1.6542083655841069,{"$f":"AI238","v":1.769832756118501},1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":9.6725304726342269},{"$f":"SUM(J68:J77)","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,177.4698423189335,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"SUM(AI68:AI77)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI78-Inputs!AI693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ78-Inputs!AJ693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK78-Inputs!AK693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL78-Inputs!AL693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM78-Inputs!AM693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI166+AI241","v":0},0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-6.4408711539579082,0,0,0,0,0,-0.10738236074357332,0,-1.9241772121860425E-2,-2.3365049815546639E-2,-0.35750060549019325,0,0,0,0,0,0,0,0,0,0,{"$f":"AI167+AI242","v":0},0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2096498125714148,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI168+AI243","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-0.11549830945880681,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.0782015880068681,-0.50828315650797984,-0.99331298550377156,-0.62358627433803315,-0.6468479324670442,0,0,0,0,0,0,0,0,0,0,{"$f":"AI169+AI244","v":0},0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI170+AI245","v":0},0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI171+AI246","v":0},0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI172+AI247","v":0},0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI173+AI248","v":0},0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-3.4904763366056506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI174+AI249","v":0},0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175+AI250","v":0},0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI80:AI89)","v":0},0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI90-AI176-AI251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-46.879490534261052},-46.891915523391148,-46.900006213987488,-46.904571675109715,-46.914916200943608,-46.935040674711615,-47.045179543805915,-47.185757833855021,-53.408543486714379,-60.113139147130447,-62.158765851342991,-73.320171277730154,-73.575242471003165,-73.630573088812469,-73.674939495366573,-73.681416462746171,-74.164951283033062,-74.164951283033076,-74.164951283033076,-74.165458328029843,-74.165592491826644,-84.817639122819799,-84.817639122819799,-84.817639122819799,-84.817639122819799,-84.817639122819799,{"$f":"AI178+AI253","v":-84.914222663938816},-84.919415669406604,-84.924770643874581,-84.930297150563689,-84.939074692929225]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-22.858356475567103},-22.923082000337835,-23.216369534455225,-23.516399310736233,-23.639782342330445,-21.486128766087141,-21.597049617535149,-25.498171687957264,-32.198015555933139,-34.075373935929825,-34.09880542301007,-43.225909495045983,-44.570969522243487,-44.792098525950664,-44.874069707314518,-44.948196936163313,-44.839643379132752,-45.095851636170707,-45.415062985168547,-37.468376273744674,-25.140140852476812,-24.379659637497699,-24.580974700376295,-24.677290560358244,-24.796038045461298,-24.906726565766952,{"$f":"AI179+AI254","v":-24.868225144124771},-25.129316057740972,-25.351739432731009,-25.623388035181858,-25.799141441162515]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.92355219323209836},-0.92355219323209836,-0.92557486588118376,-0.92759753853026927,-0.92962021117935467,-1.0207273059264428,-1.059385361099453,-1.1015588481141843,-1.1068306668930796,-1.1068306668930796,-1.1068306668930796,-1.1607743915057298,-1.1623441595042348,-1.1620883097651404,-1.1774892226031604,-1.2087769417884124,0.48547179600424073,-1.2876877213840632,-1.3541127822978793,-1.3760205589210543,-1.3920196649877776,-17.643026117830654,-1.8555328522713763,-1.9034875842455119,-1.9596079710407914,-2.0076272555851564,{"$f":"AI180+AI255","v":-2.3656349477110767},-2.660343033497492,-2.9540883345602875,-3.1494449977880503,-3.2880423917398369]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-5.7208910255695988},-6.062183323891948,-6.4016552168301208,-6.7873114685890776,-7.1055452987118537,-6.280743368597026,-6.2958961598870662,-6.363180058099708,-6.3772213991691054,-6.4777156244977041,-6.7563843057854083,-6.3015717116027954,-7.846769338093659,-7.8753485872962568,-7.9259534321834595,-8.0343575783079295,-3.408901059642826,-2.1803636042888135,-2.2425436946467681,-2.2750830580645771,-2.3012099026366637,-9.9400912769802616,-4.7641818261887847,-4.7694017926667502,-4.2177740355142364,-3.8324849411276061,{"$f":"AI181+AI256","v":-30.064556648797549},-4.1510561632661966,-2.9109765419145677,-2.6844061801467478,-2.4172260994044272]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,-0.13595174677411825,-0.25024813987490258,-0.27136735526290573,-0.46433549408426866,-0.51360379981195214,-0.32781164633167847,-0.75112481326331382,-0.77739012956178299,-0.79090244448465352,-0.81639673853193262,0.96486299724592228,-0.87741723631668078,-0.90921450977062235,-0.96452491359117565,-1.0036141689654896,-20.477988522032994,-6.7493225677637385,-6.8382471595255678,-6.6847516540784113,-7.2132777905014063,{"$f":"AI182+AI257","v":-21.12476658944345},-15.058583918081837,-14.926478388606684,-10.842225482755682,-11.978782901021496]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,-1.0892780822215787E-3,-1.0892780822215787E-3,-0.28737631117548695,-0.434142323452407,-0.46345819710711661,-0.50884171953794988,-0.53422864386525104,-0.82949138798758204,-0.88658559922632929,-0.95651073188131874,-1.0308722120475176,-1.1776787077595288,-5.1385253544953953,-5.412548172855316,-5.6420696799843704,-5.8812427414293946,-6.1123864161853207,{"$f":"AI183+AI258","v":-28.715728594228171},-6.7863030888936935,-4.9880760922448291,-4.7503037564802346,-4.8892912166311788]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,-7.9338735386643253E-2,-0.10676696973274552,-0.16239884780076724,-0.61235004002310733,-0.65638791040661926,-2.0225027748774886,-4.042648049713506,-4.1790309104474126,-4.2694068716984308,-4.4358467996212934,-4.149312971228829,-4.5677204261189237,-4.9056607216957264,-5.0561856089221591,-5.3270758317799176,-52.137308899605664,-8.0442895193538249,-9.6354207432695311,-10.194926159461964,-11.012265584651683,{"$f":"AI184+AI259","v":-51.44566989273828},-12.445086451328999,-12.648192918496033,-13.773420276680479,-14.589980834133998]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.22370049965957861,-0.25571133161749121,-0.26636715870338395,-0.26661562389467236,-0.26388597809330627,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.13821524777176797,-0.21201791027250033,-0.2951360590607216,-0.31660820705195902,-0.47828879221121012,{"$f":"AI185+AI260","v":-9.1425997222087468E-2},-0.29743051403389215,-0.76499026778096479,-1.1205877642682316,-1.2522508997512465]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0046036324882344E-2,0,0,0,0,0,0,0,0,0,{"$f":"AI186+AI261","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,2.3553203400724814E-15,-6.1958594711264491E-2,-0.10872700707785182,-0.15115542306740223,-0.19823782252526378,{"$f":"AI187+AI262","v":-0.24149406749241126},-0.28783223253851992,-0.32409884031597325,-0.35735034165284191,-0.37959332768919135]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-76.382290228629856},{"$f":"SUM(J92:J101)","v":-76.800733040853018},-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.21280116448834,-80.505683537633828,-93.524377311773378,-102.85083418664064,-105.29186723533233,-126.64611760826932,-132.60694117693336,-133.13569908055834,-133.48797005189212,-133.92583572491895,-126.12580522954333,-129.32529441893135,-130.21277362088671,-122.60123786571376,-110.77204853282558,-214.67245417903425,-136.49846526661287,-138.68741970900834,-139.01974335992526,-140.5789342913744,{"$f":"SUM(AI92:AI101)","v":-243.83172454569663},-151.73536712878823,-149.79341146052491,-147.23142398551781,-149.53338380446311]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O102+Inputs!O133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P102+Inputs!P133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q102+Inputs!Q133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R102+Inputs!R133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S102+Inputs!S133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T102+Inputs!T133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U102+Inputs!U133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V102+Inputs!V133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W102+Inputs!W133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X102+Inputs!X133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y102-Y188-Y263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI102-AI188-AI263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2554.9322341172274},{"$f":"I56+I68+I80+I92","v":2510.7059573709571},2463.8698367743918,2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.2024703632255,3201.0893312160952,{"$f":"S56+S68+S80+S92-S116","v":3844.6834448841032},{"$f":"T56+T68+T80+T92","v":3808.7167752376472},3749.0857891939868,3678.694042194375,3605.4850956930545,3534.2989290492119,{"$f":"MAX(Y56+Y68+Y80+Y92,0)","v":3460.1339777661788},{"$f":"Z56+Z68+Z80+Z92","v":3385.9690264831456},3311.9083860466271,3237.7536002700576,3163.8659689318174,{"$f":"MAX(AD56+AD68+AD80+AD92,0)","v":3079.0483298089976},{"$f":"AE56+AE68+AE80+AE92","v":2996.6924444740403},2912.9642574901604,2828.1682081473405,{"$f":"AH56+AH68+AH80+AH92","v":2743.3505690245206},{"$f":"AI56+AI68+AI80+AI92","v":2658.6232945574225},2573.8913029943951,2489.1544335779504,2404.5137953254493,2319.7635797489293]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":428.00497755607023},{"$f":"I57+I69+I81+I93","v":401.33074662856626},380.86773719012041,357.80128338725962,334.08309249509983,310.75766463659409,350.65777059619705,575.43957484377233,550.15419012978271,673.95394605413026,639.8785721182004,787.37823864194399,775.31764527985683,738.70243893697852,700.03783988372015,657.35203104182199,614.48992345220336,572.71125764393287,533.36707021886707,491.4358972668806,456.26731272092007,434.07405462308498,412.87024067667551,392.43482641401476,372.89495087877651,349.27525900331523,{"$f":"AH57+AH69+AH81+AH93","v":325.64264443754826},{"$f":"AI57+AI69+AI81+AI93","v":308.60714670190947},290.15053189386947,272.948250534664,252.59746467890193,232.12090113138012]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":35.09975371374987},{"$f":"I58+I70+I82+I94","v":35.269139917578997},35.345998187078848,35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.618435702414715,36.686129892784209,35.573793729432829,34.365177688808984,33.458750911818605,30.712952942008297,31.102078611816157,35.791132849874472,38.910490489307549,45.876477861274459,50.993606279790463,59.564871471792657,46.615767537774033,47.652107388566883,49.306350266621372,50.308932825580584,{"$f":"AH58+AH70+AH82+AH94","v":50.825141569995431},{"$f":"AI58+AI70+AI82+AI94","v":57.300749195876811},63.452765194263186,66.359376756535795,67.367853577301346,68.167087998430901]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":96.397013780847772},{"$f":"I59+I71+I83+I95","v":100.41837549479739},96.897263453384681,91.845201761871124,86.675936277162492,81.114997738077989,75.106989153914398,69.280937922518135,63.388426111860831,59.709639090161417,53.713873877855214,47.847428367263561,64.857681437561823,58.481469027446259,56.540047930868965,52.895874859393764,51.160806321926643,50.604231677226736,54.416677504872162,54.309851203665183,55.251029820110915,58.164706355646707,51.084963872542787,49.00653088112923,44.731260394422478,42.304395508908236,{"$f":"AH59+AH71+AH83+AH95","v":40.259673567780631},{"$f":"AI59+AI71+AI83+AI95","v":11.547978601495863},9.0454484491796521,7.2113681892011439,5.8101711833388539,4.4753312027098948]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,3.4832504625640723,4.1454329212944874,4.6791000831490814,9.6625533912958286,9.3049792707272516,8.7913754709153,16.515080941590764,17.582578456530221,18.654873966156057,19.017606911778994,21.710414774377384,26.872747023012053,29.059895939102024,31.780973453209214,33.846180247317314,38.889847525226209,35.721612966644166,36.109039454845053,47.848272240919485,47.60449089264354,{"$f":"AH60+AH72+AH84+AH96","v":49.590645102142133},{"$f":"AI60+AI72+AI84+AI96","v":46.294231266981811},43.153208674612088,36.859389334989046,38.333073228361961,34.665788693773287]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0.12122964044747472,0.12014036236525315,20.112840279805173,40.626060275048609,47.521827116648502,49.954922558300687,50.685883530038801,51.993192593090711,52.224993661213567,53.232840235029329,58.204641676336607,66.026323624169706,69.981112227052208,69.420042635918719,69.935175452104687,71.277445948720313,69.272449827290927,{"$f":"AH61+AH73+AH85+AH97","v":66.194046411105617},{"$f":"AI61+AI73+AI85+AI97","v":42.93913495245981},41.049155647384758,40.560728023523644,40.205030827494731,39.619996256426866]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,2.8667899588169079,4.5197058977899234,6.4779152863287601,42.623502342302572,42.219394758207685,62.073939640345031,106.37248340753258,109.3084661949616,109.78489177158852,111.01782010899234,116.54063155491761,119.02797124414661,122.21861236894003,120.83567664138351,123.62535424203887,126.0070648767844,83.310433927218298,91.991536594786723,98.567782226437188,108.48970639697524,{"$f":"AH62+AH74+AH86+AH98","v":112.59744381232355},{"$f":"AI62+AI74+AI86+AI98","v":79.341372132265505},83.254149796235637,86.725939534973207,90.24822828765538,88.912915343950829]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,7.0744797953366003,6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,5.7766541966558886,6.2117549792864288,7.1575876724680567,6.7275341318873352,7.4438908148353757,{"$f":"AH63+AH75+AH87+AH99","v":11.361389022624167},{"$f":"AI63+AI75+AI87+AI99","v":12.677099990868571},35.757657164188316,52.772541720770697,58.235110730653204,59.6025185423848]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":20.708626914535049},{"$f":"I64+I76+I88+I100","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,{"$f":"S64+S76+S88+S100-S124","v":24.111962799735952},{"$f":"T64+T76+T88+T100","v":24.089143721072698},24.035744084821086,24.287074483597824,24.28785785609745,24.284030534687432,{"$f":"MAX(Y64+Y76+Y88+Y100,0)","v":24.364076571012315},{"$f":"Z64+Z76+Z88+Z100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,{"$f":"MAX(AD64+AD76+AD88+AD100,0)","v":24.364076571012315},{"$f":"AE64+AE76+AE88+AE100","v":24.364076571012315},24.364076571012315,24.364076571012315,{"$f":"AH64+AH76+AH88+AH100","v":24.364076571012315},{"$f":"AI64+AI76+AI88+AI100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},0,0,0,0,0,{"$f":"MAX(Y65+Y77+Y89+Y101,0)","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,{"$f":"MAX(AD65+AD77+AD89+AD101,0)","v":2.3658304979198568},4.0896796161141316,5.601041653894157,7.2476832446509381,{"$f":"AH65+AH77+AH89+AH101","v":8.703653787709781},{"$f":"AI65+AI77+AI89+AI101","v":10.23199247633587},11.329321489046723,12.275225381846104,12.767420231329904,13.13057643155704]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":3135.1426060824306},{"$f":"SUM(I104:I113)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884897,3318.1650533435359,3245.8023700627687,4100.9769328069169,3999.902366368648,4831.6853599768965,4876.3235007388112,4785.3310713293504,4678.8629772199802,4558.6505325350663,4452.6544866875674,4348.5659102828249,4248.1094947441106,4145.0220687418305,4054.1688548844668,3980.6883567790728,3811.0130534739897,3719.4330045190827,3634.2829718028515,3534.4790932325532,3432.889283306763,{"$f":"SUM(AI104:AI113)","v":3251.9270764466291},3175.4476178741875,3089.2313296254665,2994.4422246414993,2884.8227719205552]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI114-AI200-AI275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-18.926924664191446}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.19345759585980318}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-44.309615205444601}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},2063,2063,{"$f":"AH128","v":2063},{"$f":"AI128","v":2063},{"$f":"AJ128","v":2063},{"$f":"AK128","v":2063},{"$f":"AL128","v":2063}]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38,{"$f":"IF(AI128=\"\",\"\",AH131-1)","v":37},{"$f":"IF(AJ128=\"\",\"\",AI131-1)","v":36},{"$f":"IF(AK128=\"\",\"\",AJ131-1)","v":35},{"$f":"IF(AL128=\"\",\"\",AK131-1)","v":34},{"$f":"IF(AM128=\"\",\"\",AL131-1)","v":33}]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"U132-1","v":56},55,54,53,52,51,50,49,{"$f":"IF(AD$131=\"\",AC132-1,MIN(AC132-1,AD$131))","v":42},{"$f":"AD132-1","v":41},40,39,38,{"$f":"AH132-1","v":37},{"$f":"AI132-1","v":36},{"$f":"AJ132-1","v":35},{"$f":"AK132-1","v":34},{"$f":"AL132-1","v":33}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":27.204733649191773},{"$f":"U137","v":26.727457620258583},{"$f":"V137","v":26.250181591325394},{"$f":"W137","v":25.772905562392204},{"$f":"X137","v":25.295629533459014},24.818353504525824,24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,22.363791070012276,21.818332751231488,21.272874432450699,20.727416113669911,{"$f":"AH137","v":20.181957794889122},{"$f":"AI137","v":19.636499476108334},{"$f":"AJ137","v":19.091041157327545},{"$f":"AK137","v":18.545582838546757},{"$f":"AL137","v":18.000124519765969}]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":27.204733649191773}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"Inputs!AC460","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"Inputs!AH460","v":0},{"$f":"Inputs!AI460","v":0},{"$f":"Inputs!AJ460","v":0},{"$f":"Inputs!AK460","v":0},{"$f":"Inputs!AL460","v":0},{"$f":"Inputs!AM460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.47727602893318904},{"$f":"Inputs!V456","v":-0.47727602893318904},{"$f":"Inputs!W456","v":-0.47727602893318904},{"$f":"Inputs!X456","v":-0.47727602893318904},{"$f":"Inputs!Y456","v":-0.47727602893318899},{"$f":"Inputs!Z456","v":-0.47727602893318899},{"$f":"Inputs!AA456","v":-0.47727602893318893},{"$f":"Inputs!AB456","v":-0.47727602893318893},{"$f":"Inputs!AC456","v":-0.47727602893318888},{"$f":"Inputs!AD456","v":-0.54545831878078754},{"$f":"Inputs!AE456","v":-0.54545831878078754},{"$f":"Inputs!AF456","v":-0.54545831878078765},{"$f":"Inputs!AG456","v":-0.54545831878078777},{"$f":"Inputs!AH456","v":-0.54545831878078765},{"$f":"-AI133/AI132","v":-0.5454583187807871},-0.5454583187807871,-0.54545831878078699,-0.54545831878078699,-0.54545831878078688]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":27.204733649191773},{"$f":"SUM(U133:U136)","v":26.727457620258583},{"$f":"SUM(V133:V136)","v":26.250181591325394},{"$f":"SUM(W133:W136)","v":25.772905562392204},{"$f":"SUM(X133:X136)","v":25.295629533459014},{"$f":"SUM(Y133:Y136)","v":24.818353504525824},24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,22.363791070012276,21.818332751231488,21.272874432450699,20.727416113669911,20.181957794889122,{"$f":"SUM(AI133:AI136)","v":19.636499476108334},19.091041157327545,18.545582838546757,18.000124519765969,17.45466620098518]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,{"$f":"IF(AD$131=\"\",AC142-1,MIN(AC142-1,AD$131))","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},31.5,30.5,29.5,{"$f":"MAX(AH142-1,0)","v":28.5},{"$f":"MAX(AI142-1,0)","v":27.5},{"$f":"MAX(AJ142-1,0)","v":26.5},{"$f":"MAX(AK142-1,0)","v":25.5},{"$f":"MAX(AL142-1,0)","v":24.5}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0,{"$f":"MAX(AC143-1,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448,{"$f":"MAX(0,1)","v":1},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2554.9322341172274},2508.0527435829663,2461.1732530487052,2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,2039.2578382403553,1992.3783477060942,1945.4988571718332,1898.6193666375721,1851.739876103311,1804.8603855690499,1757.9808950347888,1711.1014045005277,1664.2219139662666,1617.3424234320055,1570.4629328977444,1523.5834423634833,1476.7039518292222,1429.8244612949611,1382.9449707607,{"$f":"AH190","v":1336.0654802264389},{"$f":"AI190","v":1289.1859896921778},{"$f":"AJ190","v":1242.3064991579167},{"$f":"AK190","v":1195.4270086236556},{"$f":"AL190","v":1148.5475180893945}]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":428.00497755607023},405.14662108050311,382.28826460493599,359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,157.6169422336614,136.87968828368994,116.14243433371848,95.405180383747023,74.667926433775563,53.931048864035304,33.194171294295046,12.457293724554788,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":35.09975371374987},34.176201520517772,33.252649327285674,32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,24.11304926365473,23.203200194521209,22.293351125387687,21.350032911432113,20.440183842298591,19.531822141847162,18.623460441395732,17.715098740944303,16.806737040492873,15.898375340041444,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":96.397013780847772},90.676122755278172,84.955231729708572,79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,25.035265512784932,19.338484159947427,13.629621378449606,7.9672067689913435,2.30479215953308,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":3135.1426060824306},{"$f":"SUM(J154:J163)","v":3058.7603158538004},2982.3780256251707,2905.9957353965406,2829.6134451679109,2753.2311549392807,2668.1879497442073,2593.1915903491558,2518.1447045492423,2443.1101664563848,2367.991899664115,2292.979564044158,2216.361755294125,2142.1383803879212,2067.9029240530572,1993.680446745411,1919.4914385825866,1848.6619166186008,1780.137186814148,1711.6124570096952,1651.3673110504276,1603.579458815715,1540.8015929414125,1493.9221024071514,1447.0426118728903,1400.1631213386293,{"$f":"SUM(AI154:AI163)","v":1353.2836308043682},1306.4041402701071,1259.524649735846,1212.6451592015849,1165.7656686673238]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0},{"$f":"-Inputs!AI272","v":0},{"$f":"-Inputs!AJ272","v":0},{"$f":"-Inputs!AK272","v":0},{"$f":"-Inputs!AL272","v":0},{"$f":"-Inputs!AM272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-6.4408711539579082},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.3552441210178498E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0},{"$f":"-Inputs!AI273","v":0},{"$f":"-Inputs!AJ273","v":0},{"$f":"-Inputs!AK273","v":0},{"$f":"-Inputs!AL273","v":0},{"$f":"-Inputs!AM273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-3.3469144822053626E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0},{"$f":"-Inputs!AI274","v":0},{"$f":"-Inputs!AJ274","v":0},{"$f":"-Inputs!AK274","v":0},{"$f":"-Inputs!AL274","v":0},{"$f":"-Inputs!AM274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-0.11549830945880681},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-5.0526404862521655E-2},{"$f":"-Inputs!Q275","v":-3.8178697805545829E-2},{"$f":"-Inputs!R275","v":-0.12190739721892255},{"$f":"-Inputs!S275","v":-1.5976224905486679E-2},{"$f":"-Inputs!T275","v":-2.4274453430877001},{"$f":"-Inputs!U275","v":-3.4366743379239471E-2},{"$f":"-Inputs!V275","v":-4.6448172039557881E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0},{"$f":"-Inputs!AI275","v":0},{"$f":"-Inputs!AJ275","v":0},{"$f":"-Inputs!AK275","v":0},{"$f":"-Inputs!AL275","v":0},{"$f":"-Inputs!AM275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0},{"$f":"-Inputs!AI276","v":0},{"$f":"-Inputs!AJ276","v":0},{"$f":"-Inputs!AK276","v":0},{"$f":"-Inputs!AL276","v":0},{"$f":"-Inputs!AM276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0},{"$f":"-Inputs!AI277","v":0},{"$f":"-Inputs!AJ277","v":0},{"$f":"-Inputs!AK277","v":0},{"$f":"-Inputs!AL277","v":0},{"$f":"-Inputs!AM277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"-Inputs!AC278","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0},{"$f":"-Inputs!AI278","v":0},{"$f":"-Inputs!AJ278","v":0},{"$f":"-Inputs!AK278","v":0},{"$f":"-Inputs!AL278","v":0},{"$f":"-Inputs!AM278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"-Inputs!AC279","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0},{"$f":"-Inputs!AI279","v":0},{"$f":"-Inputs!AJ279","v":0},{"$f":"-Inputs!AK279","v":0},{"$f":"-Inputs!AL279","v":0},{"$f":"-Inputs!AM279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-3.4904763366056506},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"-Inputs!AC280","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0},{"$f":"-Inputs!AI280","v":0},{"$f":"-Inputs!AJ280","v":0},{"$f":"-Inputs!AK280","v":0},{"$f":"-Inputs!AL280","v":0},{"$f":"-Inputs!AM280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"-Inputs!AC281","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0},{"$f":"-Inputs!AI281","v":0},{"$f":"-Inputs!AJ281","v":0},{"$f":"-Inputs!AK281","v":0},{"$f":"-Inputs!AL281","v":0},{"$f":"-Inputs!AM281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-2.4288005872087179,-3.4366743379239471E-2,-4.6448172039557881E-2,-3.3469144822053626E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI166:AI175)","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":-1.3845134189443129E-15},null,null,null,null,{"$f":"AE157/($H181-(AE$8-1))","v":-1.0698512782751509E-15}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-46.879490534261052},{"$f":"-Inputs!J210","v":-46.879490534261052},{"$f":"-Inputs!K210","v":-46.879490534261052},{"$f":"-Inputs!L210","v":-46.879490534261052},{"$f":"-Inputs!M210","v":-46.879490534261052},{"$f":"-Inputs!N210","v":-46.879490534261045},{"$f":"-Inputs!O210","v":-46.879490534261045},{"$f":"-Inputs!P210","v":-46.879490534261045},{"$f":"-Inputs!Q210","v":-46.879490534261045},{"$f":"-Inputs!R210","v":-46.879490534261045},{"$f":"-Inputs!S210","v":-46.879490534261045},{"$f":"-Inputs!T210","v":-46.879490534261031},{"$f":"-Inputs!U210","v":-46.879490534261031},{"$f":"-Inputs!V210","v":-46.879490534261031},{"$f":"-Inputs!W210","v":-46.879490534261024},{"$f":"-Inputs!X210","v":-46.879490534261024},{"$f":"-Inputs!Y210","v":-46.879490534261009},{"$f":"-Inputs!Z210","v":-46.879490534261024},{"$f":"-Inputs!AA210","v":-46.879490534261024},{"$f":"-Inputs!AB210","v":-46.879490534261024},{"$f":"-Inputs!AC210","v":-46.879490534261009},{"$f":"-Inputs!AD210","v":-46.879490534261109},{"$f":"-Inputs!AE210","v":-46.879490534261109},{"$f":"-Inputs!AF210","v":-46.879490534261102},{"$f":"-Inputs!AG210","v":-46.879490534261102},{"$f":"-Inputs!AH210","v":-46.879490534261095},{"$f":"IF(AI142<=0,0,-MIN(IF(AI154/AI142>AI154,AI154,AI154/AI142),AI154))","v":-46.879490534261016},-46.879490534261009,-46.879490534261009,-46.879490534261002,-46.879490534261002]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-22.858356475567103},{"$f":"-Inputs!J211","v":-22.858356475567103},{"$f":"-Inputs!K211","v":-22.858356475567103},{"$f":"-Inputs!L211","v":-22.858356475567103},{"$f":"-Inputs!M211","v":-22.858356475567103},{"$f":"-Inputs!N211","v":-21.486128766087141},{"$f":"-Inputs!O211","v":-21.486128766087141},{"$f":"-Inputs!P211","v":-21.486128766087141},{"$f":"-Inputs!Q211","v":-21.486128766087141},{"$f":"-Inputs!R211","v":-21.486128766087141},{"$f":"-Inputs!S211","v":-21.486128766087141},{"$f":"-Inputs!T211","v":-20.737253949971464},{"$f":"-Inputs!U211","v":-20.737253949971464},{"$f":"-Inputs!V211","v":-20.737253949971468},{"$f":"-Inputs!W211","v":-20.737253949971468},{"$f":"-Inputs!X211","v":-20.737253949971468},{"$f":"-Inputs!Y211","v":-20.736877569740258},{"$f":"-Inputs!Z211","v":-20.736877569740255},{"$f":"-Inputs!AA211","v":-20.736877569740258},{"$f":"-Inputs!AB211","v":-12.457293724554919},{"$f":"-Inputs!AC211","v":0},{"$f":"-Inputs!AD211","v":0},{"$f":"-Inputs!AE211","v":0},{"$f":"-Inputs!AF211","v":0},{"$f":"-Inputs!AG211","v":0},{"$f":"-Inputs!AH211","v":0},{"$f":"IF(AI143<=0,0,-MIN(IF(AI155/AI143>AI155,AI155,AI155/AI143),AI155))","v":0},0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.92355219323209836},{"$f":"-Inputs!J212","v":-0.92355219323209836},{"$f":"-Inputs!K212","v":-0.92355219323209836},{"$f":"-Inputs!L212","v":-0.92355219323209836},{"$f":"-Inputs!M212","v":-0.92355219323209836},{"$f":"-Inputs!N212","v":-0.90984906913352093},{"$f":"-Inputs!O212","v":-0.90984906913352093},{"$f":"-Inputs!P212","v":-0.90984906913352093},{"$f":"-Inputs!Q212","v":-0.90984906913352093},{"$f":"-Inputs!R212","v":-0.90984906913352093},{"$f":"-Inputs!S212","v":-0.90984906913352093},{"$f":"-Inputs!T212","v":-0.90984906913352148},{"$f":"-Inputs!U212","v":-0.90984906913352148},{"$f":"-Inputs!V212","v":-0.9098490691335217},{"$f":"-Inputs!W212","v":-0.90984906913352148},{"$f":"-Inputs!X212","v":-0.90984906913352148},{"$f":"-Inputs!Y212","v":-0.90836170045142994},{"$f":"-Inputs!Z212","v":-0.90836170045142994},{"$f":"-Inputs!AA212","v":-0.90836170045142994},{"$f":"-Inputs!AB212","v":-0.90836170045142994},{"$f":"-Inputs!AC212","v":-0.90836170045142994},{"$f":"-Inputs!AD212","v":-15.898375340041424},{"$f":"-Inputs!AE212","v":0},{"$f":"-Inputs!AF212","v":0},{"$f":"-Inputs!AG212","v":0},{"$f":"-Inputs!AH212","v":0},{"$f":"IF(AI144<=0,0,-MIN(IF(AI156/AI144>AI156,AI156,AI156/AI144),AI156))","v":0},0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-5.7208910255695988},{"$f":"-Inputs!J213","v":-5.7208910255695988},{"$f":"-Inputs!K213","v":-5.7208910255695988},{"$f":"-Inputs!L213","v":-5.7208910255695988},{"$f":"-Inputs!M213","v":-5.7208910255695988},{"$f":"-Inputs!N213","v":-5.7208910255695988},{"$f":"-Inputs!O213","v":-5.7208910255695988},{"$f":"-Inputs!P213","v":-5.7208910255695988},{"$f":"-Inputs!Q213","v":-5.7208910255695988},{"$f":"-Inputs!R213","v":-5.7208910255695988},{"$f":"-Inputs!S213","v":-5.7208910255695988},{"$f":"-Inputs!T213","v":-5.6624146094582635},{"$f":"-Inputs!U213","v":-5.6624146094582635},{"$f":"-Inputs!V213","v":-5.6624146094582626},{"$f":"-Inputs!W213","v":-5.6624146094582626},{"$f":"-Inputs!X213","v":-5.6624146094582635},{"$f":"-Inputs!Y213","v":-2.3047921595330565},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"-Inputs!AC213","v":0},{"$f":"-Inputs!AD213","v":0},{"$f":"-Inputs!AE213","v":0},{"$f":"-Inputs!AF213","v":0},{"$f":"-Inputs!AG213","v":0},{"$f":"-Inputs!AH213","v":0},{"$f":"IF(AI145<=0,0,-MIN(IF(AI157/AI145>AI157,AI157,AI157/AI145),AI157))","v":0},0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"-Inputs!AC214","v":0},{"$f":"-Inputs!AD214","v":0},{"$f":"-Inputs!AE214","v":0},{"$f":"-Inputs!AF214","v":0},{"$f":"-Inputs!AG214","v":0},{"$f":"-Inputs!AH214","v":0},{"$f":"IF(AI146<=0,0,-MIN(IF(AI158/AI146>AI158,AI158,AI158/AI146),AI158))","v":0},0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0},{"$f":"-Inputs!AD215","v":0},{"$f":"-Inputs!AE215","v":0},{"$f":"-Inputs!AF215","v":0},{"$f":"-Inputs!AG215","v":0},{"$f":"-Inputs!AH215","v":0},{"$f":"IF(AI147<=0,0,-MIN(IF(AI159/AI147>AI159,AI159,AI159/AI147),AI159))","v":0},0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0},{"$f":"-Inputs!AD216","v":0},{"$f":"-Inputs!AE216","v":0},{"$f":"-Inputs!AF216","v":0},{"$f":"-Inputs!AG216","v":0},{"$f":"-Inputs!AH216","v":0},{"$f":"IF(AI148<=0,0,-MIN(IF(AI160/AI148>AI160,AI160,AI160/AI148),AI160))","v":0},0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0},{"$f":"-Inputs!AD217","v":0},{"$f":"-Inputs!AE217","v":0},{"$f":"-Inputs!AF217","v":0},{"$f":"-Inputs!AG217","v":0},{"$f":"-Inputs!AH217","v":0},{"$f":"IF(AI149<=0,0,-MIN(IF(AI161/AI149>AI161,AI161,AI161/AI149),AI161))","v":0},0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0},{"$f":"-Inputs!AD218","v":0},{"$f":"-Inputs!AE218","v":0},{"$f":"-Inputs!AF218","v":0},{"$f":"-Inputs!AG218","v":0},{"$f":"-Inputs!AH218","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0},{"$f":"-Inputs!AD219","v":0},{"$f":"-Inputs!AE219","v":0},{"$f":"-Inputs!AF219","v":0},{"$f":"-Inputs!AG219","v":0},{"$f":"-Inputs!AH219","v":0},{"$f":"IF(AI151<=0,0,-MIN(IF(AI163/AI151>AI163,AI163,AI163/AI151),AI163))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-76.382290228629856},-76.382290228629856,-76.382290228629856,-76.382290228629856,-76.382290228629856,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.18900816282428,-74.18900816282428,-74.189008162824294,-74.18900816282428,-74.18900816282428,-70.829521963985755,-68.524729804452718,-68.524729804452718,-60.245145959267369,-47.787852234712439,-62.777865874302535,-46.879490534261109,-46.879490534261102,-46.879490534261102,-46.879490534261095,{"$f":"SUM(AI178:AI187)","v":-46.879490534261016},-46.879490534261009,-46.879490534261009,-46.879490534261002,-46.879490534261002]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2554.9322341172274},{"$f":"I154+I166+I178","v":2508.0527435829663},2461.1732530487052,2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":2039.2578382403553},{"$f":"T154+T166+T178","v":1992.3783477060942},1945.4988571718332,1898.6193666375721,1851.739876103311,1804.8603855690499,1757.9808950347888,1711.1014045005277,1664.2219139662666,1617.3424234320055,1570.4629328977444,1523.5834423634833,1476.7039518292222,1429.8244612949611,1382.9449707607,1336.0654802264389,{"$f":"AI154+AI166+AI178","v":1289.1859896921778},1242.3064991579167,1195.4270086236556,1148.5475180893945,1101.6680275551334]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":428.00497755607023},{"$f":"I155+I167+I179","v":405.14662108050311},382.28826460493599,359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,{"$f":"T155+T167+T179","v":157.6169422336614},136.87968828368994,116.14243433371848,95.405180383747023,74.667926433775563,53.931048864035304,33.194171294295046,12.457293724554788,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,{"$f":"AI155+AI167+AI179","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":35.09975371374987},{"$f":"I156+I168+I180","v":34.176201520517772},33.252649327285674,32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,{"$f":"T156+T168+T180","v":24.11304926365473},23.203200194521209,22.293351125387687,21.350032911432113,20.440183842298591,19.531822141847162,18.623460441395732,17.715098740944303,16.806737040492873,15.898375340041444,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,{"$f":"AI156+AI168+AI180","v":1.9539925233402755E-14},1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":96.397013780847772},{"$f":"I157+I169+I181","v":90.676122755278172},84.955231729708572,79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,{"$f":"T157+T169+T181","v":25.035265512784932},19.338484159947427,13.629621378449606,7.9672067689913435,2.30479215953308,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,{"$f":"AI157+AI169+AI181","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T158+T170+T182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI158+AI170+AI182","v":0},0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T159+T171+T183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI159+AI171+AI183","v":0},0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T160+T172+T184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI160+AI172+AI184","v":0},0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI161+AI173+AI185","v":0},0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":20.708626914535049},{"$f":"I162+I174+I186","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":17.2181505779294},{"$f":"T162+T174+T186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"AI162+AI174+AI186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},{"$f":"T163+T175+T187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI163+AI175+AI187","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":3135.1426060824306},3058.7603158538004,{"$f":"SUM(J190:J199)","v":2982.3780256251707},2905.9957353965406,2829.6134451679109,2753.2311549392807,2668.1879497442073,2593.1915903491558,2518.1447045492423,2443.1101664563848,2367.991899664115,2292.979564044158,2216.361755294125,2142.1383803879212,2067.9029240530572,1993.680446745411,1919.4914385825866,1848.6619166186008,1780.137186814148,1711.6124570096952,1651.3673110504276,1603.579458815715,1540.8015929414125,1493.9221024071514,1447.0426118728903,1400.1631213386293,1353.2836308043682,{"$f":"SUM(AI190:AI199)","v":1306.4041402701071},1259.524649735846,1212.6451592015849,1165.7656686673238,1118.8861781330627]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":0},{"$f":"I200-Inputs!I172","v":0},{"$f":"J200-Inputs!J172","v":0},{"$f":"K200-Inputs!K172","v":0},{"$f":"L200-Inputs!L172","v":0},{"$f":"M200-Inputs!M172","v":0},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.6532137879906417,2.6965837256866538,2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.5363547644788,1128.1856510543471,1114.9520024414774,{"$f":"S265","v":1805.4256066437461},1816.3384275315509,1803.5869320221516,1780.0746755568007,1753.7452195897413,1729.4385434801598,1702.1530827313877,1674.8676219826157,1647.6864720803585,1620.4111768380496,1593.4030360340703,1555.4648874455115,1519.9884926448151,1483.1397961951964,1445.2232373866377,{"$f":"AH265","v":1407.285088798079},{"$f":"AI265","v":1369.4373048652417},{"$f":"AJ265","v":1331.5848038364757},{"$f":"AK265","v":1293.727424954292},{"$f":"AL265","v":1255.9662772360521}]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.8158744519368568,-1.4205274148156173,-1.6286247421092983,-2.4884591587019562,-2.9555305416406203,64.871575338007361,311.1395083516698,307.34025240376724,452.62613709420185,440.03689192435917,{"$f":"S266","v":609.02268721418977},617.70070304619514,601.82275065328827,583.89540555000133,561.94685065807471,539.82199701842751,518.78020877989729,500.17289892457171,478.97860354232552,456.2673127209199,434.07405462308481,412.87024067667534,392.43482641401459,372.89495087877634,349.27525900331506,325.64264443754809,308.6071467019093,290.1505318938693,272.94825053466383,252.59746467890176]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},1.0929383970612276,2.0933488597931742,2.7354432036459606,2.675557528304398,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.882669898252499,4.6856883004929415,{"$f":"S267","v":11.663231559995957},11.460744465778106,11.161977494287784,11.165399786430923,9.3629200305761877,10.66189476951757,16.259310708027314,20.287030047911813,28.161379120330157,34.186869239297586,43.666496131751209,46.615767537774012,47.652107388566854,49.306350266621344,50.308932825580555,50.825141569995402,57.300749195876783,63.452765194263158,66.359376756535767,67.367853577301318]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},9.7422527395192144,11.942031723676104,12.610861057732151,13.162486598593121,13.322439085078219,13.150819835943025,13.04565963011636,12.924565249891177,15.004847951566898,14.851881162049215,{"$f":"S268","v":14.722302901932649},39.82241592477687,39.142984867498811,42.910426552419338,44.928668090402404,48.856014162393542,50.604231677226693,54.416677504872119,54.30985120366514,55.251029820110872,58.164706355646665,51.084963872542744,49.006530881129187,44.731260394422435,42.304395508908193,40.259673567780588,11.547978601495821,9.0454484491796094,7.2113681892011012,5.8101711833388112]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,3.4832504625640723,4.1454329212944874,4.6791000831490814,9.6625533912958286,9.3049792707272516,{"$f":"S269","v":8.7913754709153},16.515080941590764,17.582578456530221,18.654873966156057,19.017606911778994,21.710414774377384,26.872747023012053,29.059895939102024,31.780973453209214,33.846180247317314,38.889847525226209,35.721612966644166,36.109039454845053,47.848272240919485,47.60449089264354,49.590645102142133,46.294231266981811,43.153208674612088,36.859389334989046,38.333073228361961]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0.12122964044747472,0.12014036236525315,{"$f":"S270","v":20.112840279805173},40.626060275048609,47.521827116648502,49.954922558300687,50.685883530038801,51.993192593090711,52.224993661213567,53.232840235029329,58.204641676336607,66.026323624169706,69.981112227052208,69.420042635918719,69.935175452104687,71.277445948720313,69.272449827290927,66.194046411105617,42.93913495245981,41.049155647384758,40.560728023523644,40.205030827494731]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,2.8667899588169079,4.5197058977899225,6.4779152863287592,42.623502342302572,42.219394758207685,{"$f":"S271","v":62.073939640345031},106.37248340753258,109.3084661949616,109.78489177158852,111.01782010899234,116.54063155491761,119.02797124414661,122.21861236894003,120.83567664138351,123.62535424203887,126.0070648767844,83.310433927218298,91.991536594786723,98.567782226437188,108.48970639697524,112.59744381232355,79.341372132265505,83.254149796235637,86.725939534973207,90.24822828765538]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":4.2548367090670451},{"$f":"U272","v":6.2475806291687306},{"$f":"V272","v":7.4505335195552744},{"$f":"W272","v":7.1954095918803151},{"$f":"X272","v":7.0744797953366003},{"$f":"Y272","v":6.8355218462269303},{"$f":"Z272","v":6.5708049338341699},{"$f":"AA272","v":6.3060880214414095},{"$f":"AB272","v":6.041371109048649},{"$f":"AC272","v":5.7766541966558886},{"$f":"AD272","v":6.2117549792864288},{"$f":"AE272","v":7.1575876724680567},{"$f":"AF272","v":6.7275341318873352},{"$f":"AG272","v":7.4438908148353757},11.361389022624167,12.677099990868571,35.757657164188316,52.772541720770697,58.235110730653204]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S273","v":6.8938122218065487},6.8709931431432949,6.8175935068916838,7.0689239056684201,7.0697072781680461,7.0658799567580282,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,2.3658304979198568,4.0896796161141316,5.601041653894157,7.2476832446509381,8.703653787709781,10.23199247633587,11.329321489046723,12.275225381846104,12.767420231329904]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":9.6725304726342269},15.311436894340314,16.508798738834606,16.115660206780383,19.693746702341123,105.92285954428201,724.97346299437936,727.65766551352533,1657.8667663505312,1631.9104667045312,2538.7057959327367,2659.9617454446834,2643.1926909414274,2610.9600531669212,2564.9700857896532,2533.1630481049783,2499.9039936642212,2467.9723079299592,2433.4096117321333,2402.8015438340362,2377.1088979633546,2270.2114605325742,2225.5109021119279,2187.2403599299578,2134.3159718939205,{"$f":"SUM(AI217:AI226)","v":2079.6056525023914},1945.522936176518,1915.9229681383383,1876.5861704238785,1828.6765559741718]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AH227-(AH314+AH400+AH486+AH572+AH658+AH744+AH830+AH916+AH1002+AH1088+AH1174+AH1260+AH1346+AH1432+AH1518+AH1604+AH1690+AH1776+AH1862+AH1948+AH2034+AH2120+AH2206+AH2292+AH2378+AH2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI227-(AI314+AI400+AI486+AI572+AI658+AI744+AI830+AI916+AI1002+AI1088+AI1174+AI1260+AI1346+AI1432+AI1518+AI1604+AI1690+AI1776+AI1862+AI1948+AI2034+AI2120+AI2206+AI2292+AI2378+AI2464+AI2550+AI2636+AI2722+AI2808+AI2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.6532137879906417},{"$f":"Inputs!J683","v":5.5794926826108635E-2},{"$f":"Inputs!K683","v":0.11505117360557758},{"$f":"Inputs!L683","v":3.7159867684781319E-5},{"$f":"Inputs!M683","v":1.0644127832496852},{"$f":"N746","v":12.3900141672906},{"$f":"O832","v":371.0814151419288},{"$f":"P918","v":1.7973695496968982},{"$f":"Q1004","v":746.17834924232147},{"$f":"R1090","v":0},{"$f":"S1176","v":686.82595485515935},{"$f":"T1262","v":37.353501631273986},{"$f":"U1348","v":13.944256427342809},{"$f":"V1434","v":3.238826089200542},{"$f":"W1520","v":0.46599299404631278},{"$f":"X1606","v":2.4952498189035612},{"$f":"Y1692","v":0},{"$f":"Z1778","v":0},{"$f":"AA1864","v":0.1043108465148181},{"$f":"AB1950","v":1.0672551459972025E-2},{"$f":"AC2036","v":0.2779611535864136},{"$f":"Inputs!AD683","v":0},{"$f":"Inputs!AE683","v":2.461753787862385},{"$f":"Inputs!AF683","v":1.0894521389399994},{"$f":"Inputs!AG683","v":2.1589779999999999E-2},{"$f":"Inputs!AH683","v":0},{"$f":"Inputs!AI683","v":0.18694819684054823},{"$f":"Inputs!AJ683","v":0.18742410637939938},{"$f":"Inputs!AK683","v":0.18790122742974402},{"$f":"Inputs!AL683","v":0.28965889806263234},{"$f":"Inputs!AM683","v":0.18885911640922806}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.8158744519368568},{"$f":"Inputs!J684","v":2.4600725618919737},{"$f":"Inputs!K684","v":0.14991573159444149},{"$f":"Inputs!L684","v":-0.20179158142352899},{"$f":"Inputs!M684","v":0.31435448382467646},67.827105879647988,246.37885386511044,0.21278697396756302,155.99777148028062,0,156.83820084470821,31.272698493702347,7.9557631793651113,6.1467412448141241,2.2116259152319651,2.4435899520348152,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,2.9468827546417229,{"$f":"Inputs!AD684","v":3.1758456910882109},{"$f":"Inputs!AE684","v":4.1455604377155959},{"$f":"Inputs!AF684","v":5.137415025120001},{"$f":"Inputs!AG684","v":1.17634617},{"$f":"Inputs!AH684","v":1.2741120000000001},{"$f":"Inputs!AI684","v":7.8327274084859813},{"$f":"Inputs!AJ684","v":6.6727012497009826},{"$f":"Inputs!AK684","v":8.1494580735255102},{"$f":"Inputs!AL684","v":5.2726021794198044},{"$f":"Inputs!AM684","v":5.3225778936407169}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":1.0929383970612276},{"$f":"Inputs!J685","v":1.0004104627319463},{"$f":"Inputs!K685","v":0.64411701650187214},{"$f":"Inputs!L685","v":-5.5840330043392061E-2},{"$f":"Inputs!M685","v":2.8622862933944333},0,0,0,0,0,6.7455630139146416,4.8438228154356333E-2,-4.627188111960788E-2,0.25566153277475701,0.64134106536426472,1.5979026115962736,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,9.9632848569899739,{"$f":"Inputs!AD685","v":4.6939221838120364},{"$f":"Inputs!AE685","v":2.8918727030642195},{"$f":"Inputs!AF685","v":3.5577304622999999},{"$f":"Inputs!AG685","v":2.9621905300000004},{"$f":"Inputs!AH685","v":2.5238360000000002},{"$f":"Inputs!AI685","v":8.8412425735924636},{"$f":"Inputs!AJ685","v":8.8123590318838687},{"$f":"Inputs!AK685","v":5.8606998968328856},{"$f":"Inputs!AL685","v":4.1579218185536035},{"$f":"Inputs!AM685","v":4.0872768128693897}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":9.7422527395192144},{"$f":"Inputs!J686","v":2.5410712824792387},{"$f":"Inputs!K686","v":1.3495935253165701},{"$f":"Inputs!L686","v":1.6180459838804471},{"$f":"Inputs!M686","v":1.5446067596273543},0.38823309389223304,0.46984492849080212,0.52119465230492412,2.7366130752752302,0.60385780941042222,0.90591502009924096,29.390026369907915,1.9788400844860801,6.9272404762227362,4.9053666350462937,6.9461369733078495,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,5.2148864381724556,{"$f":"Inputs!AD686","v":2.8603487938763399},{"$f":"Inputs!AE686","v":2.6857488347752287},{"$f":"Inputs!AF686","v":0.49413130595999699},{"$f":"Inputs!AG686","v":1.7909091500000003},{"$f":"Inputs!AH686","v":1.7877629999999998},{"$f":"Inputs!AI686","v":1.3528616825127846},{"$f":"Inputs!AJ686","v":1.6485260109499862},{"$f":"Inputs!AK686","v":1.0768962819360597},{"$f":"Inputs!AL686","v":1.2832091742844585},{"$f":"Inputs!AM686","v":1.0823861187754682}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},3.4832504625640723,0.79813420550453329,0.78391530172949719,5.254820663409653,0.10676137351569195,0,8.051517117007144,1.8186223282027698,1.849685639187618,1.1536353901075906,3.5092046011303215,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881,{"$f":"Inputs!AD687","v":17.309753963450948},{"$f":"Inputs!AE687","v":7.1367490559646312},{"$f":"Inputs!AF687","v":18.5774799456},{"$f":"Inputs!AG687","v":6.4409703058024697},{"$f":"Inputs!AH687","v":9.1994319999999981},{"$f":"Inputs!AI687","v":17.828352754283131},{"$f":"Inputs!AJ687","v":11.917561325712116},{"$f":"Inputs!AK687","v":8.6326590489836441},{"$f":"Inputs!AL687","v":12.315909376128596},{"$f":"Inputs!AM687","v":8.3114983664328204}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},0,0,0,0.12122964044747472,0,19.993789195522144,20.800596306418925,7.3299091650523014,2.8965536387592987,1.2398026912760602,1.841537706917161,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269,{"$f":"Inputs!AD688","v":4.5774557633619128},{"$f":"Inputs!AE688","v":5.927680989041284},{"$f":"Inputs!AF688","v":6.9843401766000026},{"$f":"Inputs!AG688","v":3.8762466199999999},{"$f":"Inputs!AH688","v":3.0339830000000001},{"$f":"Inputs!AI688","v":5.4608171355823627},{"$f":"Inputs!AJ688","v":4.8963237838186418},{"$f":"Inputs!AK688","v":4.4996484683837163},{"$f":"Inputs!AL688","v":4.3946065604513196},{"$f":"Inputs!AM688","v":4.3042566455633136}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},2.8667899588169079,1.7322546743596581,2.0649763582715814,36.307985903774579,0.20824245592822133,20.510932792543972,46.321046542065048,6.9786308371425125,4.6554564870743365,5.5023352091022586,9.958658245546566,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555,{"$f":"Inputs!AD689","v":9.4406779500395732},{"$f":"Inputs!AE689","v":16.725392186922246},{"$f":"Inputs!AF689","v":16.211666374920004},{"$f":"Inputs!AG689","v":20.116850330000002},{"$f":"Inputs!AH689","v":15.120002999999999},{"$f":"Inputs!AI689","v":18.189598212680242},{"$f":"Inputs!AJ689","v":16.357864115299137},{"$f":"Inputs!AK689","v":16.119982657233603},{"$f":"Inputs!AL689","v":17.295709029362655},{"$f":"Inputs!AM689","v":13.254667890429447}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0,{"$f":"Inputs!AD690","v":0.57331603040230839},{"$f":"Inputs!AE690","v":1.1578506034541283},{"$f":"Inputs!AF690","v":-0.13491748151999997},{"$f":"Inputs!AG690","v":1.0329648899999999},{"$f":"Inputs!AH690","v":4.3957870000000003},{"$f":"Inputs!AI690","v":1.4071369654664923},{"$f":"Inputs!AJ690","v":23.377987687353635},{"$f":"Inputs!AK690","v":17.779874824363343},{"$f":"Inputs!AL690","v":6.5831567741507353},{"$f":"Inputs!AM690","v":2.6196587114828405}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"N754","v":0},{"$f":"O840","v":-0.19345759585980318},{"$f":"P926","v":2.8132838257579977},{"$f":"Q1012","v":2.1403487482188521},{"$f":"R1098","v":0.97931350673516548},{"$f":"S1184","v":0.96086614109453428},{"$f":"T1270","v":-2.2819078663253473E-2},{"$f":"U1356","v":-5.3399636251611191E-2},{"$f":"V1442","v":0.25133039877673641},{"$f":"W1528","v":7.8337249962628106E-4},{"$f":"X1614","v":-3.827321410017662E-3},{"$f":"Y1700","v":0},{"$f":"Z1786","v":0},{"$f":"AA1872","v":0},{"$f":"AB1958","v":0},{"$f":"AC2044","v":0},{"$f":"Inputs!AD691","v":0},{"$f":"Inputs!AE691","v":0},{"$f":"Inputs!AF691","v":0},{"$f":"Inputs!AG691","v":0},{"$f":"Inputs!AH691","v":0},{"$f":"Inputs!AI691","v":0},{"$f":"Inputs!AJ691","v":0},{"$f":"Inputs!AK691","v":0},{"$f":"Inputs!AL691","v":0},{"$f":"Inputs!AM691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Inputs!AD692","v":2.3658304979198568},{"$f":"Inputs!AE692","v":1.7858077129055399},{"$f":"Inputs!AF692","v":1.6200890448578777},{"$f":"Inputs!AG692","v":1.7977970138241837},{"$f":"Inputs!AH692","v":1.6542083655841069},{"$f":"Inputs!AI692","v":1.769832756118501},{"$f":"Inputs!AJ692","v":1.3851612452493733},{"$f":"Inputs!AK692","v":1.2700027331153529},{"$f":"Inputs!AL692","v":0.84954519113664184},{"$f":"Inputs!AM692","v":0.7427495279163282}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":9.6725304726342269},{"$f":"SUM(J229:J238)","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,177.4698423189335,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"SUM(AI229:AI238)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD239-Inputs!AD693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE239-Inputs!AE693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF239-Inputs!AF693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG239-Inputs!AG693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH239-Inputs!AH693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI239-(AI326+AI412+AI498+AI584+AI670+AI756+AI842+AI928+AI1014+AI1100+AI1186+AI1272+AI1358+AI1444+AI1530+AI1616+AI1702+AI1788+AI1874+AI1960+AI2046+AI2132+AI2218+AI2304+AI2390+AI2476+AI2562+AI2648+AI2734+AI2820+AI2906),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1869","v":0},{"$f":"-Inputs!J1869","v":0},{"$f":"-Inputs!K1869","v":0},{"$f":"-Inputs!L1869","v":0},{"$f":"-Inputs!M1869","v":0},{"$f":"-Inputs!N1869","v":0},{"$f":"-Inputs!O1869","v":0},{"$f":"-Inputs!P1869","v":0},{"$f":"-Inputs!Q1869","v":0},{"$f":"-Inputs!R1869","v":0},{"$f":"-Inputs!S1869","v":0},{"$f":"-Inputs!T1869","v":0},{"$f":"-Inputs!U1869","v":0},{"$f":"-Inputs!V1869","v":0},{"$f":"-Inputs!W1869","v":0},{"$f":"-Inputs!X1869","v":0},{"$f":"-Inputs!Y1869","v":0},{"$f":"-Inputs!Z1869","v":0},{"$f":"-Inputs!AA1869","v":0},{"$f":"-Inputs!AB1869","v":0},{"$f":"-Inputs!AC1869","v":0},{"$f":"-Inputs!AD1869","v":0},{"$f":"-Inputs!AE1869","v":0},{"$f":"-Inputs!AF1869","v":0},{"$f":"-Inputs!AG1869","v":0},{"$f":"-Inputs!AH1869","v":0},{"$f":"-Inputs!AI1869","v":0},{"$f":"-Inputs!AJ1869","v":0},{"$f":"-Inputs!AK1869","v":0},{"$f":"-Inputs!AL1869","v":0},{"$f":"-Inputs!AM1869","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1870","v":0},{"$f":"-Inputs!J1870","v":0},{"$f":"-Inputs!K1870","v":0},{"$f":"-Inputs!L1870","v":0},{"$f":"-Inputs!M1870","v":0},{"$f":"-Inputs!N1870","v":0},{"$f":"-Inputs!O1870","v":0},{"$f":"-Inputs!P1870","v":0},{"$f":"-Inputs!Q1870","v":0},{"$f":"-Inputs!R1870","v":0},{"$f":"-Inputs!S1870","v":0},{"$f":"-Inputs!T1870","v":-0.10602711662255547},{"$f":"-Inputs!U1870","v":0},{"$f":"-Inputs!V1870","v":-1.9241772121860425E-2},{"$f":"-Inputs!W1870","v":-2.3365049815546639E-2},{"$f":"-Inputs!X1870","v":-0.35750060549019325},{"$f":"-Inputs!Y1870","v":0},{"$f":"-Inputs!Z1870","v":0},{"$f":"-Inputs!AA1870","v":0},{"$f":"-Inputs!AB1870","v":0},{"$f":"-Inputs!AC1870","v":0},{"$f":"-Inputs!AD1870","v":0},{"$f":"-Inputs!AE1870","v":0},{"$f":"-Inputs!AF1870","v":0},{"$f":"-Inputs!AG1870","v":0},{"$f":"-Inputs!AH1870","v":0},{"$f":"-Inputs!AI1870","v":0},{"$f":"-Inputs!AJ1870","v":0},{"$f":"-Inputs!AK1870","v":0},{"$f":"-Inputs!AL1870","v":0},{"$f":"-Inputs!AM1870","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1871","v":0},{"$f":"-Inputs!J1871","v":0},{"$f":"-Inputs!K1871","v":0},{"$f":"-Inputs!L1871","v":0},{"$f":"-Inputs!M1871","v":0},{"$f":"-Inputs!N1871","v":0},{"$f":"-Inputs!O1871","v":0},{"$f":"-Inputs!P1871","v":0},{"$f":"-Inputs!Q1871","v":0},{"$f":"-Inputs!R1871","v":0},{"$f":"-Inputs!S1871","v":0},{"$f":"-Inputs!T1871","v":0},{"$f":"-Inputs!U1871","v":0},{"$f":"-Inputs!V1871","v":0},{"$f":"-Inputs!W1871","v":-2.1761806677493611},{"$f":"-Inputs!X1871","v":0},{"$f":"-Inputs!Y1871","v":0},{"$f":"-Inputs!Z1871","v":0},{"$f":"-Inputs!AA1871","v":0},{"$f":"-Inputs!AB1871","v":0},{"$f":"-Inputs!AC1871","v":0},{"$f":"-Inputs!AD1871","v":0},{"$f":"-Inputs!AE1871","v":0},{"$f":"-Inputs!AF1871","v":0},{"$f":"-Inputs!AG1871","v":0},{"$f":"-Inputs!AH1871","v":0},{"$f":"-Inputs!AI1871","v":0},{"$f":"-Inputs!AJ1871","v":0},{"$f":"-Inputs!AK1871","v":0},{"$f":"-Inputs!AL1871","v":0},{"$f":"-Inputs!AM1871","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1872","v":0},{"$f":"-Inputs!J1872","v":0},{"$f":"-Inputs!K1872","v":0},{"$f":"-Inputs!L1872","v":0},{"$f":"-Inputs!M1872","v":0},{"$f":"-Inputs!N1872","v":0},{"$f":"-Inputs!O1872","v":0},{"$f":"-Inputs!P1872","v":0},{"$f":"-Inputs!Q1872","v":0},{"$f":"-Inputs!R1872","v":0},{"$f":"-Inputs!S1872","v":0},{"$f":"-Inputs!T1872","v":-3.6507562449191675},{"$f":"-Inputs!U1872","v":-0.47391641312874033},{"$f":"-Inputs!V1872","v":-0.94686481346421369},{"$f":"-Inputs!W1872","v":-0.62358627433803315},{"$f":"-Inputs!X1872","v":-0.6468479324670442},{"$f":"-Inputs!Y1872","v":0},{"$f":"-Inputs!Z1872","v":0},{"$f":"-Inputs!AA1872","v":0},{"$f":"-Inputs!AB1872","v":0},{"$f":"-Inputs!AC1872","v":0},{"$f":"-Inputs!AD1872","v":0},{"$f":"-Inputs!AE1872","v":0},{"$f":"-Inputs!AF1872","v":0},{"$f":"-Inputs!AG1872","v":0},{"$f":"-Inputs!AH1872","v":0},{"$f":"-Inputs!AI1872","v":0},{"$f":"-Inputs!AJ1872","v":0},{"$f":"-Inputs!AK1872","v":0},{"$f":"-Inputs!AL1872","v":0},{"$f":"-Inputs!AM1872","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1873","v":0},{"$f":"-Inputs!J1873","v":0},{"$f":"-Inputs!K1873","v":0},{"$f":"-Inputs!L1873","v":0},{"$f":"-Inputs!M1873","v":0},{"$f":"-Inputs!N1873","v":0},{"$f":"-Inputs!O1873","v":0},{"$f":"-Inputs!P1873","v":0},{"$f":"-Inputs!Q1873","v":0},{"$f":"-Inputs!R1873","v":0},{"$f":"-Inputs!S1873","v":0},{"$f":"-Inputs!T1873","v":0},{"$f":"-Inputs!U1873","v":0},{"$f":"-Inputs!V1873","v":0},{"$f":"-Inputs!W1873","v":0},{"$f":"-Inputs!X1873","v":0},{"$f":"-Inputs!Y1873","v":0},{"$f":"-Inputs!Z1873","v":0},{"$f":"-Inputs!AA1873","v":0},{"$f":"-Inputs!AB1873","v":0},{"$f":"-Inputs!AC1873","v":0},{"$f":"-Inputs!AD1873","v":0},{"$f":"-Inputs!AE1873","v":0},{"$f":"-Inputs!AF1873","v":0},{"$f":"-Inputs!AG1873","v":0},{"$f":"-Inputs!AH1873","v":0},{"$f":"-Inputs!AI1873","v":0},{"$f":"-Inputs!AJ1873","v":0},{"$f":"-Inputs!AK1873","v":0},{"$f":"-Inputs!AL1873","v":0},{"$f":"-Inputs!AM1873","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1874","v":0},{"$f":"-Inputs!J1874","v":0},{"$f":"-Inputs!K1874","v":0},{"$f":"-Inputs!L1874","v":0},{"$f":"-Inputs!M1874","v":0},{"$f":"-Inputs!N1874","v":0},{"$f":"-Inputs!O1874","v":0},{"$f":"-Inputs!P1874","v":0},{"$f":"-Inputs!Q1874","v":0},{"$f":"-Inputs!R1874","v":0},{"$f":"-Inputs!S1874","v":0},{"$f":"-Inputs!T1874","v":0},{"$f":"-Inputs!U1874","v":0},{"$f":"-Inputs!V1874","v":0},{"$f":"-Inputs!W1874","v":0},{"$f":"-Inputs!X1874","v":0},{"$f":"-Inputs!Y1874","v":0},{"$f":"-Inputs!Z1874","v":0},{"$f":"-Inputs!AA1874","v":0},{"$f":"-Inputs!AB1874","v":0},{"$f":"-Inputs!AC1874","v":0},{"$f":"-Inputs!AD1874","v":0},{"$f":"-Inputs!AE1874","v":0},{"$f":"-Inputs!AF1874","v":0},{"$f":"-Inputs!AG1874","v":0},{"$f":"-Inputs!AH1874","v":0},{"$f":"-Inputs!AI1874","v":0},{"$f":"-Inputs!AJ1874","v":0},{"$f":"-Inputs!AK1874","v":0},{"$f":"-Inputs!AL1874","v":0},{"$f":"-Inputs!AM1874","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1875","v":0},{"$f":"-Inputs!J1875","v":0},{"$f":"-Inputs!K1875","v":0},{"$f":"-Inputs!L1875","v":0},{"$f":"-Inputs!M1875","v":0},{"$f":"-Inputs!N1875","v":0},{"$f":"-Inputs!O1875","v":0},{"$f":"-Inputs!P1875","v":0},{"$f":"-Inputs!Q1875","v":0},{"$f":"-Inputs!R1875","v":0},{"$f":"-Inputs!S1875","v":0},{"$f":"-Inputs!T1875","v":0},{"$f":"-Inputs!U1875","v":0},{"$f":"-Inputs!V1875","v":0},{"$f":"-Inputs!W1875","v":0},{"$f":"-Inputs!X1875","v":0},{"$f":"-Inputs!Y1875","v":0},{"$f":"-Inputs!Z1875","v":0},{"$f":"-Inputs!AA1875","v":0},{"$f":"-Inputs!AB1875","v":0},{"$f":"-Inputs!AC1875","v":0},{"$f":"-Inputs!AD1875","v":0},{"$f":"-Inputs!AE1875","v":0},{"$f":"-Inputs!AF1875","v":0},{"$f":"-Inputs!AG1875","v":0},{"$f":"-Inputs!AH1875","v":0},{"$f":"-Inputs!AI1875","v":0},{"$f":"-Inputs!AJ1875","v":0},{"$f":"-Inputs!AK1875","v":0},{"$f":"-Inputs!AL1875","v":0},{"$f":"-Inputs!AM1875","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1876","v":0},{"$f":"-Inputs!J1876","v":0},{"$f":"-Inputs!K1876","v":0},{"$f":"-Inputs!L1876","v":0},{"$f":"-Inputs!M1876","v":0},{"$f":"-Inputs!N1876","v":0},{"$f":"-Inputs!O1876","v":0},{"$f":"-Inputs!P1876","v":0},{"$f":"-Inputs!Q1876","v":0},{"$f":"-Inputs!R1876","v":0},{"$f":"-Inputs!S1876","v":0},{"$f":"-Inputs!T1876","v":0},{"$f":"-Inputs!U1876","v":0},{"$f":"-Inputs!V1876","v":0},{"$f":"-Inputs!W1876","v":0},{"$f":"-Inputs!X1876","v":0},{"$f":"-Inputs!Y1876","v":0},{"$f":"-Inputs!Z1876","v":0},{"$f":"-Inputs!AA1876","v":0},{"$f":"-Inputs!AB1876","v":0},{"$f":"-Inputs!AC1876","v":0},{"$f":"-Inputs!AD1876","v":0},{"$f":"-Inputs!AE1876","v":0},{"$f":"-Inputs!AF1876","v":0},{"$f":"-Inputs!AG1876","v":0},{"$f":"-Inputs!AH1876","v":0},{"$f":"-Inputs!AI1876","v":0},{"$f":"-Inputs!AJ1876","v":0},{"$f":"-Inputs!AK1876","v":0},{"$f":"-Inputs!AL1876","v":0},{"$f":"-Inputs!AM1876","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1877","v":0},{"$f":"-Inputs!J1877","v":0},{"$f":"-Inputs!K1877","v":0},{"$f":"-Inputs!L1877","v":0},{"$f":"-Inputs!M1877","v":0},{"$f":"-Inputs!N1877","v":0},{"$f":"-Inputs!O1877","v":0},{"$f":"-Inputs!P1877","v":0},{"$f":"-Inputs!Q1877","v":0},{"$f":"-Inputs!R1877","v":0},{"$f":"-Inputs!S1877","v":0},{"$f":"-Inputs!T1877","v":0},{"$f":"-Inputs!U1877","v":0},{"$f":"-Inputs!V1877","v":0},{"$f":"-Inputs!W1877","v":0},{"$f":"-Inputs!X1877","v":0},{"$f":"-Inputs!Y1877","v":0},{"$f":"-Inputs!Z1877","v":0},{"$f":"-Inputs!AA1877","v":0},{"$f":"-Inputs!AB1877","v":0},{"$f":"-Inputs!AC1877","v":0},{"$f":"-Inputs!AD1877","v":0},{"$f":"-Inputs!AE1877","v":0},{"$f":"-Inputs!AF1877","v":0},{"$f":"-Inputs!AG1877","v":0},{"$f":"-Inputs!AH1877","v":0},{"$f":"-Inputs!AI1877","v":0},{"$f":"-Inputs!AJ1877","v":0},{"$f":"-Inputs!AK1877","v":0},{"$f":"-Inputs!AL1877","v":0},{"$f":"-Inputs!AM1877","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1878","v":0},{"$f":"-Inputs!J1878","v":0},{"$f":"-Inputs!K1878","v":0},{"$f":"-Inputs!L1878","v":0},{"$f":"-Inputs!M1878","v":0},{"$f":"-Inputs!N1878","v":0},{"$f":"-Inputs!O1878","v":0},{"$f":"-Inputs!P1878","v":0},{"$f":"-Inputs!Q1878","v":0},{"$f":"-Inputs!R1878","v":0},{"$f":"-Inputs!S1878","v":0},{"$f":"-Inputs!T1878","v":0},{"$f":"-Inputs!U1878","v":0},{"$f":"-Inputs!V1878","v":0},{"$f":"-Inputs!W1878","v":0},{"$f":"-Inputs!X1878","v":0},{"$f":"-Inputs!Y1878","v":0},{"$f":"-Inputs!Z1878","v":0},{"$f":"-Inputs!AA1878","v":0},{"$f":"-Inputs!AB1878","v":0},{"$f":"-Inputs!AC1878","v":0},{"$f":"-Inputs!AD1878","v":0},{"$f":"-Inputs!AE1878","v":0},{"$f":"-Inputs!AF1878","v":0},{"$f":"-Inputs!AG1878","v":0},{"$f":"-Inputs!AH1878","v":0},{"$f":"-Inputs!AI1878","v":0},{"$f":"-Inputs!AJ1878","v":0},{"$f":"-Inputs!AK1878","v":0},{"$f":"-Inputs!AL1878","v":0},{"$f":"-Inputs!AM1878","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},0,0,0,0,0,0,0,0,0,-3.7567833615417228,-0.47391641312874033,-0.9661065855860741,-2.8231319919029407,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI241:AI250)","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J251-(J338+J424+J510+J596+J682+J768+J854+J940+J1026+J1112+J1198+J1284+J1370+J1456+J1542+J1628+J1714+J1800+J1886+J1972+J2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI251-(AI338+AI424+AI510+AI596+AI682+AI768+AI854+AI940+AI1026+AI1112+AI1198+AI1284+AI1370+AI1456+AI1542+AI1628+AI1714+AI1800+AI1886+AI1972+AI2058+AI2144+AI2230+AI2316+AI2402+AI2488+AI2574+AI2660+AI2746+AI2832+AI2918),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630","v":0},-1.2424989130096266E-2,-2.0515679726438023E-2,-2.5081140848659443E-2,-3.5425666682553543E-2,-5.5550140450567109E-2,-0.16568900954487156,-0.30626729959397542,-6.5290529524533341,-13.233648612869402,-15.279275317081948,-26.440680743469123,-26.695751936742134,-26.751082554551438,-26.795448961105553,{"$f":"X340+X426+X512+X598+X684+X770+X856+X942+X1028+X1114+X1200+X1286+X1372+X1458+X1544+X1630+X1716+X1802+X1888+X1974+X2060","v":-26.801925928485147},-27.285460748772053,-27.285460748772053,-27.285460748772053,-27.285967793768819,-27.286101957565634,{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":-37.938148588558697},{"$f":"AE340+AE426+AE512+AE598+AE684+AE770+AE856+AE942+AE1028+AE1114+AE1200+AE1286+AE1372+AE1458+AE1544+AE1630+AE1716+AE1802+AE1888+AE1974+AE2060+AE2146+AE2232+AE2318+AE2404+AE2490","v":-37.938148588558697},-37.938148588558704,-37.938148588558704,-37.938148588558704,{"$f":"AI340+AI426+AI512+AI598+AI684+AI770+AI856+AI942+AI1028+AI1114+AI1200+AI1286+AI1372+AI1458+AI1544+AI1630+AI1716+AI1802+AI1888+AI1974+AI2060+AI2146+AI2232+AI2318+AI2404+AI2490+AI2576+AI2662+AI2748+AI2834+AI2920","v":-38.034732129677799},-38.039925135145594,-38.045280109613579,-38.050806616302687,-38.059584158668223]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631","v":0},-6.4725524770734039E-2,-0.35801305888812263,-0.6580428351691292,-0.78142586676334103,0,-0.1109208514480081,-4.0120429218701226,-10.711886789845998,-12.589245169842684,-12.612676656922931,-22.488655545074522,-23.83371557227202,-24.0548445759792,-24.136815757343047,-24.210942986191842,-24.102765809392498,-24.358974066430456,-24.678185415428288,-25.011082549189755,-25.140140852476812,-24.379659637497699,{"$f":"AE341+AE427+AE513+AE599+AE685+AE771+AE857+AE943+AE1029+AE1115+AE1201+AE1287+AE1373+AE1459+AE1545+AE1631+AE1717+AE1803+AE1889+AE1975+AE2061+AE2147+AE2233+AE2319+AE2405+AE2491","v":-24.580974700376295},-24.677290560358244,-24.796038045461298,-24.906726565766952,-24.868225144124771,-25.129316057740972,-25.351739432731009,-25.623388035181858,-25.799141441162515]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632","v":0},0,-2.0226726490854387E-3,-4.0453452981708774E-3,-6.068017947256317E-3,-0.11087823679292175,-0.14953629196593216,-0.19170977898066333,-0.19698159775955879,-0.19698159775955879,-0.19698159775955879,-0.25092532237220827,-0.25249509037071333,-0.25223924063161862,-0.26764015346963893,-0.29892787265489101,1.3938334964556707,-0.37932602093263335,-0.44575108184644946,-0.46765885846962446,-0.48365796453634774,-1.7446507777892302,-1.8555328522713763,-1.9034875842455119,-1.9596079710407914,-2.0076272555851564,-2.3656349477110767,-2.660343033497492,-2.9540883345602875,-3.1494449977880503,-3.2880423917398369]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633","v":0},-0.34129229832234959,-0.68076419126052223,-1.0664204430194792,-1.3846542731422549,-0.55985234302742748,-0.57500513431746769,-0.64228903253010927,-0.65633037359950619,-0.75682459892810516,-1.035493280215809,-0.63915710214453236,-2.1843547286353955,-2.2129339778379937,-2.2635388227251969,-2.371942968849666,-1.1041089001097697,-2.1803636042888135,-2.2425436946467681,-2.2750830580645771,-2.3012099026366637,-9.9400912769802616,-4.7641818261887847,-4.7694017926667502,-4.2177740355142364,-3.8324849411276061,-30.064556648797549,-4.1510561632661966,-2.9109765419145677,-2.6844061801467478,-2.4172260994044272]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634","v":0},0,0,0,0,0,-0.13595174677411825,-0.25024813987490258,-0.27136735526290573,-0.46433549408426866,-0.51360379981195214,-0.32781164633167847,-0.75112481326331382,-0.77739012956178299,-0.79090244448465352,-0.81639673853193262,0.96486299724592228,-0.87741723631668078,-0.90921450977062235,-0.96452491359117565,-1.0036141689654896,-20.477988522032994,-6.7493225677637385,-6.8382471595255678,-6.6847516540784113,-7.2132777905014063,-21.12476658944345,-15.058583918081837,-14.926478388606684,-10.842225482755682,-11.978782901021496]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635","v":0},0,0,0,0,0,0,0,0,-1.0892780822215787E-3,-1.0892780822215787E-3,-0.28737631117548695,-0.434142323452407,-0.46345819710711661,-0.50884171953794988,-0.53422864386525104,-0.82949138798758204,-0.88658559922632929,-0.95651073188131874,-1.0308722120475176,-1.1776787077595288,-5.1385253544953953,-5.412548172855316,-5.6420696799843704,-5.8812427414293946,-6.1123864161853207,-28.715728594228171,-6.7863030888936935,-4.9880760922448291,-4.7503037564802346,-4.8892912166311788]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636","v":0},0,0,0,0,0,-7.9338735386643253E-2,-0.10676696973274552,-0.16239884780076724,-0.61235004002310733,-0.65638791040661926,-2.0225027748774886,-4.042648049713506,-4.1790309104474126,-4.2694068716984308,-4.4358467996212934,-4.149312971228829,-4.5677204261189237,-4.9056607216957264,-5.0561856089221591,-5.3270758317799176,-52.137308899605664,-8.0442895193538249,-9.6354207432695311,-10.194926159461964,-11.012265584651683,-51.44566989273828,-12.445086451328999,-12.648192918496033,-13.773420276680479,-14.589980834133998]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.22370049965957861,-0.25571133161749121,-0.26636715870338395,-0.26661562389467236,-0.26388597809330627,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.13821524777176797,-0.21201791027250033,-0.2951360590607216,-0.31660820705195902,-0.47828879221121012,-9.1425997222087468E-2,-0.29743051403389215,-0.76499026778096479,-1.1205877642682316,-1.2522508997512465]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X348+X434+X520+X606+X692+X778+X864+X950+X1036+X1122+X1208+X1294+X1380+X1466+X1552+X1638+X1724+X1810+X1896+X1982+X2068","v":0},8.0046036324882344E-2,0,0,0,0,{"$f":"AD348+AD434+AD520+AD606+AD692+AD778+AD864+AD950+AD1036+AD1122+AD1208+AD1294+AD1380+AD1466+AD1552+AD1638+AD1724+AD1810+AD1896+AD1982+AD2068+AD2154+AD2240+AD2326+AD2412+AD2498","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,2.3553203400724814E-15,-6.1958594711264491E-2,-0.10872700707785182,-0.15115542306740223,-0.19823782252526378,-0.24149406749241126,-0.28783223253851992,-0.32409884031597325,-0.35735034165284191,-0.37959332768919135]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.41844281222317992},-1.0613156025241683,-1.7535897643354388,-2.2075738245354057,-0.72628072027091628,-1.2164417694370411,-5.5093241425825186,-18.528017916722071,-27.854474791589347,-30.295507840281044,-52.457109445445042,-58.417933014109074,-58.946690917734045,-59.298961889067847,-59.736827562094696,-55.296283265557562,-60.800564614478652,-61.688043816433989,-62.356091906446387,-62.984196298113154,-151.89458830473171,-89.618974732351802,-91.807929174747258,-92.140252825664177,-93.699443757113301,{"$f":"SUM(AI253:AI262)","v":-196.95223401143559},-104.85587659452719,-102.91392092626391,-100.35193345125683,-102.65389327020212]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O263+Inputs!O1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P263+Inputs!P1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q263+Inputs!Q1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R263+Inputs!R1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S263+Inputs!S1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T263+Inputs!T1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U263+Inputs!U1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V263+Inputs!V1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W263+Inputs!W1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X263+Inputs!X1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y263+Inputs!Y1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z263+Inputs!Z1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA263+Inputs!AA1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB263+Inputs!AB1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC263+Inputs!AC1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD263-(AD350+AD436+AD522+AD608+AD694+AD780+AD866+AD952+AD1038+AD1124+AD1210+AD1296+AD1382+AD1468+AD1554+AD1640+AD1726+AD1812+AD1898+AD1984+AD2070+AD2156+AD2242+AD2328+AD2414+AD2500),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE263-(AE350+AE436+AE522+AE608+AE694+AE780+AE866+AE952+AE1038+AE1124+AE1210+AE1296+AE1382+AE1468+AE1554+AE1640+AE1726+AE1812+AE1898+AE1984+AE2070+AE2156+AE2242+AE2328+AE2414+AE2500),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK",{"$f":"IF(ROUND(AH263-(AH350+AH436+AH522+AH608+AH694+AH780+AH866+AH952+AH1038+AH1124+AH1210+AH1296+AH1382+AH1468+AH1554+AH1640+AH1726+AH1812+AH1898+AH1984+AH2070+AH2156+AH2242+AH2328+AH2414+AH2500),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI263-(AI350+AI436+AI522+AI608+AI694+AI780+AI866+AI952+AI1038+AI1124+AI1210+AI1296+AI1382+AI1468+AI1554+AI1640+AI1726+AI1812+AI1898+AI1984+AI2070+AI2156+AI2242+AI2328+AI2414+AI2500+AI2586+AI2672+AI2758+AI2844+AI2930),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.6532137879906417},2.6965837256866538,2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.53635476447886,1128.1856510543469,1114.9520024414776,{"$f":"S217+S229+S241+S253-S277","v":1805.4256066437461},{"$f":"T217+T229+T241+T253","v":1816.3384275315509},1803.5869320221516,1780.0746755568007,1753.7452195897413,1729.4385434801598,{"$f":"MAX(Y217+Y229+Y241+Y253,0)","v":1702.1530827313877},{"$f":"Z217+Z229+Z241+Z253","v":1674.8676219826157},1647.6864720803585,1620.4111768380496,1593.4030360340703,{"$f":"MAX(AD217+AD229+AD241+AD253,0)","v":1555.4648874455115},{"$f":"AE217+AE229+AE241+AE253","v":1519.9884926448151},1483.1397961951964,1445.2232373866377,{"$f":"AH217+AH229+AH241+AH253","v":1407.285088798079},{"$f":"AI217+AI229+AI241+AI253","v":1369.4373048652417},1331.5848038364757,1293.727424954292,1255.9662772360521,1218.0955521937931]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.8158744519368568},-1.4205274148156173,-1.6286247421092983,-2.4884591587019562,-2.9555305416406208,64.871575338007361,311.1395083516698,307.34025240376724,452.62613709420185,440.03689192435917,609.02268721418977,617.70070304619514,601.82275065328827,583.89540555000133,561.94685065807471,539.82199701842751,518.78020877989729,500.17289892457171,478.97860354232552,456.2673127209199,434.07405462308481,412.87024067667534,392.43482641401459,372.89495087877634,349.27525900331506,{"$f":"AH218+AH230+AH242+AH254","v":325.64264443754809},{"$f":"AI218+AI230+AI242+AI254","v":308.6071467019093},290.1505318938693,272.94825053466383,252.59746467890176,232.12090113137995]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":1.0929383970612276},2.0933488597931742,2.7354432036459611,2.6755575283043975,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.8826698982524999,4.6856883004929406,11.663231559995957,11.460744465778106,11.161977494287784,11.165399786430923,9.3629200305761877,10.66189476951757,16.259310708027314,20.287030047911813,28.161379120330157,34.186869239297586,43.666496131751209,46.615767537774012,47.652107388566854,49.306350266621344,50.308932825580555,{"$f":"AH219+AH231+AH243+AH255","v":50.825141569995402},{"$f":"AI219+AI231+AI243+AI255","v":57.300749195876783},63.452765194263158,66.359376756535767,67.367853577301318,68.167087998430873]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":9.7422527395192144},11.942031723676104,12.610861057732151,13.162486598593119,13.322439085078221,13.150819835943024,13.04565963011636,12.924565249891174,15.004847951566902,14.851881162049215,14.722302901932649,39.82241592477687,39.142984867498811,42.910426552419338,44.928668090402404,48.856014162393542,50.604231677226693,54.416677504872119,54.30985120366514,55.251029820110872,58.164706355646665,51.084963872542744,49.006530881129187,44.731260394422435,42.304395508908193,{"$f":"AH220+AH232+AH244+AH256","v":40.259673567780588},{"$f":"AI220+AI232+AI244+AI256","v":11.547978601495821},9.0454484491796094,7.2113681892011012,5.8101711833388112,4.4753312027098522]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,3.4832504625640723,4.1454329212944874,4.6791000831490814,9.6625533912958286,9.3049792707272516,8.7913754709153,16.515080941590764,17.582578456530221,18.654873966156057,19.017606911778994,21.710414774377384,26.872747023012053,29.059895939102024,31.780973453209214,33.846180247317314,38.889847525226209,35.721612966644166,36.109039454845053,47.848272240919485,47.60449089264354,{"$f":"AH221+AH233+AH245+AH257","v":49.590645102142133},{"$f":"AI221+AI233+AI245+AI257","v":46.294231266981811},43.153208674612088,36.859389334989046,38.333073228361961,34.665788693773287]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0.12122964044747472,0.12014036236525315,20.112840279805173,40.626060275048609,47.521827116648502,49.954922558300687,50.685883530038801,51.993192593090711,52.224993661213567,53.232840235029329,58.204641676336607,66.026323624169706,69.981112227052208,69.420042635918719,69.935175452104687,71.277445948720313,69.272449827290927,{"$f":"AH222+AH234+AH246+AH258","v":66.194046411105617},{"$f":"AI222+AI234+AI246+AI258","v":42.93913495245981},41.049155647384758,40.560728023523644,40.205030827494731,39.619996256426866]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,2.8667899588169079,4.5197058977899234,6.4779152863287583,42.623502342302572,42.219394758207685,62.073939640345031,106.37248340753258,109.3084661949616,109.78489177158852,111.01782010899234,116.54063155491761,119.02797124414661,122.21861236894003,120.83567664138351,123.62535424203887,126.0070648767844,83.310433927218298,91.991536594786723,98.567782226437188,108.48970639697524,{"$f":"AH223+AH235+AH247+AH259","v":112.59744381232355},{"$f":"AI223+AI235+AI247+AI259","v":79.341372132265505},83.254149796235637,86.725939534973207,90.24822828765538,88.912915343950829]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,7.0744797953366003,6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,5.7766541966558886,6.2117549792864288,7.1575876724680567,6.7275341318873352,7.4438908148353757,{"$f":"AH224+AH236+AH248+AH260","v":11.361389022624167},{"$f":"AI224+AI236+AI248+AI260","v":12.677099990868571},35.757657164188316,52.772541720770697,58.235110730653204,59.6025185423848]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},0,0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S225+S237+S249+S261-S285","v":6.8938122218065487},{"$f":"T225+T237+T249+T261","v":6.8709931431432949},6.8175935068916838,7.0689239056684201,7.0697072781680461,7.0658799567580282,{"$f":"MAX(Y225+Y237+Y249+Y261,0)","v":7.1459259930829102},{"$f":"Z225+Z237+Z249+Z261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,{"$f":"MAX(AD225+AD237+AD249+AD261,0)","v":7.1459259930829102},{"$f":"AE225+AE237+AE249+AE261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,{"$f":"AH225+AH237+AH249+AH261","v":7.1459259930829102},{"$f":"AI225+AI237+AI249+AI261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},0,0,0,0,0,{"$f":"MAX(Y226+Y238+Y250+Y262,0)","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,{"$f":"MAX(AD226+AD238+AD250+AD262,0)","v":2.3658304979198568},4.0896796161141316,5.601041653894157,7.2476832446509381,{"$f":"AH226+AH238+AH250+AH262","v":8.703653787709781},{"$f":"AI226+AI238+AI250+AI262","v":10.23199247633587},11.329321489046723,12.275225381846104,12.767420231329904,13.13057643155704]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":9.6725304726342269},{"$f":"SUM(J265:J274)","v":15.311436894340314},16.508798738834606,16.11566020678038,19.693746702341127,105.92285954428201,724.97346299437936,727.65766551352544,1657.866766350531,1631.9104667045315,2538.7057959327367,2659.9617454446834,2643.1926909414274,2610.9600531669212,2564.9700857896532,2533.1630481049783,2499.9039936642212,2467.9723079299592,2433.4096117321333,2402.8015438340362,2377.1088979633546,2270.2114605325742,2225.5109021119279,2187.2403599299578,2134.3159718939205,2079.6056525023914,{"$f":"SUM(AI265:AI274)","v":1945.522936176518},1915.9229681383383,1876.5861704238785,1828.6765559741718,1765.9365937874895]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AH275-(AH362+AH448+AH534+AH620+AH706+AH792+AH878+AH964+AH1050+AH1136+AH1222+AH1308+AH1394+AH1480+AH1566+AH1652+AH1738+AH1824+AH1910+AH1996+AH2082+AH2168+AH2254+AH2340+AH2426+AH2512),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI275-(AI362+AI448+AI534+AI620+AI706+AI792+AI878+AI964+AI1050+AI1136+AI1222+AI1308+AI1394+AI1480+AI1566+AI1652+AI1738+AI1824+AI1910+AI1996+AI2082+AI2168+AI2254+AI2340+AI2426+AI2512+AI2598+AI2684+AI2770+AI2856+AI2942),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ275-(AJ362+AJ448+AJ534+AJ620+AJ706+AJ792+AJ878+AJ964+AJ1050+AJ1136+AJ1222+AJ1308+AJ1394+AJ1480+AJ1566+AJ1652+AJ1738+AJ1824+AJ1910+AJ1996+AJ2082+AJ2168+AJ2254+AJ2340+AJ2426+AJ2512+AJ2598+AJ2684+AJ2770+AJ2856+AJ2942),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-18.926924664191446}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.19345759585980318}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-44.309615205444601}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,J292-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,{"$f":"IF(AC292>0,IF(AD$131=\"\",AC292-1,MIN(AC292-1,AD$131)),0)","v":42},41,40,39,38,{"$f":"MAX(0,AH292-1)","v":37},{"$f":"MAX(0,AI292-1)","v":36},{"$f":"MAX(0,AJ292-1)","v":35},{"$f":"MAX(0,AK292-1)","v":34},{"$f":"MAX(0,AL292-1)","v":33}]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD291=\"\",MAX(0,AC294-1),Inputs!$D$71-(AC$6-LEFT($A290,4)))","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AC295>0,IF(AD$131=\"\",AC295-1,MIN(AC295-1,AD$131)),0)","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,J296-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,J297-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,J299-1)","v":29},{"$f":"MAX(0,K299-1)","v":28},{"$f":"MAX(0,L299-1)","v":27},{"$f":"MAX(0,M299-1)","v":26},{"$f":"MAX(0,N299-1)","v":25},{"$f":"MAX(0,O299-1)","v":24},{"$f":"MAX(0,P299-1)","v":23},{"$f":"MAX(0,Q299-1)","v":22},{"$f":"MAX(0,R299-1)","v":21},{"$f":"MAX(0,S299-1)","v":20},{"$f":"MAX(0,T299-1)","v":19},{"$f":"MAX(0,U299-1)","v":18},{"$f":"MAX(0,V299-1)","v":17},{"$f":"MAX(0,W299-1)","v":16},{"$f":"MAX(0,X299-1)","v":15},{"$f":"MAX(0,Y299-1)","v":14},{"$f":"MAX(0,Z299-1)","v":13},{"$f":"MAX(0,AA299-1)","v":12},{"$f":"MAX(0,AB299-1)","v":11},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC299+1)","v":30},{"$f":"MAX(0,AD299-1)","v":29},{"$f":"MAX(0,AE299-1)","v":28},{"$f":"MAX(0,AF299-1)","v":27},{"$f":"MAX(0,AG299-1)","v":26},25,24,23,22,21]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,J301-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"IF(AC301>0,IF(AD$131=\"\",AC301-1,MIN(AC301-1,AD$131)),0)","v":42},41,40,39,38,{"$f":"MAX(0,AH301-1)","v":37},{"$f":"MAX(0,AI301-1)","v":36},{"$f":"MAX(0,AJ301-1)","v":35},{"$f":"MAX(0,AK301-1)","v":34},{"$f":"MAX(0,AL301-1)","v":33}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.6532137879906417,2.6407887988605454,2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,2.3760955067853455,2.3364939150055899,2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,2.1384859561068117,2.0988843643270561,2.0592827725473004,2.0196811807675448,1.9800795889877889,1.932934836869032,1.8857900847502751,1.8386453326315182,1.7915005805127613,{"$f":"AH352","v":1.7443558283940044},{"$f":"AI352","v":1.6972110762752475},{"$f":"AJ352","v":1.6500663241564906},{"$f":"AK352","v":1.6029215720377337},{"$f":"AL352","v":1.5557768199189768}]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.8158744519368568,-3.8805999767075909,-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,0.93774114467853331,0.91369649994318625,0.88965185520783918,0.86560721047249212,0.84156256573714505,0.81751792100179799,0.79347327626645092,0.76942863153110386,0.74538398679575679,0.72133934206040973,0.64920540785436875,0.57707147364832778,0.50493753944228681,0.43280360523624584,0.36066967103020486,0.28853573682416389,0.21640180261812292,0.14426786841208195,7.2133934206040973E-2]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},9.7422527395192144,9.4009604411968652,9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,5.3357408496877072,5.0143091997714091,4.6928775498551101,4.3714458999388111,4.050014250022512,3.780013300021011,3.51001235001951,3.2400114000180089,2.9700104500165079,2.7000095000150068,2.4300085500135058,2.1600076000120048,1.8900066500105039,1.6200057000090031,1.3500047500075023,1.0800038000060019,0.81000285000450145,0.54000190000300097,0.27000095000150048]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},0,{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":9.6725304726342269},9.2540876604110469,8.8356448481878687,8.4172020359646886,7.9987592237415095,7.6142556437021591,7.2297520636628096,6.8452484836234593,6.4607449035841089,6.0762413235447585,9.7665142945252015,8.6099759093718298,8.2248980229404296,7.8398201365090276,7.4547422500776257,7.0696643636462246,6.7360171771296207,6.4023699906130167,6.0687228040964136,5.7350756175798097,5.4014284310632057,5.0121487947369063,4.6228691584106079,4.2335895220843085,3.8443098857580105,{"$f":"SUM(AI304:AI313)","v":3.4550302494317116},3.0657506131054131,2.6764709767791151,2.2871913404528166,1.8979117041265181]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.6532137879906417}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.8158744519368568}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":1.0929383970612276}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":9.7422527395192144}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":9.6725304726342269}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1617","v":0},{"$f":"-Inputs!U1617","v":0},{"$f":"-Inputs!V1617","v":0},{"$f":"-Inputs!W1617","v":0},{"$f":"-Inputs!X1617","v":0},{"$f":"-Inputs!Y1617","v":0},{"$f":"-Inputs!Z1617","v":0},{"$f":"-Inputs!AA1617","v":0},{"$f":"-Inputs!AB1617","v":0},{"$f":"-Inputs!AC1617","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"-Inputs!AH1617","v":0},{"$f":"-Inputs!AI1617","v":0},{"$f":"-Inputs!AJ1617","v":0},{"$f":"-Inputs!AK1617","v":0},{"$f":"-Inputs!AL1617","v":0},{"$f":"-Inputs!AM1617","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1618","v":0},{"$f":"-Inputs!U1618","v":0},{"$f":"-Inputs!V1618","v":0},{"$f":"-Inputs!W1618","v":0},{"$f":"-Inputs!X1618","v":0},{"$f":"-Inputs!Y1618","v":0},{"$f":"-Inputs!Z1618","v":0},{"$f":"-Inputs!AA1618","v":0},{"$f":"-Inputs!AB1618","v":0},{"$f":"-Inputs!AC1618","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"-Inputs!AH1618","v":0},{"$f":"-Inputs!AI1618","v":0},{"$f":"-Inputs!AJ1618","v":0},{"$f":"-Inputs!AK1618","v":0},{"$f":"-Inputs!AL1618","v":0},{"$f":"-Inputs!AM1618","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1619","v":0},{"$f":"-Inputs!U1619","v":0},{"$f":"-Inputs!V1619","v":0},{"$f":"-Inputs!W1619","v":0},{"$f":"-Inputs!X1619","v":0},{"$f":"-Inputs!Y1619","v":0},{"$f":"-Inputs!Z1619","v":0},{"$f":"-Inputs!AA1619","v":0},{"$f":"-Inputs!AB1619","v":0},{"$f":"-Inputs!AC1619","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"-Inputs!AH1619","v":0},{"$f":"-Inputs!AI1619","v":0},{"$f":"-Inputs!AJ1619","v":0},{"$f":"-Inputs!AK1619","v":0},{"$f":"-Inputs!AL1619","v":0},{"$f":"-Inputs!AM1619","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1620","v":-0.77146049872196953},{"$f":"-Inputs!U1620","v":0},{"$f":"-Inputs!V1620","v":0},{"$f":"-Inputs!W1620","v":0},{"$f":"-Inputs!X1620","v":0},{"$f":"-Inputs!Y1620","v":0},{"$f":"-Inputs!Z1620","v":0},{"$f":"-Inputs!AA1620","v":0},{"$f":"-Inputs!AB1620","v":0},{"$f":"-Inputs!AC1620","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"-Inputs!AH1620","v":0},{"$f":"-Inputs!AI1620","v":0},{"$f":"-Inputs!AJ1620","v":0},{"$f":"-Inputs!AK1620","v":0},{"$f":"-Inputs!AL1620","v":0},{"$f":"-Inputs!AM1620","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1621","v":0},{"$f":"-Inputs!U1621","v":0},{"$f":"-Inputs!V1621","v":0},{"$f":"-Inputs!W1621","v":0},{"$f":"-Inputs!X1621","v":0},{"$f":"-Inputs!Y1621","v":0},{"$f":"-Inputs!Z1621","v":0},{"$f":"-Inputs!AA1621","v":0},{"$f":"-Inputs!AB1621","v":0},{"$f":"-Inputs!AC1621","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"-Inputs!AH1621","v":0},{"$f":"-Inputs!AI1621","v":0},{"$f":"-Inputs!AJ1621","v":0},{"$f":"-Inputs!AK1621","v":0},{"$f":"-Inputs!AL1621","v":0},{"$f":"-Inputs!AM1621","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1622","v":0},{"$f":"-Inputs!U1622","v":0},{"$f":"-Inputs!V1622","v":0},{"$f":"-Inputs!W1622","v":0},{"$f":"-Inputs!X1622","v":0},{"$f":"-Inputs!Y1622","v":0},{"$f":"-Inputs!Z1622","v":0},{"$f":"-Inputs!AA1622","v":0},{"$f":"-Inputs!AB1622","v":0},{"$f":"-Inputs!AC1622","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"-Inputs!AH1622","v":0},{"$f":"-Inputs!AI1622","v":0},{"$f":"-Inputs!AJ1622","v":0},{"$f":"-Inputs!AK1622","v":0},{"$f":"-Inputs!AL1622","v":0},{"$f":"-Inputs!AM1622","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1623","v":0},{"$f":"-Inputs!U1623","v":0},{"$f":"-Inputs!V1623","v":0},{"$f":"-Inputs!W1623","v":0},{"$f":"-Inputs!X1623","v":0},{"$f":"-Inputs!Y1623","v":0},{"$f":"-Inputs!Z1623","v":0},{"$f":"-Inputs!AA1623","v":0},{"$f":"-Inputs!AB1623","v":0},{"$f":"-Inputs!AC1623","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"-Inputs!AH1623","v":0},{"$f":"-Inputs!AI1623","v":0},{"$f":"-Inputs!AJ1623","v":0},{"$f":"-Inputs!AK1623","v":0},{"$f":"-Inputs!AL1623","v":0},{"$f":"-Inputs!AM1623","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1624","v":0},{"$f":"-Inputs!U1624","v":0},{"$f":"-Inputs!V1624","v":0},{"$f":"-Inputs!W1624","v":0},{"$f":"-Inputs!X1624","v":0},{"$f":"-Inputs!Y1624","v":0},{"$f":"-Inputs!Z1624","v":0},{"$f":"-Inputs!AA1624","v":0},{"$f":"-Inputs!AB1624","v":0},{"$f":"-Inputs!AC1624","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"-Inputs!AH1624","v":0},{"$f":"-Inputs!AI1624","v":0},{"$f":"-Inputs!AJ1624","v":0},{"$f":"-Inputs!AK1624","v":0},{"$f":"-Inputs!AL1624","v":0},{"$f":"-Inputs!AM1624","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1625","v":0},{"$f":"-Inputs!U1625","v":0},{"$f":"-Inputs!V1625","v":0},{"$f":"-Inputs!W1625","v":0},{"$f":"-Inputs!X1625","v":0},{"$f":"-Inputs!Y1625","v":0},{"$f":"-Inputs!Z1625","v":0},{"$f":"-Inputs!AA1625","v":0},{"$f":"-Inputs!AB1625","v":0},{"$f":"-Inputs!AC1625","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"-Inputs!AH1625","v":0},{"$f":"-Inputs!AI1625","v":0},{"$f":"-Inputs!AJ1625","v":0},{"$f":"-Inputs!AK1625","v":0},{"$f":"-Inputs!AL1625","v":0},{"$f":"-Inputs!AM1625","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1626","v":0},{"$f":"-Inputs!U1626","v":0},{"$f":"-Inputs!V1626","v":0},{"$f":"-Inputs!W1626","v":0},{"$f":"-Inputs!X1626","v":0},{"$f":"-Inputs!Y1626","v":0},{"$f":"-Inputs!Z1626","v":0},{"$f":"-Inputs!AA1626","v":0},{"$f":"-Inputs!AB1626","v":0},{"$f":"-Inputs!AC1626","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"-Inputs!AH1626","v":0},{"$f":"-Inputs!AI1626","v":0},{"$f":"-Inputs!AJ1626","v":0},{"$f":"-Inputs!AK1626","v":0},{"$f":"-Inputs!AL1626","v":0},{"$f":"-Inputs!AM1626","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},0,0,0,0,0,0,0,0,0,0,-0.77146049872196953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI328:AI337)","v":0},0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1024","v":0},{"$f":"-Inputs!J1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!K1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!L1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!M1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!N1024","v":-3.790305411415202E-2},{"$f":"-Inputs!O1024","v":-3.790305411415202E-2},{"$f":"-Inputs!P1024","v":-3.790305411415202E-2},{"$f":"-Inputs!Q1024","v":-3.790305411415202E-2},{"$f":"-Inputs!R1024","v":-3.790305411415202E-2},{"$f":"-Inputs!S1024","v":-3.790305411415202E-2},{"$f":"-Inputs!T1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!U1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!V1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!W1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!X1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!Y1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!Z1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AA1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AB1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AC1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AD1024","v":-4.7144752118756815E-2},{"$f":"-Inputs!AE1024","v":-4.7144752118756815E-2},{"$f":"-Inputs!AF1024","v":-4.7144752118756815E-2},{"$f":"-Inputs!AG1024","v":-4.7144752118756815E-2},{"$f":"-Inputs!AH1024","v":-4.7144752118756815E-2},{"$f":"-IF(AND(AI292=0,AH352>0),AI304,IF(AI304<0,AI304,IF(AI292=0,0,MIN((AI304/AI292)*(AI304>0),AI304))))","v":-4.7144752118756877E-2},{"$f":"-IF(AJ304<0,AJ304,IF(AJ292=0,0,MIN((AJ304/AJ292)*(AJ304>0),AJ304)))","v":-4.7144752118756877E-2},-4.714475211875687E-2,-4.714475211875687E-2,-4.714475211875687E-2]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1025","v":0},{"$f":"-Inputs!J1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!K1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!L1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!M1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!N1025","v":0},{"$f":"-Inputs!O1025","v":0},{"$f":"-Inputs!P1025","v":0},{"$f":"-Inputs!Q1025","v":0},{"$f":"-Inputs!R1025","v":0},{"$f":"-Inputs!S1025","v":0},{"$f":"-Inputs!T1025","v":0},{"$f":"-Inputs!U1025","v":0},{"$f":"-Inputs!V1025","v":0},{"$f":"-Inputs!W1025","v":0},{"$f":"-Inputs!X1025","v":0},{"$f":"-Inputs!Y1025","v":0},{"$f":"-Inputs!Z1025","v":0},{"$f":"-Inputs!AA1025","v":0},{"$f":"-Inputs!AB1025","v":0},{"$f":"-Inputs!AC1025","v":0},{"$f":"-Inputs!AD1025","v":0},{"$f":"-Inputs!AE1025","v":0},{"$f":"-Inputs!AF1025","v":0},{"$f":"-Inputs!AG1025","v":0},{"$f":"-Inputs!AH1025","v":0},0,{"$f":"-IF(AJ305<0,AJ305,IF(AJ293=0,0,MIN((AJ305/AJ293)*(AJ305>0),AJ305)))","v":0},0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1026","v":0},{"$f":"-Inputs!J1026","v":0},{"$f":"-Inputs!K1026","v":0},{"$f":"-Inputs!L1026","v":0},{"$f":"-Inputs!M1026","v":0},{"$f":"-Inputs!N1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!O1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!P1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!Q1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!R1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!S1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!T1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!U1026","v":-2.404464473534702E-2},{"$f":"-Inputs!V1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!W1026","v":-2.404464473534702E-2},{"$f":"-Inputs!X1026","v":-2.404464473534702E-2},{"$f":"-Inputs!Y1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!Z1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AA1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AB1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AC1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AD1026","v":-7.2133934206040959E-2},{"$f":"-Inputs!AE1026","v":-7.2133934206040959E-2},{"$f":"-Inputs!AF1026","v":-7.2133934206040959E-2},{"$f":"-Inputs!AG1026","v":-7.2133934206040959E-2},{"$f":"-Inputs!AH1026","v":-7.2133934206040945E-2},-7.2133934206040973E-2,{"$f":"-IF(AJ306<0,AJ306,IF(AJ294=0,0,MIN((AJ306/AJ294)*(AJ306>0),AJ306)))","v":-7.2133934206040973E-2},-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1027","v":0},{"$f":"-Inputs!J1027","v":-0.34129229832234959},{"$f":"-Inputs!K1027","v":-0.34129229832234959},{"$f":"-Inputs!L1027","v":-0.34129229832234959},{"$f":"-Inputs!M1027","v":-0.34129229832234959},{"$f":"-Inputs!N1027","v":-0.32474175798397376},{"$f":"-Inputs!O1027","v":-0.32474175798397376},{"$f":"-Inputs!P1027","v":-0.32474175798397376},{"$f":"-Inputs!Q1027","v":-0.32474175798397376},{"$f":"-Inputs!R1027","v":-0.32474175798397376},{"$f":"-Inputs!S1027","v":-0.32474175798397376},{"$f":"-Inputs!T1027","v":-0.32143164991629852},{"$f":"-Inputs!U1027","v":-0.32143164991629858},{"$f":"-Inputs!V1027","v":-0.32143164991629858},{"$f":"-Inputs!W1027","v":-0.32143164991629858},{"$f":"-Inputs!X1027","v":-0.32143164991629858},{"$f":"-Inputs!Y1027","v":-0.27000095000150082},{"$f":"-Inputs!Z1027","v":-0.27000095000150082},{"$f":"-Inputs!AA1027","v":-0.27000095000150082},{"$f":"-Inputs!AB1027","v":-0.27000095000150087},{"$f":"-Inputs!AC1027","v":-0.27000095000150087},{"$f":"-Inputs!AD1027","v":-0.27000095000150087},{"$f":"-Inputs!AE1027","v":-0.27000095000150087},{"$f":"-Inputs!AF1027","v":-0.27000095000150087},{"$f":"-Inputs!AG1027","v":-0.27000095000150087},{"$f":"-Inputs!AH1027","v":-0.27000095000150087},-0.27000095000150048,{"$f":"-IF(AJ307<0,AJ307,IF(AJ295=0,0,MIN((AJ307/AJ295)*(AJ307>0),AJ307)))","v":-0.27000095000150048},-0.27000095000150048,-0.27000095000150048,-0.27000095000150048]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1028","v":0},{"$f":"-Inputs!J1028","v":0},{"$f":"-Inputs!K1028","v":0},{"$f":"-Inputs!L1028","v":0},{"$f":"-Inputs!M1028","v":0},{"$f":"-Inputs!N1028","v":0},{"$f":"-Inputs!O1028","v":0},{"$f":"-Inputs!P1028","v":0},{"$f":"-Inputs!Q1028","v":0},{"$f":"-Inputs!R1028","v":0},{"$f":"-Inputs!S1028","v":0},{"$f":"-Inputs!T1028","v":0},{"$f":"-Inputs!U1028","v":0},{"$f":"-Inputs!V1028","v":0},{"$f":"-Inputs!W1028","v":0},{"$f":"-Inputs!X1028","v":0},{"$f":"-Inputs!Y1028","v":0},{"$f":"-Inputs!Z1028","v":0},{"$f":"-Inputs!AA1028","v":0},{"$f":"-Inputs!AB1028","v":0},{"$f":"-Inputs!AC1028","v":0},{"$f":"-Inputs!AD1028","v":0},{"$f":"-Inputs!AE1028","v":0},{"$f":"-Inputs!AF1028","v":0},{"$f":"-Inputs!AG1028","v":0},{"$f":"-Inputs!AH1028","v":0},0,{"$f":"-IF(AJ308<0,AJ308,IF(AJ296=0,0,MIN((AJ308/AJ296)*(AJ308>0),AJ308)))","v":0},0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1029","v":0},{"$f":"-Inputs!J1029","v":0},{"$f":"-Inputs!K1029","v":0},{"$f":"-Inputs!L1029","v":0},{"$f":"-Inputs!M1029","v":0},{"$f":"-Inputs!N1029","v":0},{"$f":"-Inputs!O1029","v":0},{"$f":"-Inputs!P1029","v":0},{"$f":"-Inputs!Q1029","v":0},{"$f":"-Inputs!R1029","v":0},{"$f":"-Inputs!S1029","v":0},{"$f":"-Inputs!T1029","v":0},{"$f":"-Inputs!U1029","v":0},{"$f":"-Inputs!V1029","v":0},{"$f":"-Inputs!W1029","v":0},{"$f":"-Inputs!X1029","v":0},{"$f":"-Inputs!Y1029","v":0},{"$f":"-Inputs!Z1029","v":0},{"$f":"-Inputs!AA1029","v":0},{"$f":"-Inputs!AB1029","v":0},{"$f":"-Inputs!AC1029","v":0},{"$f":"-Inputs!AD1029","v":0},{"$f":"-Inputs!AE1029","v":0},{"$f":"-Inputs!AF1029","v":0},{"$f":"-Inputs!AG1029","v":0},{"$f":"-Inputs!AH1029","v":0},0,{"$f":"-IF(AJ309<0,AJ309,IF(AJ297=0,0,MIN((AJ309/AJ297)*(AJ309>0),AJ309)))","v":0},0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1030","v":0},{"$f":"-Inputs!J1030","v":0},{"$f":"-Inputs!K1030","v":0},{"$f":"-Inputs!L1030","v":0},{"$f":"-Inputs!M1030","v":0},{"$f":"-Inputs!N1030","v":0},{"$f":"-Inputs!O1030","v":0},{"$f":"-Inputs!P1030","v":0},{"$f":"-Inputs!Q1030","v":0},{"$f":"-Inputs!R1030","v":0},{"$f":"-Inputs!S1030","v":0},{"$f":"-Inputs!T1030","v":0},{"$f":"-Inputs!U1030","v":0},{"$f":"-Inputs!V1030","v":0},{"$f":"-Inputs!W1030","v":0},{"$f":"-Inputs!X1030","v":0},{"$f":"-Inputs!Y1030","v":0},{"$f":"-Inputs!Z1030","v":0},{"$f":"-Inputs!AA1030","v":0},{"$f":"-Inputs!AB1030","v":0},{"$f":"-Inputs!AC1030","v":0},{"$f":"-Inputs!AD1030","v":0},{"$f":"-Inputs!AE1030","v":0},{"$f":"-Inputs!AF1030","v":0},{"$f":"-Inputs!AG1030","v":0},{"$f":"-Inputs!AH1030","v":0},0,{"$f":"-IF(AJ310<0,AJ310,IF(AJ298=0,0,MIN((AJ310/AJ298)*(AJ310>0),AJ310)))","v":0},0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1031","v":0},{"$f":"-Inputs!J1031","v":0},{"$f":"-Inputs!K1031","v":0},{"$f":"-Inputs!L1031","v":0},{"$f":"-Inputs!M1031","v":0},{"$f":"-Inputs!N1031","v":0},{"$f":"-Inputs!O1031","v":0},{"$f":"-Inputs!P1031","v":0},{"$f":"-Inputs!Q1031","v":0},{"$f":"-Inputs!R1031","v":0},{"$f":"-Inputs!S1031","v":0},{"$f":"-Inputs!T1031","v":0},{"$f":"-Inputs!U1031","v":0},{"$f":"-Inputs!V1031","v":0},{"$f":"-Inputs!W1031","v":0},{"$f":"-Inputs!X1031","v":0},{"$f":"-Inputs!Y1031","v":0},{"$f":"-Inputs!Z1031","v":0},{"$f":"-Inputs!AA1031","v":0},{"$f":"-Inputs!AB1031","v":0},{"$f":"-Inputs!AC1031","v":0},{"$f":"-Inputs!AD1031","v":0},{"$f":"-Inputs!AE1031","v":0},{"$f":"-Inputs!AF1031","v":0},{"$f":"-Inputs!AG1031","v":0},{"$f":"-Inputs!AH1031","v":0},{"$f":"-IF(AI311<0,AI311,IF(AI299=0,0,MIN((AI311/AI299)*(AI311>0),AI311)))","v":0},{"$f":"-IF(AJ311<0,AJ311,IF(AJ299=0,0,MIN((AJ311/AJ299)*(AJ311>0),AJ311)))","v":0},0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1032","v":0},{"$f":"-Inputs!J1032","v":0},{"$f":"-Inputs!K1032","v":0},{"$f":"-Inputs!L1032","v":0},{"$f":"-Inputs!M1032","v":0},{"$f":"-Inputs!N1032","v":0},{"$f":"-Inputs!O1032","v":0},{"$f":"-Inputs!P1032","v":0},{"$f":"-Inputs!Q1032","v":0},{"$f":"-Inputs!R1032","v":0},{"$f":"-Inputs!S1032","v":0},{"$f":"-Inputs!T1032","v":0},{"$f":"-Inputs!U1032","v":0},{"$f":"-Inputs!V1032","v":0},{"$f":"-Inputs!W1032","v":0},{"$f":"-Inputs!X1032","v":0},{"$f":"-Inputs!Y1032","v":0},{"$f":"-Inputs!Z1032","v":0},{"$f":"-Inputs!AA1032","v":0},{"$f":"-Inputs!AB1032","v":0},{"$f":"-Inputs!AC1032","v":0},{"$f":"-Inputs!AD1032","v":0},{"$f":"-Inputs!AE1032","v":0},{"$f":"-Inputs!AF1032","v":0},{"$f":"-Inputs!AG1032","v":0},{"$f":"-Inputs!AH1032","v":0},{"$f":"-IF(AI312<0,AI312,IF(AI300=0,0,MIN((AI312/AI300)*(AI312>0),AI312)))","v":0},{"$f":"-IF(AJ312<0,AJ312,IF(AJ300=0,0,MIN((AJ312/AJ300)*(AJ312>0),AJ312)))","v":0},0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1033","v":0},{"$f":"-Inputs!J1033","v":0},{"$f":"-Inputs!K1033","v":0},{"$f":"-Inputs!L1033","v":0},{"$f":"-Inputs!M1033","v":0},{"$f":"-Inputs!N1033","v":0},{"$f":"-Inputs!O1033","v":0},{"$f":"-Inputs!P1033","v":0},{"$f":"-Inputs!Q1033","v":0},{"$f":"-Inputs!R1033","v":0},{"$f":"-Inputs!S1033","v":0},{"$f":"-Inputs!T1033","v":0},{"$f":"-Inputs!U1033","v":0},{"$f":"-Inputs!V1033","v":0},{"$f":"-Inputs!W1033","v":0},{"$f":"-Inputs!X1033","v":0},{"$f":"-Inputs!Y1033","v":0},{"$f":"-Inputs!Z1033","v":0},{"$f":"-Inputs!AA1033","v":0},{"$f":"-Inputs!AB1033","v":0},{"$f":"-Inputs!AC1033","v":0},{"$f":"-Inputs!AD1033","v":0},{"$f":"-Inputs!AE1033","v":0},{"$f":"-Inputs!AF1033","v":0},{"$f":"-Inputs!AG1033","v":0},{"$f":"-Inputs!AH1033","v":0},0,{"$f":"-IF(AJ313<0,AJ313,IF(AJ301=0,0,MIN((AJ313/AJ301)*(AJ313>0),AJ313)))","v":0},0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},{"$f":"SUM(J340:J349)","v":-0.41844281222317992},-0.41844281222317992,-0.41844281222317992,-0.41844281222317992,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38507788643140128,-0.38507788643140139,-0.38507788643140139,-0.38507788643140139,-0.38507788643140139,-0.33364718651660363,-0.33364718651660363,-0.33364718651660363,-0.33364718651660363,-0.33364718651660363,-0.38927963632629864,-0.38927963632629864,-0.38927963632629864,-0.38927963632629864,-0.38927963632629864,-0.38927963632629836,{"$f":"SUM(AJ340:AJ349)","v":-0.38927963632629836},-0.38927963632629836,-0.38927963632629836,-0.38927963632629836]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.6532137879906417},2.6407887988605454,2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":2.3760955067853455},{"$f":"T304+T316+T328+T340","v":2.3364939150055899},2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,{"$f":"MAX(Y304+Y316+Y328+Y340,0)","v":2.1384859561068117},{"$f":"Z304+Z316+Z328+Z340","v":2.0988843643270561},2.0592827725473004,2.0196811807675448,1.9800795889877889,{"$f":"MAX(AD304+AD316+AD328+AD340,0)","v":1.932934836869032},{"$f":"AE304+AE316+AE328+AE340","v":1.8857900847502751},1.8386453326315182,1.7915005805127613,{"$f":"AH304+AH316+AH328+AH340","v":1.7443558283940044},{"$f":"AI304+AI316+AI328+AI340","v":1.6972110762752475},{"$f":"AJ304+AJ316+AJ328+AJ340","v":1.6500663241564906},1.6029215720377337,1.5557768199189768,1.5086320678002199]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.8158744519368568},-3.8805999767075909,-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH305+AH317+AH329+AH341","v":0},0,{"$f":"AJ305+AJ317+AJ329+AJ341","v":0},0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":1.0929383970612276},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,0.93774114467853331,0.91369649994318625,0.88965185520783918,0.86560721047249212,0.84156256573714505,0.81751792100179799,0.79347327626645092,0.76942863153110386,0.74538398679575679,0.72133934206040973,0.64920540785436875,0.57707147364832778,0.50493753944228681,0.43280360523624584,{"$f":"AH306+AH318+AH330+AH342","v":0.36066967103020486},0.28853573682416389,{"$f":"AJ306+AJ318+AJ330+AJ342","v":0.21640180261812292},0.14426786841208195,7.2133934206040973E-2,0]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":9.7422527395192144},9.4009604411968652,9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,5.3357408496877072,5.0143091997714091,4.6928775498551101,4.3714458999388111,4.050014250022512,3.780013300021011,3.51001235001951,3.2400114000180089,2.9700104500165079,2.7000095000150068,2.4300085500135058,2.1600076000120048,1.8900066500105039,1.6200057000090031,{"$f":"AH307+AH319+AH331+AH343","v":1.3500047500075023},1.0800038000060019,{"$f":"AJ307+AJ319+AJ331+AJ343","v":0.81000285000450145},0.54000190000300097,0.27000095000150048,0]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH308+AH320+AH332+AH344","v":0},0,{"$f":"AJ308+AJ320+AJ332+AJ344","v":0},0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH309+AH321+AH333+AH345","v":0},0,{"$f":"AJ309+AJ321+AJ333+AJ345","v":0},0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH310+AH322+AH334+AH346","v":0},0,{"$f":"AJ310+AJ322+AJ334+AJ346","v":0},0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH311+AH323+AH335+AH347","v":0},0,{"$f":"AJ311+AJ323+AJ335+AJ347","v":0},0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"MAX(Y312+Y324+Y336+Y348,0)","v":0},{"$f":"Z312+Z324+Z336+Z348","v":0},0,0,0,{"$f":"MAX(AD312+AD324+AD336+AD348,0)","v":0},{"$f":"AE312+AE324+AE336+AE348","v":0},0,0,{"$f":"AH312+AH324+AH336+AH348","v":0},0,{"$f":"AJ312+AJ324+AJ336+AJ348","v":0},0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y313+Y325+Y337+Y349,0)","v":0},0,0,0,0,{"$f":"MAX(AD313+AD325+AD337+AD349,0)","v":0},0,0,0,{"$f":"AH313+AH325+AH337+AH349","v":0},0,{"$f":"AJ313+AJ325+AJ337+AJ349","v":0},0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":9.6725304726342269},{"$f":"SUM(J352:J361)","v":9.2540876604110469},8.8356448481878687,8.4172020359646886,7.9987592237415095,7.6142556437021591,7.2297520636628096,6.8452484836234593,6.4607449035841089,6.0762413235447585,9.7665142945252015,8.6099759093718298,8.2248980229404296,7.8398201365090276,7.4547422500776257,7.0696643636462246,6.7360171771296207,6.4023699906130167,6.0687228040964136,5.7350756175798097,5.4014284310632057,{"$f":"SUM(AD352:AD361)","v":5.0121487947369063},4.6228691584106079,4.2335895220843085,3.8443098857580105,3.4550302494317116,{"$f":"SUM(AI352:AI361)","v":3.0657506131054131},2.6764709767791151,2.2871913404528166,1.8979117041265181,1.5086320678002199]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0},null,null,null,null,null,{"$f":"(Y304+Y316+Y340)*(Y304+Y316+Y340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0747765510197924,null,null,null,null,null,{"$f":"(Y305+Y317+Y341)*(Y305+Y317+Y341<0)","v":0}]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0},null,null,null,null,null,0]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0},null,null,null,null,null,0]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-4.0747765510197924},null,null,null,null,null,{"$f":"SUM(Y364:Y373)","v":0}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,K378-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA378-1)","v":53},52,{"$f":"IF(AC378>0,IF(AD$131=\"\",AC378-1,MIN(AC378-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD378-1)","v":41},40,39,38,{"$f":"MAX(0,AH378-1)","v":37},{"$f":"MAX(0,AI378-1)","v":36},{"$f":"MAX(0,AJ378-1)","v":35},{"$f":"MAX(0,AK378-1)","v":34},{"$f":"MAX(0,AL378-1)","v":33}]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD377=\"\",MAX(0,AC380-1),Inputs!$D$71-(AC$6-LEFT($A376,4)))","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AC381>0,IF(AD$131=\"\",AC381-1,MIN(AC381-1,AD$131)),0)","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,K382-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,K383-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,K385-1)","v":29},{"$f":"MAX(0,L385-1)","v":28},{"$f":"MAX(0,M385-1)","v":27},{"$f":"MAX(0,N385-1)","v":26},{"$f":"MAX(0,O385-1)","v":25},{"$f":"MAX(0,P385-1)","v":24},{"$f":"MAX(0,Q385-1)","v":23},{"$f":"MAX(0,R385-1)","v":22},{"$f":"MAX(0,S385-1)","v":21},{"$f":"MAX(0,T385-1)","v":20},{"$f":"MAX(0,U385-1)","v":19},{"$f":"MAX(0,V385-1)","v":18},{"$f":"MAX(0,W385-1)","v":17},{"$f":"MAX(0,X385-1)","v":16},{"$f":"MAX(0,Y385-1)","v":15},{"$f":"MAX(0,Z385-1)","v":14},{"$f":"MAX(0,AA385-1)","v":13},{"$f":"MAX(0,AB385-1)","v":12},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC385+1)","v":31},{"$f":"MAX(0,AD385-1)","v":30},{"$f":"MAX(0,AE385-1)","v":29},{"$f":"MAX(0,AF385-1)","v":28},{"$f":"MAX(0,AG385-1)","v":27},26,25,24,23,22]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,K387-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"IF(AC387>0,IF(AD$131=\"\",AC387-1,MIN(AC387-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD387-1)","v":41},40,39,38,{"$f":"MAX(0,AH387-1)","v":37},{"$f":"MAX(0,AI387-1)","v":36},{"$f":"MAX(0,AJ387-1)","v":35},{"$f":"MAX(0,AK387-1)","v":34},{"$f":"MAX(0,AL387-1)","v":33}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},5.5794926826108635E-2,4.7704236229766883E-2,3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,2.674043273770265E-2,2.6302064987904248E-2,2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,2.4110226238912236E-2,2.3671858489113833E-2,2.3233490739315431E-2,2.2795122989517028E-2,2.2356755239718626E-2,2.1824451543534851E-2,2.1292147847351076E-2,2.07598441511673E-2,2.0227540454983525E-2,{"$f":"AH438","v":1.969523675879975E-2},{"$f":"AI438","v":1.9162933062615971E-2},{"$f":"AJ438","v":1.8630629366432193E-2},{"$f":"AK438","v":1.8098325670248418E-2},{"$f":"AL438","v":1.7566021974064639E-2}]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,{"$f":"I439","v":0},2.4600725618919737,2.1667850277745853,1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.5049618662283886,1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,1.1287213996712913,1.0534733063598718,0.97822521304845245,0.9029771197370331,0.82772902642561375,0.75248093311419428,0.67723283980277482,0.60198474649135536,0.5267366531799359,0.45148855986851644,0.37624046655709703,0.30099237324567762,0.22574427993425822,0.15049618662283881]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,{"$f":"I440","v":0},1.0004104627319463,0.99838779008286094,0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,0.85296896512864029,0.83164474100042429,0.8103205168722083,0.7889962927439923,0.7676720686157763,0.74634784448756031,0.72502362035934431,0.70369939623112832,0.68237517210291232,0.66105094797469632,0.60095540724972385,0.54085986652475138,0.4807643257997789,0.42066878507480643,0.36057324434983395,0.30047770362486165,0.24038216289988931,0.18028662217491698,0.12019108144994464]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I441","v":0},2.5410712824792387,2.2015993895410659,1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,0.96208844274627914,0.91378171192871371,0.8654749811111484,0.81716825029358309,0.76886151947601777,0.7208076745087667,0.67275382954151564,0.62469998457426457,0.5766461396070135,0.52859229463976243,0.4805384496725113,0.43248460470526018,0.38443075973800905,0.33637691477075793,0.2883230698035068,0.24026922483625568,0.19221537986900455,0.14416153490175343,9.6107689934502277E-2]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"I444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,{"$f":"I445","v":0},{"$f":"J445","v":0},{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},0,{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":6.0573492339292674},5.4144764436282795,4.7716036533272908,4.128730863026302,4.0232232073057919,3.9177155515852813,3.8122078958647707,3.7067002401442606,3.6011925844237505,3.4956849287032399,3.3463213390912125,3.2010039230842127,3.0556865070772137,2.9103690910702147,2.7650516750632157,2.6199871449065308,2.4749226147498455,2.3298580845931607,2.1847935544364763,2.039729024279791,1.8557992415799642,1.6718694588801375,1.4879396761803105,1.3040098934804838,{"$f":"SUM(AI390:AI399)","v":1.1200801107806571},0.93615032808083032,0.75222054538100358,0.56829076268117706,0.38436097998135033]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":5.5794926826108635E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.4600725618919737}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":1.0004104627319463}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.5410712824792387}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":6.0573492339292674}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1629","v":0},{"$f":"-Inputs!U1629","v":0},{"$f":"-Inputs!V1629","v":0},{"$f":"-Inputs!W1629","v":0},{"$f":"-Inputs!X1629","v":0},{"$f":"-Inputs!Y1629","v":0},{"$f":"-Inputs!Z1629","v":0},{"$f":"-Inputs!AA1629","v":0},{"$f":"-Inputs!AB1629","v":0},{"$f":"-Inputs!AC1629","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"-Inputs!AH1629","v":0},{"$f":"-Inputs!AI1629","v":0},{"$f":"-Inputs!AJ1629","v":0},{"$f":"-Inputs!AK1629","v":0},{"$f":"-Inputs!AL1629","v":0},{"$f":"-Inputs!AM1629","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1630","v":0},{"$f":"-Inputs!U1630","v":0},{"$f":"-Inputs!V1630","v":0},{"$f":"-Inputs!W1630","v":0},{"$f":"-Inputs!X1630","v":0},{"$f":"-Inputs!Y1630","v":0},{"$f":"-Inputs!Z1630","v":0},{"$f":"-Inputs!AA1630","v":0},{"$f":"-Inputs!AB1630","v":0},{"$f":"-Inputs!AC1630","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"-Inputs!AH1630","v":0},{"$f":"-Inputs!AI1630","v":0},{"$f":"-Inputs!AJ1630","v":0},{"$f":"-Inputs!AK1630","v":0},{"$f":"-Inputs!AL1630","v":0},{"$f":"-Inputs!AM1630","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1631","v":0},{"$f":"-Inputs!U1631","v":0},{"$f":"-Inputs!V1631","v":0},{"$f":"-Inputs!W1631","v":0},{"$f":"-Inputs!X1631","v":0},{"$f":"-Inputs!Y1631","v":0},{"$f":"-Inputs!Z1631","v":0},{"$f":"-Inputs!AA1631","v":0},{"$f":"-Inputs!AB1631","v":0},{"$f":"-Inputs!AC1631","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"-Inputs!AH1631","v":0},{"$f":"-Inputs!AI1631","v":0},{"$f":"-Inputs!AJ1631","v":0},{"$f":"-Inputs!AK1631","v":0},{"$f":"-Inputs!AL1631","v":0},{"$f":"-Inputs!AM1631","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1632","v":-4.0461736050284251E-3},{"$f":"-Inputs!U1632","v":0},{"$f":"-Inputs!V1632","v":0},{"$f":"-Inputs!W1632","v":0},{"$f":"-Inputs!X1632","v":0},{"$f":"-Inputs!Y1632","v":0},{"$f":"-Inputs!Z1632","v":0},{"$f":"-Inputs!AA1632","v":0},{"$f":"-Inputs!AB1632","v":0},{"$f":"-Inputs!AC1632","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"-Inputs!AH1632","v":0},{"$f":"-Inputs!AI1632","v":0},{"$f":"-Inputs!AJ1632","v":0},{"$f":"-Inputs!AK1632","v":0},{"$f":"-Inputs!AL1632","v":0},{"$f":"-Inputs!AM1632","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1633","v":0},{"$f":"-Inputs!U1633","v":0},{"$f":"-Inputs!V1633","v":0},{"$f":"-Inputs!W1633","v":0},{"$f":"-Inputs!X1633","v":0},{"$f":"-Inputs!Y1633","v":0},{"$f":"-Inputs!Z1633","v":0},{"$f":"-Inputs!AA1633","v":0},{"$f":"-Inputs!AB1633","v":0},{"$f":"-Inputs!AC1633","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"-Inputs!AH1633","v":0},{"$f":"-Inputs!AI1633","v":0},{"$f":"-Inputs!AJ1633","v":0},{"$f":"-Inputs!AK1633","v":0},{"$f":"-Inputs!AL1633","v":0},{"$f":"-Inputs!AM1633","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1634","v":0},{"$f":"-Inputs!U1634","v":0},{"$f":"-Inputs!V1634","v":0},{"$f":"-Inputs!W1634","v":0},{"$f":"-Inputs!X1634","v":0},{"$f":"-Inputs!Y1634","v":0},{"$f":"-Inputs!Z1634","v":0},{"$f":"-Inputs!AA1634","v":0},{"$f":"-Inputs!AB1634","v":0},{"$f":"-Inputs!AC1634","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"-Inputs!AH1634","v":0},{"$f":"-Inputs!AI1634","v":0},{"$f":"-Inputs!AJ1634","v":0},{"$f":"-Inputs!AK1634","v":0},{"$f":"-Inputs!AL1634","v":0},{"$f":"-Inputs!AM1634","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1635","v":0},{"$f":"-Inputs!U1635","v":0},{"$f":"-Inputs!V1635","v":0},{"$f":"-Inputs!W1635","v":0},{"$f":"-Inputs!X1635","v":0},{"$f":"-Inputs!Y1635","v":0},{"$f":"-Inputs!Z1635","v":0},{"$f":"-Inputs!AA1635","v":0},{"$f":"-Inputs!AB1635","v":0},{"$f":"-Inputs!AC1635","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"-Inputs!AH1635","v":0},{"$f":"-Inputs!AI1635","v":0},{"$f":"-Inputs!AJ1635","v":0},{"$f":"-Inputs!AK1635","v":0},{"$f":"-Inputs!AL1635","v":0},{"$f":"-Inputs!AM1635","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1636","v":0},{"$f":"-Inputs!U1636","v":0},{"$f":"-Inputs!V1636","v":0},{"$f":"-Inputs!W1636","v":0},{"$f":"-Inputs!X1636","v":0},{"$f":"-Inputs!Y1636","v":0},{"$f":"-Inputs!Z1636","v":0},{"$f":"-Inputs!AA1636","v":0},{"$f":"-Inputs!AB1636","v":0},{"$f":"-Inputs!AC1636","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"-Inputs!AH1636","v":0},{"$f":"-Inputs!AI1636","v":0},{"$f":"-Inputs!AJ1636","v":0},{"$f":"-Inputs!AK1636","v":0},{"$f":"-Inputs!AL1636","v":0},{"$f":"-Inputs!AM1636","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1637","v":0},{"$f":"-Inputs!U1637","v":0},{"$f":"-Inputs!V1637","v":0},{"$f":"-Inputs!W1637","v":0},{"$f":"-Inputs!X1637","v":0},{"$f":"-Inputs!Y1637","v":0},{"$f":"-Inputs!Z1637","v":0},{"$f":"-Inputs!AA1637","v":0},{"$f":"-Inputs!AB1637","v":0},{"$f":"-Inputs!AC1637","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"-Inputs!AH1637","v":0},{"$f":"-Inputs!AI1637","v":0},{"$f":"-Inputs!AJ1637","v":0},{"$f":"-Inputs!AK1637","v":0},{"$f":"-Inputs!AL1637","v":0},{"$f":"-Inputs!AM1637","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1638","v":0},{"$f":"-Inputs!U1638","v":0},{"$f":"-Inputs!V1638","v":0},{"$f":"-Inputs!W1638","v":0},{"$f":"-Inputs!X1638","v":0},{"$f":"-Inputs!Y1638","v":0},{"$f":"-Inputs!Z1638","v":0},{"$f":"-Inputs!AA1638","v":0},{"$f":"-Inputs!AB1638","v":0},{"$f":"-Inputs!AC1638","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"-Inputs!AH1638","v":0},{"$f":"-Inputs!AI1638","v":0},{"$f":"-Inputs!AJ1638","v":0},{"$f":"-Inputs!AK1638","v":0},{"$f":"-Inputs!AL1638","v":0},{"$f":"-Inputs!AM1638","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-4.0461736050284251E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI414:AI423)","v":0},0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!L1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!M1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!N1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!O1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!P1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!Q1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!R1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!S1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!T1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!U1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!V1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!W1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!X1036","v":-4.3836774979840343E-4},{"$f":"-Inputs!Y1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!Z1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AA1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AB1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AC1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AD1036","v":-5.3230369618377548E-4},{"$f":"-Inputs!AE1036","v":-5.3230369618377559E-4},{"$f":"-Inputs!AF1036","v":-5.3230369618377559E-4},{"$f":"-Inputs!AG1036","v":-5.323036961837757E-4},{"$f":"-Inputs!AH1036","v":-5.323036961837757E-4},{"$f":"-IF(AND(AI378=0,AH438>0),AI390,IF(AI390<0,AI390,IF(AI378=0,0,MIN((AI390/AI378)*(AI390>0),AI390))))","v":-5.32303696183777E-4},{"$f":"-IF(AJ390<0,AJ390,IF(AJ378=0,0,MIN((AJ390/AJ378)*(AJ390>0),AJ390)))","v":-5.32303696183777E-4},-5.3230369618377689E-4,-5.32303696183777E-4,-5.3230369618377689E-4]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K1037","v":-0.29328753411738862},{"$f":"-Inputs!L1037","v":-0.29328753411738862},{"$f":"-Inputs!M1037","v":-0.29328753411738862},{"$f":"-Inputs!N1037","v":0},{"$f":"-Inputs!O1037","v":0},{"$f":"-Inputs!P1037","v":0},{"$f":"-Inputs!Q1037","v":0},{"$f":"-Inputs!R1037","v":0},{"$f":"-Inputs!S1037","v":0},{"$f":"-Inputs!T1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!U1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!V1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!W1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!X1037","v":-7.5248093311419378E-2},{"$f":"-Inputs!Y1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!Z1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AA1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AB1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AC1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AD1037","v":-7.5248093311419448E-2},{"$f":"-Inputs!AE1037","v":-7.5248093311419448E-2},{"$f":"-Inputs!AF1037","v":-7.5248093311419434E-2},{"$f":"-Inputs!AG1037","v":-7.5248093311419434E-2},{"$f":"-Inputs!AH1037","v":-7.5248093311419434E-2},-7.5248093311419406E-2,{"$f":"-IF(AJ391<0,AJ391,IF(AJ379=0,0,MIN((AJ391/AJ379)*(AJ391>0),AJ391)))","v":-7.5248093311419406E-2},-7.5248093311419406E-2,-7.5248093311419406E-2,-7.5248093311419406E-2]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!L1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!O1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!P1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!Q1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!R1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!S1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!T1038","v":-2.1324224128215996E-2},{"$f":"-Inputs!U1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!V1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!W1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!X1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!Y1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!Z1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AA1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AB1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AC1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AD1038","v":-6.0095540724972481E-2},{"$f":"-Inputs!AE1038","v":-6.0095540724972474E-2},{"$f":"-Inputs!AF1038","v":-6.0095540724972474E-2},{"$f":"-Inputs!AG1038","v":-6.0095540724972474E-2},{"$f":"-Inputs!AH1038","v":-6.0095540724972474E-2},-6.0095540724972328E-2,{"$f":"-IF(AJ392<0,AJ392,IF(AJ380=0,0,MIN((AJ392/AJ380)*(AJ392>0),AJ392)))","v":-6.0095540724972328E-2},-6.0095540724972328E-2,-6.0095540724972328E-2,-6.0095540724972321E-2]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1039","v":-0.33947189293817265},{"$f":"-Inputs!L1039","v":-0.33947189293817265},{"$f":"-Inputs!M1039","v":-0.33947189293817265},{"$f":"-Inputs!N1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!O1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!P1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!Q1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!R1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!S1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!T1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!U1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!V1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!W1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!X1039","v":-4.8306730817565355E-2},{"$f":"-Inputs!Y1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!Z1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AA1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AB1039","v":-4.8053844967251076E-2},{"$f":"-Inputs!AC1039","v":-4.8053844967251076E-2},{"$f":"-Inputs!AD1039","v":-4.8053844967251104E-2},{"$f":"-Inputs!AE1039","v":-4.8053844967251104E-2},{"$f":"-Inputs!AF1039","v":-4.8053844967251111E-2},{"$f":"-Inputs!AG1039","v":-4.8053844967251111E-2},{"$f":"-Inputs!AH1039","v":-4.8053844967251125E-2},-4.8053844967251132E-2,{"$f":"-IF(AJ393<0,AJ393,IF(AJ381=0,0,MIN((AJ393/AJ381)*(AJ393>0),AJ393)))","v":-4.8053844967251139E-2},-4.8053844967251139E-2,-4.8053844967251146E-2,-4.8053844967251139E-2]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K1040","v":0},{"$f":"-Inputs!L1040","v":0},{"$f":"-Inputs!M1040","v":0},{"$f":"-Inputs!N1040","v":0},{"$f":"-Inputs!O1040","v":0},{"$f":"-Inputs!P1040","v":0},{"$f":"-Inputs!Q1040","v":0},{"$f":"-Inputs!R1040","v":0},{"$f":"-Inputs!S1040","v":0},{"$f":"-Inputs!T1040","v":0},{"$f":"-Inputs!U1040","v":0},{"$f":"-Inputs!V1040","v":0},{"$f":"-Inputs!W1040","v":0},{"$f":"-Inputs!X1040","v":0},{"$f":"-Inputs!Y1040","v":0},{"$f":"-Inputs!Z1040","v":0},{"$f":"-Inputs!AA1040","v":0},{"$f":"-Inputs!AB1040","v":0},{"$f":"-Inputs!AC1040","v":0},{"$f":"-Inputs!AD1040","v":0},{"$f":"-Inputs!AE1040","v":0},{"$f":"-Inputs!AF1040","v":0},{"$f":"-Inputs!AG1040","v":0},{"$f":"-Inputs!AH1040","v":0},0,{"$f":"-IF(AJ394<0,AJ394,IF(AJ382=0,0,MIN((AJ394/AJ382)*(AJ394>0),AJ394)))","v":0},0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K1041","v":0},{"$f":"-Inputs!L1041","v":0},{"$f":"-Inputs!M1041","v":0},{"$f":"-Inputs!N1041","v":0},{"$f":"-Inputs!O1041","v":0},{"$f":"-Inputs!P1041","v":0},{"$f":"-Inputs!Q1041","v":0},{"$f":"-Inputs!R1041","v":0},{"$f":"-Inputs!S1041","v":0},{"$f":"-Inputs!T1041","v":0},{"$f":"-Inputs!U1041","v":0},{"$f":"-Inputs!V1041","v":0},{"$f":"-Inputs!W1041","v":0},{"$f":"-Inputs!X1041","v":0},{"$f":"-Inputs!Y1041","v":0},{"$f":"-Inputs!Z1041","v":0},{"$f":"-Inputs!AA1041","v":0},{"$f":"-Inputs!AB1041","v":0},{"$f":"-Inputs!AC1041","v":0},{"$f":"-Inputs!AD1041","v":0},{"$f":"-Inputs!AE1041","v":0},{"$f":"-Inputs!AF1041","v":0},{"$f":"-Inputs!AG1041","v":0},{"$f":"-Inputs!AH1041","v":0},0,{"$f":"-IF(AJ395<0,AJ395,IF(AJ383=0,0,MIN((AJ395/AJ383)*(AJ395>0),AJ395)))","v":0},0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K1042","v":0},{"$f":"-Inputs!L1042","v":0},{"$f":"-Inputs!M1042","v":0},{"$f":"-Inputs!N1042","v":0},{"$f":"-Inputs!O1042","v":0},{"$f":"-Inputs!P1042","v":0},{"$f":"-Inputs!Q1042","v":0},{"$f":"-Inputs!R1042","v":0},{"$f":"-Inputs!S1042","v":0},{"$f":"-Inputs!T1042","v":0},{"$f":"-Inputs!U1042","v":0},{"$f":"-Inputs!V1042","v":0},{"$f":"-Inputs!W1042","v":0},{"$f":"-Inputs!X1042","v":0},{"$f":"-Inputs!Y1042","v":0},{"$f":"-Inputs!Z1042","v":0},{"$f":"-Inputs!AA1042","v":0},{"$f":"-Inputs!AB1042","v":0},{"$f":"-Inputs!AC1042","v":0},{"$f":"-Inputs!AD1042","v":0},{"$f":"-Inputs!AE1042","v":0},{"$f":"-Inputs!AF1042","v":0},{"$f":"-Inputs!AG1042","v":0},{"$f":"-Inputs!AH1042","v":0},0,{"$f":"-IF(AJ396<0,AJ396,IF(AJ384=0,0,MIN((AJ396/AJ384)*(AJ396>0),AJ396)))","v":0},0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K1043","v":0},{"$f":"-Inputs!L1043","v":0},{"$f":"-Inputs!M1043","v":0},{"$f":"-Inputs!N1043","v":0},{"$f":"-Inputs!O1043","v":0},{"$f":"-Inputs!P1043","v":0},{"$f":"-Inputs!Q1043","v":0},{"$f":"-Inputs!R1043","v":0},{"$f":"-Inputs!S1043","v":0},{"$f":"-Inputs!T1043","v":0},{"$f":"-Inputs!U1043","v":0},{"$f":"-Inputs!V1043","v":0},{"$f":"-Inputs!W1043","v":0},{"$f":"-Inputs!X1043","v":0},{"$f":"-Inputs!Y1043","v":0},{"$f":"-Inputs!Z1043","v":0},{"$f":"-Inputs!AA1043","v":0},{"$f":"-Inputs!AB1043","v":0},{"$f":"-Inputs!AC1043","v":0},{"$f":"-Inputs!AD1043","v":0},{"$f":"-Inputs!AE1043","v":0},{"$f":"-Inputs!AF1043","v":0},{"$f":"-Inputs!AG1043","v":0},{"$f":"-Inputs!AH1043","v":0},{"$f":"-IF(AI397<0,AI397,IF(AI385=0,0,MIN((AI397/AI385)*(AI397>0),AI397)))","v":0},{"$f":"-IF(AJ397<0,AJ397,IF(AJ385=0,0,MIN((AJ397/AJ385)*(AJ397>0),AJ397)))","v":0},0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1044","v":0},{"$f":"-Inputs!L1044","v":0},{"$f":"-Inputs!M1044","v":0},{"$f":"-Inputs!N1044","v":0},{"$f":"-Inputs!O1044","v":0},{"$f":"-Inputs!P1044","v":0},{"$f":"-Inputs!Q1044","v":0},{"$f":"-Inputs!R1044","v":0},{"$f":"-Inputs!S1044","v":0},{"$f":"-Inputs!T1044","v":0},{"$f":"-Inputs!U1044","v":0},{"$f":"-Inputs!V1044","v":0},{"$f":"-Inputs!W1044","v":0},{"$f":"-Inputs!X1044","v":0},{"$f":"-Inputs!Y1044","v":0},{"$f":"-Inputs!Z1044","v":0},{"$f":"-Inputs!AA1044","v":0},{"$f":"-Inputs!AB1044","v":0},{"$f":"-Inputs!AC1044","v":0},{"$f":"-Inputs!AD1044","v":0},{"$f":"-Inputs!AE1044","v":0},{"$f":"-Inputs!AF1044","v":0},{"$f":"-Inputs!AG1044","v":0},{"$f":"-Inputs!AH1044","v":0},{"$f":"-IF(AI398<0,AI398,IF(AI386=0,0,MIN((AI398/AI386)*(AI398>0),AI398)))","v":0},{"$f":"-IF(AJ398<0,AJ398,IF(AJ386=0,0,MIN((AJ398/AJ386)*(AJ398>0),AJ398)))","v":0},0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K1045","v":0},{"$f":"-Inputs!L1045","v":0},{"$f":"-Inputs!M1045","v":0},{"$f":"-Inputs!N1045","v":0},{"$f":"-Inputs!O1045","v":0},{"$f":"-Inputs!P1045","v":0},{"$f":"-Inputs!Q1045","v":0},{"$f":"-Inputs!R1045","v":0},{"$f":"-Inputs!S1045","v":0},{"$f":"-Inputs!T1045","v":0},{"$f":"-Inputs!U1045","v":0},{"$f":"-Inputs!V1045","v":0},{"$f":"-Inputs!W1045","v":0},{"$f":"-Inputs!X1045","v":0},{"$f":"-Inputs!Y1045","v":0},{"$f":"-Inputs!Z1045","v":0},{"$f":"-Inputs!AA1045","v":0},{"$f":"-Inputs!AB1045","v":0},{"$f":"-Inputs!AC1045","v":0},{"$f":"-Inputs!AD1045","v":0},{"$f":"-Inputs!AE1045","v":0},{"$f":"-Inputs!AF1045","v":0},{"$f":"-Inputs!AG1045","v":0},{"$f":"-Inputs!AH1045","v":0},0,{"$f":"-IF(AJ399<0,AJ399,IF(AJ387=0,0,MIN((AJ399/AJ387)*(AJ399>0),AJ399)))","v":0},0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.64287279030098854},{"$f":"SUM(L426:L435)","v":-0.64287279030098854},-0.64287279030098854,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.14531741600699916,-0.14531741600699916,-0.14531741600699916,-0.14531741600699916,-0.14531741600699913,-0.14506453015668488,-0.14506453015668488,-0.14506453015668488,-0.14506453015668488,-0.14506453015668488,-0.18392978269982679,-0.18392978269982679,-0.18392978269982679,-0.18392978269982679,-0.18392978269982679,-0.18392978269982663,{"$f":"SUM(AJ426:AJ435)","v":-0.18392978269982663},-0.18392978269982663,-0.18392978269982665,-0.18392978269982663]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":5.5794926826108635E-2},4.7704236229766883E-2,3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.674043273770265E-2},{"$f":"T390+T402+T414+T426","v":2.6302064987904248E-2},2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,{"$f":"MAX(Y390+Y402+Y414+Y426,0)","v":2.4110226238912236E-2},{"$f":"Z390+Z402+Z414+Z426","v":2.3671858489113833E-2},2.3233490739315431E-2,2.2795122989517028E-2,2.2356755239718626E-2,{"$f":"MAX(AD390+AD402+AD414+AD426,0)","v":2.1824451543534851E-2},{"$f":"AE390+AE402+AE414+AE426","v":2.1292147847351076E-2},2.07598441511673E-2,2.0227540454983525E-2,{"$f":"AH390+AH402+AH414+AH426","v":1.969523675879975E-2},{"$f":"AI390+AI402+AI414+AI426","v":1.9162933062615971E-2},{"$f":"AJ390+AJ402+AJ414+AJ426","v":1.8630629366432193E-2},1.8098325670248418E-2,1.7566021974064639E-2,1.703371827788086E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.4600725618919737},2.1667850277745853,1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.5049618662283886,1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,1.1287213996712913,1.0534733063598718,0.97822521304845245,0.9029771197370331,0.82772902642561375,0.75248093311419428,0.67723283980277482,0.60198474649135536,0.5267366531799359,{"$f":"AH391+AH403+AH415+AH427","v":0.45148855986851644},0.37624046655709703,{"$f":"AJ391+AJ403+AJ415+AJ427","v":0.30099237324567762},0.22574427993425822,0.15049618662283881,7.5248093311419406E-2]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":1.0004104627319463},0.99838779008286094,0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,0.85296896512864029,0.83164474100042429,0.8103205168722083,0.7889962927439923,0.7676720686157763,0.74634784448756031,0.72502362035934431,0.70369939623112832,0.68237517210291232,0.66105094797469632,0.60095540724972385,0.54085986652475138,0.4807643257997789,0.42066878507480643,{"$f":"AH392+AH404+AH416+AH428","v":0.36057324434983395},0.30047770362486165,{"$f":"AJ392+AJ404+AJ416+AJ428","v":0.24038216289988931},0.18028662217491698,0.12019108144994464,6.0095540724972321E-2]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.5410712824792387},2.2015993895410659,1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,0.96208844274627914,0.91378171192871371,0.8654749811111484,0.81716825029358309,0.76886151947601777,0.7208076745087667,0.67275382954151564,0.62469998457426457,0.5766461396070135,0.52859229463976243,0.4805384496725113,0.43248460470526018,0.38443075973800905,0.33637691477075793,{"$f":"AH393+AH405+AH417+AH429","v":0.2883230698035068},0.24026922483625568,{"$f":"AJ393+AJ405+AJ417+AJ429","v":0.19221537986900455},0.14416153490175343,9.6107689934502277E-2,4.8053844967251139E-2]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH394+AH406+AH418+AH430","v":0},0,{"$f":"AJ394+AJ406+AJ418+AJ430","v":0},0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH395+AH407+AH419+AH431","v":0},0,{"$f":"AJ395+AJ407+AJ419+AJ431","v":0},0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH396+AH408+AH420+AH432","v":0},0,{"$f":"AJ396+AJ408+AJ420+AJ432","v":0},0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH397+AH409+AH421+AH433","v":0},0,{"$f":"AJ397+AJ409+AJ421+AJ433","v":0},0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"MAX(Y398+Y410+Y422+Y434,0)","v":0},{"$f":"Z398+Z410+Z422+Z434","v":0},0,0,0,{"$f":"MAX(AD398+AD410+AD422+AD434,0)","v":0},{"$f":"AE398+AE410+AE422+AE434","v":0},0,0,{"$f":"AH398+AH410+AH422+AH434","v":0},0,{"$f":"AJ398+AJ410+AJ422+AJ434","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y399+Y411+Y423+Y435,0)","v":0},0,0,0,0,{"$f":"MAX(AD399+AD411+AD423+AD435,0)","v":0},0,0,0,{"$f":"AH399+AH411+AH423+AH435","v":0},0,{"$f":"AJ399+AJ411+AJ423+AJ435","v":0},0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":6.0573492339292674},{"$f":"SUM(K438:K447)","v":5.4144764436282795},4.7716036533272908,4.128730863026302,4.0232232073057919,3.9177155515852813,3.8122078958647707,3.7067002401442606,3.6011925844237505,3.4956849287032399,3.3463213390912125,3.2010039230842127,3.0556865070772137,2.9103690910702147,2.7650516750632157,2.6199871449065308,2.4749226147498455,2.3298580845931607,2.1847935544364763,2.039729024279791,{"$f":"SUM(AD438:AD447)","v":1.8557992415799642},1.6718694588801375,1.4879396761803105,1.3040098934804838,1.1200801107806571,{"$f":"SUM(AI438:AI447)","v":0.93615032808083032},0.75222054538100358,0.56829076268117706,0.38436097998135033,0.2004311972815237]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,L464-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB464-1)","v":53},{"$f":"IF(AC464>0,IF(AD$131=\"\",AC464-1,MIN(AC464-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD464-1)","v":41},40,39,38,{"$f":"MAX(0,AH464-1)","v":37},{"$f":"MAX(0,AI464-1)","v":36},{"$f":"MAX(0,AJ464-1)","v":35},{"$f":"MAX(0,AK464-1)","v":34},{"$f":"MAX(0,AL464-1)","v":33}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD463=\"\",MAX(0,AC466-1),Inputs!$D$71-(AC$6-LEFT($A462,4)))","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AC467>0,IF(AD$131=\"\",AC467-1,MIN(AC467-1,AD$131)),0)","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,L468-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,L469-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,L471-1)","v":29},{"$f":"MAX(0,M471-1)","v":28},{"$f":"MAX(0,N471-1)","v":27},{"$f":"MAX(0,O471-1)","v":26},{"$f":"MAX(0,P471-1)","v":25},{"$f":"MAX(0,Q471-1)","v":24},{"$f":"MAX(0,R471-1)","v":23},{"$f":"MAX(0,S471-1)","v":22},{"$f":"MAX(0,T471-1)","v":21},{"$f":"MAX(0,U471-1)","v":20},{"$f":"MAX(0,V471-1)","v":19},{"$f":"MAX(0,W471-1)","v":18},{"$f":"MAX(0,X471-1)","v":17},{"$f":"MAX(0,Y471-1)","v":16},{"$f":"MAX(0,Z471-1)","v":15},{"$f":"MAX(0,AA471-1)","v":14},{"$f":"MAX(0,AB471-1)","v":13},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC471+1)","v":32},{"$f":"MAX(0,AD471-1)","v":31},{"$f":"MAX(0,AE471-1)","v":30},{"$f":"MAX(0,AF471-1)","v":29},{"$f":"MAX(0,AG471-1)","v":28},27,26,25,24,23]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,L473-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,{"$f":"IF(AC473>0,IF(AD$131=\"\",AC473-1,MIN(AC473-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD473-1)","v":41},40,39,38,{"$f":"MAX(0,AH473-1)","v":37},{"$f":"MAX(0,AI473-1)","v":36},{"$f":"MAX(0,AJ473-1)","v":35},{"$f":"MAX(0,AK473-1)","v":34},{"$f":"MAX(0,AL473-1)","v":33}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},{"$f":"K524","v":0.11505117360557758},{"$f":"L524","v":0.11048571248335616},0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,9.6058722194942339E-2,9.4509387965991648E-2,9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,8.6762716821238206E-2,8.5213382592287529E-2,8.3664048363336851E-2,8.2114714134386174E-2,8.0565379905435497E-2,7.8647156574353699E-2,7.6728933243271902E-2,7.4810709912190104E-2,7.2892486581108307E-2,{"$f":"AH524","v":7.0974263250026509E-2},{"$f":"AI524","v":6.9056039918944712E-2},{"$f":"AJ524","v":6.7137816587862914E-2},{"$f":"AK524","v":6.5219593256781117E-2},{"$f":"AL524","v":6.3301369925699319E-2}]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,0,0.14991573159444149,{"$f":"L525","v":-0.15011404468656514},-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,0,0.64411701650187214,{"$f":"L526","v":0.64209434385278674},0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,0.54937816186101296,0.53597869449854918,0.5225792271360854,-1.6670009079757395,-1.6804003753382033,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,1.9980851931883188E-16,1.7757243371263245E-16,1.5533634810643302E-16,1.3310026250023359E-16,1.1086417689403417E-16,9.5026437337743577E-17,7.9188697781452985E-17,6.3350958225162393E-17,4.7513218668871795E-17]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.3495935253165701,{"$f":"L527","v":0.96393727355761316},0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,0.26770138609171407,0.2536849171491985,0.23966844820668295,0.22565197926416741,0.21163551032165187,0.19918636265567236,0.18673721498969284,0.17428806732371332,0.16183891965773381,0.14938977199175429,0.13694062432577475,0.12449147665979521,0.11204232899381567,9.9593181327836122E-2,8.7144033661856579E-2,7.4694885995877064E-2,6.2245738329897556E-2,4.9796590663918047E-2,3.7347442997938532E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,{"$f":"L528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,{"$f":"L529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,{"$f":"L530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,0,0,{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0},0,{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,{"$f":"L532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":2.2586774470184614},{"$f":"SUM(M476:M485)","v":1.566403285207191},0.87412912339592053,0.81461674402763207,0.75510436465934361,0.69559198529105515,0.63607960592276669,0.57656722655447823,0.96719866815376154,0.91158893591871859,0.88262366538478865,0.85365839485085859,-1.3514875434324325,-1.3804528139663625,0.28594907947691078,0.27195059758198059,0.2579521156870504,0.24395363379212021,0.22995515189719001,0.21558778090012864,0.20122040990306728,0.18685303890600591,0.17248566790894457,{"$f":"SUM(AI476:AI485)","v":0.1581182969118832},0.14375092591482186,0.12938355491776055,0.11501618392069923,0.10064881292363789]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":0.11505117360557758}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.14991573159444149}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.64411701650187214}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.3495935253165701}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":2.2586774470184614}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1641","v":0},{"$f":"-Inputs!U1641","v":0},{"$f":"-Inputs!V1641","v":0},{"$f":"-Inputs!W1641","v":0},{"$f":"-Inputs!X1641","v":0},{"$f":"-Inputs!Y1641","v":0},{"$f":"-Inputs!Z1641","v":0},{"$f":"-Inputs!AA1641","v":0},{"$f":"-Inputs!AB1641","v":0},{"$f":"-Inputs!AC1641","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"-Inputs!AH1641","v":0},{"$f":"-Inputs!AI1641","v":0},{"$f":"-Inputs!AJ1641","v":0},{"$f":"-Inputs!AK1641","v":0},{"$f":"-Inputs!AL1641","v":0},{"$f":"-Inputs!AM1641","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1642","v":0},{"$f":"-Inputs!U1642","v":0},{"$f":"-Inputs!V1642","v":0},{"$f":"-Inputs!W1642","v":0},{"$f":"-Inputs!X1642","v":0},{"$f":"-Inputs!Y1642","v":0},{"$f":"-Inputs!Z1642","v":0},{"$f":"-Inputs!AA1642","v":0},{"$f":"-Inputs!AB1642","v":0},{"$f":"-Inputs!AC1642","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"-Inputs!AH1642","v":0},{"$f":"-Inputs!AI1642","v":0},{"$f":"-Inputs!AJ1642","v":0},{"$f":"-Inputs!AK1642","v":0},{"$f":"-Inputs!AL1642","v":0},{"$f":"-Inputs!AM1642","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1643","v":0},{"$f":"-Inputs!U1643","v":0},{"$f":"-Inputs!V1643","v":0},{"$f":"-Inputs!W1643","v":-2.1761806677493611},{"$f":"-Inputs!X1643","v":0},{"$f":"-Inputs!Y1643","v":0},{"$f":"-Inputs!Z1643","v":0},{"$f":"-Inputs!AA1643","v":0},{"$f":"-Inputs!AB1643","v":0},{"$f":"-Inputs!AC1643","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"-Inputs!AH1643","v":0},{"$f":"-Inputs!AI1643","v":0},{"$f":"-Inputs!AJ1643","v":0},{"$f":"-Inputs!AK1643","v":0},{"$f":"-Inputs!AL1643","v":0},{"$f":"-Inputs!AM1643","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1644","v":-2.6644461701112777E-2},{"$f":"-Inputs!U1644","v":0},{"$f":"-Inputs!V1644","v":0},{"$f":"-Inputs!W1644","v":0},{"$f":"-Inputs!X1644","v":0},{"$f":"-Inputs!Y1644","v":0},{"$f":"-Inputs!Z1644","v":0},{"$f":"-Inputs!AA1644","v":0},{"$f":"-Inputs!AB1644","v":0},{"$f":"-Inputs!AC1644","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"-Inputs!AH1644","v":0},{"$f":"-Inputs!AI1644","v":0},{"$f":"-Inputs!AJ1644","v":0},{"$f":"-Inputs!AK1644","v":0},{"$f":"-Inputs!AL1644","v":0},{"$f":"-Inputs!AM1644","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1645","v":0},{"$f":"-Inputs!U1645","v":0},{"$f":"-Inputs!V1645","v":0},{"$f":"-Inputs!W1645","v":0},{"$f":"-Inputs!X1645","v":0},{"$f":"-Inputs!Y1645","v":0},{"$f":"-Inputs!Z1645","v":0},{"$f":"-Inputs!AA1645","v":0},{"$f":"-Inputs!AB1645","v":0},{"$f":"-Inputs!AC1645","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"-Inputs!AH1645","v":0},{"$f":"-Inputs!AI1645","v":0},{"$f":"-Inputs!AJ1645","v":0},{"$f":"-Inputs!AK1645","v":0},{"$f":"-Inputs!AL1645","v":0},{"$f":"-Inputs!AM1645","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1646","v":0},{"$f":"-Inputs!U1646","v":0},{"$f":"-Inputs!V1646","v":0},{"$f":"-Inputs!W1646","v":0},{"$f":"-Inputs!X1646","v":0},{"$f":"-Inputs!Y1646","v":0},{"$f":"-Inputs!Z1646","v":0},{"$f":"-Inputs!AA1646","v":0},{"$f":"-Inputs!AB1646","v":0},{"$f":"-Inputs!AC1646","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"-Inputs!AH1646","v":0},{"$f":"-Inputs!AI1646","v":0},{"$f":"-Inputs!AJ1646","v":0},{"$f":"-Inputs!AK1646","v":0},{"$f":"-Inputs!AL1646","v":0},{"$f":"-Inputs!AM1646","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1647","v":0},{"$f":"-Inputs!U1647","v":0},{"$f":"-Inputs!V1647","v":0},{"$f":"-Inputs!W1647","v":0},{"$f":"-Inputs!X1647","v":0},{"$f":"-Inputs!Y1647","v":0},{"$f":"-Inputs!Z1647","v":0},{"$f":"-Inputs!AA1647","v":0},{"$f":"-Inputs!AB1647","v":0},{"$f":"-Inputs!AC1647","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"-Inputs!AH1647","v":0},{"$f":"-Inputs!AI1647","v":0},{"$f":"-Inputs!AJ1647","v":0},{"$f":"-Inputs!AK1647","v":0},{"$f":"-Inputs!AL1647","v":0},{"$f":"-Inputs!AM1647","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1648","v":0},{"$f":"-Inputs!U1648","v":0},{"$f":"-Inputs!V1648","v":0},{"$f":"-Inputs!W1648","v":0},{"$f":"-Inputs!X1648","v":0},{"$f":"-Inputs!Y1648","v":0},{"$f":"-Inputs!Z1648","v":0},{"$f":"-Inputs!AA1648","v":0},{"$f":"-Inputs!AB1648","v":0},{"$f":"-Inputs!AC1648","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"-Inputs!AH1648","v":0},{"$f":"-Inputs!AI1648","v":0},{"$f":"-Inputs!AJ1648","v":0},{"$f":"-Inputs!AK1648","v":0},{"$f":"-Inputs!AL1648","v":0},{"$f":"-Inputs!AM1648","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1649","v":0},{"$f":"-Inputs!U1649","v":0},{"$f":"-Inputs!V1649","v":0},{"$f":"-Inputs!W1649","v":0},{"$f":"-Inputs!X1649","v":0},{"$f":"-Inputs!Y1649","v":0},{"$f":"-Inputs!Z1649","v":0},{"$f":"-Inputs!AA1649","v":0},{"$f":"-Inputs!AB1649","v":0},{"$f":"-Inputs!AC1649","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"-Inputs!AH1649","v":0},{"$f":"-Inputs!AI1649","v":0},{"$f":"-Inputs!AJ1649","v":0},{"$f":"-Inputs!AK1649","v":0},{"$f":"-Inputs!AL1649","v":0},{"$f":"-Inputs!AM1649","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1650","v":0},{"$f":"-Inputs!U1650","v":0},{"$f":"-Inputs!V1650","v":0},{"$f":"-Inputs!W1650","v":0},{"$f":"-Inputs!X1650","v":0},{"$f":"-Inputs!Y1650","v":0},{"$f":"-Inputs!Z1650","v":0},{"$f":"-Inputs!AA1650","v":0},{"$f":"-Inputs!AB1650","v":0},{"$f":"-Inputs!AC1650","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"-Inputs!AH1650","v":0},{"$f":"-Inputs!AI1650","v":0},{"$f":"-Inputs!AJ1650","v":0},{"$f":"-Inputs!AK1650","v":0},{"$f":"-Inputs!AL1650","v":0},{"$f":"-Inputs!AM1650","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.6644461701112777E-2},0,0,-2.1761806677493611,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI500:AI509)","v":0},0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1048","v":-4.565461122221422E-3},{"$f":"-Inputs!M1048","v":-4.565461122221422E-3},{"$f":"-Inputs!N1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!O1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!P1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!Q1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!R1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!S1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!T1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!U1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!V1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!W1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!X1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!Y1048","v":-1.5493342289506827E-3},{"$f":"-Inputs!Z1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AA1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AB1048","v":-1.5493342289506821E-3},{"$f":"-Inputs!AC1048","v":-1.5493342289506821E-3},{"$f":"-Inputs!AD1048","v":-1.9182233310817993E-3},{"$f":"-Inputs!AE1048","v":-1.9182233310817993E-3},{"$f":"-Inputs!AF1048","v":-1.9182233310817995E-3},{"$f":"-Inputs!AG1048","v":-1.9182233310817995E-3},{"$f":"-Inputs!AH1048","v":-1.9182233310817995E-3},{"$f":"-IF(AND(AI464=0,AH524>0),AI476,IF(AI476<0,AI476,IF(AI464=0,0,MIN((AI476/AI464)*(AI476>0),AI476))))","v":-1.9182233310817975E-3},{"$f":"-IF(AJ476<0,AJ476,IF(AJ464=0,0,MIN((AJ476/AJ464)*(AJ476>0),AJ476)))","v":-1.9182233310817975E-3},-1.9182233310817975E-3,-1.9182233310817975E-3,-1.9182233310817975E-3]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1049","v":-0.30002977628100663},{"$f":"-Inputs!M1049","v":-0.30002977628100663},{"$f":"-Inputs!N1049","v":0},{"$f":"-Inputs!O1049","v":0},{"$f":"-Inputs!P1049","v":0},{"$f":"-Inputs!Q1049","v":0},{"$f":"-Inputs!R1049","v":0},{"$f":"-Inputs!S1049","v":0},{"$f":"-Inputs!T1049","v":0},{"$f":"-Inputs!U1049","v":0},{"$f":"-Inputs!V1049","v":0},{"$f":"-Inputs!W1049","v":0},{"$f":"-Inputs!X1049","v":0},{"$f":"-Inputs!Y1049","v":0},{"$f":"-Inputs!Z1049","v":0},{"$f":"-Inputs!AA1049","v":0},{"$f":"-Inputs!AB1049","v":0},{"$f":"-Inputs!AC1049","v":0},{"$f":"-Inputs!AD1049","v":0},{"$f":"-Inputs!AE1049","v":0},{"$f":"-Inputs!AF1049","v":0},{"$f":"-Inputs!AG1049","v":0},{"$f":"-Inputs!AH1049","v":0},0,{"$f":"-IF(AJ477<0,AJ477,IF(AJ465=0,0,MIN((AJ477/AJ465)*(AJ477>0),AJ477)))","v":0},0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!O1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!P1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!Q1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!R1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!S1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!T1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!U1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!V1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!W1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!X1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!Y1050","v":1.6804003753382035},{"$f":"-Inputs!Z1050","v":0},{"$f":"-Inputs!AA1050","v":0},{"$f":"-Inputs!AB1050","v":0},{"$f":"-Inputs!AC1050","v":0},{"$f":"-Inputs!AD1050","v":-2.2236085606199421E-17},{"$f":"-Inputs!AE1050","v":-2.2236085606199421E-17},{"$f":"-Inputs!AF1050","v":-2.2236085606199421E-17},{"$f":"-Inputs!AG1050","v":-2.2236085606199418E-17},{"$f":"-Inputs!AH1050","v":-2.2236085606199418E-17},-1.5837739556290595E-17,{"$f":"-IF(AJ478<0,AJ478,IF(AJ466=0,0,MIN((AJ478/AJ466)*(AJ478>0),AJ478)))","v":-1.5837739556290595E-17},-1.5837739556290598E-17,-1.5837739556290598E-17,-1.5837739556290598E-17]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1051","v":-0.3856562517589569},{"$f":"-Inputs!M1051","v":-0.3856562517589569},{"$f":"-Inputs!N1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!O1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!P1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!Q1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!R1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!S1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!T1051","v":-1.4016468942515556E-2},{"$f":"-Inputs!U1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!V1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!W1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!X1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!Y1051","v":-1.244914766597951E-2},{"$f":"-Inputs!Z1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AA1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AB1051","v":-1.2449147665979514E-2},{"$f":"-Inputs!AC1051","v":-1.2449147665979514E-2},{"$f":"-Inputs!AD1051","v":-1.244914766597955E-2},{"$f":"-Inputs!AE1051","v":-1.244914766597955E-2},{"$f":"-Inputs!AF1051","v":-1.244914766597955E-2},{"$f":"-Inputs!AG1051","v":-1.244914766597955E-2},{"$f":"-Inputs!AH1051","v":-1.244914766597955E-2},-1.2449147665979512E-2,{"$f":"-IF(AJ479<0,AJ479,IF(AJ467=0,0,MIN((AJ479/AJ467)*(AJ479>0),AJ479)))","v":-1.244914766597951E-2},-1.2449147665979512E-2,-1.2449147665979512E-2,-1.244914766597951E-2]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1052","v":0},{"$f":"-Inputs!M1052","v":0},{"$f":"-Inputs!N1052","v":0},{"$f":"-Inputs!O1052","v":0},{"$f":"-Inputs!P1052","v":0},{"$f":"-Inputs!Q1052","v":0},{"$f":"-Inputs!R1052","v":0},{"$f":"-Inputs!S1052","v":0},{"$f":"-Inputs!T1052","v":0},{"$f":"-Inputs!U1052","v":0},{"$f":"-Inputs!V1052","v":0},{"$f":"-Inputs!W1052","v":0},{"$f":"-Inputs!X1052","v":0},{"$f":"-Inputs!Y1052","v":0},{"$f":"-Inputs!Z1052","v":0},{"$f":"-Inputs!AA1052","v":0},{"$f":"-Inputs!AB1052","v":0},{"$f":"-Inputs!AC1052","v":0},{"$f":"-Inputs!AD1052","v":0},{"$f":"-Inputs!AE1052","v":0},{"$f":"-Inputs!AF1052","v":0},{"$f":"-Inputs!AG1052","v":0},{"$f":"-Inputs!AH1052","v":0},0,{"$f":"-IF(AJ480<0,AJ480,IF(AJ468=0,0,MIN((AJ480/AJ468)*(AJ480>0),AJ480)))","v":0},0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1053","v":0},{"$f":"-Inputs!M1053","v":0},{"$f":"-Inputs!N1053","v":0},{"$f":"-Inputs!O1053","v":0},{"$f":"-Inputs!P1053","v":0},{"$f":"-Inputs!Q1053","v":0},{"$f":"-Inputs!R1053","v":0},{"$f":"-Inputs!S1053","v":0},{"$f":"-Inputs!T1053","v":0},{"$f":"-Inputs!U1053","v":0},{"$f":"-Inputs!V1053","v":0},{"$f":"-Inputs!W1053","v":0},{"$f":"-Inputs!X1053","v":0},{"$f":"-Inputs!Y1053","v":0},{"$f":"-Inputs!Z1053","v":0},{"$f":"-Inputs!AA1053","v":0},{"$f":"-Inputs!AB1053","v":0},{"$f":"-Inputs!AC1053","v":0},{"$f":"-Inputs!AD1053","v":0},{"$f":"-Inputs!AE1053","v":0},{"$f":"-Inputs!AF1053","v":0},{"$f":"-Inputs!AG1053","v":0},{"$f":"-Inputs!AH1053","v":0},0,{"$f":"-IF(AJ481<0,AJ481,IF(AJ469=0,0,MIN((AJ481/AJ469)*(AJ481>0),AJ481)))","v":0},0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1054","v":0},{"$f":"-Inputs!M1054","v":0},{"$f":"-Inputs!N1054","v":0},{"$f":"-Inputs!O1054","v":0},{"$f":"-Inputs!P1054","v":0},{"$f":"-Inputs!Q1054","v":0},{"$f":"-Inputs!R1054","v":0},{"$f":"-Inputs!S1054","v":0},{"$f":"-Inputs!T1054","v":0},{"$f":"-Inputs!U1054","v":0},{"$f":"-Inputs!V1054","v":0},{"$f":"-Inputs!W1054","v":0},{"$f":"-Inputs!X1054","v":0},{"$f":"-Inputs!Y1054","v":0},{"$f":"-Inputs!Z1054","v":0},{"$f":"-Inputs!AA1054","v":0},{"$f":"-Inputs!AB1054","v":0},{"$f":"-Inputs!AC1054","v":0},{"$f":"-Inputs!AD1054","v":0},{"$f":"-Inputs!AE1054","v":0},{"$f":"-Inputs!AF1054","v":0},{"$f":"-Inputs!AG1054","v":0},{"$f":"-Inputs!AH1054","v":0},0,{"$f":"-IF(AJ482<0,AJ482,IF(AJ470=0,0,MIN((AJ482/AJ470)*(AJ482>0),AJ482)))","v":0},0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1055","v":0},{"$f":"-Inputs!M1055","v":0},{"$f":"-Inputs!N1055","v":0},{"$f":"-Inputs!O1055","v":0},{"$f":"-Inputs!P1055","v":0},{"$f":"-Inputs!Q1055","v":0},{"$f":"-Inputs!R1055","v":0},{"$f":"-Inputs!S1055","v":0},{"$f":"-Inputs!T1055","v":0},{"$f":"-Inputs!U1055","v":0},{"$f":"-Inputs!V1055","v":0},{"$f":"-Inputs!W1055","v":0},{"$f":"-Inputs!X1055","v":0},{"$f":"-Inputs!Y1055","v":0},{"$f":"-Inputs!Z1055","v":0},{"$f":"-Inputs!AA1055","v":0},{"$f":"-Inputs!AB1055","v":0},{"$f":"-Inputs!AC1055","v":0},{"$f":"-Inputs!AD1055","v":0},{"$f":"-Inputs!AE1055","v":0},{"$f":"-Inputs!AF1055","v":0},{"$f":"-Inputs!AG1055","v":0},{"$f":"-Inputs!AH1055","v":0},{"$f":"-IF(AI483<0,AI483,IF(AI471=0,0,MIN((AI483/AI471)*(AI483>0),AI483)))","v":0},{"$f":"-IF(AJ483<0,AJ483,IF(AJ471=0,0,MIN((AJ483/AJ471)*(AJ483>0),AJ483)))","v":0},0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1056","v":0},{"$f":"-Inputs!M1056","v":0},{"$f":"-Inputs!N1056","v":0},{"$f":"-Inputs!O1056","v":0},{"$f":"-Inputs!P1056","v":0},{"$f":"-Inputs!Q1056","v":0},{"$f":"-Inputs!R1056","v":0},{"$f":"-Inputs!S1056","v":0},{"$f":"-Inputs!T1056","v":0},{"$f":"-Inputs!U1056","v":0},{"$f":"-Inputs!V1056","v":0},{"$f":"-Inputs!W1056","v":0},{"$f":"-Inputs!X1056","v":0},{"$f":"-Inputs!Y1056","v":0},{"$f":"-Inputs!Z1056","v":0},{"$f":"-Inputs!AA1056","v":0},{"$f":"-Inputs!AB1056","v":0},{"$f":"-Inputs!AC1056","v":0},{"$f":"-Inputs!AD1056","v":0},{"$f":"-Inputs!AE1056","v":0},{"$f":"-Inputs!AF1056","v":0},{"$f":"-Inputs!AG1056","v":0},{"$f":"-Inputs!AH1056","v":0},{"$f":"-IF(AI484<0,AI484,IF(AI472=0,0,MIN((AI484/AI472)*(AI484>0),AI484)))","v":0},{"$f":"-IF(AJ484<0,AJ484,IF(AJ472=0,0,MIN((AJ484/AJ472)*(AJ484>0),AJ484)))","v":0},0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1057","v":0},{"$f":"-Inputs!M1057","v":0},{"$f":"-Inputs!N1057","v":0},{"$f":"-Inputs!O1057","v":0},{"$f":"-Inputs!P1057","v":0},{"$f":"-Inputs!Q1057","v":0},{"$f":"-Inputs!R1057","v":0},{"$f":"-Inputs!S1057","v":0},{"$f":"-Inputs!T1057","v":0},{"$f":"-Inputs!U1057","v":0},{"$f":"-Inputs!V1057","v":0},{"$f":"-Inputs!W1057","v":0},{"$f":"-Inputs!X1057","v":0},{"$f":"-Inputs!Y1057","v":0},{"$f":"-Inputs!Z1057","v":0},{"$f":"-Inputs!AA1057","v":0},{"$f":"-Inputs!AB1057","v":0},{"$f":"-Inputs!AC1057","v":0},{"$f":"-Inputs!AD1057","v":0},{"$f":"-Inputs!AE1057","v":0},{"$f":"-Inputs!AF1057","v":0},{"$f":"-Inputs!AG1057","v":0},{"$f":"-Inputs!AH1057","v":0},0,{"$f":"-IF(AJ485<0,AJ485,IF(AJ473=0,0,MIN((AJ485/AJ473)*(AJ485>0),AJ485)))","v":0},0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.69227416181127044},{"$f":"SUM(M512:M521)","v":-0.69227416181127044},-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-2.8965270533929974E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,1.6664018934432732,-1.3998481894930193E-2,-1.3998481894930193E-2,-1.3998481894930196E-2,-1.3998481894930196E-2,-1.4367370997061372E-2,-1.4367370997061372E-2,-1.4367370997061372E-2,-1.4367370997061372E-2,-1.4367370997061372E-2,-1.4367370997061325E-2,{"$f":"SUM(AJ512:AJ521)","v":-1.4367370997061323E-2},-1.4367370997061325E-2,-1.4367370997061325E-2,-1.4367370997061323E-2]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":0.11505117360557758},0.11048571248335616,0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":9.6058722194942339E-2},{"$f":"T476+T488+T500+T512","v":9.4509387965991648E-2},9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,{"$f":"MAX(Y476+Y488+Y500+Y512,0)","v":8.6762716821238206E-2},{"$f":"Z476+Z488+Z500+Z512","v":8.5213382592287529E-2},8.3664048363336851E-2,8.2114714134386174E-2,8.0565379905435497E-2,{"$f":"MAX(AD476+AD488+AD500+AD512,0)","v":7.8647156574353699E-2},{"$f":"AE476+AE488+AE500+AE512","v":7.6728933243271902E-2},7.4810709912190104E-2,7.2892486581108307E-2,{"$f":"AH476+AH488+AH500+AH512","v":7.0974263250026509E-2},{"$f":"AI476+AI488+AI500+AI512","v":6.9056039918944712E-2},{"$f":"AJ476+AJ488+AJ500+AJ512","v":6.7137816587862914E-2},6.5219593256781117E-2,6.3301369925699319E-2,6.1383146594617521E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.14991573159444149,-0.15011404468656514,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH477+AH489+AH501+AH513","v":0},0,{"$f":"AJ477+AJ489+AJ501+AJ513","v":0},0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.64411701650187214,0.64209434385278674,0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,0.54937816186101296,0.53597869449854918,0.5225792271360854,-1.6670009079757395,-1.6804003753382033,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,1.9980851931883188E-16,1.7757243371263245E-16,1.5533634810643302E-16,1.3310026250023359E-16,{"$f":"AH478+AH490+AH502+AH514","v":1.1086417689403417E-16},9.5026437337743577E-17,{"$f":"AJ478+AJ490+AJ502+AJ514","v":7.9188697781452985E-17},6.3350958225162393E-17,4.7513218668871795E-17,3.1675479112581196E-17]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.3495935253165701,0.96393727355761316,0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,0.26770138609171407,0.2536849171491985,0.23966844820668295,0.22565197926416741,0.21163551032165187,0.19918636265567236,0.18673721498969284,0.17428806732371332,0.16183891965773381,0.14938977199175429,0.13694062432577475,0.12449147665979521,0.11204232899381567,9.9593181327836122E-2,{"$f":"AH479+AH491+AH503+AH515","v":8.7144033661856579E-2},7.4694885995877064E-2,{"$f":"AJ479+AJ491+AJ503+AJ515","v":6.2245738329897556E-2},4.9796590663918047E-2,3.7347442997938532E-2,2.4898295331959024E-2]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH480+AH492+AH504+AH516","v":0},0,{"$f":"AJ480+AJ492+AJ504+AJ516","v":0},0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH481+AH493+AH505+AH517","v":0},0,{"$f":"AJ481+AJ493+AJ505+AJ517","v":0},0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH482+AH494+AH506+AH518","v":0},0,{"$f":"AJ482+AJ494+AJ506+AJ518","v":0},0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH483+AH495+AH507+AH519","v":0},0,{"$f":"AJ483+AJ495+AJ507+AJ519","v":0},0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"MAX(Y484+Y496+Y508+Y520,0)","v":0},{"$f":"Z484+Z496+Z508+Z520","v":0},0,0,0,{"$f":"MAX(AD484+AD496+AD508+AD520,0)","v":0},{"$f":"AE484+AE496+AE508+AE520","v":0},0,0,{"$f":"AH484+AH496+AH508+AH520","v":0},0,{"$f":"AJ484+AJ496+AJ508+AJ520","v":0},0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y485+Y497+Y509+Y521,0)","v":0},0,0,0,0,{"$f":"MAX(AD485+AD497+AD509+AD521,0)","v":0},0,0,0,{"$f":"AH485+AH497+AH509+AH521","v":0},0,{"$f":"AJ485+AJ497+AJ509+AJ521","v":0},0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":2.2586774470184614},{"$f":"SUM(L524:L533)","v":1.566403285207191},0.87412912339592053,0.81461674402763207,0.75510436465934361,0.69559198529105515,0.63607960592276669,0.57656722655447823,0.96719866815376154,0.91158893591871859,0.88262366538478865,0.85365839485085859,-1.3514875434324325,-1.3804528139663625,0.28594907947691078,0.27195059758198059,0.2579521156870504,0.24395363379212021,0.22995515189719001,{"$f":"SUM(AD524:AD533)","v":0.21558778090012864},0.20122040990306728,0.18685303890600591,0.17248566790894457,0.1581182969118832,{"$f":"SUM(AI524:AI533)","v":0.14375092591482186},0.12938355491776055,0.11501618392069923,0.10064881292363789,8.628144192657658E-2]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45014382096757177]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.45014382096757177}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,M550-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"IF(AC550>0,IF(AD$131=\"\",AC550-1,MIN(AC550-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD550-1)","v":41},40,39,38,{"$f":"MAX(0,AH550-1)","v":37},{"$f":"MAX(0,AI550-1)","v":36},{"$f":"MAX(0,AJ550-1)","v":35},{"$f":"MAX(0,AK550-1)","v":34},{"$f":"MAX(0,AL550-1)","v":33}]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD549=\"\",MAX(0,AC552-1),Inputs!$D$71-(AC$6-LEFT($A548,4)))","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AC553>0,IF(AD$131=\"\",AC553-1,MIN(AC553-1,AD$131)),0)","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,M554-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AC554-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,M555-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB555-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,M557-1)","v":29},{"$f":"MAX(0,N557-1)","v":28},{"$f":"MAX(0,O557-1)","v":27},{"$f":"MAX(0,P557-1)","v":26},{"$f":"MAX(0,Q557-1)","v":25},{"$f":"MAX(0,R557-1)","v":24},{"$f":"MAX(0,S557-1)","v":23},{"$f":"MAX(0,T557-1)","v":22},{"$f":"MAX(0,U557-1)","v":21},{"$f":"MAX(0,V557-1)","v":20},{"$f":"MAX(0,W557-1)","v":19},{"$f":"MAX(0,X557-1)","v":18},{"$f":"MAX(0,Y557-1)","v":17},{"$f":"MAX(0,Z557-1)","v":16},{"$f":"MAX(0,AA557-1)","v":15},{"$f":"MAX(0,AB557-1)","v":14},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC557+1)","v":33},{"$f":"MAX(0,AD557-1)","v":32},{"$f":"MAX(0,AE557-1)","v":31},{"$f":"MAX(0,AF557-1)","v":30},{"$f":"MAX(0,AG557-1)","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,M559-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,{"$f":"IF(AC559>0,IF(AD$131=\"\",AC559-1,MIN(AC559-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD559-1)","v":41},40,39,38,{"$f":"MAX(0,AH559-1)","v":37},{"$f":"MAX(0,AI559-1)","v":36},{"$f":"MAX(0,AJ559-1)","v":35},{"$f":"MAX(0,AK559-1)","v":34},{"$f":"MAX(0,AL559-1)","v":33}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},{"$f":"L610","v":3.7159867684781319E-5},{"$f":"M610","v":-1.0307365966209316E-2},-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH610","v":0},{"$f":"AI610","v":0},{"$f":"AJ610","v":0},{"$f":"AK610","v":0},{"$f":"AL610","v":0}]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,0,-0.20179158142352899,{"$f":"M611","v":-0.32517461301774075},-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,0,-5.5840330043392061E-2,{"$f":"M612","v":-5.7863002692477503E-2},-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.6180459838804471,{"$f":"M613","v":1.2998121537576715},1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,0.50932328190343434,0.4668796750781482,0.42443606825286206,0.38199246142757592,0.33954885460228978,0.29710524777700353,0.25466164095171734,0.21221803412643112,0.16977442730114489]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,{"$f":"M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,{"$f":"M615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,{"$f":"M616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,0,0,{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0},0,{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,{"$f":"M618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.3604512322812108},{"$f":"SUM(N562:N571)","v":0.90646717208124383},0.8536485816975109,0.80082999131377797,0.74801140093004492,0.69519281054631199,0.64237422016257906,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,0.50932328190343434,0.4668796750781482,0.42443606825286206,0.38199246142757592,{"$f":"SUM(AI562:AI571)","v":0.33954885460228978},0.29710524777700353,0.25466164095171734,0.21221803412643112,0.16977442730114489]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.7159867684781319E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.20179158142352899}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-5.5840330043392061E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.6180459838804471}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.3604512322812108}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1653","v":0},{"$f":"-Inputs!U1653","v":0},{"$f":"-Inputs!V1653","v":0},{"$f":"-Inputs!W1653","v":0},{"$f":"-Inputs!X1653","v":0},{"$f":"-Inputs!Y1653","v":0},{"$f":"-Inputs!Z1653","v":0},{"$f":"-Inputs!AA1653","v":0},{"$f":"-Inputs!AB1653","v":0},{"$f":"-Inputs!AC1653","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"-Inputs!AH1653","v":0},{"$f":"-Inputs!AI1653","v":0},{"$f":"-Inputs!AJ1653","v":0},{"$f":"-Inputs!AK1653","v":0},{"$f":"-Inputs!AL1653","v":0},{"$f":"-Inputs!AM1653","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1654","v":0},{"$f":"-Inputs!U1654","v":0},{"$f":"-Inputs!V1654","v":0},{"$f":"-Inputs!W1654","v":0},{"$f":"-Inputs!X1654","v":0},{"$f":"-Inputs!Y1654","v":0},{"$f":"-Inputs!Z1654","v":0},{"$f":"-Inputs!AA1654","v":0},{"$f":"-Inputs!AB1654","v":0},{"$f":"-Inputs!AC1654","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"-Inputs!AH1654","v":0},{"$f":"-Inputs!AI1654","v":0},{"$f":"-Inputs!AJ1654","v":0},{"$f":"-Inputs!AK1654","v":0},{"$f":"-Inputs!AL1654","v":0},{"$f":"-Inputs!AM1654","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1655","v":0},{"$f":"-Inputs!U1655","v":0},{"$f":"-Inputs!V1655","v":0},{"$f":"-Inputs!W1655","v":0},{"$f":"-Inputs!X1655","v":0},{"$f":"-Inputs!Y1655","v":0},{"$f":"-Inputs!Z1655","v":0},{"$f":"-Inputs!AA1655","v":0},{"$f":"-Inputs!AB1655","v":0},{"$f":"-Inputs!AC1655","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"-Inputs!AH1655","v":0},{"$f":"-Inputs!AI1655","v":0},{"$f":"-Inputs!AJ1655","v":0},{"$f":"-Inputs!AK1655","v":0},{"$f":"-Inputs!AL1655","v":0},{"$f":"-Inputs!AM1655","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1656","v":0},{"$f":"-Inputs!U1656","v":0},{"$f":"-Inputs!V1656","v":0},{"$f":"-Inputs!W1656","v":0},{"$f":"-Inputs!X1656","v":0},{"$f":"-Inputs!Y1656","v":0},{"$f":"-Inputs!Z1656","v":0},{"$f":"-Inputs!AA1656","v":0},{"$f":"-Inputs!AB1656","v":0},{"$f":"-Inputs!AC1656","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"-Inputs!AH1656","v":0},{"$f":"-Inputs!AI1656","v":0},{"$f":"-Inputs!AJ1656","v":0},{"$f":"-Inputs!AK1656","v":0},{"$f":"-Inputs!AL1656","v":0},{"$f":"-Inputs!AM1656","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1657","v":0},{"$f":"-Inputs!U1657","v":0},{"$f":"-Inputs!V1657","v":0},{"$f":"-Inputs!W1657","v":0},{"$f":"-Inputs!X1657","v":0},{"$f":"-Inputs!Y1657","v":0},{"$f":"-Inputs!Z1657","v":0},{"$f":"-Inputs!AA1657","v":0},{"$f":"-Inputs!AB1657","v":0},{"$f":"-Inputs!AC1657","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"-Inputs!AH1657","v":0},{"$f":"-Inputs!AI1657","v":0},{"$f":"-Inputs!AJ1657","v":0},{"$f":"-Inputs!AK1657","v":0},{"$f":"-Inputs!AL1657","v":0},{"$f":"-Inputs!AM1657","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1658","v":0},{"$f":"-Inputs!U1658","v":0},{"$f":"-Inputs!V1658","v":0},{"$f":"-Inputs!W1658","v":0},{"$f":"-Inputs!X1658","v":0},{"$f":"-Inputs!Y1658","v":0},{"$f":"-Inputs!Z1658","v":0},{"$f":"-Inputs!AA1658","v":0},{"$f":"-Inputs!AB1658","v":0},{"$f":"-Inputs!AC1658","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"-Inputs!AH1658","v":0},{"$f":"-Inputs!AI1658","v":0},{"$f":"-Inputs!AJ1658","v":0},{"$f":"-Inputs!AK1658","v":0},{"$f":"-Inputs!AL1658","v":0},{"$f":"-Inputs!AM1658","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1659","v":0},{"$f":"-Inputs!U1659","v":0},{"$f":"-Inputs!V1659","v":0},{"$f":"-Inputs!W1659","v":0},{"$f":"-Inputs!X1659","v":0},{"$f":"-Inputs!Y1659","v":0},{"$f":"-Inputs!Z1659","v":0},{"$f":"-Inputs!AA1659","v":0},{"$f":"-Inputs!AB1659","v":0},{"$f":"-Inputs!AC1659","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"-Inputs!AH1659","v":0},{"$f":"-Inputs!AI1659","v":0},{"$f":"-Inputs!AJ1659","v":0},{"$f":"-Inputs!AK1659","v":0},{"$f":"-Inputs!AL1659","v":0},{"$f":"-Inputs!AM1659","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1660","v":0},{"$f":"-Inputs!U1660","v":0},{"$f":"-Inputs!V1660","v":0},{"$f":"-Inputs!W1660","v":0},{"$f":"-Inputs!X1660","v":0},{"$f":"-Inputs!Y1660","v":0},{"$f":"-Inputs!Z1660","v":0},{"$f":"-Inputs!AA1660","v":0},{"$f":"-Inputs!AB1660","v":0},{"$f":"-Inputs!AC1660","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"-Inputs!AH1660","v":0},{"$f":"-Inputs!AI1660","v":0},{"$f":"-Inputs!AJ1660","v":0},{"$f":"-Inputs!AK1660","v":0},{"$f":"-Inputs!AL1660","v":0},{"$f":"-Inputs!AM1660","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1661","v":0},{"$f":"-Inputs!U1661","v":0},{"$f":"-Inputs!V1661","v":0},{"$f":"-Inputs!W1661","v":0},{"$f":"-Inputs!X1661","v":0},{"$f":"-Inputs!Y1661","v":0},{"$f":"-Inputs!Z1661","v":0},{"$f":"-Inputs!AA1661","v":0},{"$f":"-Inputs!AB1661","v":0},{"$f":"-Inputs!AC1661","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"-Inputs!AH1661","v":0},{"$f":"-Inputs!AI1661","v":0},{"$f":"-Inputs!AJ1661","v":0},{"$f":"-Inputs!AK1661","v":0},{"$f":"-Inputs!AL1661","v":0},{"$f":"-Inputs!AM1661","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1662","v":0},{"$f":"-Inputs!U1662","v":0},{"$f":"-Inputs!V1662","v":0},{"$f":"-Inputs!W1662","v":0},{"$f":"-Inputs!X1662","v":0},{"$f":"-Inputs!Y1662","v":0},{"$f":"-Inputs!Z1662","v":0},{"$f":"-Inputs!AA1662","v":0},{"$f":"-Inputs!AB1662","v":0},{"$f":"-Inputs!AC1662","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"-Inputs!AH1662","v":0},{"$f":"-Inputs!AI1662","v":0},{"$f":"-Inputs!AJ1662","v":0},{"$f":"-Inputs!AK1662","v":0},{"$f":"-Inputs!AL1662","v":0},{"$f":"-Inputs!AM1662","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI586:AI595)","v":0},0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1060","v":-1.0344525833894098E-2},{"$f":"-Inputs!N1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!O1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!P1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!Q1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!R1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!S1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!T1060","v":0},{"$f":"-Inputs!U1060","v":0},{"$f":"-Inputs!V1060","v":0},{"$f":"-Inputs!W1060","v":0},{"$f":"-Inputs!X1060","v":0},{"$f":"-Inputs!Y1060","v":0},{"$f":"-Inputs!Z1060","v":0},{"$f":"-Inputs!AA1060","v":0},{"$f":"-Inputs!AB1060","v":0},{"$f":"-Inputs!AC1060","v":0},{"$f":"-Inputs!AD1060","v":0},{"$f":"-Inputs!AE1060","v":0},{"$f":"-Inputs!AF1060","v":0},{"$f":"-Inputs!AG1060","v":0},{"$f":"-Inputs!AH1060","v":0},{"$f":"-IF(AND(AI550=0,AH610>0),AI562,IF(AI562<0,AI562,IF(AI550=0,0,MIN((AI562/AI550)*(AI562>0),AI562))))","v":0},{"$f":"-IF(AJ562<0,AJ562,IF(AJ550=0,0,MIN((AJ562/AJ550)*(AJ562>0),AJ562)))","v":0},0,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1061","v":-0.12338303159421178},{"$f":"-Inputs!N1061","v":0},{"$f":"-Inputs!O1061","v":0},{"$f":"-Inputs!P1061","v":0},{"$f":"-Inputs!Q1061","v":0},{"$f":"-Inputs!R1061","v":0},{"$f":"-Inputs!S1061","v":0},{"$f":"-Inputs!T1061","v":0},{"$f":"-Inputs!U1061","v":0},{"$f":"-Inputs!V1061","v":0},{"$f":"-Inputs!W1061","v":0},{"$f":"-Inputs!X1061","v":0},{"$f":"-Inputs!Y1061","v":0},{"$f":"-Inputs!Z1061","v":0},{"$f":"-Inputs!AA1061","v":0},{"$f":"-Inputs!AB1061","v":0},{"$f":"-Inputs!AC1061","v":0},{"$f":"-Inputs!AD1061","v":0},{"$f":"-Inputs!AE1061","v":0},{"$f":"-Inputs!AF1061","v":0},{"$f":"-Inputs!AG1061","v":0},{"$f":"-Inputs!AH1061","v":0},0,{"$f":"-IF(AJ563<0,AJ563,IF(AJ551=0,0,MIN((AJ563/AJ551)*(AJ563>0),AJ563)))","v":0},0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1062","v":-2.0226726490854391E-3},{"$f":"-Inputs!N1062","v":1.1168066008678413E-3},{"$f":"-Inputs!O1062","v":1.1168066008678413E-3},{"$f":"-Inputs!P1062","v":1.1168066008678413E-3},{"$f":"-Inputs!Q1062","v":1.1168066008678413E-3},{"$f":"-Inputs!R1062","v":1.1168066008678413E-3},{"$f":"-Inputs!S1062","v":1.1168066008678413E-3},{"$f":"-Inputs!T1062","v":0},{"$f":"-Inputs!U1062","v":0},{"$f":"-Inputs!V1062","v":0},{"$f":"-Inputs!W1062","v":0},{"$f":"-Inputs!X1062","v":0},{"$f":"-Inputs!Y1062","v":0},{"$f":"-Inputs!Z1062","v":0},{"$f":"-Inputs!AA1062","v":0},{"$f":"-Inputs!AB1062","v":0},{"$f":"-Inputs!AC1062","v":0},{"$f":"-Inputs!AD1062","v":0},{"$f":"-Inputs!AE1062","v":0},{"$f":"-Inputs!AF1062","v":0},{"$f":"-Inputs!AG1062","v":0},{"$f":"-Inputs!AH1062","v":0},0,{"$f":"-IF(AJ564<0,AJ564,IF(AJ552=0,0,MIN((AJ564/AJ552)*(AJ564>0),AJ564)))","v":0},0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1063","v":-0.31823383012277567},{"$f":"-Inputs!N1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!O1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!P1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!Q1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!R1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!S1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!T1063","v":-4.2443606825286188E-2},{"$f":"-Inputs!U1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!V1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!W1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!X1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!Y1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!Z1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AA1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AB1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AC1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AD1063","v":-4.2443606825286168E-2},{"$f":"-Inputs!AE1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!AF1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!AG1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!AH1063","v":-4.2443606825286154E-2},-4.2443606825286223E-2,{"$f":"-IF(AJ565<0,AJ565,IF(AJ553=0,0,MIN((AJ565/AJ553)*(AJ565>0),AJ565)))","v":-4.2443606825286216E-2},-4.2443606825286223E-2,-4.2443606825286223E-2,-4.2443606825286223E-2]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1064","v":0},{"$f":"-Inputs!N1064","v":0},{"$f":"-Inputs!O1064","v":0},{"$f":"-Inputs!P1064","v":0},{"$f":"-Inputs!Q1064","v":0},{"$f":"-Inputs!R1064","v":0},{"$f":"-Inputs!S1064","v":0},{"$f":"-Inputs!T1064","v":0},{"$f":"-Inputs!U1064","v":0},{"$f":"-Inputs!V1064","v":0},{"$f":"-Inputs!W1064","v":0},{"$f":"-Inputs!X1064","v":0},{"$f":"-Inputs!Y1064","v":0},{"$f":"-Inputs!Z1064","v":0},{"$f":"-Inputs!AA1064","v":0},{"$f":"-Inputs!AB1064","v":0},{"$f":"-Inputs!AC1064","v":0},{"$f":"-Inputs!AD1064","v":0},{"$f":"-Inputs!AE1064","v":0},{"$f":"-Inputs!AF1064","v":0},{"$f":"-Inputs!AG1064","v":0},{"$f":"-Inputs!AH1064","v":0},0,{"$f":"-IF(AJ566<0,AJ566,IF(AJ554=0,0,MIN((AJ566/AJ554)*(AJ566>0),AJ566)))","v":0},0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1065","v":0},{"$f":"-Inputs!N1065","v":0},{"$f":"-Inputs!O1065","v":0},{"$f":"-Inputs!P1065","v":0},{"$f":"-Inputs!Q1065","v":0},{"$f":"-Inputs!R1065","v":0},{"$f":"-Inputs!S1065","v":0},{"$f":"-Inputs!T1065","v":0},{"$f":"-Inputs!U1065","v":0},{"$f":"-Inputs!V1065","v":0},{"$f":"-Inputs!W1065","v":0},{"$f":"-Inputs!X1065","v":0},{"$f":"-Inputs!Y1065","v":0},{"$f":"-Inputs!Z1065","v":0},{"$f":"-Inputs!AA1065","v":0},{"$f":"-Inputs!AB1065","v":0},{"$f":"-Inputs!AC1065","v":0},{"$f":"-Inputs!AD1065","v":0},{"$f":"-Inputs!AE1065","v":0},{"$f":"-Inputs!AF1065","v":0},{"$f":"-Inputs!AG1065","v":0},{"$f":"-Inputs!AH1065","v":0},0,{"$f":"-IF(AJ567<0,AJ567,IF(AJ555=0,0,MIN((AJ567/AJ555)*(AJ567>0),AJ567)))","v":0},0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1066","v":0},{"$f":"-Inputs!N1066","v":0},{"$f":"-Inputs!O1066","v":0},{"$f":"-Inputs!P1066","v":0},{"$f":"-Inputs!Q1066","v":0},{"$f":"-Inputs!R1066","v":0},{"$f":"-Inputs!S1066","v":0},{"$f":"-Inputs!T1066","v":0},{"$f":"-Inputs!U1066","v":0},{"$f":"-Inputs!V1066","v":0},{"$f":"-Inputs!W1066","v":0},{"$f":"-Inputs!X1066","v":0},{"$f":"-Inputs!Y1066","v":0},{"$f":"-Inputs!Z1066","v":0},{"$f":"-Inputs!AA1066","v":0},{"$f":"-Inputs!AB1066","v":0},{"$f":"-Inputs!AC1066","v":0},{"$f":"-Inputs!AD1066","v":0},{"$f":"-Inputs!AE1066","v":0},{"$f":"-Inputs!AF1066","v":0},{"$f":"-Inputs!AG1066","v":0},{"$f":"-Inputs!AH1066","v":0},0,{"$f":"-IF(AJ568<0,AJ568,IF(AJ556=0,0,MIN((AJ568/AJ556)*(AJ568>0),AJ568)))","v":0},0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1067","v":0},{"$f":"-Inputs!N1067","v":0},{"$f":"-Inputs!O1067","v":0},{"$f":"-Inputs!P1067","v":0},{"$f":"-Inputs!Q1067","v":0},{"$f":"-Inputs!R1067","v":0},{"$f":"-Inputs!S1067","v":0},{"$f":"-Inputs!T1067","v":0},{"$f":"-Inputs!U1067","v":0},{"$f":"-Inputs!V1067","v":0},{"$f":"-Inputs!W1067","v":0},{"$f":"-Inputs!X1067","v":0},{"$f":"-Inputs!Y1067","v":0},{"$f":"-Inputs!Z1067","v":0},{"$f":"-Inputs!AA1067","v":0},{"$f":"-Inputs!AB1067","v":0},{"$f":"-Inputs!AC1067","v":0},{"$f":"-Inputs!AD1067","v":0},{"$f":"-Inputs!AE1067","v":0},{"$f":"-Inputs!AF1067","v":0},{"$f":"-Inputs!AG1067","v":0},{"$f":"-Inputs!AH1067","v":0},{"$f":"-IF(AI569<0,AI569,IF(AI557=0,0,MIN((AI569/AI557)*(AI569>0),AI569)))","v":0},{"$f":"-IF(AJ569<0,AJ569,IF(AJ557=0,0,MIN((AJ569/AJ557)*(AJ569>0),AJ569)))","v":0},0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1068","v":0},{"$f":"-Inputs!N1068","v":0},{"$f":"-Inputs!O1068","v":0},{"$f":"-Inputs!P1068","v":0},{"$f":"-Inputs!Q1068","v":0},{"$f":"-Inputs!R1068","v":0},{"$f":"-Inputs!S1068","v":0},{"$f":"-Inputs!T1068","v":0},{"$f":"-Inputs!U1068","v":0},{"$f":"-Inputs!V1068","v":0},{"$f":"-Inputs!W1068","v":0},{"$f":"-Inputs!X1068","v":0},{"$f":"-Inputs!Y1068","v":0},{"$f":"-Inputs!Z1068","v":0},{"$f":"-Inputs!AA1068","v":0},{"$f":"-Inputs!AB1068","v":0},{"$f":"-Inputs!AC1068","v":0},{"$f":"-Inputs!AD1068","v":0},{"$f":"-Inputs!AE1068","v":0},{"$f":"-Inputs!AF1068","v":0},{"$f":"-Inputs!AG1068","v":0},{"$f":"-Inputs!AH1068","v":0},{"$f":"-IF(AI570<0,AI570,IF(AI558=0,0,MIN((AI570/AI558)*(AI570>0),AI570)))","v":0},{"$f":"-IF(AJ570<0,AJ570,IF(AJ558=0,0,MIN((AJ570/AJ558)*(AJ570>0),AJ570)))","v":0},0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1069","v":0},{"$f":"-Inputs!N1069","v":0},{"$f":"-Inputs!O1069","v":0},{"$f":"-Inputs!P1069","v":0},{"$f":"-Inputs!Q1069","v":0},{"$f":"-Inputs!R1069","v":0},{"$f":"-Inputs!S1069","v":0},{"$f":"-Inputs!T1069","v":0},{"$f":"-Inputs!U1069","v":0},{"$f":"-Inputs!V1069","v":0},{"$f":"-Inputs!W1069","v":0},{"$f":"-Inputs!X1069","v":0},{"$f":"-Inputs!Y1069","v":0},{"$f":"-Inputs!Z1069","v":0},{"$f":"-Inputs!AA1069","v":0},{"$f":"-Inputs!AB1069","v":0},{"$f":"-Inputs!AC1069","v":0},{"$f":"-Inputs!AD1069","v":0},{"$f":"-Inputs!AE1069","v":0},{"$f":"-Inputs!AF1069","v":0},{"$f":"-Inputs!AG1069","v":0},{"$f":"-Inputs!AH1069","v":0},0,{"$f":"-IF(AJ571<0,AJ571,IF(AJ559=0,0,MIN((AJ571/AJ559)*(AJ571>0),AJ571)))","v":0},0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.45398406019996695},{"$f":"SUM(N598:N607)","v":-5.281859038373303E-2},-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-4.2443606825286188E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286202E-2,-4.2443606825286202E-2,-4.2443606825286161E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286168E-2,-4.2443606825286161E-2,-4.2443606825286161E-2,-4.2443606825286161E-2,-4.2443606825286154E-2,-4.2443606825286223E-2,{"$f":"SUM(AJ598:AJ607)","v":-4.2443606825286216E-2},-4.2443606825286223E-2,-4.2443606825286223E-2,-4.2443606825286223E-2]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.7159867684781319E-5},-1.0307365966209316E-2,-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"MAX(Y562+Y574+Y586+Y598,0)","v":0},{"$f":"Z562+Z574+Z586+Z598","v":0},0,0,0,{"$f":"MAX(AD562+AD574+AD586+AD598,0)","v":0},{"$f":"AE562+AE574+AE586+AE598","v":0},0,0,{"$f":"AH562+AH574+AH586+AH598","v":0},{"$f":"AI562+AI574+AI586+AI598","v":0},{"$f":"AJ562+AJ574+AJ586+AJ598","v":0},0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.20179158142352899,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH563+AH575+AH587+AH599","v":0},0,{"$f":"AJ563+AJ575+AJ587+AJ599","v":0},0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-5.5840330043392061E-2,-5.7863002692477503E-2,-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH564+AH576+AH588+AH600","v":0},0,{"$f":"AJ564+AJ576+AJ588+AJ600","v":0},0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.6180459838804471,1.2998121537576715,1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,0.50932328190343434,0.4668796750781482,0.42443606825286206,0.38199246142757592,{"$f":"AH565+AH577+AH589+AH601","v":0.33954885460228978},0.29710524777700353,{"$f":"AJ565+AJ577+AJ589+AJ601","v":0.25466164095171734},0.21221803412643112,0.16977442730114489,0.12733082047585867]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH566+AH578+AH590+AH602","v":0},0,{"$f":"AJ566+AJ578+AJ590+AJ602","v":0},0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH567+AH579+AH591+AH603","v":0},0,{"$f":"AJ567+AJ579+AJ591+AJ603","v":0},0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH568+AH580+AH592+AH604","v":0},0,{"$f":"AJ568+AJ580+AJ592+AJ604","v":0},0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH569+AH581+AH593+AH605","v":0},0,{"$f":"AJ569+AJ581+AJ593+AJ605","v":0},0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"MAX(Y570+Y582+Y594+Y606,0)","v":0},{"$f":"Z570+Z582+Z594+Z606","v":0},0,0,0,{"$f":"MAX(AD570+AD582+AD594+AD606,0)","v":0},{"$f":"AE570+AE582+AE594+AE606","v":0},0,0,{"$f":"AH570+AH582+AH594+AH606","v":0},0,{"$f":"AJ570+AJ582+AJ594+AJ606","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y571+Y583+Y595+Y607,0)","v":0},0,0,0,0,{"$f":"MAX(AD571+AD583+AD595+AD607,0)","v":0},0,0,0,{"$f":"AH571+AH583+AH595+AH607","v":0},0,{"$f":"AJ571+AJ583+AJ595+AJ607","v":0},0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.3604512322812108},{"$f":"SUM(M610:M619)","v":0.90646717208124383},0.8536485816975109,0.80082999131377797,0.74801140093004492,0.69519281054631199,0.64237422016257906,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,{"$f":"SUM(AD610:AD619)","v":0.50932328190343434},0.4668796750781482,0.42443606825286206,0.38199246142757592,0.33954885460228978,{"$f":"SUM(AI610:AI619)","v":0.29710524777700353},0.25466164095171734,0.21221803412643112,0.16977442730114489,0.12733082047585867]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-1.0310551097725155E-2}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32517461301774075]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.1162163087270465E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.38664732720273637}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,N636-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,{"$f":"IF(AC636>0,IF(AD$131=\"\",AC636-1,MIN(AC636-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD636-1)","v":41},40,39,38,{"$f":"MAX(0,AH636-1)","v":37},{"$f":"MAX(0,AI636-1)","v":36},{"$f":"MAX(0,AJ636-1)","v":35},{"$f":"MAX(0,AK636-1)","v":34},{"$f":"MAX(0,AL636-1)","v":33}]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD635=\"\",MAX(0,AC638-1),Inputs!$D$71-(AC$6-LEFT($A634,4)))","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AC639>0,IF(AD$131=\"\",AC639-1,MIN(AC639-1,AD$131)),0)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,N640-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,N641-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,N643-1)","v":29},{"$f":"MAX(0,O643-1)","v":28},{"$f":"MAX(0,P643-1)","v":27},{"$f":"MAX(0,Q643-1)","v":26},{"$f":"MAX(0,R643-1)","v":25},{"$f":"MAX(0,S643-1)","v":24},{"$f":"MAX(0,T643-1)","v":23},{"$f":"MAX(0,U643-1)","v":22},{"$f":"MAX(0,V643-1)","v":21},{"$f":"MAX(0,W643-1)","v":20},{"$f":"MAX(0,X643-1)","v":19},{"$f":"MAX(0,Y643-1)","v":18},{"$f":"MAX(0,Z643-1)","v":17},{"$f":"MAX(0,AA643-1)","v":16},{"$f":"MAX(0,AB643-1)","v":15},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC643+1)","v":34},{"$f":"MAX(0,AD643-1)","v":33},{"$f":"MAX(0,AE643-1)","v":32},{"$f":"MAX(0,AF643-1)","v":31},{"$f":"MAX(0,AG643-1)","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,N645-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,{"$f":"IF(AC645>0,IF(AD$131=\"\",AC645-1,MIN(AC645-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD645-1)","v":41},40,39,38,{"$f":"MAX(0,AH645-1)","v":37},{"$f":"MAX(0,AI645-1)","v":36},{"$f":"MAX(0,AJ645-1)","v":35},{"$f":"MAX(0,AK645-1)","v":34},{"$f":"MAX(0,AL645-1)","v":33}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},{"$f":"M696","v":1.0644127832496852},{"$f":"N696","v":1.0492068863461184},1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,0.97317740182828394,0.95797150492471705,0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,0.88194202040688263,0.86673612350331575,0.85153022659974886,0.83632432969618198,0.82111843279261509,0.8015679939166005,0.7820175550405859,0.7624671161645713,0.7429166772885567,{"$f":"AH696","v":0.72336623841254211},{"$f":"AI696","v":0.70381579953652751},{"$f":"AJ696","v":0.68426536066051291},{"$f":"AK696","v":0.66471492178449831},{"$f":"AL696","v":0.64516448290848361}]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,0,0.31435448382467646,{"$f":"N697","v":0.31435448382467646},0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.3012563803319816,0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,0.23576586286850731,0.22266775937581246,0.2095696558831176,0.19647155239042274,0.18337344889772789,0.17027534540503303,0.15717724191233817,0.14407913841964332,0.13098103492694846,0.1178829314342536,0.10478482794155876,9.1686724448863915E-2,7.8588620956169072E-2,6.5490517463474229E-2]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,0,2.8622862933944333,{"$f":"N698","v":2.8050405675265448},2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,2.4615662123192137,2.4043204864513248,2.3470747605834359,2.289829034715547,2.2325833088476581,2.1753375829797696,2.1180918571118812,2.0608461312439927,2.0036004053761043,1.9463546795082156,1.8073293452576287,1.6683040110070417,1.529278676756455,1.3902533425058681,1.2512280082552811,1.1122026740046944,0.97317733975410758,0.83415200550352075,0.69512667125293393]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,0,1.5446067596273543,{"$f":"N699","v":1.4931198676397759},1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,1.0025105336955427,0.95102364170796416,0.89953674972038566,0.84804985773280717,0.79656296574522867,0.75463859912705877,0.71271423250888888,0.67078986589071898,0.62886549927254909,0.58694113265437919,0.5450167660362093,0.5030923994180394,0.46116803279986951,0.41924366618169961,0.37731929956352978,0.33539493294535982,0.29347056632718982,0.25154619970901987,0.20962183309084989]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0},0,{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":5.7856603200961487},{"$f":"SUM(O648:O657)","v":5.6617218053371152},5.5377832905780817,5.4138447758190482,5.2899062610600147,5.1659677463009803,5.0420292315419468,4.7233046312714553,4.5862680130197262,4.4492313947679971,4.312194776516268,4.1751581582645381,4.0476840653822181,3.9202099724998982,3.7927358796175783,3.6652617867352584,3.5377876938529376,3.3241894506154717,3.1105912073780049,2.896992964140539,2.6833947209030731,{"$f":"SUM(AI648:AI657)","v":2.4697964776656067},2.2561982344281404,2.042599991190674,1.8290017479532079,1.6154035047157418]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":1.0644127832496852}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.31435448382467646}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.8622862933944333}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.5446067596273543}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":5.7856603200961487}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1665","v":0},{"$f":"-Inputs!U1665","v":0},{"$f":"-Inputs!V1665","v":0},{"$f":"-Inputs!W1665","v":0},{"$f":"-Inputs!X1665","v":0},{"$f":"-Inputs!Y1665","v":0},{"$f":"-Inputs!Z1665","v":0},{"$f":"-Inputs!AA1665","v":0},{"$f":"-Inputs!AB1665","v":0},{"$f":"-Inputs!AC1665","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"-Inputs!AH1665","v":0},{"$f":"-Inputs!AI1665","v":0},{"$f":"-Inputs!AJ1665","v":0},{"$f":"-Inputs!AK1665","v":0},{"$f":"-Inputs!AL1665","v":0},{"$f":"-Inputs!AM1665","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1666","v":0},{"$f":"-Inputs!U1666","v":0},{"$f":"-Inputs!V1666","v":0},{"$f":"-Inputs!W1666","v":0},{"$f":"-Inputs!X1666","v":0},{"$f":"-Inputs!Y1666","v":0},{"$f":"-Inputs!Z1666","v":0},{"$f":"-Inputs!AA1666","v":0},{"$f":"-Inputs!AB1666","v":0},{"$f":"-Inputs!AC1666","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"-Inputs!AH1666","v":0},{"$f":"-Inputs!AI1666","v":0},{"$f":"-Inputs!AJ1666","v":0},{"$f":"-Inputs!AK1666","v":0},{"$f":"-Inputs!AL1666","v":0},{"$f":"-Inputs!AM1666","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1667","v":0},{"$f":"-Inputs!U1667","v":0},{"$f":"-Inputs!V1667","v":0},{"$f":"-Inputs!W1667","v":0},{"$f":"-Inputs!X1667","v":0},{"$f":"-Inputs!Y1667","v":0},{"$f":"-Inputs!Z1667","v":0},{"$f":"-Inputs!AA1667","v":0},{"$f":"-Inputs!AB1667","v":0},{"$f":"-Inputs!AC1667","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"-Inputs!AH1667","v":0},{"$f":"-Inputs!AI1667","v":0},{"$f":"-Inputs!AJ1667","v":0},{"$f":"-Inputs!AK1667","v":0},{"$f":"-Inputs!AL1667","v":0},{"$f":"-Inputs!AM1667","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1668","v":-0.18168798201876299},{"$f":"-Inputs!U1668","v":0},{"$f":"-Inputs!V1668","v":0},{"$f":"-Inputs!W1668","v":0},{"$f":"-Inputs!X1668","v":0},{"$f":"-Inputs!Y1668","v":0},{"$f":"-Inputs!Z1668","v":0},{"$f":"-Inputs!AA1668","v":0},{"$f":"-Inputs!AB1668","v":0},{"$f":"-Inputs!AC1668","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"-Inputs!AH1668","v":0},{"$f":"-Inputs!AI1668","v":0},{"$f":"-Inputs!AJ1668","v":0},{"$f":"-Inputs!AK1668","v":0},{"$f":"-Inputs!AL1668","v":0},{"$f":"-Inputs!AM1668","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1669","v":0},{"$f":"-Inputs!U1669","v":0},{"$f":"-Inputs!V1669","v":0},{"$f":"-Inputs!W1669","v":0},{"$f":"-Inputs!X1669","v":0},{"$f":"-Inputs!Y1669","v":0},{"$f":"-Inputs!Z1669","v":0},{"$f":"-Inputs!AA1669","v":0},{"$f":"-Inputs!AB1669","v":0},{"$f":"-Inputs!AC1669","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"-Inputs!AH1669","v":0},{"$f":"-Inputs!AI1669","v":0},{"$f":"-Inputs!AJ1669","v":0},{"$f":"-Inputs!AK1669","v":0},{"$f":"-Inputs!AL1669","v":0},{"$f":"-Inputs!AM1669","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1670","v":0},{"$f":"-Inputs!U1670","v":0},{"$f":"-Inputs!V1670","v":0},{"$f":"-Inputs!W1670","v":0},{"$f":"-Inputs!X1670","v":0},{"$f":"-Inputs!Y1670","v":0},{"$f":"-Inputs!Z1670","v":0},{"$f":"-Inputs!AA1670","v":0},{"$f":"-Inputs!AB1670","v":0},{"$f":"-Inputs!AC1670","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"-Inputs!AH1670","v":0},{"$f":"-Inputs!AI1670","v":0},{"$f":"-Inputs!AJ1670","v":0},{"$f":"-Inputs!AK1670","v":0},{"$f":"-Inputs!AL1670","v":0},{"$f":"-Inputs!AM1670","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1671","v":0},{"$f":"-Inputs!U1671","v":0},{"$f":"-Inputs!V1671","v":0},{"$f":"-Inputs!W1671","v":0},{"$f":"-Inputs!X1671","v":0},{"$f":"-Inputs!Y1671","v":0},{"$f":"-Inputs!Z1671","v":0},{"$f":"-Inputs!AA1671","v":0},{"$f":"-Inputs!AB1671","v":0},{"$f":"-Inputs!AC1671","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"-Inputs!AH1671","v":0},{"$f":"-Inputs!AI1671","v":0},{"$f":"-Inputs!AJ1671","v":0},{"$f":"-Inputs!AK1671","v":0},{"$f":"-Inputs!AL1671","v":0},{"$f":"-Inputs!AM1671","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1672","v":0},{"$f":"-Inputs!U1672","v":0},{"$f":"-Inputs!V1672","v":0},{"$f":"-Inputs!W1672","v":0},{"$f":"-Inputs!X1672","v":0},{"$f":"-Inputs!Y1672","v":0},{"$f":"-Inputs!Z1672","v":0},{"$f":"-Inputs!AA1672","v":0},{"$f":"-Inputs!AB1672","v":0},{"$f":"-Inputs!AC1672","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"-Inputs!AH1672","v":0},{"$f":"-Inputs!AI1672","v":0},{"$f":"-Inputs!AJ1672","v":0},{"$f":"-Inputs!AK1672","v":0},{"$f":"-Inputs!AL1672","v":0},{"$f":"-Inputs!AM1672","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1673","v":0},{"$f":"-Inputs!U1673","v":0},{"$f":"-Inputs!V1673","v":0},{"$f":"-Inputs!W1673","v":0},{"$f":"-Inputs!X1673","v":0},{"$f":"-Inputs!Y1673","v":0},{"$f":"-Inputs!Z1673","v":0},{"$f":"-Inputs!AA1673","v":0},{"$f":"-Inputs!AB1673","v":0},{"$f":"-Inputs!AC1673","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"-Inputs!AH1673","v":0},{"$f":"-Inputs!AI1673","v":0},{"$f":"-Inputs!AJ1673","v":0},{"$f":"-Inputs!AK1673","v":0},{"$f":"-Inputs!AL1673","v":0},{"$f":"-Inputs!AM1673","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1674","v":0},{"$f":"-Inputs!U1674","v":0},{"$f":"-Inputs!V1674","v":0},{"$f":"-Inputs!W1674","v":0},{"$f":"-Inputs!X1674","v":0},{"$f":"-Inputs!Y1674","v":0},{"$f":"-Inputs!Z1674","v":0},{"$f":"-Inputs!AA1674","v":0},{"$f":"-Inputs!AB1674","v":0},{"$f":"-Inputs!AC1674","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"-Inputs!AH1674","v":0},{"$f":"-Inputs!AI1674","v":0},{"$f":"-Inputs!AJ1674","v":0},{"$f":"-Inputs!AK1674","v":0},{"$f":"-Inputs!AL1674","v":0},{"$f":"-Inputs!AM1674","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.18168798201876299},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI672:AI681)","v":0},0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!O1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!P1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Q1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!R1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!S1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!T1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!U1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!V1072","v":-1.520589690356693E-2},{"$f":"-Inputs!W1072","v":-1.520589690356693E-2},{"$f":"-Inputs!X1072","v":-1.5205896903566928E-2},{"$f":"-Inputs!Y1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Z1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AA1072","v":-1.520589690356693E-2},{"$f":"-Inputs!AB1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AC1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!AD1072","v":-1.9550438876014615E-2},{"$f":"-Inputs!AE1072","v":-1.9550438876014615E-2},{"$f":"-Inputs!AF1072","v":-1.9550438876014608E-2},{"$f":"-Inputs!AG1072","v":-1.9550438876014608E-2},{"$f":"-Inputs!AH1072","v":-1.9550438876014608E-2},{"$f":"-IF(AND(AI636=0,AH696>0),AI648,IF(AI648<0,AI648,IF(AI636=0,0,MIN((AI648/AI636)*(AI648>0),AI648))))","v":-1.9550438876014653E-2},{"$f":"-IF(AJ648<0,AJ648,IF(AJ636=0,0,MIN((AJ648/AJ636)*(AJ648>0),AJ648)))","v":-1.9550438876014653E-2},-1.9550438876014653E-2,-1.9550438876014656E-2,-1.9550438876014653E-2]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1073","v":0},{"$f":"-Inputs!O1073","v":0},{"$f":"-Inputs!P1073","v":0},{"$f":"-Inputs!Q1073","v":0},{"$f":"-Inputs!R1073","v":0},{"$f":"-Inputs!S1073","v":0},{"$f":"-Inputs!T1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!U1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!V1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!W1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!X1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!Y1073","v":-1.309810349269485E-2},{"$f":"-Inputs!Z1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AA1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AB1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AC1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AD1073","v":-1.3098103492694859E-2},{"$f":"-Inputs!AE1073","v":-1.3098103492694859E-2},{"$f":"-Inputs!AF1073","v":-1.3098103492694859E-2},{"$f":"-Inputs!AG1073","v":-1.3098103492694859E-2},{"$f":"-Inputs!AH1073","v":-1.3098103492694859E-2},-1.3098103492694845E-2,{"$f":"-IF(AJ649<0,AJ649,IF(AJ637=0,0,MIN((AJ649/AJ637)*(AJ649>0),AJ649)))","v":-1.3098103492694845E-2},-1.3098103492694845E-2,-1.3098103492694845E-2,-1.3098103492694847E-2]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!O1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!P1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Q1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!R1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!S1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!T1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!U1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!V1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!W1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!X1074","v":-5.7245725867888696E-2},{"$f":"-Inputs!Y1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Z1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AA1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AB1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AC1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AD1074","v":-0.13902533425058686},{"$f":"-Inputs!AE1074","v":-0.13902533425058686},{"$f":"-Inputs!AF1074","v":-0.13902533425058683},{"$f":"-Inputs!AG1074","v":-0.13902533425058683},{"$f":"-Inputs!AH1074","v":-0.13902533425058683},-0.1390253342505868,{"$f":"-IF(AJ650<0,AJ650,IF(AJ638=0,0,MIN((AJ650/AJ638)*(AJ650>0),AJ650)))","v":-0.1390253342505868},-0.1390253342505868,-0.1390253342505868,-0.13902533425058677]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1075","v":-5.148689198757847E-2},{"$f":"-Inputs!O1075","v":-5.148689198757847E-2},{"$f":"-Inputs!P1075","v":-5.148689198757847E-2},{"$f":"-Inputs!Q1075","v":-5.148689198757847E-2},{"$f":"-Inputs!R1075","v":-5.148689198757847E-2},{"$f":"-Inputs!S1075","v":-5.148689198757847E-2},{"$f":"-Inputs!T1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!U1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!V1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!W1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!X1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!Y1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!Z1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AA1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AB1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AC1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AD1075","v":-4.1924366618169867E-2},{"$f":"-Inputs!AE1075","v":-4.1924366618169867E-2},{"$f":"-Inputs!AF1075","v":-4.1924366618169867E-2},{"$f":"-Inputs!AG1075","v":-4.1924366618169867E-2},{"$f":"-Inputs!AH1075","v":-4.192436661816986E-2},-4.1924366618169978E-2,{"$f":"-IF(AJ651<0,AJ651,IF(AJ639=0,0,MIN((AJ651/AJ639)*(AJ651>0),AJ651)))","v":-4.1924366618169978E-2},-4.1924366618169971E-2,-4.1924366618169978E-2,-4.1924366618169978E-2]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1076","v":0},{"$f":"-Inputs!O1076","v":0},{"$f":"-Inputs!P1076","v":0},{"$f":"-Inputs!Q1076","v":0},{"$f":"-Inputs!R1076","v":0},{"$f":"-Inputs!S1076","v":0},{"$f":"-Inputs!T1076","v":0},{"$f":"-Inputs!U1076","v":0},{"$f":"-Inputs!V1076","v":0},{"$f":"-Inputs!W1076","v":0},{"$f":"-Inputs!X1076","v":0},{"$f":"-Inputs!Y1076","v":0},{"$f":"-Inputs!Z1076","v":0},{"$f":"-Inputs!AA1076","v":0},{"$f":"-Inputs!AB1076","v":0},{"$f":"-Inputs!AC1076","v":0},{"$f":"-Inputs!AD1076","v":0},{"$f":"-Inputs!AE1076","v":0},{"$f":"-Inputs!AF1076","v":0},{"$f":"-Inputs!AG1076","v":0},{"$f":"-Inputs!AH1076","v":0},0,{"$f":"-IF(AJ652<0,AJ652,IF(AJ640=0,0,MIN((AJ652/AJ640)*(AJ652>0),AJ652)))","v":0},0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1077","v":0},{"$f":"-Inputs!O1077","v":0},{"$f":"-Inputs!P1077","v":0},{"$f":"-Inputs!Q1077","v":0},{"$f":"-Inputs!R1077","v":0},{"$f":"-Inputs!S1077","v":0},{"$f":"-Inputs!T1077","v":0},{"$f":"-Inputs!U1077","v":0},{"$f":"-Inputs!V1077","v":0},{"$f":"-Inputs!W1077","v":0},{"$f":"-Inputs!X1077","v":0},{"$f":"-Inputs!Y1077","v":0},{"$f":"-Inputs!Z1077","v":0},{"$f":"-Inputs!AA1077","v":0},{"$f":"-Inputs!AB1077","v":0},{"$f":"-Inputs!AC1077","v":0},{"$f":"-Inputs!AD1077","v":0},{"$f":"-Inputs!AE1077","v":0},{"$f":"-Inputs!AF1077","v":0},{"$f":"-Inputs!AG1077","v":0},{"$f":"-Inputs!AH1077","v":0},0,{"$f":"-IF(AJ653<0,AJ653,IF(AJ641=0,0,MIN((AJ653/AJ641)*(AJ653>0),AJ653)))","v":0},0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1078","v":0},{"$f":"-Inputs!O1078","v":0},{"$f":"-Inputs!P1078","v":0},{"$f":"-Inputs!Q1078","v":0},{"$f":"-Inputs!R1078","v":0},{"$f":"-Inputs!S1078","v":0},{"$f":"-Inputs!T1078","v":0},{"$f":"-Inputs!U1078","v":0},{"$f":"-Inputs!V1078","v":0},{"$f":"-Inputs!W1078","v":0},{"$f":"-Inputs!X1078","v":0},{"$f":"-Inputs!Y1078","v":0},{"$f":"-Inputs!Z1078","v":0},{"$f":"-Inputs!AA1078","v":0},{"$f":"-Inputs!AB1078","v":0},{"$f":"-Inputs!AC1078","v":0},{"$f":"-Inputs!AD1078","v":0},{"$f":"-Inputs!AE1078","v":0},{"$f":"-Inputs!AF1078","v":0},{"$f":"-Inputs!AG1078","v":0},{"$f":"-Inputs!AH1078","v":0},0,{"$f":"-IF(AJ654<0,AJ654,IF(AJ642=0,0,MIN((AJ654/AJ642)*(AJ654>0),AJ654)))","v":0},0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1079","v":0},{"$f":"-Inputs!O1079","v":0},{"$f":"-Inputs!P1079","v":0},{"$f":"-Inputs!Q1079","v":0},{"$f":"-Inputs!R1079","v":0},{"$f":"-Inputs!S1079","v":0},{"$f":"-Inputs!T1079","v":0},{"$f":"-Inputs!U1079","v":0},{"$f":"-Inputs!V1079","v":0},{"$f":"-Inputs!W1079","v":0},{"$f":"-Inputs!X1079","v":0},{"$f":"-Inputs!Y1079","v":0},{"$f":"-Inputs!Z1079","v":0},{"$f":"-Inputs!AA1079","v":0},{"$f":"-Inputs!AB1079","v":0},{"$f":"-Inputs!AC1079","v":0},{"$f":"-Inputs!AD1079","v":0},{"$f":"-Inputs!AE1079","v":0},{"$f":"-Inputs!AF1079","v":0},{"$f":"-Inputs!AG1079","v":0},{"$f":"-Inputs!AH1079","v":0},{"$f":"-IF(AI655<0,AI655,IF(AI643=0,0,MIN((AI655/AI643)*(AI655>0),AI655)))","v":0},{"$f":"-IF(AJ655<0,AJ655,IF(AJ643=0,0,MIN((AJ655/AJ643)*(AJ655>0),AJ655)))","v":0},0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1080","v":0},{"$f":"-Inputs!O1080","v":0},{"$f":"-Inputs!P1080","v":0},{"$f":"-Inputs!Q1080","v":0},{"$f":"-Inputs!R1080","v":0},{"$f":"-Inputs!S1080","v":0},{"$f":"-Inputs!T1080","v":0},{"$f":"-Inputs!U1080","v":0},{"$f":"-Inputs!V1080","v":0},{"$f":"-Inputs!W1080","v":0},{"$f":"-Inputs!X1080","v":0},{"$f":"-Inputs!Y1080","v":0},{"$f":"-Inputs!Z1080","v":0},{"$f":"-Inputs!AA1080","v":0},{"$f":"-Inputs!AB1080","v":0},{"$f":"-Inputs!AC1080","v":0},{"$f":"-Inputs!AD1080","v":0},{"$f":"-Inputs!AE1080","v":0},{"$f":"-Inputs!AF1080","v":0},{"$f":"-Inputs!AG1080","v":0},{"$f":"-Inputs!AH1080","v":0},{"$f":"-IF(AI656<0,AI656,IF(AI644=0,0,MIN((AI656/AI644)*(AI656>0),AI656)))","v":0},{"$f":"-IF(AJ656<0,AJ656,IF(AJ644=0,0,MIN((AJ656/AJ644)*(AJ656>0),AJ656)))","v":0},0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1081","v":0},{"$f":"-Inputs!O1081","v":0},{"$f":"-Inputs!P1081","v":0},{"$f":"-Inputs!Q1081","v":0},{"$f":"-Inputs!R1081","v":0},{"$f":"-Inputs!S1081","v":0},{"$f":"-Inputs!T1081","v":0},{"$f":"-Inputs!U1081","v":0},{"$f":"-Inputs!V1081","v":0},{"$f":"-Inputs!W1081","v":0},{"$f":"-Inputs!X1081","v":0},{"$f":"-Inputs!Y1081","v":0},{"$f":"-Inputs!Z1081","v":0},{"$f":"-Inputs!AA1081","v":0},{"$f":"-Inputs!AB1081","v":0},{"$f":"-Inputs!AC1081","v":0},{"$f":"-Inputs!AD1081","v":0},{"$f":"-Inputs!AE1081","v":0},{"$f":"-Inputs!AF1081","v":0},{"$f":"-Inputs!AG1081","v":0},{"$f":"-Inputs!AH1081","v":0},0,{"$f":"-IF(AJ657<0,AJ657,IF(AJ645=0,0,MIN((AJ657/AJ645)*(AJ657>0),AJ657)))","v":0},0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.12393851475903407},{"$f":"SUM(O684:O693)","v":-0.12393851475903407},-0.12393851475903407,-0.12393851475903407,-0.12393851475903407,-0.12393851475903407,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,-0.21359824323746621,-0.21359824323746621,-0.21359824323746615,-0.21359824323746615,-0.21359824323746615,-0.21359824323746626,{"$f":"SUM(AJ684:AJ693)","v":-0.21359824323746626},-0.21359824323746626,-0.21359824323746629,-0.21359824323746626]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":1.0644127832496852},1.0492068863461184,1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.97317740182828394},{"$f":"T648+T660+T672+T684","v":0.95797150492471705},0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,{"$f":"MAX(Y648+Y660+Y672+Y684,0)","v":0.88194202040688263},{"$f":"Z648+Z660+Z672+Z684","v":0.86673612350331575},0.85153022659974886,0.83632432969618198,0.82111843279261509,{"$f":"MAX(AD648+AD660+AD672+AD684,0)","v":0.8015679939166005},{"$f":"AE648+AE660+AE672+AE684","v":0.7820175550405859},0.7624671161645713,0.7429166772885567,{"$f":"AH648+AH660+AH672+AH684","v":0.72336623841254211},{"$f":"AI648+AI660+AI672+AI684","v":0.70381579953652751},{"$f":"AJ648+AJ660+AJ672+AJ684","v":0.68426536066051291},0.66471492178449831,0.64516448290848361,0.6256140440324689]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.3012563803319816,0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,0.23576586286850731,0.22266775937581246,0.2095696558831176,0.19647155239042274,0.18337344889772789,0.17027534540503303,0.15717724191233817,0.14407913841964332,0.13098103492694846,{"$f":"AH649+AH661+AH673+AH685","v":0.1178829314342536},0.10478482794155876,{"$f":"AJ649+AJ661+AJ673+AJ685","v":9.1686724448863915E-2},7.8588620956169072E-2,6.5490517463474229E-2,5.2392413970779386E-2]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.8622862933944333,2.8050405675265448,2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,2.4615662123192137,2.4043204864513248,2.3470747605834359,2.289829034715547,2.2325833088476581,2.1753375829797696,2.1180918571118812,2.0608461312439927,2.0036004053761043,1.9463546795082156,1.8073293452576287,1.6683040110070417,1.529278676756455,1.3902533425058681,{"$f":"AH650+AH662+AH674+AH686","v":1.2512280082552811},1.1122026740046944,{"$f":"AJ650+AJ662+AJ674+AJ686","v":0.97317733975410758},0.83415200550352075,0.69512667125293393,0.5561013370023471]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.5446067596273543,1.4931198676397759,1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,1.0025105336955427,0.95102364170796416,0.89953674972038566,0.84804985773280717,0.79656296574522867,0.75463859912705877,0.71271423250888888,0.67078986589071898,0.62886549927254909,0.58694113265437919,0.5450167660362093,0.5030923994180394,0.46116803279986951,0.41924366618169961,{"$f":"AH651+AH663+AH675+AH687","v":0.37731929956352978},0.33539493294535982,{"$f":"AJ651+AJ663+AJ675+AJ687","v":0.29347056632718982},0.25154619970901987,0.20962183309084989,0.16769746647267991]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH652+AH664+AH676+AH688","v":0},0,{"$f":"AJ652+AJ664+AJ676+AJ688","v":0},0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH653+AH665+AH677+AH689","v":0},0,{"$f":"AJ653+AJ665+AJ677+AJ689","v":0},0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH654+AH666+AH678+AH690","v":0},0,{"$f":"AJ654+AJ666+AJ678+AJ690","v":0},0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH655+AH667+AH679+AH691","v":0},0,{"$f":"AJ655+AJ667+AJ679+AJ691","v":0},0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"MAX(Y656+Y668+Y680+Y692,0)","v":0},{"$f":"Z656+Z668+Z680+Z692","v":0},0,0,0,{"$f":"MAX(AD656+AD668+AD680+AD692,0)","v":0},{"$f":"AE656+AE668+AE680+AE692","v":0},0,0,{"$f":"AH656+AH668+AH680+AH692","v":0},0,{"$f":"AJ656+AJ668+AJ680+AJ692","v":0},0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y657+Y669+Y681+Y693,0)","v":0},0,0,0,0,{"$f":"MAX(AD657+AD669+AD681+AD693,0)","v":0},0,0,0,{"$f":"AH657+AH669+AH681+AH693","v":0},0,{"$f":"AJ657+AJ669+AJ681+AJ693","v":0},0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":5.7856603200961487},{"$f":"SUM(N696:N705)","v":5.6617218053371152},5.5377832905780817,5.4138447758190482,5.2899062610600147,5.1659677463009803,5.0420292315419468,4.7233046312714553,4.5862680130197262,4.4492313947679971,4.312194776516268,4.1751581582645381,4.0476840653822181,3.9202099724998982,3.7927358796175783,3.6652617867352584,3.5377876938529376,{"$f":"SUM(AD696:AD705)","v":3.3241894506154717},3.1105912073780049,2.896992964140539,2.6833947209030731,2.4697964776656067,{"$f":"SUM(AI696:AI705)","v":2.2561982344281404},2.042599991190674,1.8290017479532079,1.6154035047157418,1.4018052614782754]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,{"$f":"IF(AC722>0,IF(AD$131=\"\",AC722-1,MIN(AC722-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD722-1)","v":41},40,39,38,{"$f":"MAX(0,AH722-1)","v":37},{"$f":"MAX(0,AI722-1)","v":36},{"$f":"MAX(0,AJ722-1)","v":35},{"$f":"MAX(0,AK722-1)","v":34},{"$f":"MAX(0,AL722-1)","v":33}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD721=\"\",MAX(0,AC724-1),Inputs!$D$71-(AC$6-LEFT($A720,4)))","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"IF(AC725>0,IF(AD$131=\"\",AC725-1,MIN(AC725-1,AD$131)),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC729+1)","v":35},{"$f":"MAX(0,AD729-1)","v":34},{"$f":"MAX(0,AE729-1)","v":33},{"$f":"MAX(0,AF729-1)","v":32},{"$f":"MAX(0,AG729-1)","v":31},30,29,28,27,26]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,{"$f":"IF(AC731>0,IF(AD$131=\"\",AC731-1,MIN(AC731-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD731-1)","v":41},40,39,38,{"$f":"MAX(0,AH731-1)","v":37},{"$f":"MAX(0,AI731-1)","v":36},{"$f":"MAX(0,AJ731-1)","v":35},{"$f":"MAX(0,AK731-1)","v":34},{"$f":"MAX(0,AL731-1)","v":33}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},12.3900141672906,12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,11.839319821819075,11.657176439944935,11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,10.746459530574239,10.564316148700099,10.38217276682596,10.20002938495182,10.017886003077681,9.7793649077663076,9.5408438124549342,9.3023227171435607,9.0638016218321873,{"$f":"AH782","v":8.8252805265208139},{"$f":"AI782","v":8.5867594312094404},{"$f":"AJ782","v":8.348238335898067},{"$f":"AK782","v":8.1097172405866935},{"$f":"AL782","v":7.8711961452753201}]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},67.827105879647988,67.716185028199973,67.605264176751959,67.494343325303944,67.38342247385593,67.272501622407916,64.58160155751159,61.890701492615271,59.199801427718953,56.508901362822634,53.818001297926315,51.127101233029997,48.436201168133678,45.74530110323736,43.054401038341041,40.363500973444722,37.672600908548404,34.981700843652085,32.290800778755766,29.599900713859448,26.909000648963129,24.218100584066818,21.527200519170506,18.836300454274195,16.14540038937788]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0.38823309389223304,0.37308030260219283,0.35792751131215261,0.3427747200221124,0.32762192873207219,0.31246913744203197,0.29997037194435067,0.28116505807734127,0.26866629257965996,0.25616752708197865,0.24366876158429737,0.2314853235050825,0.21930188542586762,0.20711844734665275,0.19493500926743787,0.18275157118822299,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},3.4832504625640723,3.3472987157899539,3.2113469690158354,3.0753952222417169,2.9394434754675984,2.80349172869348,2.6913520595457405,2.5226296624692419,2.4104899933215025,2.2983503241737631,2.1862106550260236,2.0769001222747225,1.9675895895234212,1.8582790567721199,1.7489685240208186,1.6396579912695173,-1.9984014443252818E-15,-1.9984014443252818E-15,-1.9984014443252818E-15,-1.9984014443252818E-15,-1.9984014443252818E-15,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},2.8667899588169079,2.7874512234302649,2.7081124880436218,2.6287737526569788,2.5494350172703357,2.4700962818836927,2.3712924306083449,2.24006051587584,2.1412566646004922,2.0424528133251445,1.9436489620497968,1.8464665139473069,1.749284065844817,1.6521016177423271,1.5549191696398372,1.4577367215373473,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0},0,{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD790","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":86.95539356221181},86.465232513045677,85.975071463879544,85.484910414713411,84.994749365547278,84.697878592246198,81.601392859554963,78.409589787108487,75.313104054417266,72.216618321726045,69.120132589034824,66.028412723331343,62.936692857627889,59.844972991924415,56.753253126220955,53.661533260517487,47.451965816314711,44.522544656107016,41.593123495899327,38.663702335691639,{"$f":"SUM(AI734:AI743)","v":35.734281175483943},32.804860015276262,29.875438855068573,26.946017694860888,24.0165965346532]
[{"$f":"ROW()","v":745},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O744-Asset_NoReclass!O744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P744-Asset_NoReclass!P744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q744-Asset_NoReclass!Q744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R744-Asset_NoReclass!R744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S744-Asset_NoReclass!S744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T744-Asset_NoReclass!T744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U744-Asset_NoReclass!U744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V744-Asset_NoReclass!V744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W744-Asset_NoReclass!W744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X744-Asset_NoReclass!X744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y744-Asset_NoReclass!Y744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z744-Asset_NoReclass!Z744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA744-Asset_NoReclass!AA744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB744-Asset_NoReclass!AB744)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC744-Asset_NoReclass!AC744)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N746)","v":12.3900141672906}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N747)","v":67.827105879647988}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N748)","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N749)","v":0.38823309389223304}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N750)","v":3.4832504625640723}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N751)","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N752)","v":2.8667899588169079}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N753","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N754","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N755","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":86.95539356221181}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N756)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC758)","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0},{"$f":"-Inputs!AI1677","v":0},{"$f":"-Inputs!AJ1677","v":0},{"$f":"-Inputs!AK1677","v":0},{"$f":"-Inputs!AL1677","v":0},{"$f":"-Inputs!AM1677","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC759)","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0},{"$f":"-Inputs!AI1678","v":0},{"$f":"-Inputs!AJ1678","v":0},{"$f":"-Inputs!AK1678","v":0},{"$f":"-Inputs!AL1678","v":0},{"$f":"-Inputs!AM1678","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC760)","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0},{"$f":"-Inputs!AI1679","v":0},{"$f":"-Inputs!AJ1679","v":0},{"$f":"-Inputs!AK1679","v":0},{"$f":"-Inputs!AL1679","v":0},{"$f":"-Inputs!AM1679","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U761)","v":-6.3065483693280702E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC761)","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0},{"$f":"-Inputs!AI1680","v":0},{"$f":"-Inputs!AJ1680","v":0},{"$f":"-Inputs!AK1680","v":0},{"$f":"-Inputs!AL1680","v":0},{"$f":"-Inputs!AM1680","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U762)","v":-5.6582727928759326E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC762)","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0},{"$f":"-Inputs!AI1681","v":0},{"$f":"-Inputs!AJ1681","v":0},{"$f":"-Inputs!AK1681","v":0},{"$f":"-Inputs!AL1681","v":0},{"$f":"-Inputs!AM1681","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC763)","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0},{"$f":"-Inputs!AI1682","v":0},{"$f":"-Inputs!AJ1682","v":0},{"$f":"-Inputs!AK1682","v":0},{"$f":"-Inputs!AL1682","v":0},{"$f":"-Inputs!AM1682","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U764)","v":-3.242806345715709E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC764)","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0},{"$f":"-Inputs!AI1683","v":0},{"$f":"-Inputs!AJ1683","v":0},{"$f":"-Inputs!AK1683","v":0},{"$f":"-Inputs!AL1683","v":0},{"$f":"-Inputs!AM1683","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O765","v":0},{"$f":"Asset_NoReclass!P765","v":0},{"$f":"Asset_NoReclass!Q765","v":0},{"$f":"Asset_NoReclass!R765","v":0},{"$f":"Asset_NoReclass!S765","v":0},{"$f":"Asset_NoReclass!T765","v":0},{"$f":"Asset_NoReclass!U765","v":0},{"$f":"Asset_NoReclass!V765","v":0},{"$f":"Asset_NoReclass!W765","v":0},{"$f":"Asset_NoReclass!X765","v":0},{"$f":"Asset_NoReclass!Y765","v":0},{"$f":"Asset_NoReclass!Z765","v":0},{"$f":"Asset_NoReclass!AA765","v":0},{"$f":"Asset_NoReclass!AB765","v":0},{"$f":"Asset_NoReclass!AC765","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0},{"$f":"-Inputs!AI1684","v":0},{"$f":"-Inputs!AJ1684","v":0},{"$f":"-Inputs!AK1684","v":0},{"$f":"-Inputs!AL1684","v":0},{"$f":"-Inputs!AM1684","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O766","v":0},{"$f":"Asset_NoReclass!P766","v":0},{"$f":"Asset_NoReclass!Q766","v":0},{"$f":"Asset_NoReclass!R766","v":0},{"$f":"Asset_NoReclass!S766","v":0},{"$f":"Asset_NoReclass!T766","v":0},{"$f":"Asset_NoReclass!U766","v":0},{"$f":"Asset_NoReclass!V766","v":0},{"$f":"Asset_NoReclass!W766","v":0},{"$f":"Asset_NoReclass!X766","v":0},{"$f":"Asset_NoReclass!Y766","v":0},{"$f":"Asset_NoReclass!Z766","v":0},{"$f":"Asset_NoReclass!AA766","v":0},{"$f":"Asset_NoReclass!AB766","v":0},{"$f":"Asset_NoReclass!AC766","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0},{"$f":"-Inputs!AI1685","v":0},{"$f":"-Inputs!AJ1685","v":0},{"$f":"-Inputs!AK1685","v":0},{"$f":"-Inputs!AL1685","v":0},{"$f":"-Inputs!AM1685","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O767","v":0},{"$f":"Asset_NoReclass!P767","v":0},{"$f":"Asset_NoReclass!Q767","v":0},{"$f":"Asset_NoReclass!R767","v":0},{"$f":"Asset_NoReclass!S767","v":0},{"$f":"Asset_NoReclass!T767","v":0},{"$f":"Asset_NoReclass!U767","v":0},{"$f":"Asset_NoReclass!V767","v":0},{"$f":"Asset_NoReclass!W767","v":0},{"$f":"Asset_NoReclass!X767","v":0},{"$f":"Asset_NoReclass!Y767","v":0},{"$f":"Asset_NoReclass!Z767","v":0},{"$f":"Asset_NoReclass!AA767","v":0},{"$f":"Asset_NoReclass!AB767","v":0},{"$f":"Asset_NoReclass!AC767","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0},{"$f":"-Inputs!AI1686","v":0},{"$f":"-Inputs!AJ1686","v":0},{"$f":"-Inputs!AK1686","v":0},{"$f":"-Inputs!AL1686","v":0},{"$f":"-Inputs!AM1686","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,0,-9.5317339755244479E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD758:AD767)","v":0},{"$f":"SUM(AE758:AE767)","v":0},0,0,0,{"$f":"SUM(AI758:AI767)","v":0},0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O768-Asset_NoReclass!O768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P768-Asset_NoReclass!P768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q768-Asset_NoReclass!Q768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R768-Asset_NoReclass!R768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S768-Asset_NoReclass!S768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T768-Asset_NoReclass!T768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U768-Asset_NoReclass!U768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V768-Asset_NoReclass!V768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W768-Asset_NoReclass!W768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X768-Asset_NoReclass!X768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y768-Asset_NoReclass!Y768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z768-Asset_NoReclass!Z768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA768-Asset_NoReclass!AA768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB768-Asset_NoReclass!AB768)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC768-Asset_NoReclass!AC768)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!P770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!Q770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!R770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!S770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!T770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!U770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!V770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!W770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!X770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!Y770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!Z770)","v":-0.18214338187413964},{"$f":"SUM(RegDepPipeline:RegDepOther!AA770)","v":-0.18214338187413964},{"$f":"SUM(RegDepPipeline:RegDepOther!AB770)","v":-0.18214338187413961},{"$f":"SUM(RegDepPipeline:RegDepOther!AC770)","v":-0.18214338187413961},{"$f":"-Inputs!AD1084","v":-0.23852109531137317},{"$f":"-Inputs!AE1084","v":-0.23852109531137319},{"$f":"-Inputs!AF1084","v":-0.23852109531137319},{"$f":"-Inputs!AG1084","v":-0.23852109531137319},{"$f":"-Inputs!AH1084","v":-0.23852109531137317},{"$f":"-IF(AND(AI722=0,AH782>0),AI734,IF(AI734<0,AI734,IF(AI722=0,0,MIN((AI734/AI722)*(AI734>0),AI734))))","v":-0.23852109531137336},{"$f":"-IF(AJ734<0,AJ734,IF(AJ722=0,0,MIN((AJ734/AJ722)*(AJ734>0),AJ734)))","v":-0.23852109531137333},-0.23852109531137333,-0.23852109531137333,-0.23852109531137333]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!P771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!Q771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!R771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!S771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!T771)","v":-2.6909000648963186},{"$f":"SUM(RegDepPipeline:RegDepOther!U771)","v":-2.6909000648963186},{"$f":"SUM(RegDepPipeline:RegDepOther!V771)","v":-2.6909000648963186},{"$f":"SUM(RegDepPipeline:RegDepOther!W771)","v":-2.6909000648963182},{"$f":"SUM(RegDepPipeline:RegDepOther!X771)","v":-2.6909000648963182},{"$f":"SUM(RegDepPipeline:RegDepOther!Y771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!Z771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!AA771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!AB771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!AC771)","v":-2.6909000648963177},{"$f":"-Inputs!AD1085","v":-2.6909000648963173},{"$f":"-Inputs!AE1085","v":-2.6909000648963173},{"$f":"-Inputs!AF1085","v":-2.6909000648963173},{"$f":"-Inputs!AG1085","v":-2.6909000648963173},{"$f":"-Inputs!AH1085","v":-2.6909000648963173},-2.6909000648963128,{"$f":"-IF(AJ735<0,AJ735,IF(AJ723=0,0,MIN((AJ735/AJ723)*(AJ735>0),AJ735)))","v":-2.6909000648963133},-2.6909000648963133,-2.6909000648963137,-2.6909000648963133]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC772)","v":0},{"$f":"-Inputs!AD1086","v":0},{"$f":"-Inputs!AE1086","v":0},{"$f":"-Inputs!AF1086","v":0},{"$f":"-Inputs!AG1086","v":0},{"$f":"-Inputs!AH1086","v":0},0,{"$f":"-IF(AJ736<0,AJ736,IF(AJ724=0,0,MIN((AJ736/AJ724)*(AJ736>0),AJ736)))","v":0},0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O773)","v":-1.515279129004019E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P773)","v":-1.515279129004019E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q773)","v":-1.515279129004019E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R773)","v":-1.515279129004019E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S773)","v":-1.515279129004019E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T773)","v":-1.2498765497681284E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U773)","v":-1.2498765497681284E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V773)","v":-1.2498765497681284E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W773)","v":-1.2498765497681284E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X773)","v":-1.2498765497681287E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y773)","v":-1.2183438079214882E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z773)","v":-1.2183438079214884E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA773)","v":-1.2183438079214884E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB773)","v":-1.2183438079214888E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC773)","v":-1.2183438079214888E-2},{"$f":"-Inputs!AD1087","v":-0.18275157118822319},{"$f":"-Inputs!AE1087","v":0},{"$f":"-Inputs!AF1087","v":0},{"$f":"-Inputs!AG1087","v":0},{"$f":"-Inputs!AH1087","v":0},0,{"$f":"-IF(AJ737<0,AJ737,IF(AJ725=0,0,MIN((AJ737/AJ725)*(AJ737>0),AJ737)))","v":0},0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O774)","v":-0.13595174677411825},{"$f":"SUM(RegDepPipeline:RegDepOther!P774)","v":-0.13595174677411825},{"$f":"SUM(RegDepPipeline:RegDepOther!Q774)","v":-0.13595174677411825},{"$f":"SUM(RegDepPipeline:RegDepOther!R774)","v":-0.13595174677411825},{"$f":"SUM(RegDepPipeline:RegDepOther!S774)","v":-0.13595174677411825},{"$f":"SUM(RegDepPipeline:RegDepOther!T774)","v":-0.11213966914773923},{"$f":"SUM(RegDepPipeline:RegDepOther!U774)","v":-0.11213966914773923},{"$f":"SUM(RegDepPipeline:RegDepOther!V774)","v":-0.11213966914773923},{"$f":"SUM(RegDepPipeline:RegDepOther!W774)","v":-0.11213966914773923},{"$f":"SUM(RegDepPipeline:RegDepOther!X774)","v":-0.11213966914773928},{"$f":"SUM(RegDepPipeline:RegDepOther!Y774)","v":-0.1093105327513013},{"$f":"SUM(RegDepPipeline:RegDepOther!Z774)","v":-0.10931053275130131},{"$f":"SUM(RegDepPipeline:RegDepOther!AA774)","v":-0.10931053275130131},{"$f":"SUM(RegDepPipeline:RegDepOther!AB774)","v":-0.10931053275130133},{"$f":"SUM(RegDepPipeline:RegDepOther!AC774)","v":-0.10931053275130133},{"$f":"-Inputs!AD1088","v":-1.6396579912695193},{"$f":"-Inputs!AE1088","v":0},{"$f":"-Inputs!AF1088","v":0},{"$f":"-Inputs!AG1088","v":0},{"$f":"-Inputs!AH1088","v":0},1.9984014443252818E-15,{"$f":"-IF(AJ738<0,AJ738,IF(AJ726=0,0,MIN((AJ738/AJ726)*(AJ738>0),AJ738)))","v":0},0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB775)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC775)","v":0},{"$f":"-Inputs!AD1089","v":0},{"$f":"-Inputs!AE1089","v":0},{"$f":"-Inputs!AF1089","v":0},{"$f":"-Inputs!AG1089","v":0},{"$f":"-Inputs!AH1089","v":0},0,{"$f":"-IF(AJ739<0,AJ739,IF(AJ727=0,0,MIN((AJ739/AJ727)*(AJ739>0),AJ739)))","v":0},0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O776)","v":-7.9338735386643253E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P776)","v":-7.9338735386643253E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q776)","v":-7.9338735386643253E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R776)","v":-7.9338735386643253E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S776)","v":-7.9338735386643253E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T776)","v":-9.8803851275347687E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U776)","v":-9.8803851275347687E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V776)","v":-9.8803851275347687E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W776)","v":-9.8803851275347673E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X776)","v":-9.8803851275347687E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y776)","v":-9.7182448102489827E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z776)","v":-9.7182448102489827E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA776)","v":-9.7182448102489827E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB776)","v":-9.7182448102489827E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC776)","v":-9.7182448102489827E-2},{"$f":"-Inputs!AD1090","v":-1.4577367215373465},{"$f":"-Inputs!AE1090","v":0},{"$f":"-Inputs!AF1090","v":0},{"$f":"-Inputs!AG1090","v":0},{"$f":"-Inputs!AH1090","v":0},0,{"$f":"-IF(AJ740<0,AJ740,IF(AJ728=0,0,MIN((AJ740/AJ728)*(AJ740>0),AJ740)))","v":0},0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O777","v":0},{"$f":"Asset_NoReclass!P777","v":0},{"$f":"Asset_NoReclass!Q777","v":0},{"$f":"Asset_NoReclass!R777","v":0},{"$f":"Asset_NoReclass!S777","v":0},{"$f":"Asset_NoReclass!T777","v":0},{"$f":"Asset_NoReclass!U777","v":0},{"$f":"Asset_NoReclass!V777","v":0},{"$f":"Asset_NoReclass!W777","v":0},{"$f":"Asset_NoReclass!X777","v":0},{"$f":"Asset_NoReclass!Y777","v":0},{"$f":"Asset_NoReclass!Z777","v":0},{"$f":"Asset_NoReclass!AA777","v":0},{"$f":"Asset_NoReclass!AB777","v":0},{"$f":"Asset_NoReclass!AC777","v":0},{"$f":"-Inputs!AD1091","v":0},{"$f":"-Inputs!AE1091","v":0},{"$f":"-Inputs!AF1091","v":0},{"$f":"-Inputs!AG1091","v":0},{"$f":"-Inputs!AH1091","v":0},{"$f":"-IF(AI741<0,AI741,IF(AI729=0,0,MIN((AI741/AI729)*(AI741>0),AI741)))","v":0},{"$f":"-IF(AJ741<0,AJ741,IF(AJ729=0,0,MIN((AJ741/AJ729)*(AJ741>0),AJ741)))","v":0},0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O778","v":0},{"$f":"Asset_NoReclass!P778","v":0},{"$f":"Asset_NoReclass!Q778","v":0},{"$f":"Asset_NoReclass!R778","v":0},{"$f":"Asset_NoReclass!S778","v":0},{"$f":"Asset_NoReclass!T778","v":0},{"$f":"Asset_NoReclass!U778","v":0},{"$f":"Asset_NoReclass!V778","v":0},{"$f":"Asset_NoReclass!W778","v":0},{"$f":"Asset_NoReclass!X778","v":0},{"$f":"Asset_NoReclass!Y778","v":0},{"$f":"Asset_NoReclass!Z778","v":0},{"$f":"Asset_NoReclass!AA778","v":0},{"$f":"Asset_NoReclass!AB778","v":0},{"$f":"Asset_NoReclass!AC778","v":0},{"$f":"-Inputs!AD1092","v":0},{"$f":"-Inputs!AE1092","v":0},{"$f":"-Inputs!AF1092","v":0},{"$f":"-Inputs!AG1092","v":0},{"$f":"-Inputs!AH1092","v":0},0,{"$f":"-IF(AJ742<0,AJ742,IF(AJ730=0,0,MIN((AJ742/AJ730)*(AJ742>0),AJ742)))","v":0},0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O779","v":0},{"$f":"Asset_NoReclass!P779","v":0},{"$f":"Asset_NoReclass!Q779","v":0},{"$f":"Asset_NoReclass!R779","v":0},{"$f":"Asset_NoReclass!S779","v":0},{"$f":"Asset_NoReclass!T779","v":0},{"$f":"Asset_NoReclass!U779","v":0},{"$f":"Asset_NoReclass!V779","v":0},{"$f":"Asset_NoReclass!W779","v":0},{"$f":"Asset_NoReclass!X779","v":0},{"$f":"Asset_NoReclass!Y779","v":0},{"$f":"Asset_NoReclass!Z779","v":0},{"$f":"Asset_NoReclass!AA779","v":0},{"$f":"Asset_NoReclass!AB779","v":0},{"$f":"Asset_NoReclass!AC779","v":0},{"$f":"-Inputs!AD1093","v":0},{"$f":"-Inputs!AE1093","v":0},{"$f":"-Inputs!AF1093","v":0},{"$f":"-Inputs!AG1093","v":0},{"$f":"-Inputs!AH1093","v":0},0,{"$f":"-IF(AJ743<0,AJ743,IF(AJ731=0,0,MIN((AJ743/AJ731)*(AJ743>0),AJ743)))","v":0},0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.49016104916612468},-0.49016104916612468,-0.49016104916612468,-0.49016104916612468,-0.49016104916612468,-3.0964857326912267,-3.0964857326912267,-3.0964857326912267,-3.0964857326912263,-3.0964857326912263,-3.0917198657034635,-3.0917198657034635,-3.0917198657034635,-3.0917198657034639,-3.0917198657034639,{"$f":"SUM(AD770:AD779)","v":-6.2095674442027793},{"$f":"SUM(AE770:AE779)","v":-2.9294211602076903},-2.9294211602076903,-2.9294211602076903,-2.9294211602076903,-2.9294211602076841,{"$f":"SUM(AJ770:AJ779)","v":-2.9294211602076867},-2.9294211602076867,-2.9294211602076872,-2.9294211602076867]
[{"$f":"ROW()","v":781},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O780-Asset_NoReclass!O780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P780-Asset_NoReclass!P780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q780-Asset_NoReclass!Q780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R780-Asset_NoReclass!R780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S780-Asset_NoReclass!S780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T780-Asset_NoReclass!T780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U780-Asset_NoReclass!U780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V780-Asset_NoReclass!V780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W780-Asset_NoReclass!W780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X780-Asset_NoReclass!X780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y780-Asset_NoReclass!Y780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z780-Asset_NoReclass!Z780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA780-Asset_NoReclass!AA780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB780-Asset_NoReclass!AB780)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC780-Asset_NoReclass!AC780)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":12.3900141672906},12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":11.839319821819075},{"$f":"T734+T746+T758+T770","v":11.657176439944935},11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,{"$f":"Y734+Y746+Y758+Y770","v":10.746459530574239},{"$f":"Z734+Z746+Z758+Z770","v":10.564316148700099},10.38217276682596,10.20002938495182,10.017886003077681,9.7793649077663076,9.5408438124549342,9.3023227171435607,9.0638016218321873,{"$f":"AH734+AH746+AH758+AH770","v":8.8252805265208139},{"$f":"AI734+AI746+AI758+AI770","v":8.5867594312094404},{"$f":"AJ734+AJ746+AJ758+AJ770","v":8.348238335898067},8.1097172405866935,7.8711961452753201,7.6326750499639466]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,67.827105879647988,67.716185028199973,67.605264176751959,67.494343325303944,67.38342247385593,67.272501622407916,64.58160155751159,61.890701492615271,59.199801427718953,56.508901362822634,53.818001297926315,{"$f":"Y735+Y747+Y759+Y771","v":51.127101233029997},{"$f":"Z735+Z747+Z759+Z771","v":48.436201168133678},45.74530110323736,43.054401038341041,40.363500973444722,37.672600908548404,34.981700843652085,32.290800778755766,29.599900713859448,{"$f":"AH735+AH747+AH759+AH771","v":26.909000648963129},24.218100584066818,{"$f":"AJ735+AJ747+AJ759+AJ771","v":21.527200519170506},18.836300454274195,16.14540038937788,13.454500324481566]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,{"$f":"Y736+Y748+Y760+Y772","v":0},{"$f":"Z736+Z748+Z760+Z772","v":0},0,0,0,0,0,0,0,{"$f":"AH736+AH748+AH760+AH772","v":0},0,{"$f":"AJ736+AJ748+AJ760+AJ772","v":0},0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.38823309389223304,0.37308030260219283,0.35792751131215261,0.3427747200221124,0.32762192873207219,0.31246913744203197,0.29997037194435067,0.28116505807734127,0.26866629257965996,0.25616752708197865,0.24366876158429737,{"$f":"Y737+Y749+Y761+Y773","v":0.2314853235050825},{"$f":"Z737+Z749+Z761+Z773","v":0.21930188542586762},0.20711844734665275,0.19493500926743787,0.18275157118822299,0,0,0,0,{"$f":"AH737+AH749+AH761+AH773","v":0},0,{"$f":"AJ737+AJ749+AJ761+AJ773","v":0},0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,3.4832504625640723,3.3472987157899539,3.2113469690158354,3.0753952222417169,2.9394434754675984,2.80349172869348,2.6913520595457405,2.5226296624692419,2.4104899933215025,2.2983503241737631,2.1862106550260236,{"$f":"Y738+Y750+Y762+Y774","v":2.0769001222747225},{"$f":"Z738+Z750+Z762+Z774","v":1.9675895895234212},1.8582790567721199,1.7489685240208186,1.6396579912695173,-1.9984014443252818E-15,-1.9984014443252818E-15,-1.9984014443252818E-15,-1.9984014443252818E-15,{"$f":"AH738+AH750+AH762+AH774","v":-1.9984014443252818E-15},0,{"$f":"AJ738+AJ750+AJ762+AJ774","v":0},0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y739+Y751+Y763+Y775","v":0},{"$f":"Z739+Z751+Z763+Z775","v":0},0,0,0,0,0,0,0,{"$f":"AH739+AH751+AH763+AH775","v":0},0,{"$f":"AJ739+AJ751+AJ763+AJ775","v":0},0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,2.8667899588169079,2.7874512234302649,2.7081124880436218,2.6287737526569788,2.5494350172703357,2.4700962818836927,2.3712924306083449,2.24006051587584,2.1412566646004922,2.0424528133251445,1.9436489620497968,{"$f":"Y740+Y752+Y764+Y776","v":1.8464665139473069},{"$f":"Z740+Z752+Z764+Z776","v":1.749284065844817},1.6521016177423271,1.5549191696398372,1.4577367215373473,0,0,0,0,{"$f":"AH740+AH752+AH764+AH776","v":0},0,{"$f":"AJ740+AJ752+AJ764+AJ776","v":0},0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P741+P753+P765+P777","v":0},0,0,{"$f":"(S741+S753+S765+S777-S801)*(S741+S753+S765+S777-S801>0)","v":0},{"$f":"T741+T753+T765+T777","v":0},0,0,0,0,{"$f":"Y741+Y753+Y765+Y777","v":0},{"$f":"Z741+Z753+Z765+Z777","v":0},0,0,0,{"$f":"MAX(AD741+AD753+AD765+AD777,0)","v":0},{"$f":"AE741+AE753+AE765+AE777","v":0},0,0,{"$f":"AH741+AH753+AH765+AH777","v":0},0,{"$f":"AJ741+AJ753+AJ765+AJ777","v":0},0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD742+AD754+AD766+AD778,0)","v":0},0,0,0,{"$f":"AH742+AH754+AH766+AH778","v":0},0,{"$f":"AJ742+AJ754+AJ766+AJ778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"Y743+Y755+Y767+Y779","v":0},0,0,0,0,{"$f":"MAX(AD743+AD755+AD767+AD779,0)","v":0},0,0,0,{"$f":"AH743+AH755+AH767+AH779","v":0},0,{"$f":"AJ743+AJ755+AJ767+AJ779","v":0},0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":86.95539356221181},{"$f":"SUM(O782:O791)","v":86.465232513045677},85.975071463879544,85.484910414713411,84.994749365547278,84.697878592246198,81.601392859554963,78.409589787108487,75.313104054417266,72.216618321726045,69.120132589034824,66.028412723331343,62.936692857627889,59.844972991924415,56.753253126220955,53.661533260517487,{"$f":"SUM(AD782:AD791)","v":47.451965816314711},44.522544656107016,41.593123495899327,38.663702335691639,35.734281175483943,{"$f":"SUM(AI782:AI791)","v":32.804860015276262},29.875438855068573,26.946017694860888,24.0165965346532,21.087175374445515]
[{"$f":"ROW()","v":793},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O792-Asset_NoReclass!O792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(P792-Asset_NoReclass!P792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q792-Asset_NoReclass!Q792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R792-Asset_NoReclass!R792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S792-Asset_NoReclass!S792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T792-Asset_NoReclass!T792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U792-Asset_NoReclass!U792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V792-Asset_NoReclass!V792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W792-Asset_NoReclass!W792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X792-Asset_NoReclass!X792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y792-Asset_NoReclass!Y792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z792-Asset_NoReclass!Z792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA792-Asset_NoReclass!AA792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB792-Asset_NoReclass!AB792)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC792-Asset_NoReclass!AC792)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19329027586505204]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.19329027586505204}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,{"$f":"IF(AC808>0,IF(AD$131=\"\",AC808-1,MIN(AC808-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD808-1)","v":41},40,39,38,{"$f":"MAX(0,AH808-1)","v":37},{"$f":"MAX(0,AI808-1)","v":36},{"$f":"MAX(0,AJ808-1)","v":35},{"$f":"MAX(0,AK808-1)","v":34},{"$f":"MAX(0,AL808-1)","v":33}]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD807=\"\",MAX(0,AC810-1),Inputs!$D$71-(AC$6-LEFT($A806,4)))","v":16},15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(AC811>0,IF(AD$131=\"\",AC811-1,MIN(AC811-1,AD$131)),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC815+1)","v":36},{"$f":"MAX(0,AD815-1)","v":35},{"$f":"MAX(0,AE815-1)","v":34},{"$f":"MAX(0,AF815-1)","v":33},{"$f":"MAX(0,AG815-1)","v":32},31,30,29,28,27]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,{"$f":"IF(AC817>0,IF(AD$131=\"\",AC817-1,MIN(AC817-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD817-1)","v":41},40,39,38,{"$f":"MAX(0,AH817-1)","v":37},{"$f":"MAX(0,AI817-1)","v":36},{"$f":"MAX(0,AJ817-1)","v":35},{"$f":"MAX(0,AK817-1)","v":34},{"$f":"MAX(0,AL817-1)","v":33}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},371.0814151419288,370.94083685187968,370.80025856183056,370.65968027178144,370.51910198173232,364.90517619413032,359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,319.99376989331432,314.37984410571232,306.89460972224299,299.40937533877366,291.92414095530432,284.43890657183499,{"$f":"AH868","v":276.95367218836566},{"$f":"AI868","v":269.46843780489633},{"$f":"AJ868","v":261.98320342142699},{"$f":"AK868","v":254.49796903795766},{"$f":"AL868","v":247.01273465448833}]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},246.37885386511044,242.47773179468834,238.57660972426623,234.67548765384413,230.77436558342202,221.79314158590904,212.9172044480851,204.04126731026116,195.16533017243722,186.28939303461328,177.41846955677454,168.5475460789358,159.67662260109705,150.80569912325831,141.93477564541956,133.06385216758085,124.19292868974212,115.32200521190339,106.45108173406466,97.580158256225928,88.709234778387213,79.838311300548497,70.967387822709782,62.096464344871059]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0.46984492849080212,0.40256103027816048,0.3352771320655189,0.26799323385287732,0.20070933564023571,-0.70002466041203393,-0.74949880821943249,-0.9249501284728503,-1.0335329524255137,-1.0412525422578305,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0.79813420550453329,0.68383781240374897,0.56954141930296465,0.45524502620218033,0.340948633101396,-1.1891447417900076,-1.2731873849235813,-1.5712297635973023,-1.7556814000239664,-1.7687948089894048,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},1.7322546743596581,1.7048264400135558,1.6773982056674535,1.6499699713213511,1.6225417369752488,1.5593960286196094,1.4969905771974843,1.4345851257753592,1.3721796743532342,1.3097742229311091,1.2474040218391516,1.185033820747194,1.1226636196552364,1.0602934185632789,0.99792321747132129,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N875","v":0},{"$f":"O875","v":0},{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0},0,{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD876","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":620.26704521953434},615.97416284638905,611.68128047324342,607.3883981000979,603.45766727087118,586.36854440645698,571.68275923866781,556.65699716289271,541.81169432566537,527.23859295001955,515.50142083473406,500.95420136820132,486.40698190166859,471.85976243513591,457.31254296860322,439.95846188982387,423.60230402851579,407.24614616720771,390.88998830589964,{"$f":"SUM(AI820:AI829)","v":374.53383044459156},358.17767258328354,341.82151472197552,325.46535686066744,309.10919899935936]
[{"$f":"ROW()","v":831},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P830-Asset_NoReclass!P830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q830-Asset_NoReclass!Q830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R830-Asset_NoReclass!R830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S830-Asset_NoReclass!S830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T830-Asset_NoReclass!T830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U830-Asset_NoReclass!U830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V830-Asset_NoReclass!V830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W830-Asset_NoReclass!W830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X830-Asset_NoReclass!X830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y830-Asset_NoReclass!Y830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z830-Asset_NoReclass!Z830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA830-Asset_NoReclass!AA830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB830-Asset_NoReclass!AB830)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC830-Asset_NoReclass!AC830)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O832)","v":371.0814151419288}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O833)","v":246.37885386511044}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O834)","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O835)","v":0.46984492849080212}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O836)","v":0.79813420550453329}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O837)","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O838)","v":1.7322546743596581}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O839","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O840","v":-0.19345759585980318}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O841","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":620.26704521953434}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O842)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC844)","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0},{"$f":"-Inputs!AI1689","v":0},{"$f":"-Inputs!AJ1689","v":0},{"$f":"-Inputs!AK1689","v":0},{"$f":"-Inputs!AL1689","v":0},{"$f":"-Inputs!AM1689","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T845)","v":-0.10528685968904102},{"$f":"SUM(RegDepPipeline:RegDepOther!U845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC845)","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0},{"$f":"-Inputs!AI1690","v":0},{"$f":"-Inputs!AJ1690","v":0},{"$f":"-Inputs!AK1690","v":0},{"$f":"-Inputs!AL1690","v":0},{"$f":"-Inputs!AM1690","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC846)","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0},{"$f":"-Inputs!AI1691","v":0},{"$f":"-Inputs!AJ1691","v":0},{"$f":"-Inputs!AK1691","v":0},{"$f":"-Inputs!AL1691","v":0},{"$f":"-Inputs!AM1691","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T847)","v":-0.89301440621995287},{"$f":"SUM(RegDepPipeline:RegDepOther!U847)","v":-4.1754557975081791E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V847)","v":-0.16773173042110096},{"$f":"SUM(RegDepPipeline:RegDepOther!W847)","v":-0.10086323412034649},{"$f":"SUM(RegDepPipeline:RegDepOther!X847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC847)","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0},{"$f":"-Inputs!AI1692","v":0},{"$f":"-Inputs!AJ1692","v":0},{"$f":"-Inputs!AK1692","v":0},{"$f":"-Inputs!AL1692","v":0},{"$f":"-Inputs!AM1692","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T848)","v":-1.5169799659259653},{"$f":"SUM(RegDepPipeline:RegDepOther!U848)","v":-7.0929234168135277E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V848)","v":-0.28492896970828263},{"$f":"SUM(RegDepPipeline:RegDepOther!W848)","v":-0.17133822746122593},{"$f":"SUM(RegDepPipeline:RegDepOther!X848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC848)","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0},{"$f":"-Inputs!AI1693","v":0},{"$f":"-Inputs!AJ1693","v":0},{"$f":"-Inputs!AK1693","v":0},{"$f":"-Inputs!AL1693","v":0},{"$f":"-Inputs!AM1693","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC849)","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0},{"$f":"-Inputs!AI1694","v":0},{"$f":"-Inputs!AJ1694","v":0},{"$f":"-Inputs!AK1694","v":0},{"$f":"-Inputs!AL1694","v":0},{"$f":"-Inputs!AM1694","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T850)","v":-7.4025693351444718E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!U850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC850)","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0},{"$f":"-Inputs!AI1695","v":0},{"$f":"-Inputs!AJ1695","v":0},{"$f":"-Inputs!AK1695","v":0},{"$f":"-Inputs!AL1695","v":0},{"$f":"-Inputs!AM1695","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851","v":0},{"$f":"Asset_NoReclass!Q851","v":0},{"$f":"Asset_NoReclass!R851","v":0},{"$f":"Asset_NoReclass!S851","v":0},{"$f":"Asset_NoReclass!T851","v":0},{"$f":"Asset_NoReclass!U851","v":0},{"$f":"Asset_NoReclass!V851","v":0},{"$f":"Asset_NoReclass!W851","v":0},{"$f":"Asset_NoReclass!X851","v":0},{"$f":"Asset_NoReclass!Y851","v":0},{"$f":"Asset_NoReclass!Z851","v":0},{"$f":"Asset_NoReclass!AA851","v":0},{"$f":"Asset_NoReclass!AB851","v":0},{"$f":"Asset_NoReclass!AC851","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0},{"$f":"-Inputs!AI1696","v":0},{"$f":"-Inputs!AJ1696","v":0},{"$f":"-Inputs!AK1696","v":0},{"$f":"-Inputs!AL1696","v":0},{"$f":"-Inputs!AM1696","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852","v":0},{"$f":"Asset_NoReclass!Q852","v":0},{"$f":"Asset_NoReclass!R852","v":0},{"$f":"Asset_NoReclass!S852","v":0},{"$f":"Asset_NoReclass!T852","v":0},{"$f":"Asset_NoReclass!U852","v":0},{"$f":"Asset_NoReclass!V852","v":0},{"$f":"Asset_NoReclass!W852","v":0},{"$f":"Asset_NoReclass!X852","v":0},{"$f":"Asset_NoReclass!Y852","v":0},{"$f":"Asset_NoReclass!Z852","v":0},{"$f":"Asset_NoReclass!AA852","v":0},{"$f":"Asset_NoReclass!AB852","v":0},{"$f":"Asset_NoReclass!AC852","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0},{"$f":"-Inputs!AI1697","v":0},{"$f":"-Inputs!AJ1697","v":0},{"$f":"-Inputs!AK1697","v":0},{"$f":"-Inputs!AL1697","v":0},{"$f":"-Inputs!AM1697","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P853","v":0},{"$f":"Asset_NoReclass!Q853","v":0},{"$f":"Asset_NoReclass!R853","v":0},{"$f":"Asset_NoReclass!S853","v":0},{"$f":"Asset_NoReclass!T853","v":0},{"$f":"Asset_NoReclass!U853","v":0},{"$f":"Asset_NoReclass!V853","v":0},{"$f":"Asset_NoReclass!W853","v":0},{"$f":"Asset_NoReclass!X853","v":0},{"$f":"Asset_NoReclass!Y853","v":0},{"$f":"Asset_NoReclass!Z853","v":0},{"$f":"Asset_NoReclass!AA853","v":0},{"$f":"Asset_NoReclass!AB853","v":0},{"$f":"Asset_NoReclass!AC853","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0},{"$f":"-Inputs!AI1698","v":0},{"$f":"-Inputs!AJ1698","v":0},{"$f":"-Inputs!AK1698","v":0},{"$f":"-Inputs!AL1698","v":0},{"$f":"-Inputs!AM1698","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,-2.5160214887684735,-0.11268379214321707,-0.45266070012938359,-0.27220146158157243,0,0,0,0,0,0,{"$f":"SUM(AD844:AD853)","v":0},{"$f":"SUM(AE844:AE853)","v":0},0,0,0,{"$f":"SUM(AI844:AI853)","v":0},0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P854-Asset_NoReclass!P854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q854-Asset_NoReclass!Q854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R854-Asset_NoReclass!R854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S854-Asset_NoReclass!S854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T854-Asset_NoReclass!T854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U854-Asset_NoReclass!U854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V854-Asset_NoReclass!V854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W854-Asset_NoReclass!W854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X854-Asset_NoReclass!X854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y854-Asset_NoReclass!Y854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z854-Asset_NoReclass!Z854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA854-Asset_NoReclass!AA854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB854-Asset_NoReclass!AB854)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC854-Asset_NoReclass!AC854)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!Q856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!R856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!S856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!T856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!U856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!V856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!W856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!X856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!Y856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!Z856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!AA856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!AB856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!AC856)","v":-5.6139257876020068},{"$f":"-Inputs!AD1096","v":-7.4852343834693462},{"$f":"-Inputs!AE1096","v":-7.4852343834693462},{"$f":"-Inputs!AF1096","v":-7.4852343834693462},{"$f":"-Inputs!AG1096","v":-7.4852343834693462},{"$f":"-Inputs!AH1096","v":-7.4852343834693462},{"$f":"-IF(AND(AI808=0,AH868>0),AI820,IF(AI820<0,AI820,IF(AI808=0,0,MIN((AI820/AI808)*(AI820>0),AI820))))","v":-7.4852343834693418},{"$f":"-IF(AJ820<0,AJ820,IF(AJ808=0,0,MIN((AJ820/AJ808)*(AJ820>0),AJ820)))","v":-7.4852343834693427},-7.4852343834693427,-7.4852343834693427,-7.4852343834693436]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!Q857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!R857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!S857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!T857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!U857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!V857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!W857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!X857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!Y857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!Z857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!AA857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!AB857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!AC857)","v":-8.8709234778387298},{"$f":"-Inputs!AD1097","v":-8.870923477838728},{"$f":"-Inputs!AE1097","v":-8.8709234778387263},{"$f":"-Inputs!AF1097","v":-8.870923477838728},{"$f":"-Inputs!AG1097","v":-8.870923477838728},{"$f":"-Inputs!AH1097","v":-8.870923477838728},-8.8709234778387209,{"$f":"-IF(AJ821<0,AJ821,IF(AJ809=0,0,MIN((AJ821/AJ809)*(AJ821>0),AJ821)))","v":-8.8709234778387209},-8.8709234778387227,-8.8709234778387227,-8.8709234778387227]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC858)","v":0},{"$f":"-Inputs!AD1098","v":0},{"$f":"-Inputs!AE1098","v":0},{"$f":"-Inputs!AF1098","v":0},{"$f":"-Inputs!AG1098","v":0},{"$f":"-Inputs!AH1098","v":0},0,{"$f":"-IF(AJ822<0,AJ822,IF(AJ810=0,0,MIN((AJ822/AJ810)*(AJ822>0),AJ822)))","v":0},0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P859)","v":-6.7283898212641607E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q859)","v":-6.7283898212641607E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R859)","v":-6.7283898212641607E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S859)","v":-6.7283898212641607E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T859)","v":-7.7195898323167544E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U859)","v":-7.7195898323167544E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V859)","v":-7.7195898323167544E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W859)","v":-7.7195898323167535E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X859)","v":-7.7195898323167518E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y859)","v":1.0412525422578305},{"$f":"SUM(RegDepPipeline:RegDepOther!Z859)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA859)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB859)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC859)","v":0},{"$f":"-Inputs!AD1099","v":0},{"$f":"-Inputs!AE1099","v":0},{"$f":"-Inputs!AF1099","v":0},{"$f":"-Inputs!AG1099","v":0},{"$f":"-Inputs!AH1099","v":0},0,{"$f":"-IF(AJ823<0,AJ823,IF(AJ811=0,0,MIN((AJ823/AJ811)*(AJ823>0),AJ823)))","v":0},0,0,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P860)","v":-0.11429639310078429},{"$f":"SUM(RegDepPipeline:RegDepOther!Q860)","v":-0.11429639310078429},{"$f":"SUM(RegDepPipeline:RegDepOther!R860)","v":-0.11429639310078429},{"$f":"SUM(RegDepPipeline:RegDepOther!S860)","v":-0.11429639310078429},{"$f":"SUM(RegDepPipeline:RegDepOther!T860)","v":-1.3113408965438311E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U860)","v":-1.3113408965438311E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V860)","v":-1.3113408965438311E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W860)","v":-1.3113408965438309E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X860)","v":-1.3113408965438306E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y860)","v":1.7687948089894052},{"$f":"SUM(RegDepPipeline:RegDepOther!Z860)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA860)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB860)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC860)","v":0},{"$f":"-Inputs!AD1100","v":0},{"$f":"-Inputs!AE1100","v":0},{"$f":"-Inputs!AF1100","v":0},{"$f":"-Inputs!AG1100","v":0},{"$f":"-Inputs!AH1100","v":0},0,{"$f":"-IF(AJ824<0,AJ824,IF(AJ812=0,0,MIN((AJ824/AJ812)*(AJ824>0),AJ824)))","v":0},0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB861)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC861)","v":0},{"$f":"-Inputs!AD1101","v":0},{"$f":"-Inputs!AE1101","v":0},{"$f":"-Inputs!AF1101","v":0},{"$f":"-Inputs!AG1101","v":0},{"$f":"-Inputs!AH1101","v":0},0,{"$f":"-IF(AJ825<0,AJ825,IF(AJ813=0,0,MIN((AJ825/AJ813)*(AJ825>0),AJ825)))","v":0},0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P862)","v":-2.7428234346102275E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q862)","v":-2.7428234346102275E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R862)","v":-2.7428234346102275E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S862)","v":-2.7428234346102275E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T862)","v":-6.2405451422124975E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U862)","v":-6.2405451422124975E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V862)","v":-6.2405451422124975E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W862)","v":-6.2405451422124975E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X862)","v":-6.2405451422124975E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y862)","v":-6.2370201091957622E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z862)","v":-6.2370201091957622E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA862)","v":-6.2370201091957622E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB862)","v":-6.2370201091957622E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC862)","v":-6.2370201091957608E-2},{"$f":"-Inputs!AD1102","v":-0.9979232174713204},{"$f":"-Inputs!AE1102","v":0},{"$f":"-Inputs!AF1102","v":0},{"$f":"-Inputs!AG1102","v":0},{"$f":"-Inputs!AH1102","v":0},-8.8817841970012523E-16,{"$f":"-IF(AJ826<0,AJ826,IF(AJ814=0,0,MIN((AJ826/AJ814)*(AJ826>0),AJ826)))","v":0},0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P863","v":0},{"$f":"Asset_NoReclass!Q863","v":0},{"$f":"Asset_NoReclass!R863","v":0},{"$f":"Asset_NoReclass!S863","v":0},{"$f":"Asset_NoReclass!T863","v":0},{"$f":"Asset_NoReclass!U863","v":0},{"$f":"Asset_NoReclass!V863","v":0},{"$f":"Asset_NoReclass!W863","v":0},{"$f":"Asset_NoReclass!X863","v":0},{"$f":"Asset_NoReclass!Y863","v":0},{"$f":"Asset_NoReclass!Z863","v":0},{"$f":"Asset_NoReclass!AA863","v":0},{"$f":"Asset_NoReclass!AB863","v":0},{"$f":"Asset_NoReclass!AC863","v":0},{"$f":"-Inputs!AD1103","v":0},{"$f":"-Inputs!AE1103","v":0},{"$f":"-Inputs!AF1103","v":0},{"$f":"-Inputs!AG1103","v":0},{"$f":"-Inputs!AH1103","v":0},{"$f":"-IF(AI827<0,AI827,IF(AI815=0,0,MIN((AI827/AI815)*(AI827>0),AI827)))","v":0},{"$f":"-IF(AJ827<0,AJ827,IF(AJ815=0,0,MIN((AJ827/AJ815)*(AJ827>0),AJ827)))","v":0},0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P864","v":0},{"$f":"Asset_NoReclass!Q864","v":0},{"$f":"Asset_NoReclass!R864","v":0},{"$f":"Asset_NoReclass!S864","v":0},{"$f":"Asset_NoReclass!T864","v":0},{"$f":"Asset_NoReclass!U864","v":0},{"$f":"Asset_NoReclass!V864","v":0},{"$f":"Asset_NoReclass!W864","v":0},{"$f":"Asset_NoReclass!X864","v":0},{"$f":"Asset_NoReclass!Y864","v":0},{"$f":"Asset_NoReclass!Z864","v":0},{"$f":"Asset_NoReclass!AA864","v":0},{"$f":"Asset_NoReclass!AB864","v":0},{"$f":"Asset_NoReclass!AC864","v":0},{"$f":"-Inputs!AD1104","v":0},{"$f":"-Inputs!AE1104","v":0},{"$f":"-Inputs!AF1104","v":0},{"$f":"-Inputs!AG1104","v":0},{"$f":"-Inputs!AH1104","v":0},0,{"$f":"-IF(AJ828<0,AJ828,IF(AJ816=0,0,MIN((AJ828/AJ816)*(AJ828>0),AJ828)))","v":0},0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P865","v":0},{"$f":"Asset_NoReclass!Q865","v":0},{"$f":"Asset_NoReclass!R865","v":0},{"$f":"Asset_NoReclass!S865","v":0},{"$f":"Asset_NoReclass!T865","v":0},{"$f":"Asset_NoReclass!U865","v":0},{"$f":"Asset_NoReclass!V865","v":0},{"$f":"Asset_NoReclass!W865","v":0},{"$f":"Asset_NoReclass!X865","v":0},{"$f":"Asset_NoReclass!Y865","v":0},{"$f":"Asset_NoReclass!Z865","v":0},{"$f":"Asset_NoReclass!AA865","v":0},{"$f":"Asset_NoReclass!AB865","v":0},{"$f":"Asset_NoReclass!AC865","v":0},{"$f":"-Inputs!AD1105","v":0},{"$f":"-Inputs!AE1105","v":0},{"$f":"-Inputs!AF1105","v":0},{"$f":"-Inputs!AG1105","v":0},{"$f":"-Inputs!AH1105","v":0},0,{"$f":"-IF(AJ829<0,AJ829,IF(AJ817=0,0,MIN((AJ829/AJ817)*(AJ829>0),AJ829)))","v":0},0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-4.2928823731454768},-4.2928823731454768,-4.2928823731454768,-4.2928823731454768,-14.573101375645811,-14.573101375645811,-14.573101375645811,-14.573101375645811,-14.573101375645811,-11.73717211528546,-14.547219466532695,-14.547219466532695,-14.547219466532695,-14.547219466532693,{"$f":"SUM(AD856:AD865)","v":-17.354081078779394},{"$f":"SUM(AE856:AE865)","v":-16.356157861308073},-16.356157861308073,-16.356157861308073,-16.356157861308073,-16.356157861308063,{"$f":"SUM(AJ856:AJ865)","v":-16.356157861308063},-16.356157861308066,-16.356157861308066,-16.356157861308066]
[{"$f":"ROW()","v":867},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P866-Asset_NoReclass!P866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q866-Asset_NoReclass!Q866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R866-Asset_NoReclass!R866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S866-Asset_NoReclass!S866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T866-Asset_NoReclass!T866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U866-Asset_NoReclass!U866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V866-Asset_NoReclass!V866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W866-Asset_NoReclass!W866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X866-Asset_NoReclass!X866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y866-Asset_NoReclass!Y866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z866-Asset_NoReclass!Z866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA866-Asset_NoReclass!AA866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB866-Asset_NoReclass!AB866)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC866-Asset_NoReclass!AC866)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":371.0814151419288},370.94083685187968,370.80025856183056,370.65968027178144,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":370.51910198173232},{"$f":"T820+T832+T844+T856","v":364.90517619413032},359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,319.99376989331432,314.37984410571232,306.89460972224299,299.40937533877366,291.92414095530432,284.43890657183499,{"$f":"AH820+AH832+AH844+AH856","v":276.95367218836566},{"$f":"AI820+AI832+AI844+AI856","v":269.46843780489633},{"$f":"AJ820+AJ832+AJ844+AJ856","v":261.98320342142699},254.49796903795766,247.01273465448833,239.52750027101899]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,246.37885386511044,242.47773179468834,238.57660972426623,234.67548765384413,230.77436558342202,{"$f":"T821+T833+T845+T857","v":221.79314158590904},212.9172044480851,204.04126731026116,195.16533017243722,186.28939303461328,{"$f":"Y821+Y833+Y845+Y857","v":177.41846955677454},168.5475460789358,159.67662260109705,150.80569912325831,141.93477564541956,133.06385216758085,124.19292868974212,115.32200521190339,106.45108173406466,{"$f":"AH821+AH833+AH845+AH857","v":97.580158256225928},88.709234778387213,{"$f":"AJ821+AJ833+AJ845+AJ857","v":79.838311300548497},70.967387822709782,62.096464344871059,53.225540867032336]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,{"$f":"T822+T834+T846+T858","v":0},0,0,0,{"$f":"X822+X834+X846+X858","v":0},0,{"$f":"Z822+Z834+Z846+Z858","v":0},0,0,0,0,{"$f":"AE822+AE834+AE846+AE858","v":0},0,0,{"$f":"AH822+AH834+AH846+AH858","v":0},0,{"$f":"AJ822+AJ834+AJ846+AJ858","v":0},0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.46984492849080212,0.40256103027816048,0.3352771320655189,0.26799323385287732,0.20070933564023571,{"$f":"T823+T835+T847+T859","v":-0.70002466041203393},-0.74949880821943249,-0.9249501284728503,-1.0335329524255137,-1.0412525422578305,0,{"$f":"Z823+Z835+Z847+Z859","v":0},0,0,0,0,0,0,0,{"$f":"AH823+AH835+AH847+AH859","v":0},0,{"$f":"AJ823+AJ835+AJ847+AJ859","v":0},0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.79813420550453329,0.68383781240374897,0.56954141930296465,0.45524502620218033,0.340948633101396,{"$f":"T824+T836+T848+T860","v":-1.1891447417900076},{"$f":"U824+U836+U848+U860","v":-1.2731873849235813},{"$f":"V824+V836+V848+V860","v":-1.5712297635973023},{"$f":"W824+W836+W848+W860","v":-1.7556814000239664},-1.7687948089894048,0,{"$f":"Z824+Z836+Z848+Z860","v":0},0,0,0,0,0,0,0,{"$f":"AH824+AH836+AH848+AH860","v":0},0,{"$f":"AJ824+AJ836+AJ848+AJ860","v":0},0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T825+T837+T849+T861","v":0},0,0,0,0,{"$f":"Y825+Y837+Y849+Y861","v":0},0,0,0,0,0,0,0,0,{"$f":"AH825+AH837+AH849+AH861","v":0},0,{"$f":"AJ825+AJ837+AJ849+AJ861","v":0},0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.7322546743596581,1.7048264400135558,1.6773982056674535,1.6499699713213511,1.6225417369752488,{"$f":"T826+T838+T850+T862","v":1.5593960286196094},1.4969905771974843,1.4345851257753592,1.3721796743532342,1.3097742229311091,{"$f":"Y826+Y838+Y850+Y862","v":1.2474040218391516},1.185033820747194,1.1226636196552364,1.0602934185632789,0.99792321747132129,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"AH826+AH838+AH850+AH862","v":8.8817841970012523E-16},0,{"$f":"AJ826+AJ838+AJ850+AJ862","v":0},0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P827+P839+P851+P863","v":0},0,0,{"$f":"(S827+S839+S851+S863-S887)*(S827+S839+S851+S863-S887>0)","v":0},{"$f":"T827+T839+T851+T863","v":0},0,0,0,0,{"$f":"Y827+Y839+Y851+Y863","v":0},0,0,0,0,{"$f":"MAX(AD827+AD839+AD851+AD863,0)","v":0},{"$f":"AE827+AE839+AE851+AE863","v":0},0,0,{"$f":"AH827+AH839+AH851+AH863","v":0},0,{"$f":"AJ827+AJ839+AJ851+AJ863","v":0},0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD828+AD840+AD852+AD864,0)","v":0},0,0,0,{"$f":"AH828+AH840+AH852+AH864","v":0},0,{"$f":"AJ828+AJ840+AJ852+AJ864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},{"$f":"T829+T841+T853+T865","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD829+AD841+AD853+AD865,0)","v":0},0,0,0,{"$f":"AH829+AH841+AH853+AH865","v":0},0,{"$f":"AJ829+AJ841+AJ853+AJ865","v":0},0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":620.26704521953434},{"$f":"SUM(P868:P877)","v":615.97416284638905},611.68128047324342,607.3883981000979,603.45766727087118,586.36854440645698,571.68275923866781,556.65699716289271,541.81169432566537,527.23859295001955,515.50142083473406,500.95420136820132,486.40698190166859,471.85976243513591,457.31254296860322,{"$f":"SUM(AD868:AD877)","v":439.95846188982387},{"$f":"SUM(AE868:AE877)","v":423.60230402851579},407.24614616720771,390.88998830589964,374.53383044459156,{"$f":"SUM(AI868:AI877)","v":358.17767258328354},341.82151472197552,325.46535686066744,309.10919899935936,292.75304113805134]
[{"$f":"ROW()","v":879},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P878-Asset_NoReclass!P878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Q878-Asset_NoReclass!Q878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R878-Asset_NoReclass!R878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S878-Asset_NoReclass!S878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T878-Asset_NoReclass!T878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U878-Asset_NoReclass!U878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V878-Asset_NoReclass!V878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W878-Asset_NoReclass!W878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X878-Asset_NoReclass!X878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y878-Asset_NoReclass!Y878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z878-Asset_NoReclass!Z878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA878-Asset_NoReclass!AA878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB878-Asset_NoReclass!AB878)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC878-Asset_NoReclass!AC878)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16869394805892468]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.19345759585980318}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.36215154391872784}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,{"$f":"IF(AC894>0,IF(AD$131=\"\",AC894-1,MIN(AC894-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD894-1)","v":41},40,39,38,{"$f":"MAX(0,AH894-1)","v":37},{"$f":"MAX(0,AI894-1)","v":36},{"$f":"MAX(0,AJ894-1)","v":35},{"$f":"MAX(0,AK894-1)","v":34},{"$f":"MAX(0,AL894-1)","v":33}]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD893=\"\",MAX(0,AC896-1),Inputs!$D$71-(AC$6-LEFT($A892,4)))","v":17},16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,{"$f":"IF(AC897>0,IF(AD$131=\"\",AC897-1,MIN(AC897-1,AD$131)),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC901+1)","v":37},{"$f":"MAX(0,AD901-1)","v":36},{"$f":"MAX(0,AE901-1)","v":35},{"$f":"MAX(0,AF901-1)","v":34},{"$f":"MAX(0,AG901-1)","v":33},32,31,30,29,28]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,{"$f":"IF(AC903>0,IF(AD$131=\"\",AC903-1,MIN(AC903-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD903-1)","v":41},40,39,38,{"$f":"MAX(0,AH903-1)","v":37},{"$f":"MAX(0,AI903-1)","v":36},{"$f":"MAX(0,AJ903-1)","v":35},{"$f":"MAX(0,AK903-1)","v":34},{"$f":"MAX(0,AL903-1)","v":33}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.7973695496968982,-4.4254161031624601,-10.64820175602182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH954","v":0},{"$f":"AI954","v":0},{"$f":"AJ954","v":0},{"$f":"AK954","v":0},{"$f":"AL954","v":0}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0.52119465230492412,0.5071533112355272,0.49311197016613023,0.47907062909673326,0.45707818427494334,0.42848840286146594,0.36970198603852389,0.33891226648312828,0.31012195108797053,0.29602549876579004,0.28192904644360955,0.26783259412142907,0.25373614179924858,0.2396396894770681,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0.78391530172949719,0.7627960863414941,0.741676870953491,0.7205576555654879,0.68747939211439557,0.64447824652701835,0.55605912810829849,0.50974911286026492,0.46644634933406054,0.44524424254614869,0.42404213575823685,0.402840028970325,0.38163792218241316,0.36043581539450131,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},2.0649763582715814,2.0093444802035596,1.953712602135538,1.8980807240675164,1.8109465249410466,1.6976736384179452,1.4647615001409515,1.3427724454211294,1.2287050420522223,1.1728548128680303,1.1170045836838383,1.0611543544996462,1.0053041253154542,0.9494538961312623,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O961","v":0},{"$f":"P961","v":0},{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},0,{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AD962","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":8.1935266617284626},-4.8251671124110924,-17.84386088655064,5.9109928344877352,5.7687879270883826,5.5839241135644269,5.2038064400457715,5.0047176505225206,4.8185571682322514,4.7274083799379669,4.6362595916436824,4.5451108033493979,4.4539620150551134,4.3628132267608297,2.8132838257579973,2.8132838257579973,2.8132838257579973,2.8132838257579973,{"$f":"SUM(AI906:AI915)","v":2.8132838257579973},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":917},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q916-Asset_NoReclass!Q916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R916-Asset_NoReclass!R916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S916-Asset_NoReclass!S916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T916-Asset_NoReclass!T916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U916-Asset_NoReclass!U916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V916-Asset_NoReclass!V916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W916-Asset_NoReclass!W916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X916-Asset_NoReclass!X916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y916-Asset_NoReclass!Y916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z916-Asset_NoReclass!Z916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA916-Asset_NoReclass!AA916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB916-Asset_NoReclass!AB916)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC916-Asset_NoReclass!AC916)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P918)","v":1.7973695496968982}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P919)","v":0.21278697396756302}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P920)","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P921)","v":0.52119465230492412}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P922)","v":0.78391530172949719}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P923)","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P924)","v":2.0649763582715814}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P925","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P926","v":2.8132838257579977}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P927","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":8.1935266617284626}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P928)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC930)","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0},{"$f":"-Inputs!AI1701","v":0},{"$f":"-Inputs!AJ1701","v":0},{"$f":"-Inputs!AK1701","v":0},{"$f":"-Inputs!AL1701","v":0},{"$f":"-Inputs!AM1701","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC931)","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0},{"$f":"-Inputs!AI1702","v":0},{"$f":"-Inputs!AJ1702","v":0},{"$f":"-Inputs!AK1702","v":0},{"$f":"-Inputs!AL1702","v":0},{"$f":"-Inputs!AM1702","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC932)","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0},{"$f":"-Inputs!AI1703","v":0},{"$f":"-Inputs!AJ1703","v":0},{"$f":"-Inputs!AK1703","v":0},{"$f":"-Inputs!AL1703","v":0},{"$f":"-Inputs!AM1703","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T933)","v":-4.2490881885775536E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U933)","v":-1.084642478026502E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V933)","v":-4.104306018972969E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W933)","v":-1.3046362922183264E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X933)","v":-1.1046958761945384E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC933)","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0},{"$f":"-Inputs!AI1704","v":0},{"$f":"-Inputs!AJ1704","v":0},{"$f":"-Inputs!AK1704","v":0},{"$f":"-Inputs!AL1704","v":0},{"$f":"-Inputs!AM1704","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T934)","v":-6.3909428745927794E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U934)","v":-1.6313825010877643E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V934)","v":-6.1731797842220285E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W934)","v":-1.9622694671533939E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X934)","v":-1.6615442949704864E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC934)","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0},{"$f":"-Inputs!AI1705","v":0},{"$f":"-Inputs!AJ1705","v":0},{"$f":"-Inputs!AK1705","v":0},{"$f":"-Inputs!AL1705","v":0},{"$f":"-Inputs!AM1705","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC935)","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0},{"$f":"-Inputs!AI1706","v":0},{"$f":"-Inputs!AJ1706","v":0},{"$f":"-Inputs!AK1706","v":0},{"$f":"-Inputs!AL1706","v":0},{"$f":"-Inputs!AM1706","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T936)","v":-1.6834913049895026E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U936)","v":-4.2973600446526858E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V936)","v":-0.16261285220041888},{"$f":"SUM(RegDepPipeline:RegDepOther!W936)","v":-5.1689768643247563E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X936)","v":-4.376811729233239E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC936)","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0},{"$f":"-Inputs!AI1707","v":0},{"$f":"-Inputs!AJ1707","v":0},{"$f":"-Inputs!AK1707","v":0},{"$f":"-Inputs!AL1707","v":0},{"$f":"-Inputs!AM1707","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q937","v":0},{"$f":"Asset_NoReclass!R937","v":0},{"$f":"Asset_NoReclass!S937","v":0},{"$f":"Asset_NoReclass!T937","v":0},{"$f":"Asset_NoReclass!U937","v":0},{"$f":"Asset_NoReclass!V937","v":0},{"$f":"Asset_NoReclass!W937","v":0},{"$f":"Asset_NoReclass!X937","v":0},{"$f":"Asset_NoReclass!Y937","v":0},{"$f":"Asset_NoReclass!Z937","v":0},{"$f":"Asset_NoReclass!AA937","v":0},{"$f":"Asset_NoReclass!AB937","v":0},{"$f":"Asset_NoReclass!AC937","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0},{"$f":"-Inputs!AI1708","v":0},{"$f":"-Inputs!AJ1708","v":0},{"$f":"-Inputs!AK1708","v":0},{"$f":"-Inputs!AL1708","v":0},{"$f":"-Inputs!AM1708","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q938","v":0},{"$f":"Asset_NoReclass!R938","v":0},{"$f":"Asset_NoReclass!S938","v":0},{"$f":"Asset_NoReclass!T938","v":0},{"$f":"Asset_NoReclass!U938","v":0},{"$f":"Asset_NoReclass!V938","v":0},{"$f":"Asset_NoReclass!W938","v":0},{"$f":"Asset_NoReclass!X938","v":0},{"$f":"Asset_NoReclass!Y938","v":0},{"$f":"Asset_NoReclass!Z938","v":0},{"$f":"Asset_NoReclass!AA938","v":0},{"$f":"Asset_NoReclass!AB938","v":0},{"$f":"Asset_NoReclass!AC938","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0},{"$f":"-Inputs!AI1709","v":0},{"$f":"-Inputs!AJ1709","v":0},{"$f":"-Inputs!AK1709","v":0},{"$f":"-Inputs!AL1709","v":0},{"$f":"-Inputs!AM1709","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q939","v":0},{"$f":"Asset_NoReclass!R939","v":0},{"$f":"Asset_NoReclass!S939","v":0},{"$f":"Asset_NoReclass!T939","v":0},{"$f":"Asset_NoReclass!U939","v":0},{"$f":"Asset_NoReclass!V939","v":0},{"$f":"Asset_NoReclass!W939","v":0},{"$f":"Asset_NoReclass!X939","v":0},{"$f":"Asset_NoReclass!Y939","v":0},{"$f":"Asset_NoReclass!Z939","v":0},{"$f":"Asset_NoReclass!AA939","v":0},{"$f":"Asset_NoReclass!AB939","v":0},{"$f":"Asset_NoReclass!AC939","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0},{"$f":"-Inputs!AI1710","v":0},{"$f":"-Inputs!AJ1710","v":0},{"$f":"-Inputs!AK1710","v":0},{"$f":"-Inputs!AL1710","v":0},{"$f":"-Inputs!AM1710","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,-2.7474944113065357E-2,-7.0133850237669521E-2,-0.26538771023236885,-8.4358826236964765E-2,-7.1430519003982645E-2,0,0,0,0,0,{"$f":"SUM(AD930:AD939)","v":0},{"$f":"SUM(AE930:AE939)","v":0},0,0,0,{"$f":"SUM(AI930:AI939)","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q940-Asset_NoReclass!Q940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R940-Asset_NoReclass!R940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S940-Asset_NoReclass!S940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T940-Asset_NoReclass!T940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U940-Asset_NoReclass!U940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V940-Asset_NoReclass!V940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W940-Asset_NoReclass!W940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X940-Asset_NoReclass!X940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y940-Asset_NoReclass!Y940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z940-Asset_NoReclass!Z940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA940-Asset_NoReclass!AA940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB940-Asset_NoReclass!AB940)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC940-Asset_NoReclass!AC940)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q942)","v":-6.2227856528593586},{"$f":"SUM(RegDepPipeline:RegDepOther!R942)","v":-6.2227856528593586},{"$f":"SUM(RegDepPipeline:RegDepOther!S942)","v":-6.2227856528593586},{"$f":"SUM(RegDepPipeline:RegDepOther!T942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC942)","v":0},{"$f":"-Inputs!AD1108","v":0},{"$f":"-Inputs!AE1108","v":0},{"$f":"-Inputs!AF1108","v":0},{"$f":"-Inputs!AG1108","v":0},{"$f":"-Inputs!AH1108","v":0},{"$f":"-IF(AND(AI894=0,AH954>0),AI906,IF(AI906<0,AI906,IF(AI894=0,0,MIN((AI906/AI894)*(AI906>0),AI906))))","v":0},{"$f":"-IF(AJ906<0,AJ906,IF(AJ894=0,0,MIN((AJ906/AJ894)*(AJ906>0),AJ906)))","v":0},0,0,0]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q943)","v":-6.6998438679758756},{"$f":"SUM(RegDepPipeline:RegDepOther!R943)","v":-6.6998438679758756},{"$f":"SUM(RegDepPipeline:RegDepOther!S943)","v":-6.6998438679758756},{"$f":"SUM(RegDepPipeline:RegDepOther!T943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC943)","v":0},{"$f":"-Inputs!AD1109","v":0},{"$f":"-Inputs!AE1109","v":0},{"$f":"-Inputs!AF1109","v":0},{"$f":"-Inputs!AG1109","v":0},{"$f":"-Inputs!AH1109","v":0},0,{"$f":"-IF(AJ907<0,AJ907,IF(AJ895=0,0,MIN((AJ907/AJ895)*(AJ907>0),AJ907)))","v":0},0,0,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q944)","v":-5.2718187788954639E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!R944)","v":-5.2718187788954639E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!S944)","v":-5.2718187788954639E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!T944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC944)","v":0},{"$f":"-Inputs!AD1110","v":0},{"$f":"-Inputs!AE1110","v":0},{"$f":"-Inputs!AF1110","v":0},{"$f":"-Inputs!AG1110","v":0},{"$f":"-Inputs!AH1110","v":0},0,{"$f":"-IF(AJ908<0,AJ908,IF(AJ896=0,0,MIN((AJ908/AJ896)*(AJ908>0),AJ908)))","v":0},0,0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q945)","v":-1.4041341069396954E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R945)","v":-1.4041341069396954E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S945)","v":-1.4041341069396954E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T945)","v":-1.7743356633212339E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U945)","v":-1.7743356633212339E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V945)","v":-1.7743356633212339E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W945)","v":-1.7743356633212339E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X945)","v":-1.7743356633212339E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y945)","v":-1.4096452322180486E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z945)","v":-1.4096452322180486E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA945)","v":-1.4096452322180486E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB945)","v":-1.4096452322180484E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC945)","v":-1.4096452322180484E-2},{"$f":"-Inputs!AD1111","v":-0.23963968947706843},{"$f":"-Inputs!AE1111","v":0},{"$f":"-Inputs!AF1111","v":0},{"$f":"-Inputs!AG1111","v":0},{"$f":"-Inputs!AH1111","v":0},3.3306690738754696E-16,{"$f":"-IF(AJ909<0,AJ909,IF(AJ897=0,0,MIN((AJ909/AJ897)*(AJ909>0),AJ909)))","v":0},0,0,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q946)","v":-2.111921538800313E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R946)","v":-2.111921538800313E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S946)","v":-2.111921538800313E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T946)","v":-2.6687320576499547E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U946)","v":-2.6687320576499547E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V946)","v":-2.6687320576499547E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W946)","v":-2.6687320576499547E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X946)","v":-2.6687320576499547E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y946)","v":-2.1202106787911849E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z946)","v":-2.1202106787911849E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA946)","v":-2.1202106787911849E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB946)","v":-2.1202106787911845E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC946)","v":-2.1202106787911845E-2},{"$f":"-Inputs!AD1112","v":-0.36043581539450131},{"$f":"-Inputs!AE1112","v":0},{"$f":"-Inputs!AF1112","v":0},{"$f":"-Inputs!AG1112","v":0},{"$f":"-Inputs!AH1112","v":0},0,{"$f":"-IF(AJ910<0,AJ910,IF(AJ898=0,0,MIN((AJ910/AJ898)*(AJ910>0),AJ910)))","v":0},0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB947)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC947)","v":0},{"$f":"-Inputs!AD1113","v":0},{"$f":"-Inputs!AE1113","v":0},{"$f":"-Inputs!AF1113","v":0},{"$f":"-Inputs!AG1113","v":0},{"$f":"-Inputs!AH1113","v":0},0,{"$f":"-IF(AJ911<0,AJ911,IF(AJ899=0,0,MIN((AJ911/AJ899)*(AJ911>0),AJ911)))","v":0},0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q948)","v":-5.5631878068021716E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R948)","v":-5.5631878068021716E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S948)","v":-5.5631878068021716E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T948)","v":-7.0299286076574652E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U948)","v":-7.0299286076574652E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V948)","v":-7.0299286076574652E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W948)","v":-7.0299286076574652E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X948)","v":-7.0299286076574652E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y948)","v":-5.5850229184191927E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z948)","v":-5.5850229184191927E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA948)","v":-5.5850229184191927E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB948)","v":-5.5850229184191913E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC948)","v":-5.5850229184191913E-2},{"$f":"-Inputs!AD1114","v":-0.94945389613126208},{"$f":"-Inputs!AE1114","v":0},{"$f":"-Inputs!AF1114","v":0},{"$f":"-Inputs!AG1114","v":0},{"$f":"-Inputs!AH1114","v":0},0,{"$f":"-IF(AJ912<0,AJ912,IF(AJ900=0,0,MIN((AJ912/AJ900)*(AJ912>0),AJ912)))","v":0},0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q949","v":0},{"$f":"Asset_NoReclass!R949","v":0},{"$f":"Asset_NoReclass!S949","v":0},{"$f":"Asset_NoReclass!T949","v":0},{"$f":"Asset_NoReclass!U949","v":0},{"$f":"Asset_NoReclass!V949","v":0},{"$f":"Asset_NoReclass!W949","v":0},{"$f":"Asset_NoReclass!X949","v":0},{"$f":"Asset_NoReclass!Y949","v":0},{"$f":"Asset_NoReclass!Z949","v":0},{"$f":"Asset_NoReclass!AA949","v":0},{"$f":"Asset_NoReclass!AB949","v":0},{"$f":"Asset_NoReclass!AC949","v":0},{"$f":"-Inputs!AD1115","v":0},{"$f":"-Inputs!AE1115","v":0},{"$f":"-Inputs!AF1115","v":0},{"$f":"-Inputs!AG1115","v":0},{"$f":"-Inputs!AH1115","v":0},{"$f":"-IF(AI913<0,AI913,IF(AI901=0,0,MIN((AI913/AI901)*(AI913>0),AI913)))","v":0},{"$f":"-IF(AJ913<0,AJ913,IF(AJ901=0,0,MIN((AJ913/AJ901)*(AJ913>0),AJ913)))","v":0},0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q950","v":0},{"$f":"Asset_NoReclass!R950","v":0},{"$f":"Asset_NoReclass!S950","v":0},{"$f":"Asset_NoReclass!T950","v":0},{"$f":"Asset_NoReclass!U950","v":0},{"$f":"Asset_NoReclass!V950","v":0},{"$f":"Asset_NoReclass!W950","v":0},{"$f":"Asset_NoReclass!X950","v":0},{"$f":"Asset_NoReclass!Y950","v":0},{"$f":"Asset_NoReclass!Z950","v":0},{"$f":"Asset_NoReclass!AA950","v":0},{"$f":"Asset_NoReclass!AB950","v":0},{"$f":"Asset_NoReclass!AC950","v":0},{"$f":"-Inputs!AD1116","v":0},{"$f":"-Inputs!AE1116","v":0},{"$f":"-Inputs!AF1116","v":0},{"$f":"-Inputs!AG1116","v":0},{"$f":"-Inputs!AH1116","v":0},0,{"$f":"-IF(AJ914<0,AJ914,IF(AJ902=0,0,MIN((AJ914/AJ902)*(AJ914>0),AJ914)))","v":0},0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q951","v":0},{"$f":"Asset_NoReclass!R951","v":0},{"$f":"Asset_NoReclass!S951","v":0},{"$f":"Asset_NoReclass!T951","v":0},{"$f":"Asset_NoReclass!U951","v":0},{"$f":"Asset_NoReclass!V951","v":0},{"$f":"Asset_NoReclass!W951","v":0},{"$f":"Asset_NoReclass!X951","v":0},{"$f":"Asset_NoReclass!Y951","v":0},{"$f":"Asset_NoReclass!Z951","v":0},{"$f":"Asset_NoReclass!AA951","v":0},{"$f":"Asset_NoReclass!AB951","v":0},{"$f":"Asset_NoReclass!AC951","v":0},{"$f":"-Inputs!AD1117","v":0},{"$f":"-Inputs!AE1117","v":0},{"$f":"-Inputs!AF1117","v":0},{"$f":"-Inputs!AG1117","v":0},{"$f":"-Inputs!AH1117","v":0},0,{"$f":"-IF(AJ915<0,AJ915,IF(AJ903=0,0,MIN((AJ915/AJ903)*(AJ915>0),AJ915)))","v":0},0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-13.018693774139551},-13.018693774139551,-13.018693774139551,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284244E-2,-9.1148788294284244E-2,{"$f":"SUM(AD942:AD951)","v":-1.549529401002832},{"$f":"SUM(AE942:AE951)","v":0},0,0,0,3.3306690738754696E-16,{"$f":"SUM(AJ942:AJ951)","v":0},0,0,0]
[{"$f":"ROW()","v":953},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q952-Asset_NoReclass!Q952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R952-Asset_NoReclass!R952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S952-Asset_NoReclass!S952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T952-Asset_NoReclass!T952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U952-Asset_NoReclass!U952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V952-Asset_NoReclass!V952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W952-Asset_NoReclass!W952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X952-Asset_NoReclass!X952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y952-Asset_NoReclass!Y952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z952-Asset_NoReclass!Z952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA952-Asset_NoReclass!AA952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB952-Asset_NoReclass!AB952)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC952-Asset_NoReclass!AC952)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.7973695496968982},-4.4254161031624601,-10.64820175602182,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE906+AE918+AE930+AE942","v":0},0,0,{"$f":"AH906+AH918+AH930+AH942","v":0},{"$f":"AI906+AI918+AI930+AI942","v":0},{"$f":"AJ906+AJ918+AJ930+AJ942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,{"$f":"T907+T919+T931+T943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH907+AH919+AH931+AH943","v":0},0,{"$f":"AJ907+AJ919+AJ931+AJ943","v":0},0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,{"$f":"T908+T920+T932+T944","v":0},0,0,0,{"$f":"X908+X920+X932+X944","v":0},{"$f":"Y908+Y920+Y932+Y944","v":0},{"$f":"Z908+Z920+Z932+Z944","v":0},0,0,0,0,0,0,0,{"$f":"AH908+AH920+AH932+AH944","v":0},0,{"$f":"AJ908+AJ920+AJ932+AJ944","v":0},0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0.52119465230492412,0.5071533112355272,0.49311197016613023,0.47907062909673326,{"$f":"T909+T921+T933+T945","v":0.45707818427494334},0.42848840286146594,0.36970198603852389,0.33891226648312828,{"$f":"X909+X921+X933+X945","v":0.31012195108797053},{"$f":"Y909+Y921+Y933+Y945","v":0.29602549876579004},{"$f":"Z909+Z921+Z933+Z945","v":0.28192904644360955},0.26783259412142907,0.25373614179924858,0.2396396894770681,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,-3.3306690738754696E-16,{"$f":"AH909+AH921+AH933+AH945","v":-3.3306690738754696E-16},0,{"$f":"AJ909+AJ921+AJ933+AJ945","v":0},0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0.78391530172949719,0.7627960863414941,0.741676870953491,0.7205576555654879,{"$f":"T910+T922+T934+T946","v":0.68747939211439557},0.64447824652701835,0.55605912810829849,0.50974911286026492,0.46644634933406054,0.44524424254614869,0.42404213575823685,0.402840028970325,0.38163792218241316,0.36043581539450131,0,0,0,0,{"$f":"AH910+AH922+AH934+AH946","v":0},0,{"$f":"AJ910+AJ922+AJ934+AJ946","v":0},0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T911+T923+T935+T947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH911+AH923+AH935+AH947","v":0},0,{"$f":"AJ911+AJ923+AJ935+AJ947","v":0},0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,2.0649763582715814,2.0093444802035596,1.953712602135538,1.8980807240675164,{"$f":"T912+T924+T936+T948","v":1.8109465249410466},1.6976736384179452,1.4647615001409515,1.3427724454211294,1.2287050420522223,1.1728548128680303,1.1170045836838383,1.0611543544996462,1.0053041253154542,0.9494538961312623,0,0,0,0,{"$f":"AH912+AH924+AH936+AH948","v":0},0,{"$f":"AJ912+AJ924+AJ936+AJ948","v":0},0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P913+P925+P937+P949","v":0},0,0,{"$f":"(S913+S925+S937+S949-S973)*(S913+S925+S937+S949-S973>0)","v":0},{"$f":"T913+T925+T937+T949","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD913+AD925+AD937+AD949,0)","v":0},{"$f":"AE913+AE925+AE937+AE949","v":0},0,0,{"$f":"AH913+AH925+AH937+AH949","v":0},0,{"$f":"AJ913+AJ925+AJ937+AJ949","v":0},0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"MAX(AD914+AD926+AD938+AD950,0)","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AH914+AH926+AH938+AH950","v":2.8132838257579977},2.8132838257579977,{"$f":"AJ914+AJ926+AJ938+AJ950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},{"$f":"T915+T927+T939+T951","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD915+AD927+AD939+AD951,0)","v":0},0,0,0,{"$f":"AH915+AH927+AH939+AH951","v":0},0,{"$f":"AJ915+AJ927+AJ939+AJ951","v":0},0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":8.1935266617284626},{"$f":"SUM(Q954:Q963)","v":-4.8251671124110924},-17.84386088655064,5.9109928344877352,5.7687879270883826,5.5839241135644269,5.2038064400457715,5.0047176505225206,4.8185571682322514,4.7274083799379669,4.6362595916436824,4.5451108033493979,4.4539620150551134,4.3628132267608297,{"$f":"SUM(AD954:AD963)","v":2.8132838257579973},{"$f":"SUM(AE954:AE963)","v":2.8132838257579973},2.8132838257579973,2.8132838257579973,2.8132838257579973,{"$f":"SUM(AI954:AI963)","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":965},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q964-Asset_NoReclass!Q964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(R964-Asset_NoReclass!R964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S964-Asset_NoReclass!S964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T964-Asset_NoReclass!T964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U964-Asset_NoReclass!U964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V964-Asset_NoReclass!V964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W964-Asset_NoReclass!W964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X964-Asset_NoReclass!X964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y964-Asset_NoReclass!Y964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z964-Asset_NoReclass!Z964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA964-Asset_NoReclass!AA964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB964-Asset_NoReclass!AB964)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC964-Asset_NoReclass!AC964)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-16.870987408881177}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.886744629960063]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5815456336686393E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-36.77354749517793}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59,{"$f":"IF(AC980>0,IF(AD$131=\"\",AC980-1,MIN(AC980-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD980-1)","v":41},40,39,38,{"$f":"MAX(0,AH980-1)","v":37},{"$f":"MAX(0,AI980-1)","v":36},{"$f":"MAX(0,AJ980-1)","v":35},{"$f":"MAX(0,AK980-1)","v":34},{"$f":"MAX(0,AL980-1)","v":33}]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD979=\"\",MAX(0,AC982-1),Inputs!$D$71-(AC$6-LEFT($A978,4)))","v":18},17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,{"$f":"IF(AC983>0,IF(AD$131=\"\",AC983-1,MIN(AC983-1,AD$131)),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC987+1)","v":38},{"$f":"MAX(0,AD987-1)","v":37},{"$f":"MAX(0,AE987-1)","v":36},{"$f":"MAX(0,AF987-1)","v":35},{"$f":"MAX(0,AG987-1)","v":34},33,32,31,30,29]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"IF(AC989>0,IF(AD$131=\"\",AC989-1,MIN(AC989-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD989-1)","v":41},40,39,38,{"$f":"MAX(0,AH989-1)","v":37},{"$f":"MAX(0,AI989-1)","v":36},{"$f":"MAX(0,AJ989-1)","v":35},{"$f":"MAX(0,AK989-1)","v":34},{"$f":"MAX(0,AL989-1)","v":33}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},746.17834924232147,739.47375358190538,732.7691579214893,721.99314089323207,711.21712386497484,700.44110683671761,689.66508980846038,678.88907278020315,668.11305575194592,657.33703872368869,646.56102169543146,635.78500466717423,625.00898763891701,610.1278212665618,595.24665489420659,580.36548852185138,565.48432214949617,{"$f":"AH1040","v":550.60315577714096},{"$f":"AI1040","v":535.72198940478575},{"$f":"AJ1040","v":520.84082303243054},{"$f":"AK1040","v":505.95965666007538},{"$f":"AL1040","v":491.07849028772023}]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},155.99777148028062,154.12041310028394,152.24305472028726,146.8058027659913,141.36855081169534,135.93129885739938,130.49404690310342,125.05679494880745,119.61954299451148,114.1822910402155,108.74503908591953,103.30778713162356,97.870535177327582,92.433283223031609,86.996031268735635,81.558779314439661,76.121527360143688,70.684275405847714,65.24702345155174,59.80977149725576,54.372519542959779,48.935267588663798]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},2.7366130752752302,2.636118849946631,2.5356246246180323,2.3713517738038923,2.2178949404506896,2.0999656555934858,1.9620232945480263,1.7121579444392947,1.6377162946810644,1.5632746449228341,1.4888329951646038,1.4143913454063735,1.3399496956481431,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},5.254820663409653,5.0618525245882902,4.8688843857669273,4.5534490841181778,4.2587826052756323,4.0323358165470387,3.7674600927078932,3.2876708171672151,3.1447286077251624,3.0017863982831097,2.858844188841057,2.7159019793990042,2.5729597699569515,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0.12122964044747472,0.12014036236525315,0.11905108428303157,0.11730033304357522,0.11554958180411887,0.11379883056466251,0.11204807932520616,0.11029732808574981,0.10854657684629346,0.10679582560683711,0.10504507436738075,0.1032943231279244,0.10154357188846805,9.3461595858636393E-2,8.5379619828804737E-2,7.7297643798973081E-2,7.7297643798973081E-2,7.7297643798973081E-2,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},36.307985903774579,35.858034711552236,35.408083519329892,34.129322697403943,32.852643416831555,31.582801409003231,30.309107886895436,29.01387479803023,27.752401980724567,26.490929163418905,25.229456346113242,23.967983528807579,22.706510711501917,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1047","v":0},{"$f":"Q1047","v":0},{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0},0,{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"AD1048","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":948.73711875372783},939.41066187886065,930.08420500399325,912.1107162958117,894.17089396925098,876.34165615404413,858.45012481325909,840.21021736495175,822.51634095465317,804.8224645443546,787.12858813405603,769.43471172375735,751.74083531345877,704.79491483367087,684.46841453098978,664.14191422830879,643.82349590165757,{"$f":"SUM(AI992:AI1001)","v":623.50507757500645},603.10936160455628,582.79094327790506,562.47252495125394,542.15410662460283]
[{"$f":"ROW()","v":1003},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1002-Asset_NoReclass!R1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1002-Asset_NoReclass!S1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1002-Asset_NoReclass!T1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1002-Asset_NoReclass!U1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1002-Asset_NoReclass!V1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1002-Asset_NoReclass!W1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1002-Asset_NoReclass!X1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1002-Asset_NoReclass!Y1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1002-Asset_NoReclass!Z1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1002-Asset_NoReclass!AA1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1002-Asset_NoReclass!AB1002)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1002-Asset_NoReclass!AC1002)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1004)","v":746.17834924232147}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1005)","v":155.99777148028062}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1006)","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1007)","v":2.7366130752752302}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1008)","v":5.254820663409653}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1009)","v":0.12122964044747472}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1010)","v":36.307985903774579}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1012","v":2.1403487482188521}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":948.73711875372783}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1014)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1016)","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0},{"$f":"-Inputs!AI1713","v":0},{"$f":"-Inputs!AJ1713","v":0},{"$f":"-Inputs!AK1713","v":0},{"$f":"-Inputs!AL1713","v":0},{"$f":"-Inputs!AM1713","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1017)","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0},{"$f":"-Inputs!AI1714","v":0},{"$f":"-Inputs!AJ1714","v":0},{"$f":"-Inputs!AK1714","v":0},{"$f":"-Inputs!AL1714","v":0},{"$f":"-Inputs!AM1714","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1018)","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0},{"$f":"-Inputs!AI1715","v":0},{"$f":"-Inputs!AJ1715","v":0},{"$f":"-Inputs!AK1715","v":0},{"$f":"-Inputs!AL1715","v":0},{"$f":"-Inputs!AM1715","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1019)","v":-7.3714828506353122E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1019)","v":-6.2898811045415851E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1019)","v":-2.7371262549416801E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1019)","v":-4.7384338737672706E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1019)","v":-0.15930732780094459},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1019)","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0},{"$f":"-Inputs!AI1716","v":0},{"$f":"-Inputs!AJ1716","v":0},{"$f":"-Inputs!AK1716","v":0},{"$f":"-Inputs!AL1716","v":0},{"$f":"-Inputs!AM1716","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1020)","v":-0.14154657358564487},{"$f":"SUM(RegDepPipeline:RegDepOther!U1020)","v":-0.12077775077944067},{"$f":"SUM(RegDepPipeline:RegDepOther!V1020)","v":-5.255806066548907E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1020)","v":-9.0986995776040649E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1020)","v":-0.30590054747757339},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1020)","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0},{"$f":"-Inputs!AI1717","v":0},{"$f":"-Inputs!AJ1717","v":0},{"$f":"-Inputs!AK1717","v":0},{"$f":"-Inputs!AL1717","v":0},{"$f":"-Inputs!AM1717","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1021)","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0},{"$f":"-Inputs!AI1718","v":0},{"$f":"-Inputs!AJ1718","v":0},{"$f":"-Inputs!AK1718","v":0},{"$f":"-Inputs!AL1718","v":0},{"$f":"-Inputs!AM1718","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1022)","v":-1.4186410521312458E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1022)","v":-1.2104869167752698E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1022)","v":-5.2675964236854524E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1022)","v":-9.1191107031554555E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1022)","v":-3.0658677460569751E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1022)","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0},{"$f":"-Inputs!AI1719","v":0},{"$f":"-Inputs!AJ1719","v":0},{"$f":"-Inputs!AK1719","v":0},{"$f":"-Inputs!AL1719","v":0},{"$f":"-Inputs!AM1719","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1023","v":0},{"$f":"Asset_NoReclass!S1023","v":0},{"$f":"Asset_NoReclass!T1023","v":0},{"$f":"Asset_NoReclass!U1023","v":0},{"$f":"Asset_NoReclass!V1023","v":0},{"$f":"Asset_NoReclass!W1023","v":0},{"$f":"Asset_NoReclass!X1023","v":0},{"$f":"Asset_NoReclass!Y1023","v":0},{"$f":"Asset_NoReclass!Z1023","v":0},{"$f":"Asset_NoReclass!AA1023","v":0},{"$f":"Asset_NoReclass!AB1023","v":0},{"$f":"Asset_NoReclass!AC1023","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0},{"$f":"-Inputs!AI1720","v":0},{"$f":"-Inputs!AJ1720","v":0},{"$f":"-Inputs!AK1720","v":0},{"$f":"-Inputs!AL1720","v":0},{"$f":"-Inputs!AM1720","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1024","v":0},{"$f":"Asset_NoReclass!S1024","v":0},{"$f":"Asset_NoReclass!T1024","v":0},{"$f":"Asset_NoReclass!U1024","v":0},{"$f":"Asset_NoReclass!V1024","v":0},{"$f":"Asset_NoReclass!W1024","v":0},{"$f":"Asset_NoReclass!X1024","v":0},{"$f":"Asset_NoReclass!Y1024","v":0},{"$f":"Asset_NoReclass!Z1024","v":0},{"$f":"Asset_NoReclass!AA1024","v":0},{"$f":"Asset_NoReclass!AB1024","v":0},{"$f":"Asset_NoReclass!AC1024","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0},{"$f":"-Inputs!AI1721","v":0},{"$f":"-Inputs!AJ1721","v":0},{"$f":"-Inputs!AK1721","v":0},{"$f":"-Inputs!AL1721","v":0},{"$f":"-Inputs!AM1721","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1025","v":0},{"$f":"Asset_NoReclass!S1025","v":0},{"$f":"Asset_NoReclass!T1025","v":0},{"$f":"Asset_NoReclass!U1025","v":0},{"$f":"Asset_NoReclass!V1025","v":0},{"$f":"Asset_NoReclass!W1025","v":0},{"$f":"Asset_NoReclass!X1025","v":0},{"$f":"Asset_NoReclass!Y1025","v":0},{"$f":"Asset_NoReclass!Z1025","v":0},{"$f":"Asset_NoReclass!AA1025","v":0},{"$f":"Asset_NoReclass!AB1025","v":0},{"$f":"Asset_NoReclass!AC1025","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0},{"$f":"-Inputs!AI1722","v":0},{"$f":"-Inputs!AJ1722","v":0},{"$f":"-Inputs!AK1722","v":0},{"$f":"-Inputs!AL1722","v":0},{"$f":"-Inputs!AM1722","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,-0.22944781261331046,-0.19578143099260922,-8.5196919638591315E-2,-0.14749044521686883,-0.49586655273908775,0,0,0,0,0,{"$f":"SUM(AD1016:AD1025)","v":0},{"$f":"SUM(AE1016:AE1025)","v":0},0,0,0,{"$f":"SUM(AI1016:AI1025)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1026-Asset_NoReclass!R1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1026-Asset_NoReclass!S1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1026-Asset_NoReclass!T1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1026-Asset_NoReclass!U1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1026-Asset_NoReclass!V1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1026-Asset_NoReclass!W1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1026-Asset_NoReclass!X1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1026-Asset_NoReclass!Y1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1026-Asset_NoReclass!Z1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1026-Asset_NoReclass!AA1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1026-Asset_NoReclass!AB1026)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1026-Asset_NoReclass!AC1026)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1028)","v":-6.7045956604160679},{"$f":"SUM(RegDepPipeline:RegDepOther!S1028)","v":-6.7045956604160679},{"$f":"SUM(RegDepPipeline:RegDepOther!T1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!U1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!V1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!W1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!X1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1028)","v":-10.776017028257193},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1028)","v":-10.776017028257193},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1028)","v":-10.776017028257193},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1028)","v":-10.776017028257192},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1028)","v":-10.776017028257192},{"$f":"-Inputs!AD1120","v":-14.881166372355166},{"$f":"-Inputs!AE1120","v":-14.881166372355166},{"$f":"-Inputs!AF1120","v":-14.881166372355169},{"$f":"-Inputs!AG1120","v":-14.881166372355169},{"$f":"-Inputs!AH1120","v":-14.881166372355169},{"$f":"-IF(AND(AI980=0,AH1040>0),AI992,IF(AI992<0,AI992,IF(AI980=0,0,MIN((AI992/AI980)*(AI992>0),AI992))))","v":-14.88116637235516},{"$f":"-IF(AJ992<0,AJ992,IF(AJ980=0,0,MIN((AJ992/AJ980)*(AJ992>0),AJ992)))","v":-14.88116637235516},-14.881166372355159,-14.881166372355159,-14.881166372355159]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1029)","v":-1.8773583799966864},{"$f":"SUM(RegDepPipeline:RegDepOther!S1029)","v":-1.8773583799966864},{"$f":"SUM(RegDepPipeline:RegDepOther!T1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!U1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!V1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!W1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!X1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1029)","v":-5.4372519542959736},{"$f":"-Inputs!AD1121","v":-5.4372519542959727},{"$f":"-Inputs!AE1121","v":-5.4372519542959727},{"$f":"-Inputs!AF1121","v":-5.4372519542959727},{"$f":"-Inputs!AG1121","v":-5.4372519542959727},{"$f":"-Inputs!AH1121","v":-5.4372519542959727},-5.4372519542959781,{"$f":"-IF(AJ993<0,AJ993,IF(AJ981=0,0,MIN((AJ993/AJ981)*(AJ993>0),AJ993)))","v":-5.4372519542959781},-5.4372519542959781,-5.4372519542959781,-5.4372519542959772]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1030)","v":0},{"$f":"-Inputs!AD1122","v":0},{"$f":"-Inputs!AE1122","v":0},{"$f":"-Inputs!AF1122","v":0},{"$f":"-Inputs!AG1122","v":0},{"$f":"-Inputs!AH1122","v":0},0,{"$f":"-IF(AJ994<0,AJ994,IF(AJ982=0,0,MIN((AJ994/AJ982)*(AJ994>0),AJ994)))","v":0},0,0,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1031)","v":-0.10049422532859897},{"$f":"SUM(RegDepPipeline:RegDepOther!S1031)","v":-0.10049422532859897},{"$f":"SUM(RegDepPipeline:RegDepOther!T1031)","v":-9.0558022307786881E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1031)","v":-9.0558022307786881E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1031)","v":-9.0558022307786881E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1031)","v":-9.0558022307786895E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1031)","v":-9.0558022307786895E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1031)","v":-7.4441649758230213E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1031)","v":-7.4441649758230213E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1031)","v":-7.4441649758230213E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1031)","v":-7.4441649758230213E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1031)","v":-7.4441649758230213E-2},{"$f":"-Inputs!AD1123","v":-1.3399496956481445},{"$f":"-Inputs!AE1123","v":0},{"$f":"-Inputs!AF1123","v":0},{"$f":"-Inputs!AG1123","v":0},{"$f":"-Inputs!AH1123","v":0},0,{"$f":"-IF(AJ995<0,AJ995,IF(AJ983=0,0,MIN((AJ995/AJ983)*(AJ995>0),AJ995)))","v":0},0,0,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1032)","v":-0.19296813882136293},{"$f":"SUM(RegDepPipeline:RegDepOther!S1032)","v":-0.19296813882136293},{"$f":"SUM(RegDepPipeline:RegDepOther!T1032)","v":-0.17388872806310454},{"$f":"SUM(RegDepPipeline:RegDepOther!U1032)","v":-0.17388872806310454},{"$f":"SUM(RegDepPipeline:RegDepOther!V1032)","v":-0.17388872806310454},{"$f":"SUM(RegDepPipeline:RegDepOther!W1032)","v":-0.1738887280631046},{"$f":"SUM(RegDepPipeline:RegDepOther!X1032)","v":-0.1738887280631046},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1032)","v":-0.14294220944205283},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1032)","v":-0.14294220944205285},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1032)","v":-0.14294220944205283},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1032)","v":-0.14294220944205283},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1032)","v":-0.14294220944205283},{"$f":"-Inputs!AD1124","v":-2.572959769956952},{"$f":"-Inputs!AE1124","v":0},{"$f":"-Inputs!AF1124","v":0},{"$f":"-Inputs!AG1124","v":0},{"$f":"-Inputs!AH1124","v":0},0,{"$f":"-IF(AJ996<0,AJ996,IF(AJ984=0,0,MIN((AJ996/AJ984)*(AJ996>0),AJ996)))","v":0},0,0,0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1033)","v":-1.0892780822215787E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!S1033)","v":-1.0892780822215787E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!T1033)","v":-1.7507512394563469E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U1033)","v":-1.7507512394563469E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1033)","v":-1.7507512394563469E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1033)","v":-1.7507512394563469E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1033)","v":-1.7507512394563469E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1033)","v":-1.7507512394563461E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1033)","v":-1.7507512394563461E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1033)","v":-1.7507512394563461E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1033)","v":-1.7507512394563459E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1033)","v":-1.7507512394563459E-3},{"$f":"-Inputs!AD1125","v":-8.0819760298316522E-3},{"$f":"-Inputs!AE1125","v":-8.0819760298316487E-3},{"$f":"-Inputs!AF1125","v":-8.0819760298316487E-3},{"$f":"-Inputs!AG1125","v":0},{"$f":"-Inputs!AH1125","v":0},-7.7297643798973081E-2,{"$f":"-IF(AJ997<0,AJ997,IF(AJ985=0,0,MIN((AJ997/AJ985)*(AJ997>0),AJ997)))","v":0},0,0,0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1034)","v":-0.44995119222234009},{"$f":"SUM(RegDepPipeline:RegDepOther!S1034)","v":-0.44995119222234009},{"$f":"SUM(RegDepPipeline:RegDepOther!T1034)","v":-1.2645744114046393},{"$f":"SUM(RegDepPipeline:RegDepOther!U1034)","v":-1.2645744114046393},{"$f":"SUM(RegDepPipeline:RegDepOther!V1034)","v":-1.2645744114046393},{"$f":"SUM(RegDepPipeline:RegDepOther!W1034)","v":-1.2645744114046391},{"$f":"SUM(RegDepPipeline:RegDepOther!X1034)","v":-1.2645744114046391},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1034)","v":-1.261472817305662},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1034)","v":-1.261472817305662},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1034)","v":-1.261472817305662},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1034)","v":-1.261472817305662},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1034)","v":-1.261472817305662},{"$f":"-Inputs!AD1126","v":-22.706510711501931},{"$f":"-Inputs!AE1126","v":0},{"$f":"-Inputs!AF1126","v":0},{"$f":"-Inputs!AG1126","v":0},{"$f":"-Inputs!AH1126","v":0},{"$f":"-IF(AND(AI986=0,AH1046>0),AI998,IF(AI998<0,AI998,IF(AI986=0,0,MIN((AI998/AI986)*(AI998>0),AI998))))","v":0},{"$f":"-IF(AJ998<0,AJ998,IF(AJ986=0,0,MIN((AJ998/AJ986)*(AJ998>0),AJ998)))","v":0},0,0,0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1035","v":0},{"$f":"Asset_NoReclass!S1035","v":0},{"$f":"Asset_NoReclass!T1035","v":0},{"$f":"Asset_NoReclass!U1035","v":0},{"$f":"Asset_NoReclass!V1035","v":0},{"$f":"Asset_NoReclass!W1035","v":0},{"$f":"Asset_NoReclass!X1035","v":0},{"$f":"Asset_NoReclass!Y1035","v":0},{"$f":"Asset_NoReclass!Z1035","v":0},{"$f":"Asset_NoReclass!AA1035","v":0},{"$f":"Asset_NoReclass!AB1035","v":0},{"$f":"Asset_NoReclass!AC1035","v":0},{"$f":"-Inputs!AD1127","v":0},{"$f":"-Inputs!AE1127","v":0},{"$f":"-Inputs!AF1127","v":0},{"$f":"-Inputs!AG1127","v":0},{"$f":"-Inputs!AH1127","v":0},{"$f":"-IF(AI999<0,AI999,IF(AI987=0,0,MIN((AI999/AI987)*(AI999>0),AI999)))","v":0},{"$f":"-IF(AJ999<0,AJ999,IF(AJ987=0,0,MIN((AJ999/AJ987)*(AJ999>0),AJ999)))","v":0},0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1036","v":0},{"$f":"Asset_NoReclass!S1036","v":0},{"$f":"Asset_NoReclass!T1036","v":0},{"$f":"Asset_NoReclass!U1036","v":0},{"$f":"Asset_NoReclass!V1036","v":0},{"$f":"Asset_NoReclass!W1036","v":0},{"$f":"Asset_NoReclass!X1036","v":0},{"$f":"Asset_NoReclass!Y1036","v":0},{"$f":"Asset_NoReclass!Z1036","v":0},{"$f":"Asset_NoReclass!AA1036","v":0},{"$f":"Asset_NoReclass!AB1036","v":0},{"$f":"Asset_NoReclass!AC1036","v":0},{"$f":"-Inputs!AD1128","v":0},{"$f":"-Inputs!AE1128","v":0},{"$f":"-Inputs!AF1128","v":0},{"$f":"-Inputs!AG1128","v":0},{"$f":"-Inputs!AH1128","v":0},0,{"$f":"-IF(AJ1000<0,AJ1000,IF(AJ988=0,0,MIN((AJ1000/AJ988)*(AJ1000>0),AJ1000)))","v":0},0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1037","v":0},{"$f":"Asset_NoReclass!S1037","v":0},{"$f":"Asset_NoReclass!T1037","v":0},{"$f":"Asset_NoReclass!U1037","v":0},{"$f":"Asset_NoReclass!V1037","v":0},{"$f":"Asset_NoReclass!W1037","v":0},{"$f":"Asset_NoReclass!X1037","v":0},{"$f":"Asset_NoReclass!Y1037","v":0},{"$f":"Asset_NoReclass!Z1037","v":0},{"$f":"Asset_NoReclass!AA1037","v":0},{"$f":"Asset_NoReclass!AB1037","v":0},{"$f":"Asset_NoReclass!AC1037","v":0},{"$f":"-Inputs!AD1129","v":0},{"$f":"-Inputs!AE1129","v":0},{"$f":"-Inputs!AF1129","v":0},{"$f":"-Inputs!AG1129","v":0},{"$f":"-Inputs!AH1129","v":0},0,{"$f":"-IF(AJ1001<0,AJ1001,IF(AJ989=0,0,MIN((AJ1001/AJ989)*(AJ1001>0),AJ1001)))","v":0},0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-9.3264568748672776},-9.3264568748672776,-17.744040895568158,-17.744040895568158,-17.744040895568158,-17.744040895568158,-17.744040895568158,-17.693876410298571,-17.693876410298571,-17.693876410298571,-17.693876410298571,-17.693876410298571,{"$f":"SUM(AD1028:AD1037)","v":-46.945920479788001},{"$f":"SUM(AE1028:AE1037)","v":-20.326500302680969},-20.326500302680973,-20.318418326651141,-20.318418326651141,-20.395715970450112,{"$f":"SUM(AJ1028:AJ1037)","v":-20.318418326651138},-20.318418326651138,-20.318418326651138,-20.318418326651134]
[{"$f":"ROW()","v":1039},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1038-Asset_NoReclass!R1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1038-Asset_NoReclass!S1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1038-Asset_NoReclass!T1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1038-Asset_NoReclass!U1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1038-Asset_NoReclass!V1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1038-Asset_NoReclass!W1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1038-Asset_NoReclass!X1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1038-Asset_NoReclass!Y1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1038-Asset_NoReclass!Z1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1038-Asset_NoReclass!AA1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1038-Asset_NoReclass!AB1038)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1038-Asset_NoReclass!AC1038)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":746.17834924232147},739.47375358190538,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":732.7691579214893},{"$f":"T992+T1004+T1016+T1028","v":721.99314089323207},711.21712386497484,700.44110683671761,689.66508980846038,678.88907278020315,668.11305575194592,657.33703872368869,646.56102169543146,635.78500466717423,625.00898763891701,610.1278212665618,{"$f":"AE992+AE1004+AE1016+AE1028","v":595.24665489420659},580.36548852185138,565.48432214949617,{"$f":"AH992+AH1004+AH1016+AH1028","v":550.60315577714096},{"$f":"AI992+AI1004+AI1016+AI1028","v":535.72198940478575},{"$f":"AJ992+AJ1004+AJ1016+AJ1028","v":520.84082303243054},505.95965666007538,491.07849028772023,476.19732391536508]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,155.99777148028062,154.12041310028394,152.24305472028726,{"$f":"T993+T1005+T1017+T1029","v":146.8058027659913},141.36855081169534,135.93129885739938,130.49404690310342,125.05679494880745,119.61954299451148,114.1822910402155,108.74503908591953,103.30778713162356,97.870535177327582,92.433283223031609,86.996031268735635,81.558779314439661,76.121527360143688,{"$f":"AH993+AH1005+AH1017+AH1029","v":70.684275405847714},65.24702345155174,{"$f":"AJ993+AJ1005+AJ1017+AJ1029","v":59.80977149725576},54.372519542959779,48.935267588663798,43.498015634367817]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T994+T1006+T1018+T1030","v":0},0,0,0,{"$f":"X994+X1006+X1018+X1030","v":0},{"$f":"Y994+Y1006+Y1018+Y1030","v":0},{"$f":"Z994+Z1006+Z1018+Z1030","v":0},0,0,0,0,0,0,0,{"$f":"AH994+AH1006+AH1018+AH1030","v":0},0,{"$f":"AJ994+AJ1006+AJ1018+AJ1030","v":0},0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7366130752752302,2.636118849946631,2.5356246246180323,{"$f":"T995+T1007+T1019+T1031","v":2.3713517738038923},2.2178949404506896,2.0999656555934858,1.9620232945480263,{"$f":"X995+X1007+X1019+X1031","v":1.7121579444392947},{"$f":"Y995+Y1007+Y1019+Y1031","v":1.6377162946810644},{"$f":"Z995+Z1007+Z1019+Z1031","v":1.5632746449228341},1.4888329951646038,1.4143913454063735,1.3399496956481431,0,0,0,0,{"$f":"AH995+AH1007+AH1019+AH1031","v":0},0,{"$f":"AJ995+AJ1007+AJ1019+AJ1031","v":0},0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,5.254820663409653,5.0618525245882902,4.8688843857669273,{"$f":"T996+T1008+T1020+T1032","v":4.5534490841181778},4.2587826052756323,4.0323358165470387,3.7674600927078932,3.2876708171672151,3.1447286077251624,3.0017863982831097,2.858844188841057,2.7159019793990042,2.5729597699569515,0,0,0,0,{"$f":"AH996+AH1008+AH1020+AH1032","v":0},0,{"$f":"AJ996+AJ1008+AJ1020+AJ1032","v":0},0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0.12122964044747472,0.12014036236525315,0.11905108428303157,{"$f":"T997+T1009+T1021+T1033","v":0.11730033304357522},0.11554958180411887,0.11379883056466251,0.11204807932520616,0.11029732808574981,0.10854657684629346,0.10679582560683711,0.10504507436738075,0.1032943231279244,0.10154357188846805,9.3461595858636393E-2,8.5379619828804737E-2,7.7297643798973081E-2,7.7297643798973081E-2,{"$f":"AH997+AH1009+AH1021+AH1033","v":7.7297643798973081E-2},0,{"$f":"AJ997+AJ1009+AJ1021+AJ1033","v":0},0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,36.307985903774579,35.858034711552236,35.408083519329892,{"$f":"T998+T1010+T1022+T1034","v":34.129322697403943},32.852643416831555,31.582801409003231,30.309107886895436,29.01387479803023,27.752401980724567,26.490929163418905,25.229456346113242,23.967983528807579,22.706510711501917,0,0,0,0,{"$f":"AH998+AH1010+AH1022+AH1034","v":0},0,{"$f":"AJ998+AJ1010+AJ1022+AJ1034","v":0},0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R999+R1011+R1023+R1035","v":0},{"$f":"(S999+S1011+S1023+S1035-S1059)*(S999+S1011+S1023+S1035-S1059>0)","v":0},{"$f":"T999+T1011+T1023+T1035","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD999+AD1011+AD1023+AD1035,0)","v":0},{"$f":"AE999+AE1011+AE1023+AE1035","v":0},0,0,{"$f":"AH999+AH1011+AH1023+AH1035","v":0},0,{"$f":"AJ999+AJ1011+AJ1023+AJ1035","v":0},0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"MAX(AD1000+AD1012+AD1024+AD1036,0)","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"AH1000+AH1012+AH1024+AH1036","v":2.1403487482188521},2.1403487482188521,{"$f":"AJ1000+AJ1012+AJ1024+AJ1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},{"$f":"T1001+T1013+T1025+T1037","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1001+AD1013+AD1025+AD1037,0)","v":0},0,0,0,{"$f":"AH1001+AH1013+AH1025+AH1037","v":0},0,{"$f":"AJ1001+AJ1013+AJ1025+AJ1037","v":0},0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":948.73711875372783},{"$f":"SUM(R1040:R1049)","v":939.41066187886065},930.08420500399325,912.1107162958117,894.17089396925098,876.34165615404413,858.45012481325909,840.21021736495175,822.51634095465317,804.8224645443546,787.12858813405603,769.43471172375735,751.74083531345877,{"$f":"SUM(AD1040:AD1049)","v":704.79491483367087},{"$f":"SUM(AE1040:AE1049)","v":684.46841453098978},664.14191422830879,643.82349590165757,623.50507757500645,{"$f":"SUM(AI1040:AI1049)","v":603.10936160455628},582.79094327790506,562.47252495125394,542.15410662460283,521.83568829795172]
[{"$f":"ROW()","v":1051},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1050-Asset_NoReclass!R1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(S1050-Asset_NoReclass!S1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1050-Asset_NoReclass!T1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1050-Asset_NoReclass!U1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1050-Asset_NoReclass!V1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1050-Asset_NoReclass!W1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1050-Asset_NoReclass!X1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1050-Asset_NoReclass!Y1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1050-Asset_NoReclass!Z1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1050-Asset_NoReclass!AA1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1050-Asset_NoReclass!AB1050)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1050-Asset_NoReclass!AC1050)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"IF(AC1066>0,IF(AD$131=\"\",AC1066-1,MIN(AC1066-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1066-1)","v":41},40,39,38,{"$f":"MAX(0,AH1066-1)","v":37},{"$f":"MAX(0,AI1066-1)","v":36},{"$f":"MAX(0,AJ1066-1)","v":35},{"$f":"MAX(0,AK1066-1)","v":34},{"$f":"MAX(0,AL1066-1)","v":33}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD1065=\"\",MAX(0,AC1068-1),Inputs!$D$71-(AC$6-LEFT($A1064,4)))","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,{"$f":"IF(AC1069>0,IF(AD$131=\"\",AC1069-1,MIN(AC1069-1,AD$131)),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1073+1)","v":39},{"$f":"MAX(0,AD1073-1)","v":38},{"$f":"MAX(0,AE1073-1)","v":37},{"$f":"MAX(0,AF1073-1)","v":36},{"$f":"MAX(0,AG1073-1)","v":35},34,33,32,31,30]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,{"$f":"IF(AC1075>0,IF(AD$131=\"\",AC1075-1,MIN(AC1075-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1075-1)","v":41},40,39,38,{"$f":"MAX(0,AH1075-1)","v":37},{"$f":"MAX(0,AI1075-1)","v":36},{"$f":"MAX(0,AJ1075-1)","v":35},{"$f":"MAX(0,AK1075-1)","v":34},{"$f":"MAX(0,AL1075-1)","v":33}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1126","v":0},{"$f":"AI1126","v":0},{"$f":"AJ1126","v":0},{"$f":"AK1126","v":0},{"$f":"AL1126","v":0}]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0.60385780941042222,0.32518912812271833,0.31397570991159013,0.30276229170046193,0.20793557860549228,0.19672216039436408,0.16545257147217002,0.15855871432749627,0.15166485718282252,0.14477100003814877,0.13787714289347502,0.13098328574880128,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0.10676137351569195,5.7493067788008521E-2,5.5510548209111679E-2,5.3528028630214837E-2,3.6762773667491352E-2,3.478025408859451E-2,2.9251826351833196E-2,2.8033000253840146E-2,2.6814174155847095E-2,2.5595348057854045E-2,2.4376521959860994E-2,2.3157695861867944E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0.20824245592822133,0.16420458554470946,0.1601301855159282,0.15605578548714694,0.13876801887042309,0.13469361884164183,0.12744975232641448,0.12405797034239942,0.12066618835838436,0.1172744063743693,0.11388262439035424,0.11049084240633918,-1.5265566588595902E-16,-1.5265566588595902E-16,-1.5265566588595902E-16,-1.5265566588595902E-16,-1.5265566588595902E-16,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1133","v":0},{"$f":"R1133","v":0},{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0},0,{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AD1134","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.8981751455895011},1.5262002881906018,1.5089299503717954,1.4916596125529891,1.3627798778785722,1.3455095400597659,1.3014676568855832,1.2899631916589014,1.2784587264322194,1.2669542612055376,1.2554497959788558,1.243945330752174,0.97931350673516537,0.97931350673516537,0.97931350673516537,0.97931350673516537,{"$f":"SUM(AI1078:AI1087)","v":0.97931350673516537},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1089},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1088-Asset_NoReclass!S1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1088-Asset_NoReclass!T1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1088-Asset_NoReclass!U1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1088-Asset_NoReclass!V1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1088-Asset_NoReclass!W1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1088-Asset_NoReclass!X1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1088-Asset_NoReclass!Y1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1088-Asset_NoReclass!Z1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1088-Asset_NoReclass!AA1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1088-Asset_NoReclass!AB1088)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1088-Asset_NoReclass!AC1088)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1090)","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1091)","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1092)","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1093)","v":0.60385780941042222}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1094)","v":0.10676137351569195}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1095)","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1096)","v":0.20824245592822133}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1097","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1098","v":0.97931350673516548}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1099","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.8981751455895011}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1100)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1102)","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0},{"$f":"-Inputs!AI1725","v":0},{"$f":"-Inputs!AJ1725","v":0},{"$f":"-Inputs!AK1725","v":0},{"$f":"-Inputs!AL1725","v":0},{"$f":"-Inputs!AM1725","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1103)","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0},{"$f":"-Inputs!AI1726","v":0},{"$f":"-Inputs!AJ1726","v":0},{"$f":"-Inputs!AK1726","v":0},{"$f":"-Inputs!AL1726","v":0},{"$f":"-Inputs!AM1726","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1104)","v":0},{"$f":"-Inputs!AD1727","v":0},{"$f":"-Inputs!AE1727","v":0},{"$f":"-Inputs!AF1727","v":0},{"$f":"-Inputs!AG1727","v":0},{"$f":"-Inputs!AH1727","v":0},{"$f":"-Inputs!AI1727","v":0},{"$f":"-Inputs!AJ1727","v":0},{"$f":"-Inputs!AK1727","v":0},{"$f":"-Inputs!AL1727","v":0},{"$f":"-Inputs!AM1727","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1105)","v":-8.3613294883841463E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1105)","v":-2.0056170711065857E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1105)","v":0},{"$f":"-Inputs!AD1728","v":0},{"$f":"-Inputs!AE1728","v":0},{"$f":"-Inputs!AF1728","v":0},{"$f":"-Inputs!AG1728","v":0},{"$f":"-Inputs!AH1728","v":0},{"$f":"-Inputs!AI1728","v":0},{"$f":"-Inputs!AJ1728","v":0},{"$f":"-Inputs!AK1728","v":0},{"$f":"-Inputs!AL1728","v":0},{"$f":"-Inputs!AM1728","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1106)","v":-1.4782735383826644E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1106)","v":-3.545908157864468E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1106)","v":0},{"$f":"-Inputs!AD1729","v":0},{"$f":"-Inputs!AE1729","v":0},{"$f":"-Inputs!AF1729","v":0},{"$f":"-Inputs!AG1729","v":0},{"$f":"-Inputs!AH1729","v":0},{"$f":"-Inputs!AI1729","v":0},{"$f":"-Inputs!AJ1729","v":0},{"$f":"-Inputs!AK1729","v":0},{"$f":"-Inputs!AL1729","v":0},{"$f":"-Inputs!AM1729","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1107)","v":0},{"$f":"-Inputs!AD1730","v":0},{"$f":"-Inputs!AE1730","v":0},{"$f":"-Inputs!AF1730","v":0},{"$f":"-Inputs!AG1730","v":0},{"$f":"-Inputs!AH1730","v":0},{"$f":"-Inputs!AI1730","v":0},{"$f":"-Inputs!AJ1730","v":0},{"$f":"-Inputs!AK1730","v":0},{"$f":"-Inputs!AL1730","v":0},{"$f":"-Inputs!AM1730","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1108)","v":-1.3213366587942581E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1108)","v":-3.169466486446094E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1108)","v":0},{"$f":"-Inputs!AD1731","v":0},{"$f":"-Inputs!AE1731","v":0},{"$f":"-Inputs!AF1731","v":0},{"$f":"-Inputs!AG1731","v":0},{"$f":"-Inputs!AH1731","v":0},{"$f":"-Inputs!AI1731","v":0},{"$f":"-Inputs!AJ1731","v":0},{"$f":"-Inputs!AK1731","v":0},{"$f":"-Inputs!AL1731","v":0},{"$f":"-Inputs!AM1731","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1109","v":0},{"$f":"Asset_NoReclass!T1109","v":0},{"$f":"Asset_NoReclass!U1109","v":0},{"$f":"Asset_NoReclass!V1109","v":0},{"$f":"Asset_NoReclass!W1109","v":0},{"$f":"Asset_NoReclass!X1109","v":0},{"$f":"Asset_NoReclass!Y1109","v":0},{"$f":"Asset_NoReclass!Z1109","v":0},{"$f":"Asset_NoReclass!AA1109","v":0},{"$f":"Asset_NoReclass!AB1109","v":0},{"$f":"Asset_NoReclass!AC1109","v":0},{"$f":"-Inputs!AD1732","v":0},{"$f":"-Inputs!AE1732","v":0},{"$f":"-Inputs!AF1732","v":0},{"$f":"-Inputs!AG1732","v":0},{"$f":"-Inputs!AH1732","v":0},{"$f":"-Inputs!AI1732","v":0},{"$f":"-Inputs!AJ1732","v":0},{"$f":"-Inputs!AK1732","v":0},{"$f":"-Inputs!AL1732","v":0},{"$f":"-Inputs!AM1732","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1110","v":0},{"$f":"Asset_NoReclass!T1110","v":0},{"$f":"Asset_NoReclass!U1110","v":0},{"$f":"Asset_NoReclass!V1110","v":0},{"$f":"Asset_NoReclass!W1110","v":0},{"$f":"Asset_NoReclass!X1110","v":0},{"$f":"Asset_NoReclass!Y1110","v":0},{"$f":"Asset_NoReclass!Z1110","v":0},{"$f":"Asset_NoReclass!AA1110","v":0},{"$f":"Asset_NoReclass!AB1110","v":0},{"$f":"Asset_NoReclass!AC1110","v":0},{"$f":"-Inputs!AD1733","v":0},{"$f":"-Inputs!AE1733","v":0},{"$f":"-Inputs!AF1733","v":0},{"$f":"-Inputs!AG1733","v":0},{"$f":"-Inputs!AH1733","v":0},{"$f":"-Inputs!AI1733","v":0},{"$f":"-Inputs!AJ1733","v":0},{"$f":"-Inputs!AK1733","v":0},{"$f":"-Inputs!AL1733","v":0},{"$f":"-Inputs!AM1733","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1111","v":0},{"$f":"Asset_NoReclass!T1111","v":0},{"$f":"Asset_NoReclass!U1111","v":0},{"$f":"Asset_NoReclass!V1111","v":0},{"$f":"Asset_NoReclass!W1111","v":0},{"$f":"Asset_NoReclass!X1111","v":0},{"$f":"Asset_NoReclass!Y1111","v":0},{"$f":"Asset_NoReclass!Z1111","v":0},{"$f":"Asset_NoReclass!AA1111","v":0},{"$f":"Asset_NoReclass!AB1111","v":0},{"$f":"Asset_NoReclass!AC1111","v":0},{"$f":"-Inputs!AD1734","v":0},{"$f":"-Inputs!AE1734","v":0},{"$f":"-Inputs!AF1734","v":0},{"$f":"-Inputs!AG1734","v":0},{"$f":"-Inputs!AH1734","v":0},{"$f":"-Inputs!AI1734","v":0},{"$f":"-Inputs!AJ1734","v":0},{"$f":"-Inputs!AK1734","v":0},{"$f":"-Inputs!AL1734","v":0},{"$f":"-Inputs!AM1734","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},0,0,-0.11160939685561069,0,-2.677154535537642E-2,0,0,0,0,0,{"$f":"SUM(AD1102:AD1111)","v":0},{"$f":"SUM(AE1102:AE1111)","v":0},0,0,0,{"$f":"SUM(AI1102:AI1111)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1112-Asset_NoReclass!S1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1112-Asset_NoReclass!T1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1112-Asset_NoReclass!U1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1112-Asset_NoReclass!V1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1112-Asset_NoReclass!W1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1112-Asset_NoReclass!X1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1112-Asset_NoReclass!Y1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1112-Asset_NoReclass!Z1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1112-Asset_NoReclass!AA1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1112-Asset_NoReclass!AB1112)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1112-Asset_NoReclass!AC1112)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1114)","v":-2.045626704212546},{"$f":"SUM(RegDepPipeline:RegDepOther!T1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1114)","v":0},{"$f":"-Inputs!AD1132","v":0},{"$f":"-Inputs!AE1132","v":0},{"$f":"-Inputs!AF1132","v":0},{"$f":"-Inputs!AG1132","v":0},{"$f":"-Inputs!AH1132","v":0},{"$f":"-IF(AND(AI1066=0,AH1126>0),AI1078,IF(AI1078<0,AI1078,IF(AI1066=0,0,MIN((AI1078/AI1066)*(AI1078>0),AI1078))))","v":0},{"$f":"-IF(AJ1078<0,AJ1078,IF(AJ1066=0,0,MIN((AJ1078/AJ1066)*(AJ1078>0),AJ1078)))","v":0},0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1115)","v":-2.3431487080246116E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1115)","v":0},{"$f":"-Inputs!AD1133","v":0},{"$f":"-Inputs!AE1133","v":0},{"$f":"-Inputs!AF1133","v":0},{"$f":"-Inputs!AG1133","v":0},{"$f":"-Inputs!AH1133","v":0},0,{"$f":"-IF(AJ1079<0,AJ1079,IF(AJ1067=0,0,MIN((AJ1079/AJ1067)*(AJ1079>0),AJ1079)))","v":0},0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1116)","v":0},{"$f":"-Inputs!AD1134","v":0},{"$f":"-Inputs!AE1134","v":0},{"$f":"-Inputs!AF1134","v":0},{"$f":"-Inputs!AG1134","v":0},{"$f":"-Inputs!AH1134","v":0},0,{"$f":"-IF(AJ1080<0,AJ1080,IF(AJ1068=0,0,MIN((AJ1080/AJ1068)*(AJ1080>0),AJ1080)))","v":0},0,0,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1117)","v":-0.27866868128770389},{"$f":"SUM(RegDepPipeline:RegDepOther!T1117)","v":-1.1213418211128215E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1117)","v":-1.1213418211128215E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1117)","v":-1.1213418211128215E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1117)","v":-1.1213418211128215E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1117)","v":-1.1213418211128215E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1117)","v":-6.8938571446737441E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1117)","v":-6.8938571446737441E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1117)","v":-6.8938571446737432E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1117)","v":-6.8938571446737432E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1117)","v":-6.8938571446737432E-3},{"$f":"-Inputs!AD1135","v":-0.13098328574880108},{"$f":"-Inputs!AE1135","v":0},{"$f":"-Inputs!AF1135","v":0},{"$f":"-Inputs!AG1135","v":0},{"$f":"-Inputs!AH1135","v":0},0,{"$f":"-IF(AJ1081<0,AJ1081,IF(AJ1069=0,0,MIN((AJ1081/AJ1069)*(AJ1081>0),AJ1081)))","v":0},0,0,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1118)","v":-4.9268305727683433E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1118)","v":-1.9825195788968453E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U1118)","v":-1.9825195788968453E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1118)","v":-1.9825195788968453E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1118)","v":-1.9825195788968453E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1118)","v":-1.9825195788968453E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1118)","v":-1.2188260979930491E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1118)","v":-1.2188260979930491E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1118)","v":-1.2188260979930489E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1118)","v":-1.2188260979930489E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1118)","v":-1.2188260979930489E-3},{"$f":"-Inputs!AD1136","v":-2.3157695861867934E-2},{"$f":"-Inputs!AE1136","v":0},{"$f":"-Inputs!AF1136","v":0},{"$f":"-Inputs!AG1136","v":0},{"$f":"-Inputs!AH1136","v":0},0,{"$f":"-IF(AJ1082<0,AJ1082,IF(AJ1070=0,0,MIN((AJ1082/AJ1070)*(AJ1082>0),AJ1082)))","v":0},0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1119)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1119)","v":0},{"$f":"-Inputs!AD1137","v":0},{"$f":"-Inputs!AE1137","v":0},{"$f":"-Inputs!AF1137","v":0},{"$f":"-Inputs!AG1137","v":0},{"$f":"-Inputs!AH1137","v":0},0,{"$f":"-IF(AJ1083<0,AJ1083,IF(AJ1071=0,0,MIN((AJ1083/AJ1071)*(AJ1083>0),AJ1083)))","v":0},0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1120)","v":-4.4037870383511868E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1120)","v":-4.0744000287812531E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U1120)","v":-4.0744000287812531E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1120)","v":-4.0744000287812531E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1120)","v":-4.0744000287812531E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1120)","v":-4.0744000287812531E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1120)","v":-3.3917819840150586E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1120)","v":-3.3917819840150586E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1120)","v":-3.3917819840150582E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1120)","v":-3.3917819840150586E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1120)","v":-3.3917819840150586E-3},{"$f":"-Inputs!AD1138","v":-0.11049084240633933},{"$f":"-Inputs!AE1138","v":0},{"$f":"-Inputs!AF1138","v":0},{"$f":"-Inputs!AG1138","v":0},{"$f":"-Inputs!AH1138","v":0},1.5265566588595902E-16,{"$f":"-IF(AJ1084<0,AJ1084,IF(AJ1072=0,0,MIN((AJ1084/AJ1072)*(AJ1084>0),AJ1084)))","v":0},0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1121","v":0},{"$f":"Asset_NoReclass!T1121","v":0},{"$f":"Asset_NoReclass!U1121","v":0},{"$f":"Asset_NoReclass!V1121","v":0},{"$f":"Asset_NoReclass!W1121","v":0},{"$f":"Asset_NoReclass!X1121","v":0},{"$f":"Asset_NoReclass!Y1121","v":0},{"$f":"Asset_NoReclass!Z1121","v":0},{"$f":"Asset_NoReclass!AA1121","v":0},{"$f":"Asset_NoReclass!AB1121","v":0},{"$f":"Asset_NoReclass!AC1121","v":0},{"$f":"-Inputs!AD1139","v":0},{"$f":"-Inputs!AE1139","v":0},{"$f":"-Inputs!AF1139","v":0},{"$f":"-Inputs!AG1139","v":0},{"$f":"-Inputs!AH1139","v":0},{"$f":"-IF(AI1085<0,AI1085,IF(AI1073=0,0,MIN((AI1085/AI1073)*(AI1085>0),AI1085)))","v":0},{"$f":"-IF(AJ1085<0,AJ1085,IF(AJ1073=0,0,MIN((AJ1085/AJ1073)*(AJ1085>0),AJ1085)))","v":0},0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1122","v":0},{"$f":"Asset_NoReclass!T1122","v":0},{"$f":"Asset_NoReclass!U1122","v":0},{"$f":"Asset_NoReclass!V1122","v":0},{"$f":"Asset_NoReclass!W1122","v":0},{"$f":"Asset_NoReclass!X1122","v":0},{"$f":"Asset_NoReclass!Y1122","v":0},{"$f":"Asset_NoReclass!Z1122","v":0},{"$f":"Asset_NoReclass!AA1122","v":0},{"$f":"Asset_NoReclass!AB1122","v":0},{"$f":"Asset_NoReclass!AC1122","v":0},{"$f":"-Inputs!AD1140","v":0},{"$f":"-Inputs!AE1140","v":0},{"$f":"-Inputs!AF1140","v":0},{"$f":"-Inputs!AG1140","v":0},{"$f":"-Inputs!AH1140","v":0},0,{"$f":"-IF(AJ1086<0,AJ1086,IF(AJ1074=0,0,MIN((AJ1086/AJ1074)*(AJ1086>0),AJ1086)))","v":0},0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1123","v":0},{"$f":"Asset_NoReclass!T1123","v":0},{"$f":"Asset_NoReclass!U1123","v":0},{"$f":"Asset_NoReclass!V1123","v":0},{"$f":"Asset_NoReclass!W1123","v":0},{"$f":"Asset_NoReclass!X1123","v":0},{"$f":"Asset_NoReclass!Y1123","v":0},{"$f":"Asset_NoReclass!Z1123","v":0},{"$f":"Asset_NoReclass!AA1123","v":0},{"$f":"Asset_NoReclass!AB1123","v":0},{"$f":"Asset_NoReclass!AC1123","v":0},{"$f":"-Inputs!AD1141","v":0},{"$f":"-Inputs!AE1141","v":0},{"$f":"-Inputs!AF1141","v":0},{"$f":"-Inputs!AG1141","v":0},{"$f":"-Inputs!AH1141","v":0},0,{"$f":"-IF(AJ1087<0,AJ1087,IF(AJ1075=0,0,MIN((AJ1087/AJ1075)*(AJ1087>0),AJ1087)))","v":0},0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.4410330486916911},-1.7270337818806315E-2,-1.7270337818806315E-2,-1.7270337818806315E-2,-1.7270337818806315E-2,-1.7270337818806315E-2,-1.1504465226681852E-2,-1.1504465226681852E-2,-1.1504465226681851E-2,-1.1504465226681851E-2,-1.1504465226681851E-2,{"$f":"SUM(AD1114:AD1123)","v":-0.26463182401700835},{"$f":"SUM(AE1114:AE1123)","v":0},0,0,0,1.5265566588595902E-16,{"$f":"SUM(AJ1114:AJ1123)","v":0},0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1124-Asset_NoReclass!S1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1124-Asset_NoReclass!T1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1124-Asset_NoReclass!U1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1124-Asset_NoReclass!V1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1124-Asset_NoReclass!W1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1124-Asset_NoReclass!X1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1124-Asset_NoReclass!Y1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1124-Asset_NoReclass!Z1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1124-Asset_NoReclass!AA1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1124-Asset_NoReclass!AB1124)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1124-Asset_NoReclass!AC1124)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE1078+AE1090+AE1102+AE1114","v":0},0,0,{"$f":"AH1078+AH1090+AH1102+AH1114","v":0},{"$f":"AI1078+AI1090+AI1102+AI1114","v":0},{"$f":"AJ1078+AJ1090+AJ1102+AJ1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1079+T1091+T1103+T1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1079+AH1091+AH1103+AH1115","v":0},0,{"$f":"AJ1079+AJ1091+AJ1103+AJ1115","v":0},0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1080+T1092+T1104+T1116","v":0},0,0,0,{"$f":"X1080+X1092+X1104+X1116","v":0},{"$f":"Y1080+Y1092+Y1104+Y1116","v":0},{"$f":"Z1080+Z1092+Z1104+Z1116","v":0},0,0,0,0,0,0,0,{"$f":"AH1080+AH1092+AH1104+AH1116","v":0},0,{"$f":"AJ1080+AJ1092+AJ1104+AJ1116","v":0},0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60385780941042222,0.32518912812271833,{"$f":"T1081+T1093+T1105+T1117","v":0.31397570991159013},0.30276229170046193,0.20793557860549228,0.19672216039436408,{"$f":"X1081+X1093+X1105+X1117","v":0.16545257147217002},{"$f":"Y1081+Y1093+Y1105+Y1117","v":0.15855871432749627},{"$f":"Z1081+Z1093+Z1105+Z1117","v":0.15166485718282252},0.14477100003814877,0.13787714289347502,0.13098328574880128,0,0,0,0,{"$f":"AH1081+AH1093+AH1105+AH1117","v":0},0,{"$f":"AJ1081+AJ1093+AJ1105+AJ1117","v":0},0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10676137351569195,5.7493067788008521E-2,{"$f":"T1082+T1094+T1106+T1118","v":5.5510548209111679E-2},5.3528028630214837E-2,3.6762773667491352E-2,3.478025408859451E-2,2.9251826351833196E-2,2.8033000253840146E-2,2.6814174155847095E-2,2.5595348057854045E-2,2.4376521959860994E-2,2.3157695861867944E-2,0,0,0,0,{"$f":"AH1082+AH1094+AH1106+AH1118","v":0},0,{"$f":"AJ1082+AJ1094+AJ1106+AJ1118","v":0},0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T1083+T1095+T1107+T1119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1083+AH1095+AH1107+AH1119","v":0},0,{"$f":"AJ1083+AJ1095+AJ1107+AJ1119","v":0},0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20824245592822133,0.16420458554470946,{"$f":"T1084+T1096+T1108+T1120","v":0.1601301855159282},0.15605578548714694,0.13876801887042309,0.13469361884164183,0.12744975232641448,0.12405797034239942,0.12066618835838436,0.1172744063743693,0.11388262439035424,0.11049084240633918,-1.5265566588595902E-16,-1.5265566588595902E-16,-1.5265566588595902E-16,-1.5265566588595902E-16,{"$f":"AH1084+AH1096+AH1108+AH1120","v":-1.5265566588595902E-16},0,{"$f":"AJ1084+AJ1096+AJ1108+AJ1120","v":0},0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1085+R1097+R1109+R1121)","v":0},{"$f":"(S1085+S1097+S1109+S1121-S1145)*(S1085+S1097+S1109+S1121-S1145>0)","v":0},{"$f":"T1085+T1097+T1109+T1121","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1085+AD1097+AD1109+AD1121,0)","v":0},{"$f":"AE1085+AE1097+AE1109+AE1121","v":0},0,0,{"$f":"AH1085+AH1097+AH1109+AH1121","v":0},0,{"$f":"AJ1085+AJ1097+AJ1109+AJ1121","v":0},0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"MAX(AD1086+AD1098+AD1110+AD1122,0)","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AH1086+AH1098+AH1110+AH1122","v":0.97931350673516548},0.97931350673516548,{"$f":"AJ1086+AJ1098+AJ1110+AJ1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},{"$f":"T1087+T1099+T1111+T1123","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1087+AD1099+AD1111+AD1123,0)","v":0},0,0,0,{"$f":"AH1087+AH1099+AH1111+AH1123","v":0},0,{"$f":"AJ1087+AJ1099+AJ1111+AJ1123","v":0},0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.8981751455895011},{"$f":"SUM(S1126:S1135)","v":1.5262002881906018},1.5089299503717954,1.4916596125529891,1.3627798778785722,1.3455095400597659,1.3014676568855832,1.2899631916589014,1.2784587264322194,1.2669542612055376,1.2554497959788558,1.243945330752174,{"$f":"SUM(AD1126:AD1135)","v":0.97931350673516537},{"$f":"SUM(AE1126:AE1135)","v":0.97931350673516537},0.97931350673516537,0.97931350673516537,0.97931350673516537,{"$f":"SUM(AI1126:AI1135)","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1137},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1136-Asset_NoReclass!S1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(T1136-Asset_NoReclass!T1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1136-Asset_NoReclass!U1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1136-Asset_NoReclass!V1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1136-Asset_NoReclass!W1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1136-Asset_NoReclass!X1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1136-Asset_NoReclass!Y1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1136-Asset_NoReclass!Z1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1136-Asset_NoReclass!AA1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1136-Asset_NoReclass!AB1136)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1136-Asset_NoReclass!AC1136)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-2.045626704212546}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3431487080246116E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-2.0690581912927923}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61,{"$f":"IF(AC1152>0,IF(AD$131=\"\",AC1152-1,MIN(AC1152-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1152-1)","v":41},40,39,38,{"$f":"MAX(0,AH1152-1)","v":37},{"$f":"MAX(0,AI1152-1)","v":36},{"$f":"MAX(0,AJ1152-1)","v":35},{"$f":"MAX(0,AK1152-1)","v":34},{"$f":"MAX(0,AL1152-1)","v":33}]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD1151=\"\",MAX(0,AC1154-1),Inputs!$D$71-(AC$6-LEFT($A1150,4)))","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,{"$f":"IF(AC1155>0,IF(AD$131=\"\",AC1155-1,MIN(AC1155-1,AD$131)),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1159+1)","v":40},{"$f":"MAX(0,AD1159-1)","v":39},{"$f":"MAX(0,AE1159-1)","v":38},{"$f":"MAX(0,AF1159-1)","v":37},{"$f":"MAX(0,AG1159-1)","v":36},35,34,33,32,31]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"IF(AC1161>0,IF(AD$131=\"\",AC1161-1,MIN(AC1161-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1161-1)","v":41},40,39,38,{"$f":"MAX(0,AH1161-1)","v":37},{"$f":"MAX(0,AI1161-1)","v":36},{"$f":"MAX(0,AJ1161-1)","v":35},{"$f":"MAX(0,AK1161-1)","v":34},{"$f":"MAX(0,AL1161-1)","v":33}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},686.82595485515935,677.01415550008562,667.20235614501189,657.39055678993816,647.57875743486443,637.7669580797907,627.95515872471697,618.14335936964324,608.3315600145695,598.51976065949577,588.70796130442204,574.69110508288816,560.67424886135427,546.65739263982039,532.6405364182865,{"$f":"AH1212","v":518.62368019675262},{"$f":"AI1212","v":504.60682397521879},{"$f":"AJ1212","v":490.58996775368496},{"$f":"AK1212","v":476.57311153215107},{"$f":"AL1212","v":462.55625531061725}]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},156.83820084470821,151.44198065345401,146.04576046219981,140.63158894681951,135.21570766212727,129.46856768895981,124.08788878568471,118.70720988240961,113.32653097913452,107.94585207585942,102.56517317258432,97.436914513955102,92.308655855325881,87.18039719669666,82.052138538067439,76.923879879438218,71.795621220808997,66.66736256217979,61.539103903550576,56.410845244921362]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},6.7455630139146416,6.6106517536363487,6.4757404933580558,6.3408292330797629,6.20591797280147,6.071006712523177,5.9360954522448841,5.8011841919665912,5.6662729316882983,5.5313616714100053,5.3964504111317124,5.1266278905751266,4.8568053700185407,4.5869828494619549,4.317160328905369,4.0473378083487832,3.7775152877921978,3.5076927672356124,3.237870246679027,2.9680477261224416]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0.90591502009924096,0.88417641892607823,0.8624378177529155,0.84056600337212739,0.81868150113317684,0.79433879402111673,0.77271552165644641,0.75109224929177609,0.72946897692710588,0.70784570456243556,0.68622243219776524,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},19.993789195522144,19.708163635586114,19.422538075650085,19.136912515714055,18.851286955778026,18.565661395841996,18.280035835905966,17.994410275969937,17.708784716033907,17.423159156097878,17.137533596161848,15.804614316460372,14.471695036758895,13.138775757057418,11.805856477355942,10.472937197654465,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},20.510932792543972,19.988587417873951,19.46624204320393,18.940993309996927,18.415468047142685,17.836366639466032,17.316534835985124,16.796703032504215,16.276871229023307,15.7570394255424,15.237207622061494,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0},0,{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":892.78122186304211},876.6085815206568,860.43594117827138,844.24231294001504,828.04668571494153,811.46376545169733,795.30929529728883,779.15482514287999,763.00035498847137,746.84588483406253,730.69141467965369,694.02012794497341,673.27227126455216,652.52441458413091,631.77655790370989,{"$f":"SUM(AI1164:AI1173)","v":611.02870122328864},581.14082662491455,561.72588922419493,542.31095182347519,522.89601442275568]
[{"$f":"ROW()","v":1175},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1174-Asset_NoReclass!U1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1174-Asset_NoReclass!V1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1174-Asset_NoReclass!W1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1174-Asset_NoReclass!X1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1174-Asset_NoReclass!Y1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1174-Asset_NoReclass!Z1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1174-Asset_NoReclass!AA1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1174-Asset_NoReclass!AB1174)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1174-Asset_NoReclass!AC1174)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1176)","v":686.82595485515935}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1177)","v":156.83820084470821}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1178)","v":6.7455630139146416}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1179)","v":0.90591502009924096}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1180)","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1181)","v":19.993789195522144}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1182)","v":20.510932792543972}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1183","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1184","v":0.96086614109453428}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1185","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":892.78122186304211}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1186)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1188)","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0},{"$f":"-Inputs!AI1737","v":0},{"$f":"-Inputs!AJ1737","v":0},{"$f":"-Inputs!AK1737","v":0},{"$f":"-Inputs!AL1737","v":0},{"$f":"-Inputs!AM1737","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1189)","v":-1.7951324126106557E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1189)","v":-1.9661093438028437E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1189)","v":-0.35091978191326018},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1189)","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0},{"$f":"-Inputs!AI1738","v":0},{"$f":"-Inputs!AJ1738","v":0},{"$f":"-Inputs!AK1738","v":0},{"$f":"-Inputs!AL1738","v":0},{"$f":"-Inputs!AM1738","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1190)","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0},{"$f":"-Inputs!AI1739","v":0},{"$f":"-Inputs!AJ1739","v":0},{"$f":"-Inputs!AK1739","v":0},{"$f":"-Inputs!AL1739","v":0},{"$f":"-Inputs!AM1739","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1191)","v":-1.3321320762538661E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1191)","v":-1.4590106578785648E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1191)","v":-2.6041059388974132E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1191)","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0},{"$f":"-Inputs!AI1740","v":0},{"$f":"-Inputs!AJ1740","v":0},{"$f":"-Inputs!AK1740","v":0},{"$f":"-Inputs!AL1740","v":0},{"$f":"-Inputs!AM1740","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1192)","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0},{"$f":"-Inputs!AI1741","v":0},{"$f":"-Inputs!AJ1741","v":0},{"$f":"-Inputs!AK1741","v":0},{"$f":"-Inputs!AL1741","v":0},{"$f":"-Inputs!AM1741","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1193)","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0},{"$f":"-Inputs!AI1742","v":0},{"$f":"-Inputs!AJ1742","v":0},{"$f":"-Inputs!AK1742","v":0},{"$f":"-Inputs!AL1742","v":0},{"$f":"-Inputs!AM1742","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1194)","v":-2.9033585369829889E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1194)","v":-3.1798881842205807E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1194)","v":-5.6756033006633066E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1194)","v":0},{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0},{"$f":"-Inputs!AI1743","v":0},{"$f":"-Inputs!AJ1743","v":0},{"$f":"-Inputs!AK1743","v":0},{"$f":"-Inputs!AL1743","v":0},{"$f":"-Inputs!AM1743","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1195","v":0},{"$f":"Asset_NoReclass!U1195","v":0},{"$f":"Asset_NoReclass!V1195","v":0},{"$f":"Asset_NoReclass!W1195","v":0},{"$f":"Asset_NoReclass!X1195","v":0},{"$f":"Asset_NoReclass!Y1195","v":0},{"$f":"Asset_NoReclass!Z1195","v":0},{"$f":"Asset_NoReclass!AA1195","v":0},{"$f":"Asset_NoReclass!AB1195","v":0},{"$f":"Asset_NoReclass!AC1195","v":0},{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0},{"$f":"-Inputs!AI1744","v":0},{"$f":"-Inputs!AJ1744","v":0},{"$f":"-Inputs!AK1744","v":0},{"$f":"-Inputs!AL1744","v":0},{"$f":"-Inputs!AM1744","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1196","v":0},{"$f":"Asset_NoReclass!U1196","v":0},{"$f":"Asset_NoReclass!V1196","v":0},{"$f":"Asset_NoReclass!W1196","v":0},{"$f":"Asset_NoReclass!X1196","v":0},{"$f":"Asset_NoReclass!Y1196","v":0},{"$f":"Asset_NoReclass!Z1196","v":0},{"$f":"Asset_NoReclass!AA1196","v":0},{"$f":"Asset_NoReclass!AB1196","v":0},{"$f":"Asset_NoReclass!AC1196","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0},{"$f":"-Inputs!AI1745","v":0},{"$f":"-Inputs!AJ1745","v":0},{"$f":"-Inputs!AK1745","v":0},{"$f":"-Inputs!AL1745","v":0},{"$f":"-Inputs!AM1745","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1197","v":0},{"$f":"Asset_NoReclass!U1197","v":0},{"$f":"Asset_NoReclass!V1197","v":0},{"$f":"Asset_NoReclass!W1197","v":0},{"$f":"Asset_NoReclass!X1197","v":0},{"$f":"Asset_NoReclass!Y1197","v":0},{"$f":"Asset_NoReclass!Z1197","v":0},{"$f":"Asset_NoReclass!AA1197","v":0},{"$f":"Asset_NoReclass!AB1197","v":0},{"$f":"Asset_NoReclass!AC1197","v":0},{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0},{"$f":"-Inputs!AI1746","v":0},{"$f":"-Inputs!AJ1746","v":0},{"$f":"-Inputs!AK1746","v":0},{"$f":"-Inputs!AL1746","v":0},{"$f":"-Inputs!AM1746","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-2.098789587071493E-2,-2.2986882688036878E-2,-0.41027992085879067,0,0,0,0,0,{"$f":"SUM(AD1188:AD1197)","v":0},{"$f":"SUM(AE1188:AE1197)","v":0},0,0,0,{"$f":"SUM(AI1188:AI1197)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1198-Asset_NoReclass!T1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1198-Asset_NoReclass!U1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1198-Asset_NoReclass!V1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1198-Asset_NoReclass!W1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1198-Asset_NoReclass!X1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1198-Asset_NoReclass!Y1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1198-Asset_NoReclass!Z1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1198-Asset_NoReclass!AA1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1198-Asset_NoReclass!AB1198)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1198-Asset_NoReclass!AC1198)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!U1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!V1200)","v":-9.8117993550737044},{"$f":"SUM(RegDepPipeline:RegDepOther!W1200)","v":-9.8117993550737044},{"$f":"SUM(RegDepPipeline:RegDepOther!X1200)","v":-9.8117993550737044},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1200)","v":-9.8117993550737062},{"$f":"-Inputs!AD1144","v":-14.016856221533859},{"$f":"-Inputs!AE1144","v":-14.016856221533857},{"$f":"-Inputs!AF1144","v":-14.016856221533857},{"$f":"-Inputs!AG1144","v":-14.016856221533857},{"$f":"-Inputs!AH1144","v":-14.016856221533853},{"$f":"-IF(AND(AI1152=0,AH1212>0),AI1164,IF(AI1164<0,AI1164,IF(AI1152=0,0,MIN((AI1164/AI1152)*(AI1164>0),AI1164))))","v":-14.016856221533855},{"$f":"-IF(AJ1164<0,AJ1164,IF(AJ1152=0,0,MIN((AJ1164/AJ1152)*(AJ1164>0),AJ1164)))","v":-14.016856221533855},-14.016856221533857,-14.016856221533855,-14.016856221533857]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!U1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!V1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!W1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!X1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1201)","v":-5.3806789032750917},{"$f":"-Inputs!AD1145","v":-5.1282586586292176},{"$f":"-Inputs!AE1145","v":-5.1282586586292176},{"$f":"-Inputs!AF1145","v":-5.1282586586292176},{"$f":"-Inputs!AG1145","v":-5.1282586586292176},{"$f":"-Inputs!AH1145","v":-5.1282586586292176},-5.1282586586292149,{"$f":"-IF(AJ1165<0,AJ1165,IF(AJ1153=0,0,MIN((AJ1165/AJ1153)*(AJ1165>0),AJ1165)))","v":-5.128258658629214},-5.1282586586292149,-5.1282586586292149,-5.1282586586292149]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1202)","v":-0.13491126027829284},{"$f":"SUM(RegDepPipeline:RegDepOther!U1202)","v":-0.13491126027829284},{"$f":"SUM(RegDepPipeline:RegDepOther!V1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!W1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!X1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1202)","v":-0.13491126027829281},{"$f":"-Inputs!AD1146","v":-0.26982252055658557},{"$f":"-Inputs!AE1146","v":-0.26982252055658557},{"$f":"-Inputs!AF1146","v":-0.26982252055658557},{"$f":"-Inputs!AG1146","v":-0.26982252055658557},{"$f":"-Inputs!AH1146","v":-0.26982252055658557},-0.26982252055658557,{"$f":"-IF(AJ1166<0,AJ1166,IF(AJ1154=0,0,MIN((AJ1166/AJ1154)*(AJ1166>0),AJ1166)))","v":-0.26982252055658557},-0.26982252055658557,-0.26982252055658557,-0.26982252055658562]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1203)","v":-2.1738601173162696E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1203)","v":-2.1738601173162696E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1203)","v":-2.1738601173162692E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1203)","v":-2.1738601173162692E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1203)","v":-2.1738601173162692E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1203)","v":-2.1623272364670269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1203)","v":-2.1623272364670269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1203)","v":-2.1623272364670265E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1203)","v":-2.1623272364670269E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1203)","v":-2.1623272364670265E-2},{"$f":"-Inputs!AD1147","v":-0.68622243219776546},{"$f":"-Inputs!AE1147","v":0},{"$f":"-Inputs!AF1147","v":0},{"$f":"-Inputs!AG1147","v":0},{"$f":"-Inputs!AH1147","v":0},0,{"$f":"-IF(AJ1167<0,AJ1167,IF(AJ1155=0,0,MIN((AJ1167/AJ1155)*(AJ1167>0),AJ1167)))","v":0},0,0,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1204)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1204)","v":0},{"$f":"-Inputs!AD1148","v":0},{"$f":"-Inputs!AE1148","v":0},{"$f":"-Inputs!AF1148","v":0},{"$f":"-Inputs!AG1148","v":0},{"$f":"-Inputs!AH1148","v":0},0,{"$f":"-IF(AJ1168<0,AJ1168,IF(AJ1156=0,0,MIN((AJ1168/AJ1156)*(AJ1168>0),AJ1168)))","v":0},0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1205)","v":-0.28562555993603062},{"$f":"SUM(RegDepPipeline:RegDepOther!U1205)","v":-0.28562555993603062},{"$f":"SUM(RegDepPipeline:RegDepOther!V1205)","v":-0.28562555993603056},{"$f":"SUM(RegDepPipeline:RegDepOther!W1205)","v":-0.28562555993603056},{"$f":"SUM(RegDepPipeline:RegDepOther!X1205)","v":-0.28562555993603056},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1205)","v":-0.28562555993603062},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1205)","v":-0.28562555993603062},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1205)","v":-0.28562555993603062},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1205)","v":-0.28562555993603062},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1205)","v":-0.28562555993603062},{"$f":"-Inputs!AD1149","v":-1.3329192797014764},{"$f":"-Inputs!AE1149","v":-1.3329192797014764},{"$f":"-Inputs!AF1149","v":-1.3329192797014764},{"$f":"-Inputs!AG1149","v":-1.3329192797014766},{"$f":"-Inputs!AH1149","v":-1.3329192797014766},-10.472937197654465,{"$f":"-IF(AJ1169<0,AJ1169,IF(AJ1157=0,0,MIN((AJ1169/AJ1157)*(AJ1169>0),AJ1169)))","v":0},0,0,0]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1206)","v":-0.52234537467002051},{"$f":"SUM(RegDepPipeline:RegDepOther!U1206)","v":-0.52234537467002051},{"$f":"SUM(RegDepPipeline:RegDepOther!V1206)","v":-0.5223453746700204},{"$f":"SUM(RegDepPipeline:RegDepOther!W1206)","v":-0.5223453746700204},{"$f":"SUM(RegDepPipeline:RegDepOther!X1206)","v":-0.5223453746700204},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1206)","v":-0.51983180348090696},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1206)","v":-0.51983180348090696},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1206)","v":-0.51983180348090685},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1206)","v":-0.51983180348090696},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1206)","v":-0.51983180348090685},{"$f":"-Inputs!AD1150","v":-15.237207622061499},{"$f":"-Inputs!AE1150","v":0},{"$f":"-Inputs!AF1150","v":0},{"$f":"-Inputs!AG1150","v":0},{"$f":"-Inputs!AH1150","v":0},0,{"$f":"-IF(AJ1170<0,AJ1170,IF(AJ1158=0,0,MIN((AJ1170/AJ1158)*(AJ1170>0),AJ1170)))","v":0},0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1207","v":0},{"$f":"Asset_NoReclass!U1207","v":0},{"$f":"Asset_NoReclass!V1207","v":0},{"$f":"Asset_NoReclass!W1207","v":0},{"$f":"Asset_NoReclass!X1207","v":0},{"$f":"Asset_NoReclass!Y1207","v":0},{"$f":"Asset_NoReclass!Z1207","v":0},{"$f":"Asset_NoReclass!AA1207","v":0},{"$f":"Asset_NoReclass!AB1207","v":0},{"$f":"Asset_NoReclass!AC1207","v":0},{"$f":"-Inputs!AD1151","v":0},{"$f":"-Inputs!AE1151","v":0},{"$f":"-Inputs!AF1151","v":0},{"$f":"-Inputs!AG1151","v":0},{"$f":"-Inputs!AH1151","v":0},{"$f":"-IF(AI1171<0,AI1171,IF(AI1159=0,0,MIN((AI1171/AI1159)*(AI1171>0),AI1171)))","v":0},{"$f":"-IF(AJ1171<0,AJ1171,IF(AJ1159=0,0,MIN((AJ1171/AJ1159)*(AJ1171>0),AJ1171)))","v":0},0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1208","v":0},{"$f":"Asset_NoReclass!U1208","v":0},{"$f":"Asset_NoReclass!V1208","v":0},{"$f":"Asset_NoReclass!W1208","v":0},{"$f":"Asset_NoReclass!X1208","v":0},{"$f":"Asset_NoReclass!Y1208","v":0},{"$f":"Asset_NoReclass!Z1208","v":0},{"$f":"Asset_NoReclass!AA1208","v":0},{"$f":"Asset_NoReclass!AB1208","v":0},{"$f":"Asset_NoReclass!AC1208","v":0},{"$f":"-Inputs!AD1152","v":0},{"$f":"-Inputs!AE1152","v":0},{"$f":"-Inputs!AF1152","v":0},{"$f":"-Inputs!AG1152","v":0},{"$f":"-Inputs!AH1152","v":0},0,{"$f":"-IF(AJ1172<0,AJ1172,IF(AJ1160=0,0,MIN((AJ1172/AJ1160)*(AJ1172>0),AJ1172)))","v":0},0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1209","v":0},{"$f":"Asset_NoReclass!U1209","v":0},{"$f":"Asset_NoReclass!V1209","v":0},{"$f":"Asset_NoReclass!W1209","v":0},{"$f":"Asset_NoReclass!X1209","v":0},{"$f":"Asset_NoReclass!Y1209","v":0},{"$f":"Asset_NoReclass!Z1209","v":0},{"$f":"Asset_NoReclass!AA1209","v":0},{"$f":"Asset_NoReclass!AB1209","v":0},{"$f":"Asset_NoReclass!AC1209","v":0},{"$f":"-Inputs!AD1153","v":0},{"$f":"-Inputs!AE1153","v":0},{"$f":"-Inputs!AF1153","v":0},{"$f":"-Inputs!AG1153","v":0},{"$f":"-Inputs!AH1153","v":0},0,{"$f":"-IF(AJ1173<0,AJ1173,IF(AJ1161=0,0,MIN((AJ1173/AJ1161)*(AJ1173>0),AJ1173)))","v":0},0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-16.172640342385399},-16.172640342385399,-16.172640342385399,-16.172640342385399,-16.172640342385399,-16.154470154408699,-16.154470154408699,-16.154470154408699,-16.154470154408699,-16.154470154408699,{"$f":"SUM(AD1200:AD1209)","v":-36.6712867346804},{"$f":"SUM(AE1200:AE1209)","v":-20.747856680421133},-20.747856680421133,-20.747856680421137,-20.74785668042113,-29.887874598374118,{"$f":"SUM(AJ1200:AJ1209)","v":-19.414937400719655},-19.414937400719655,-19.414937400719655,-19.414937400719655]
[{"$f":"ROW()","v":1211},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1210-Asset_NoReclass!T1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1210-Asset_NoReclass!U1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1210-Asset_NoReclass!V1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1210-Asset_NoReclass!W1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1210-Asset_NoReclass!X1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1210-Asset_NoReclass!Y1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1210-Asset_NoReclass!Z1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1210-Asset_NoReclass!AA1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1210-Asset_NoReclass!AB1210)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1210-Asset_NoReclass!AC1210)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":686.82595485515935},{"$f":"T1164+T1176+T1188+T1200","v":677.01415550008562},667.20235614501189,657.39055678993816,647.57875743486443,637.7669580797907,627.95515872471697,618.14335936964324,608.3315600145695,598.51976065949577,588.70796130442204,574.69110508288816,{"$f":"AE1164+AE1176+AE1188+AE1200","v":560.67424886135427},546.65739263982039,532.6405364182865,{"$f":"AH1164+AH1176+AH1188+AH1200","v":518.62368019675262},{"$f":"AI1164+AI1176+AI1188+AI1200","v":504.60682397521879},{"$f":"AJ1164+AJ1176+AJ1188+AJ1200","v":490.58996775368496},476.57311153215107,462.55625531061725,448.53939908908342]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.83820084470821,{"$f":"T1165+T1177+T1189+T1201","v":151.44198065345401},146.04576046219981,140.63158894681951,135.21570766212727,129.46856768895981,124.08788878568471,118.70720988240961,113.32653097913452,107.94585207585942,102.56517317258432,97.436914513955102,92.308655855325881,87.18039719669666,82.052138538067439,{"$f":"AH1165+AH1177+AH1189+AH1201","v":76.923879879438218},71.795621220808997,{"$f":"AJ1165+AJ1177+AJ1189+AJ1201","v":66.66736256217979},61.539103903550576,56.410845244921362,51.282586586292148]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7455630139146416,{"$f":"T1166+T1178+T1190+T1202","v":6.6106517536363487},6.4757404933580558,6.3408292330797629,6.20591797280147,{"$f":"X1166+X1178+X1190+X1202","v":6.071006712523177},{"$f":"Y1166+Y1178+Y1190+Y1202","v":5.9360954522448841},{"$f":"Z1166+Z1178+Z1190+Z1202","v":5.8011841919665912},5.6662729316882983,5.5313616714100053,5.3964504111317124,5.1266278905751266,4.8568053700185407,4.5869828494619549,4.317160328905369,{"$f":"AH1166+AH1178+AH1190+AH1202","v":4.0473378083487832},3.7775152877921978,{"$f":"AJ1166+AJ1178+AJ1190+AJ1202","v":3.5076927672356124},3.237870246679027,2.9680477261224416,2.6982252055658558]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90591502009924096,{"$f":"T1167+T1179+T1191+T1203","v":0.88417641892607823},0.8624378177529155,0.84056600337212739,0.81868150113317684,{"$f":"X1167+X1179+X1191+X1203","v":0.79433879402111673},{"$f":"Y1167+Y1179+Y1191+Y1203","v":0.77271552165644641},{"$f":"Z1167+Z1179+Z1191+Z1203","v":0.75109224929177609},0.72946897692710588,0.70784570456243556,0.68622243219776524,0,0,0,0,{"$f":"AH1167+AH1179+AH1191+AH1203","v":0},0,{"$f":"AJ1167+AJ1179+AJ1191+AJ1203","v":0},0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1168+T1180+T1192+T1204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1168+AH1180+AH1192+AH1204","v":0},0,{"$f":"AJ1168+AJ1180+AJ1192+AJ1204","v":0},0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.993789195522144,{"$f":"T1169+T1181+T1193+T1205","v":19.708163635586114},19.422538075650085,19.136912515714055,18.851286955778026,18.565661395841996,18.280035835905966,17.994410275969937,17.708784716033907,17.423159156097878,17.137533596161848,15.804614316460372,14.471695036758895,13.138775757057418,11.805856477355942,{"$f":"AH1169+AH1181+AH1193+AH1205","v":10.472937197654465},0,{"$f":"AJ1169+AJ1181+AJ1193+AJ1205","v":0},0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.510932792543972,{"$f":"T1170+T1182+T1194+T1206","v":19.988587417873951},19.46624204320393,18.940993309996927,18.415468047142685,17.836366639466032,17.316534835985124,16.796703032504215,16.276871229023307,15.7570394255424,15.237207622061494,0,0,0,0,{"$f":"AH1170+AH1182+AH1194+AH1206","v":0},0,{"$f":"AJ1170+AJ1182+AJ1194+AJ1206","v":0},0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1171+AD1183+AD1195+AD1207,0)","v":0},0,0,0,{"$f":"AH1171+AH1183+AH1195+AH1207","v":0},0,{"$f":"AJ1171+AJ1183+AJ1195+AJ1207","v":0},0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.96086614109453428},{"$f":"T1172+T1184+T1196+T1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"MAX(AD1172+AD1184+AD1196+AD1208,0)","v":0.96086614109453428},{"$f":"AE1172+AE1184+AE1196+AE1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,{"$f":"AH1172+AH1184+AH1196+AH1208","v":0.96086614109453428},0.96086614109453428,{"$f":"AJ1172+AJ1184+AJ1196+AJ1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},{"$f":"T1173+T1185+T1197+T1209","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1173+AD1185+AD1197+AD1209,0)","v":0},0,0,0,{"$f":"AH1173+AH1185+AH1197+AH1209","v":0},0,{"$f":"AJ1173+AJ1185+AJ1197+AJ1209","v":0},0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":892.78122186304211},{"$f":"SUM(T1212:T1221)","v":876.6085815206568},860.43594117827138,844.24231294001504,828.04668571494153,811.46376545169733,795.30929529728883,779.15482514287999,763.00035498847137,746.84588483406253,730.69141467965369,{"$f":"SUM(AD1212:AD1221)","v":694.02012794497341},{"$f":"SUM(AE1212:AE1221)","v":673.27227126455216},652.52441458413091,631.77655790370989,611.02870122328864,{"$f":"SUM(AI1212:AI1221)","v":581.14082662491455},561.72588922419493,542.31095182347519,522.89601442275568,503.48107702203595]
[{"$f":"ROW()","v":1223},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1222-Asset_NoReclass!T1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(U1222-Asset_NoReclass!U1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1222-Asset_NoReclass!V1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1222-Asset_NoReclass!W1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1222-Asset_NoReclass!X1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1222-Asset_NoReclass!Y1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1222-Asset_NoReclass!Z1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1222-Asset_NoReclass!AA1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1222-Asset_NoReclass!AB1222)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1222-Asset_NoReclass!AC1222)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62,{"$f":"IF(AC1238>0,IF(AD$131=\"\",AC1238-1,MIN(AC1238-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1238-1)","v":41},40,39,38,{"$f":"MAX(0,AH1238-1)","v":37},{"$f":"MAX(0,AI1238-1)","v":36},{"$f":"MAX(0,AJ1238-1)","v":35},{"$f":"MAX(0,AK1238-1)","v":34},{"$f":"MAX(0,AL1238-1)","v":33}]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD1237=\"\",MAX(0,AC1240-1),Inputs!$D$71-(AC$6-LEFT($A1236,4)))","v":21},20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,{"$f":"IF(AC1241>0,IF(AD$131=\"\",AC1241-1,MIN(AC1241-1,AD$131)),0)","v":1},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1245+1)","v":41},{"$f":"MAX(0,AD1245-1)","v":40},{"$f":"MAX(0,AE1245-1)","v":39},{"$f":"MAX(0,AF1245-1)","v":38},{"$f":"MAX(0,AG1245-1)","v":37},36,35,34,33,32]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,{"$f":"IF(AC1247>0,IF(AD$131=\"\",AC1247-1,MIN(AC1247-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1247-1)","v":41},40,39,38,{"$f":"MAX(0,AH1247-1)","v":37},{"$f":"MAX(0,AI1247-1)","v":36},{"$f":"MAX(0,AJ1247-1)","v":35},{"$f":"MAX(0,AK1247-1)","v":34},{"$f":"MAX(0,AL1247-1)","v":33}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},37.353501631273986,37.098430438000975,36.843359244727964,36.588288051454953,36.333216858181942,35.782713572451911,35.23221028672188,34.68170700099185,34.131203715261819,33.580700429531788,32.781159943114368,31.981619456696944,31.18207897027952,30.382538483862096,{"$f":"AH1298","v":29.582997997444672},{"$f":"AI1298","v":28.783457511027247},{"$f":"AJ1298","v":27.983917024609823},{"$f":"AK1298","v":27.184376538192399},{"$f":"AL1298","v":26.384836051774975}]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1299","v":0},31.272698493702347,29.927638466504849,28.581881486249809,27.234384365815604,25.889324338618106,24.893578370868781,23.897832403119455,22.90208643537013,21.906340467620804,20.910594499871479,19.914851904639505,18.919109309407531,17.923366714175557,16.927624118943584,15.931881523711608,14.936138928479632,13.940396333247657,12.944653738015681,11.948911142783706]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1300","v":0},4.8438228154356333E-2,4.6868460155851291E-2,4.5298692157346249E-2,4.3728924158841206E-2,4.2159156160336164E-2,4.1242652765546249E-2,4.0326149370756334E-2,3.9409645975966419E-2,3.8493142581176504E-2,3.7576639186386589E-2,3.5787275415606272E-2,3.3997911644825955E-2,3.2208547874045639E-2,3.0419184103265325E-2,2.8629820332485012E-2,2.6840456561704699E-2,2.5051092790924386E-2,2.3261729020144072E-2,2.1472365249363759E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1301","v":0},29.390026369907915,27.84482874341705,26.286465066672235,24.695228626403622,23.150030999912758,22.259507723766514,21.368984447620271,20.478461171474027,19.587937895327784,18.69741461918154,15.766634711869312,15.766634711869312,15.766634711869312,15.766634711869312,15.766634711869312,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1302","v":0},8.051517117007144,7.628203950075509,7.2012838901915215,6.7653582031990744,6.3420450362674394,6.0980825671379089,5.8541200980083783,5.6101576288788477,5.3661951597493172,5.1222326906197866,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1303","v":0},20.800596306418925,20.653830294142004,20.507064230803234,20.360298039974133,20.213532027697212,19.906181051695821,19.59883007569443,19.291479099693039,18.984128123691647,18.676777147690256,17.29007074606951,15.903364344448766,14.516657942828022,13.129951541207278,11.743245139586534,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1304","v":0},46.321046542065048,44.30090126722903,42.267961976859304,40.203078812734944,38.182933537898926,36.866572040764758,35.550210543630591,34.233849046496424,32.917487549362257,31.601126052228089,26.977011777004488,26.977011777004488,26.977011777004488,26.977011777004488,26.977011777004488,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"T1305","v":4.2548367090670451},{"$f":"U1305","v":4.0311362094074665},{"$f":"V1305","v":3.8074357097478879},{"$f":"W1305","v":3.5837352100883093},{"$f":"X1305","v":3.3600347104287307},{"$f":"Y1305","v":3.2311123652107892},{"$f":"Z1305","v":3.1021900199928476},{"$f":"AA1305","v":2.9732676747749061},{"$f":"AB1305","v":2.8443453295569645},2.715422984339023,{"$f":"AD1305","v":2.6491931554527053},{"$f":"AE1305","v":2.5829633265663876},{"$f":"AF1305","v":2.5167334976800699},{"$f":"AG1305","v":2.4505036687937523},2.3842738399074346,2.3180440110211169,2.2518141821347992,2.1855843532484815,2.1193545243621639]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,0,0,0,0,0,{"$f":"AD1306","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":177.4698423189335},171.50901875026949,165.51793121874607,159.45128115516621,153.4904575865022,149.07899034466203,144.64470402415861,140.2104177036552,135.77613138315178,131.34184506264836,115.4147095135655,112.16470083763825,108.91469216171102,105.66468348578378,{"$f":"SUM(AI1250:AI1259)","v":102.41467480985654},46.064480907089703,44.201178632783204,42.337876358476706,40.474574084170214]
[{"$f":"ROW()","v":1261},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1260-Asset_NoReclass!U1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1260-Asset_NoReclass!V1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1260-Asset_NoReclass!W1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1260-Asset_NoReclass!X1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1260-Asset_NoReclass!Y1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1260-Asset_NoReclass!Z1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1260-Asset_NoReclass!AA1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1260-Asset_NoReclass!AB1260)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1260-Asset_NoReclass!AC1260)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1262)","v":37.353501631273986}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1263)","v":31.272698493702347}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1264)","v":4.8438228154356333E-2}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1265)","v":29.390026369907915}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1266)","v":8.051517117007144}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1267)","v":20.800596306418925}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1268)","v":46.321046542065048}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1269","v":4.2548367090670451}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1270","v":-2.2819078663253473E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1271","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":177.4698423189335}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1272)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1274)","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0},{"$f":"-Inputs!AI1749","v":0},{"$f":"-Inputs!AJ1749","v":0},{"$f":"-Inputs!AK1749","v":0},{"$f":"-Inputs!AL1749","v":0},{"$f":"-Inputs!AM1749","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1275)","v":-6.9695305754348836E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1275)","v":-2.4370932367090946E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1275)","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0},{"$f":"-Inputs!AI1750","v":0},{"$f":"-Inputs!AJ1750","v":0},{"$f":"-Inputs!AK1750","v":0},{"$f":"-Inputs!AL1750","v":0},{"$f":"-Inputs!AM1750","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1276)","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0},{"$f":"-Inputs!AI1751","v":0},{"$f":"-Inputs!AJ1751","v":0},{"$f":"-Inputs!AK1751","v":0},{"$f":"-Inputs!AL1751","v":0},{"$f":"-Inputs!AM1751","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1277)","v":-1.3166050253951437E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1277)","v":-4.603881377774853E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1277)","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0},{"$f":"-Inputs!AI1752","v":0},{"$f":"-Inputs!AJ1752","v":0},{"$f":"-Inputs!AK1752","v":0},{"$f":"-Inputs!AL1752","v":0},{"$f":"-Inputs!AM1752","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1278)","v":-3.6068929523522027E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1278)","v":-1.2612520060811639E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1278)","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0},{"$f":"-Inputs!AI1753","v":0},{"$f":"-Inputs!AJ1753","v":0},{"$f":"-Inputs!AK1753","v":0},{"$f":"-Inputs!AL1753","v":0},{"$f":"-Inputs!AM1753","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1279)","v":-5.1061849596669509E-8},{"$f":"SUM(RegDepPipeline:RegDepOther!W1279)","v":-1.7855218075162161E-7},{"$f":"SUM(RegDepPipeline:RegDepOther!X1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1279)","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0},{"$f":"-Inputs!AI1754","v":0},{"$f":"-Inputs!AJ1754","v":0},{"$f":"-Inputs!AK1754","v":0},{"$f":"-Inputs!AL1754","v":0},{"$f":"-Inputs!AM1754","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1280)","v":-1.2794015533708051E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1280)","v":-4.4737889288340521E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1280)","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0},{"$f":"-Inputs!AI1755","v":0},{"$f":"-Inputs!AJ1755","v":0},{"$f":"-Inputs!AK1755","v":0},{"$f":"-Inputs!AL1755","v":0},{"$f":"-Inputs!AM1755","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1281","v":0},{"$f":"Asset_NoReclass!V1281","v":0},{"$f":"Asset_NoReclass!W1281","v":0},{"$f":"Asset_NoReclass!X1281","v":0},{"$f":"Asset_NoReclass!Y1281","v":0},{"$f":"Asset_NoReclass!Z1281","v":0},{"$f":"Asset_NoReclass!AA1281","v":0},{"$f":"Asset_NoReclass!AB1281","v":0},{"$f":"Asset_NoReclass!AC1281","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0},{"$f":"-Inputs!AI1756","v":0},{"$f":"-Inputs!AJ1756","v":0},{"$f":"-Inputs!AK1756","v":0},{"$f":"-Inputs!AL1756","v":0},{"$f":"-Inputs!AM1756","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1282","v":0},{"$f":"Asset_NoReclass!V1282","v":0},{"$f":"Asset_NoReclass!W1282","v":0},{"$f":"Asset_NoReclass!X1282","v":0},{"$f":"Asset_NoReclass!Y1282","v":0},{"$f":"Asset_NoReclass!Z1282","v":0},{"$f":"Asset_NoReclass!AA1282","v":0},{"$f":"Asset_NoReclass!AB1282","v":0},{"$f":"Asset_NoReclass!AC1282","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0},{"$f":"-Inputs!AI1757","v":0},{"$f":"-Inputs!AJ1757","v":0},{"$f":"-Inputs!AK1757","v":0},{"$f":"-Inputs!AL1757","v":0},{"$f":"-Inputs!AM1757","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1283","v":0},{"$f":"Asset_NoReclass!V1283","v":0},{"$f":"Asset_NoReclass!W1283","v":0},{"$f":"Asset_NoReclass!X1283","v":0},{"$f":"Asset_NoReclass!Y1283","v":0},{"$f":"Asset_NoReclass!Z1283","v":0},{"$f":"Asset_NoReclass!AA1283","v":0},{"$f":"Asset_NoReclass!AB1283","v":0},{"$f":"Asset_NoReclass!AC1283","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0},{"$f":"-Inputs!AI1758","v":0},{"$f":"-Inputs!AJ1758","v":0},{"$f":"-Inputs!AK1758","v":0},{"$f":"-Inputs!AL1758","v":0},{"$f":"-Inputs!AM1758","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-3.0263962859404775E-2,-0.10582649491579053,0,0,0,0,0,0,{"$f":"SUM(AD1274:AD1283)","v":0},{"$f":"SUM(AE1274:AE1283)","v":0},0,0,0,{"$f":"SUM(AI1274:AI1283)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1284-Asset_NoReclass!U1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1284-Asset_NoReclass!V1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1284-Asset_NoReclass!W1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1284-Asset_NoReclass!X1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1284-Asset_NoReclass!Y1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1284-Asset_NoReclass!Z1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1284-Asset_NoReclass!AA1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1284-Asset_NoReclass!AB1284)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1284-Asset_NoReclass!AC1284)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1286)","v":-0.25507119327301092},{"$f":"SUM(RegDepPipeline:RegDepOther!V1286)","v":-0.25507119327301098},{"$f":"SUM(RegDepPipeline:RegDepOther!W1286)","v":-0.25507119327301098},{"$f":"SUM(RegDepPipeline:RegDepOther!X1286)","v":-0.25507119327301098},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1286)","v":-0.55050328573002927},{"$f":"-Inputs!AD1156","v":-0.7995404864174237},{"$f":"-Inputs!AE1156","v":-0.7995404864174237},{"$f":"-Inputs!AF1156","v":-0.7995404864174237},{"$f":"-Inputs!AG1156","v":-0.7995404864174237},{"$f":"-Inputs!AH1156","v":-0.79954048641742392},{"$f":"-IF(AND(AI1238=0,AH1298>0),AI1250,IF(AI1250<0,AI1250,IF(AI1238=0,0,MIN((AI1250/AI1238)*(AI1250>0),AI1250))))","v":-0.79954048641742359},{"$f":"-IF(AJ1250<0,AJ1250,IF(AJ1238=0,0,MIN((AJ1250/AJ1238)*(AJ1250>0),AJ1250)))","v":-0.79954048641742359},-0.79954048641742348,-0.79954048641742348,-0.79954048641742348]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1287)","v":-1.3450600271974984},{"$f":"SUM(RegDepPipeline:RegDepOther!V1287)","v":-1.3450600271974984},{"$f":"SUM(RegDepPipeline:RegDepOther!W1287)","v":-1.3450600271974986},{"$f":"SUM(RegDepPipeline:RegDepOther!X1287)","v":-1.3450600271974986},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1287)","v":-0.99574596774932578},{"$f":"-Inputs!AD1157","v":-0.99574259523197473},{"$f":"-Inputs!AE1157","v":-0.99574259523197473},{"$f":"-Inputs!AF1157","v":-0.99574259523197495},{"$f":"-Inputs!AG1157","v":-0.99574259523197495},{"$f":"-Inputs!AH1157","v":-0.99574259523197506},-0.9957425952319755,{"$f":"-IF(AJ1251<0,AJ1251,IF(AJ1239=0,0,MIN((AJ1251/AJ1239)*(AJ1251>0),AJ1251)))","v":-0.9957425952319755},-0.9957425952319755,-0.9957425952319755,-0.9957425952319755]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1288)","v":-9.1650339478991641E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1288)","v":-9.165033947899163E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1288)","v":-9.165033947899163E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1288)","v":-9.165033947899163E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1288)","v":-9.1650339478991608E-4},{"$f":"-Inputs!AD1158","v":-1.7893637707803137E-3},{"$f":"-Inputs!AE1158","v":-1.7893637707803137E-3},{"$f":"-Inputs!AF1158","v":-1.7893637707803137E-3},{"$f":"-Inputs!AG1158","v":-1.7893637707803135E-3},{"$f":"-Inputs!AH1158","v":-1.7893637707803135E-3},-1.7893637707803133E-3,{"$f":"-IF(AJ1252<0,AJ1252,IF(AJ1240=0,0,MIN((AJ1252/AJ1240)*(AJ1252>0),AJ1252)))","v":-1.7893637707803133E-3},-1.7893637707803133E-3,-1.7893637707803133E-3,-1.7893637707803133E-3]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1289)","v":-1.5451976264908629},{"$f":"SUM(RegDepPipeline:RegDepOther!V1289)","v":-1.5451976264908629},{"$f":"SUM(RegDepPipeline:RegDepOther!W1289)","v":-1.5451976264908629},{"$f":"SUM(RegDepPipeline:RegDepOther!X1289)","v":-1.5451976264908629},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1289)","v":-0.89052327614624194},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1289)","v":-0.89052327614624194},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1289)","v":-0.89052327614624194},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1289)","v":-0.89052327614624194},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1289)","v":-0.89052327614624194},{"$f":"-Inputs!AD1159","v":-2.9307799073122283},{"$f":"-Inputs!AE1159","v":0},{"$f":"-Inputs!AF1159","v":0},{"$f":"-Inputs!AG1159","v":0},{"$f":"-Inputs!AH1159","v":0},-15.766634711869312,{"$f":"-IF(AJ1253<0,AJ1253,IF(AJ1241=0,0,MIN((AJ1253/AJ1241)*(AJ1253>0),AJ1253)))","v":0},0,0,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1290)","v":-0.42331316693163534},{"$f":"SUM(RegDepPipeline:RegDepOther!V1290)","v":-0.42331316693163534},{"$f":"SUM(RegDepPipeline:RegDepOther!W1290)","v":-0.42331316693163534},{"$f":"SUM(RegDepPipeline:RegDepOther!X1290)","v":-0.42331316693163534},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1290)","v":-0.24396246912953051},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1290)","v":-0.24396246912953051},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1290)","v":-0.24396246912953051},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1290)","v":-0.24396246912953051},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1290)","v":-0.24396246912953051},{"$f":"-Inputs!AD1160","v":-5.1222326906197893},{"$f":"-Inputs!AE1160","v":0},{"$f":"-Inputs!AF1160","v":0},{"$f":"-Inputs!AG1160","v":0},{"$f":"-Inputs!AH1160","v":0},0,{"$f":"-IF(AJ1254<0,AJ1254,IF(AJ1242=0,0,MIN((AJ1254/AJ1242)*(AJ1254>0),AJ1254)))","v":0},0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1291)","v":-0.14676601227692002},{"$f":"SUM(RegDepPipeline:RegDepOther!V1291)","v":-0.14676601227692004},{"$f":"SUM(RegDepPipeline:RegDepOther!W1291)","v":-0.14676601227692004},{"$f":"SUM(RegDepPipeline:RegDepOther!X1291)","v":-0.14676601227692004},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1291)","v":-0.30735097600138966},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1291)","v":-0.30735097600138966},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1291)","v":-0.30735097600138966},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1291)","v":-0.30735097600138966},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1291)","v":-0.30735097600138966},{"$f":"-Inputs!AD1161","v":-1.3867064016207449},{"$f":"-Inputs!AE1161","v":-1.3867064016207447},{"$f":"-Inputs!AF1161","v":-1.3867064016207447},{"$f":"-Inputs!AG1161","v":-1.3867064016207444},{"$f":"-Inputs!AH1161","v":-1.3867064016207447},-11.743245139586534,{"$f":"-IF(AJ1255<0,AJ1255,IF(AJ1243=0,0,MIN((AJ1255/AJ1243)*(AJ1255>0),AJ1255)))","v":0},0,0,0]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1292)","v":-2.0201452748360174},{"$f":"SUM(RegDepPipeline:RegDepOther!V1292)","v":-2.0201452748360174},{"$f":"SUM(RegDepPipeline:RegDepOther!W1292)","v":-2.0201452748360174},{"$f":"SUM(RegDepPipeline:RegDepOther!X1292)","v":-2.0201452748360174},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1292)","v":-1.3163614971341655},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1292)","v":-1.3163614971341655},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1292)","v":-1.3163614971341655},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1292)","v":-1.3163614971341655},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1292)","v":-1.3163614971341655},{"$f":"-Inputs!AD1162","v":-4.6241142752236},{"$f":"-Inputs!AE1162","v":0},{"$f":"-Inputs!AF1162","v":0},{"$f":"-Inputs!AG1162","v":0},{"$f":"-Inputs!AH1162","v":0},-26.977011777004488,{"$f":"-IF(AJ1256<0,AJ1256,IF(AJ1244=0,0,MIN((AJ1256/AJ1244)*(AJ1256>0),AJ1256)))","v":0},0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!V1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!W1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!X1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!Y1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!Z1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!AA1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!AB1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!AC1293","v":-0.12892234521794174},{"$f":"-Inputs!AD1163","v":-6.6229828886317649E-2},{"$f":"-Inputs!AE1163","v":-6.6229828886317649E-2},{"$f":"-Inputs!AF1163","v":-6.6229828886317663E-2},{"$f":"-Inputs!AG1163","v":-6.6229828886317663E-2},{"$f":"-Inputs!AH1163","v":-6.6229828886317677E-2},{"$f":"-IF(AI1257<0,AI1257,IF(AI1245=0,0,MIN((AI1257/AI1245)*(AI1257>0),AI1257)))","v":-6.6229828886317621E-2},{"$f":"-IF(AJ1257<0,AJ1257,IF(AJ1245=0,0,MIN((AJ1257/AJ1245)*(AJ1257>0),AJ1257)))","v":-6.6229828886317621E-2},-6.6229828886317621E-2,-6.6229828886317621E-2,-6.6229828886317621E-2]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1294","v":0},{"$f":"Asset_NoReclass!V1294","v":0},{"$f":"Asset_NoReclass!W1294","v":0},{"$f":"Asset_NoReclass!X1294","v":0},{"$f":"Asset_NoReclass!Y1294","v":2.2819078663253473E-2},{"$f":"Asset_NoReclass!Z1294","v":0},{"$f":"Asset_NoReclass!AA1294","v":0},{"$f":"Asset_NoReclass!AB1294","v":0},{"$f":"Asset_NoReclass!AC1294","v":0},{"$f":"-Inputs!AD1164","v":0},{"$f":"-Inputs!AE1164","v":0},{"$f":"-Inputs!AF1164","v":0},{"$f":"-Inputs!AG1164","v":0},{"$f":"-Inputs!AH1164","v":0},0,{"$f":"-IF(AJ1258<0,AJ1258,IF(AJ1246=0,0,MIN((AJ1258/AJ1246)*(AJ1258>0),AJ1258)))","v":0},0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1295","v":0},{"$f":"Asset_NoReclass!V1295","v":0},{"$f":"Asset_NoReclass!W1295","v":0},{"$f":"Asset_NoReclass!X1295","v":0},{"$f":"Asset_NoReclass!Y1295","v":0},{"$f":"Asset_NoReclass!Z1295","v":0},{"$f":"Asset_NoReclass!AA1295","v":0},{"$f":"Asset_NoReclass!AB1295","v":0},{"$f":"Asset_NoReclass!AC1295","v":0},{"$f":"-Inputs!AD1165","v":0},{"$f":"-Inputs!AE1165","v":0},{"$f":"-Inputs!AF1165","v":0},{"$f":"-Inputs!AG1165","v":0},{"$f":"-Inputs!AH1165","v":0},0,{"$f":"-IF(AJ1259<0,AJ1259,IF(AJ1247=0,0,MIN((AJ1259/AJ1247)*(AJ1259>0),AJ1259)))","v":0},0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-5.9608235686640283},-5.9608235686640283,-5.9608235686640292,-5.9608235686640292,-4.4114672418401604,-4.4342863205034142,-4.4342863205034142,-4.4342863205034142,-4.4342863205034142,{"$f":"SUM(AD1286:AD1295)","v":-15.927135549082859},{"$f":"SUM(AE1286:AE1295)","v":-3.2500086759272406},-3.2500086759272415,-3.2500086759272411,-3.2500086759272415,-56.350193902766826,{"$f":"SUM(AJ1286:AJ1295)","v":-1.8633022743064971},-1.8633022743064969,-1.8633022743064969,-1.8633022743064969]
[{"$f":"ROW()","v":1297},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1296-Asset_NoReclass!U1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1296-Asset_NoReclass!V1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1296-Asset_NoReclass!W1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1296-Asset_NoReclass!X1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1296-Asset_NoReclass!Y1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1296-Asset_NoReclass!Z1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1296-Asset_NoReclass!AA1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1296-Asset_NoReclass!AB1296)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1296-Asset_NoReclass!AC1296)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":37.353501631273986},37.098430438000975,36.843359244727964,36.588288051454953,36.333216858181942,35.782713572451911,35.23221028672188,34.68170700099185,34.131203715261819,33.580700429531788,32.781159943114368,31.981619456696944,31.18207897027952,30.382538483862096,{"$f":"AH1250+AH1262+AH1274+AH1286","v":29.582997997444672},{"$f":"AI1250+AI1262+AI1274+AI1286","v":28.783457511027247},{"$f":"AJ1250+AJ1262+AJ1274+AJ1286","v":27.983917024609823},27.184376538192399,26.384836051774975,25.585295565357551]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251+T1263+T1275+T1287","v":31.272698493702347},29.927638466504849,28.581881486249809,27.234384365815604,25.889324338618106,24.893578370868781,23.897832403119455,22.90208643537013,21.906340467620804,20.910594499871479,19.914851904639505,18.919109309407531,17.923366714175557,16.927624118943584,{"$f":"AH1251+AH1263+AH1275+AH1287","v":15.931881523711608},14.936138928479632,{"$f":"AJ1251+AJ1263+AJ1275+AJ1287","v":13.940396333247657},12.944653738015681,11.948911142783706,10.95316854755173]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252+T1264+T1276+T1288","v":4.8438228154356333E-2},4.6868460155851291E-2,4.5298692157346249E-2,4.3728924158841206E-2,4.2159156160336164E-2,4.1242652765546249E-2,{"$f":"Z1252+Z1264+Z1276+Z1288","v":4.0326149370756334E-2},3.9409645975966419E-2,3.8493142581176504E-2,3.7576639186386589E-2,3.5787275415606272E-2,{"$f":"AE1252+AE1264+AE1276+AE1288","v":3.3997911644825955E-2},3.2208547874045639E-2,3.0419184103265325E-2,{"$f":"AH1252+AH1264+AH1276+AH1288","v":2.8629820332485012E-2},2.6840456561704699E-2,{"$f":"AJ1252+AJ1264+AJ1276+AJ1288","v":2.5051092790924386E-2},2.3261729020144072E-2,2.1472365249363759E-2,1.9683001478583446E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.390026369907915,27.84482874341705,26.286465066672235,24.695228626403622,23.150030999912758,22.259507723766514,{"$f":"Z1253+Z1265+Z1277+Z1289","v":21.368984447620271},20.478461171474027,19.587937895327784,18.69741461918154,15.766634711869312,15.766634711869312,15.766634711869312,15.766634711869312,{"$f":"AH1253+AH1265+AH1277+AH1289","v":15.766634711869312},0,{"$f":"AJ1253+AJ1265+AJ1277+AJ1289","v":0},0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.051517117007144,7.628203950075509,7.2012838901915215,6.7653582031990744,6.3420450362674394,6.0980825671379089,{"$f":"Z1254+Z1266+Z1278+Z1290","v":5.8541200980083783},5.6101576288788477,5.3661951597493172,5.1222326906197866,0,0,0,0,{"$f":"AH1254+AH1266+AH1278+AH1290","v":0},0,{"$f":"AJ1254+AJ1266+AJ1278+AJ1290","v":0},0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.800596306418925,20.653830294142004,20.507064230803234,20.360298039974133,20.213532027697212,19.906181051695821,19.59883007569443,19.291479099693039,18.984128123691647,18.676777147690256,17.29007074606951,15.903364344448766,14.516657942828022,13.129951541207278,{"$f":"AH1255+AH1267+AH1279+AH1291","v":11.743245139586534},0,{"$f":"AJ1255+AJ1267+AJ1279+AJ1291","v":0},0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.321046542065048,44.30090126722903,42.267961976859304,40.203078812734944,38.182933537898926,36.866572040764758,35.550210543630591,34.233849046496424,32.917487549362257,31.601126052228089,26.977011777004488,26.977011777004488,26.977011777004488,26.977011777004488,{"$f":"AH1256+AH1268+AH1280+AH1292","v":26.977011777004488},0,{"$f":"AJ1256+AJ1268+AJ1280+AJ1292","v":0},0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2548367090670451,4.0311362094074665,3.8074357097478879,3.5837352100883093,3.3600347104287307,3.2311123652107892,3.1021900199928476,2.9732676747749061,2.8443453295569645,2.715422984339023,{"$f":"MAX(AD1257+AD1269+AD1281+AD1293,0)","v":2.6491931554527053},2.5829633265663876,2.5167334976800699,2.4505036687937523,{"$f":"AH1257+AH1269+AH1281+AH1293","v":2.3842738399074346},2.3180440110211169,{"$f":"AJ1257+AJ1269+AJ1281+AJ1293","v":2.2518141821347992},2.1855843532484815,2.1193545243621639,2.0531246954758462]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-2.2819078663253473E-2},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,0,0,0,0,0,{"$f":"MAX(AD1258+AD1270+AD1282+AD1294,0)","v":0},{"$f":"AE1258+AE1270+AE1282+AE1294","v":0},0,0,{"$f":"AH1258+AH1270+AH1282+AH1294","v":0},0,{"$f":"AJ1258+AJ1270+AJ1282+AJ1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259+T1271+T1283+T1295","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1259+AD1271+AD1283+AD1295,0)","v":0},0,0,0,{"$f":"AH1259+AH1271+AH1283+AH1295","v":0},0,{"$f":"AJ1259+AJ1271+AJ1283+AJ1295","v":0},0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":177.4698423189335},{"$f":"SUM(U1298:U1307)","v":171.50901875026949},165.51793121874607,159.45128115516621,153.4904575865022,149.07899034466203,144.64470402415861,140.2104177036552,135.77613138315178,131.34184506264836,{"$f":"SUM(AD1298:AD1307)","v":115.4147095135655},{"$f":"SUM(AE1298:AE1307)","v":112.16470083763825},108.91469216171102,105.66468348578378,102.41467480985654,{"$f":"SUM(AI1298:AI1307)","v":46.064480907089703},44.201178632783204,42.337876358476706,40.474574084170214,38.611271809863709]
[{"$f":"ROW()","v":1309},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1308-Asset_NoReclass!U1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(V1308-Asset_NoReclass!V1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1308-Asset_NoReclass!W1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1308-Asset_NoReclass!X1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1308-Asset_NoReclass!Y1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1308-Asset_NoReclass!Z1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1308-Asset_NoReclass!AA1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1308-Asset_NoReclass!AB1308)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1308-Asset_NoReclass!AC1308)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63,{"$f":"IF(AC1324>0,IF(AD$131=\"\",AC1324-1,MIN(AC1324-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1324-1)","v":41},40,39,38,{"$f":"MAX(0,AH1324-1)","v":37},{"$f":"MAX(0,AI1324-1)","v":36},{"$f":"MAX(0,AJ1324-1)","v":35},{"$f":"MAX(0,AK1324-1)","v":34},{"$f":"MAX(0,AL1324-1)","v":33}]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD1323=\"\",MAX(0,AC1326-1),Inputs!$D$71-(AC$6-LEFT($A1322,4)))","v":22},21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,{"$f":"IF(AC1327>0,IF(AD$131=\"\",AC1327-1,MIN(AC1327-1,AD$131)),0)","v":2},1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1331+1)","v":42},{"$f":"MAX(0,AD1331-1)","v":41},{"$f":"MAX(0,AE1331-1)","v":40},{"$f":"MAX(0,AF1331-1)","v":39},{"$f":"MAX(0,AG1331-1)","v":38},37,36,35,34,33]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,{"$f":"IF(AC1333>0,IF(AD$131=\"\",AC1333-1,MIN(AC1333-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1333-1)","v":41},40,39,38,{"$f":"MAX(0,AH1333-1)","v":37},{"$f":"MAX(0,AI1333-1)","v":36},{"$f":"MAX(0,AJ1333-1)","v":35},{"$f":"MAX(0,AK1333-1)","v":34},{"$f":"MAX(0,AL1333-1)","v":33}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},13.944256427342809,13.888925809533504,13.833595191724198,13.778264573914893,13.572618834005715,13.366973094096537,13.161327354187359,12.955681614278181,12.750035874369003,12.446463591645932,12.142891308922861,11.839319026199789,11.535746743476718,{"$f":"AH1384","v":11.232174460753647},{"$f":"AI1384","v":10.928602178030577},{"$f":"AJ1384","v":10.625029895307506},{"$f":"AK1384","v":10.321457612584435},{"$f":"AL1384","v":10.017885329861363}]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},7.9557631793651113,7.7346341756579307,7.51350517195075,7.2923761682435693,7.0222881620123259,6.7522001557810825,6.4821121495498391,6.2120241433185956,5.9419361370873522,5.6718481308561088,5.4017601246248654,5.131672118393622,4.8615841121623786,4.5914961059311352,4.3214080996998918,4.0513200934686484,3.781232087237405,3.5111440810061616]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},-4.627188111960788E-2,-4.6016031380513245E-2,-4.576018164141861E-2,-4.5504331902323975E-2,-4.453615462780644E-2,-4.3567977353288906E-2,-4.2599800078771372E-2,-4.1631622804253837E-2,-4.0663445529736303E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},1.9788400844860801,1.9502608352834818,1.9170922519180846,1.8885130027154864,1.8185226347712669,1.7485322668270475,1.6785418988828282,1.6085515309386089,1.5385611629943896,1.3412508213161316,1.1439404796378736,1.1439404796378736,1.1439404796378736,1.1439404796378736,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},1.8186223282027698,1.7923570119043006,1.7618739391304681,1.7356086228319989,1.671285059295766,1.6069614957595331,1.5426379322233001,1.4783143686870672,1.4139908051508343,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},7.3299091650523014,7.3005932913975915,7.271354743590142,7.2420388699354321,7.1321570879886389,7.0222753060418457,6.9123935240950525,6.8025117421482593,6.6926299602014661,6.2039634010558826,5.7152968419102992,5.2266302827647158,4.7379637236191323,4.2492971644735489,2.1246485822367744,0,0,0]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},6.9786308371425125,6.8422479764086059,6.7005076669512542,6.5641248062173476,6.3347994396046428,6.1054740729919379,5.876148706379233,5.6468233397665282,5.4174979731538233,4.7203045705300024,4.0231111679061815,4.0231111679061815,4.0231111679061815,4.0231111679061815,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1391","v":0},{"$f":"U1391","v":2.2164444197612636},{"$f":"V1391","v":2.1844335878033512},{"$f":"W1391","v":2.1524227558454387},{"$f":"X1391","v":2.1204119238875263},{"$f":"Y1391","v":2.0420176353933699},{"$f":"Z1391","v":1.9636233468992135},{"$f":"AA1391","v":1.8852290584050571},{"$f":"AB1391","v":1.8068347699109006},1.7284404814167442,{"$f":"AD1391","v":1.6872871366211075},{"$f":"AE1391","v":1.6461337918254708},{"$f":"AF1391","v":1.6049804470298341},{"$f":"AG1391","v":1.5638271022341974},1.5226737574385607,1.481520412642924,1.4403670678472873,1.3992137230516506,1.3580603782560139]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":42.12279492398163},41.594037020356637,41.051191903217301,40.522433999592316,39.549152698443919,38.522471761043903,37.495790823643901,36.469109886243885,35.442428948843876,32.071117652025166,30.073133714827549,28.96965352193202,27.866173329036481,{"$f":"SUM(AI1336:AI1345)","v":26.762693136140946},18.856179272610163,16.116717056623443,15.501903422873491,14.887089789123538]
[{"$f":"ROW()","v":1347},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1346-Asset_NoReclass!V1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1346-Asset_NoReclass!W1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1346-Asset_NoReclass!X1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1346-Asset_NoReclass!Y1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1346-Asset_NoReclass!Z1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1346-Asset_NoReclass!AA1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1346-Asset_NoReclass!AB1346)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1346-Asset_NoReclass!AC1346)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1348)","v":13.944256427342809}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1349)","v":7.9557631793651113}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1350)","v":-4.627188111960788E-2}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1351)","v":1.9788400844860801}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1352)","v":1.8186223282027698}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1353)","v":7.3299091650523014}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1354)","v":6.9786308371425125}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1355","v":2.2164444197612636}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1356","v":-5.3399636251611191E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1357","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":42.12279492398163}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1358)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1360)","v":0},{"$f":"-Inputs!AD1761","v":0},{"$f":"-Inputs!AE1761","v":0},{"$f":"-Inputs!AF1761","v":0},{"$f":"-Inputs!AG1761","v":0},{"$f":"-Inputs!AH1761","v":0},{"$f":"-Inputs!AI1761","v":0},{"$f":"-Inputs!AJ1761","v":0},{"$f":"-Inputs!AK1761","v":0},{"$f":"-Inputs!AL1761","v":0},{"$f":"-Inputs!AM1761","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1361)","v":0},{"$f":"-Inputs!AD1762","v":0},{"$f":"-Inputs!AE1762","v":0},{"$f":"-Inputs!AF1762","v":0},{"$f":"-Inputs!AG1762","v":0},{"$f":"-Inputs!AH1762","v":0},{"$f":"-Inputs!AI1762","v":0},{"$f":"-Inputs!AJ1762","v":0},{"$f":"-Inputs!AK1762","v":0},{"$f":"-Inputs!AL1762","v":0},{"$f":"-Inputs!AM1762","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1362)","v":0},{"$f":"-Inputs!AD1763","v":0},{"$f":"-Inputs!AE1763","v":0},{"$f":"-Inputs!AF1763","v":0},{"$f":"-Inputs!AG1763","v":0},{"$f":"-Inputs!AH1763","v":0},{"$f":"-Inputs!AI1763","v":0},{"$f":"-Inputs!AJ1763","v":0},{"$f":"-Inputs!AK1763","v":0},{"$f":"-Inputs!AL1763","v":0},{"$f":"-Inputs!AM1763","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1363)","v":-4.5893341627988591E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1363)","v":0},{"$f":"-Inputs!AD1764","v":0},{"$f":"-Inputs!AE1764","v":0},{"$f":"-Inputs!AF1764","v":0},{"$f":"-Inputs!AG1764","v":0},{"$f":"-Inputs!AH1764","v":0},{"$f":"-Inputs!AI1764","v":0},{"$f":"-Inputs!AJ1764","v":0},{"$f":"-Inputs!AK1764","v":0},{"$f":"-Inputs!AL1764","v":0},{"$f":"-Inputs!AM1764","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1364)","v":-4.2177564753633741E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1364)","v":0},{"$f":"-Inputs!AD1765","v":0},{"$f":"-Inputs!AE1765","v":0},{"$f":"-Inputs!AF1765","v":0},{"$f":"-Inputs!AG1765","v":0},{"$f":"-Inputs!AH1765","v":0},{"$f":"-Inputs!AI1765","v":0},{"$f":"-Inputs!AJ1765","v":0},{"$f":"-Inputs!AK1765","v":0},{"$f":"-Inputs!AL1765","v":0},{"$f":"-Inputs!AM1765","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1365)","v":7.7325847260790995E-5},{"$f":"SUM(RegDepPipeline:RegDepOther!X1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1365)","v":0},{"$f":"-Inputs!AD1766","v":0},{"$f":"-Inputs!AE1766","v":0},{"$f":"-Inputs!AF1766","v":0},{"$f":"-Inputs!AG1766","v":0},{"$f":"-Inputs!AH1766","v":0},{"$f":"-Inputs!AI1766","v":0},{"$f":"-Inputs!AJ1766","v":0},{"$f":"-Inputs!AK1766","v":0},{"$f":"-Inputs!AL1766","v":0},{"$f":"-Inputs!AM1766","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1366)","v":-5.3574487234449471E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1366)","v":0},{"$f":"-Inputs!AD1767","v":0},{"$f":"-Inputs!AE1767","v":0},{"$f":"-Inputs!AF1767","v":0},{"$f":"-Inputs!AG1767","v":0},{"$f":"-Inputs!AH1767","v":0},{"$f":"-Inputs!AI1767","v":0},{"$f":"-Inputs!AJ1767","v":0},{"$f":"-Inputs!AK1767","v":0},{"$f":"-Inputs!AL1767","v":0},{"$f":"-Inputs!AM1767","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1367","v":0},{"$f":"Asset_NoReclass!W1367","v":0},{"$f":"Asset_NoReclass!X1367","v":0},{"$f":"Asset_NoReclass!Y1367","v":0},{"$f":"Asset_NoReclass!Z1367","v":0},{"$f":"Asset_NoReclass!AA1367","v":0},{"$f":"Asset_NoReclass!AB1367","v":0},{"$f":"Asset_NoReclass!AC1367","v":0},{"$f":"-Inputs!AD1768","v":0},{"$f":"-Inputs!AE1768","v":0},{"$f":"-Inputs!AF1768","v":0},{"$f":"-Inputs!AG1768","v":0},{"$f":"-Inputs!AH1768","v":0},{"$f":"-Inputs!AI1768","v":0},{"$f":"-Inputs!AJ1768","v":0},{"$f":"-Inputs!AK1768","v":0},{"$f":"-Inputs!AL1768","v":0},{"$f":"-Inputs!AM1768","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1368","v":0},{"$f":"Asset_NoReclass!W1368","v":0},{"$f":"Asset_NoReclass!X1368","v":0},{"$f":"Asset_NoReclass!Y1368","v":0},{"$f":"Asset_NoReclass!Z1368","v":0},{"$f":"Asset_NoReclass!AA1368","v":0},{"$f":"Asset_NoReclass!AB1368","v":0},{"$f":"Asset_NoReclass!AC1368","v":0},{"$f":"-Inputs!AD1769","v":0},{"$f":"-Inputs!AE1769","v":0},{"$f":"-Inputs!AF1769","v":0},{"$f":"-Inputs!AG1769","v":0},{"$f":"-Inputs!AH1769","v":0},{"$f":"-Inputs!AI1769","v":0},{"$f":"-Inputs!AJ1769","v":0},{"$f":"-Inputs!AK1769","v":0},{"$f":"-Inputs!AL1769","v":0},{"$f":"-Inputs!AM1769","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1369","v":0},{"$f":"Asset_NoReclass!W1369","v":0},{"$f":"Asset_NoReclass!X1369","v":0},{"$f":"Asset_NoReclass!Y1369","v":0},{"$f":"Asset_NoReclass!Z1369","v":0},{"$f":"Asset_NoReclass!AA1369","v":0},{"$f":"Asset_NoReclass!AB1369","v":0},{"$f":"Asset_NoReclass!AC1369","v":0},{"$f":"-Inputs!AD1770","v":0},{"$f":"-Inputs!AE1770","v":0},{"$f":"-Inputs!AF1770","v":0},{"$f":"-Inputs!AG1770","v":0},{"$f":"-Inputs!AH1770","v":0},{"$f":"-Inputs!AI1770","v":0},{"$f":"-Inputs!AJ1770","v":0},{"$f":"-Inputs!AK1770","v":0},{"$f":"-Inputs!AL1770","v":0},{"$f":"-Inputs!AM1770","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.408721351434639E-2,0,0,0,0,0,0,{"$f":"SUM(AD1360:AD1369)","v":0},{"$f":"SUM(AE1360:AE1369)","v":0},0,0,0,{"$f":"SUM(AI1360:AI1369)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1370-Asset_NoReclass!V1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1370-Asset_NoReclass!W1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1370-Asset_NoReclass!X1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1370-Asset_NoReclass!Y1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1370-Asset_NoReclass!Z1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1370-Asset_NoReclass!AA1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1370-Asset_NoReclass!AB1370)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1370-Asset_NoReclass!AC1370)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1372)","v":-5.5330617809305385E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1372)","v":-5.5330617809305385E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1372)","v":-5.5330617809305378E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1372)","v":-0.20564573990917751},{"$f":"-Inputs!AD1168","v":-0.30357228272307152},{"$f":"-Inputs!AE1168","v":-0.30357228272307152},{"$f":"-Inputs!AF1168","v":-0.30357228272307157},{"$f":"-Inputs!AG1168","v":-0.30357228272307157},{"$f":"-Inputs!AH1168","v":-0.30357228272307157},{"$f":"-IF(AND(AI1324=0,AH1384>0),AI1336,IF(AI1336<0,AI1336,IF(AI1324=0,0,MIN((AI1336/AI1324)*(AI1336>0),AI1336))))","v":-0.30357228272307157},{"$f":"-IF(AJ1336<0,AJ1336,IF(AJ1324=0,0,MIN((AJ1336/AJ1324)*(AJ1336>0),AJ1336)))","v":-0.30357228272307157},-0.30357228272307157,-0.30357228272307163,-0.30357228272307157]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1373)","v":-0.22112900370718044},{"$f":"SUM(RegDepPipeline:RegDepOther!W1373)","v":-0.22112900370718044},{"$f":"SUM(RegDepPipeline:RegDepOther!X1373)","v":-0.2211290037071805},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1373)","v":-0.27008800623124335},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1373)","v":-0.27008800623124335},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1373)","v":-0.27008800623124329},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1373)","v":-0.27008800623124329},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1373)","v":-0.27008800623124329},{"$f":"-Inputs!AD1169","v":-0.2700880062312434},{"$f":"-Inputs!AE1169","v":-0.27008800623124346},{"$f":"-Inputs!AF1169","v":-0.27008800623124346},{"$f":"-Inputs!AG1169","v":-0.27008800623124346},{"$f":"-Inputs!AH1169","v":-0.27008800623124346},-0.27008800623124324,{"$f":"-IF(AJ1337<0,AJ1337,IF(AJ1325=0,0,MIN((AJ1337/AJ1325)*(AJ1337>0),AJ1337)))","v":-0.27008800623124324},-0.27008800623124324,-0.27008800623124324,-0.27008800623124318]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1374)","v":2.5584973909463857E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1374)","v":2.5584973909463857E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1374)","v":2.5584973909463857E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1374)","v":9.681772745175314E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1374)","v":9.6817727451753129E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1374)","v":9.681772745175314E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1374)","v":9.681772745175314E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1374)","v":9.681772745175314E-4},{"$f":"-Inputs!AD1170","v":4.0663445529736317E-2},{"$f":"-Inputs!AE1170","v":0},{"$f":"-Inputs!AF1170","v":0},{"$f":"-Inputs!AG1170","v":0},{"$f":"-Inputs!AH1170","v":0},0,{"$f":"-IF(AJ1338<0,AJ1338,IF(AJ1326=0,0,MIN((AJ1338/AJ1326)*(AJ1338>0),AJ1338)))","v":0},0,0,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1375)","v":-2.8579249202598286E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1375)","v":-2.8579249202598286E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1375)","v":-2.8579249202598286E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1375)","v":-6.9990367944219423E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1375)","v":-6.9990367944219423E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1375)","v":-6.9990367944219423E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1375)","v":-6.9990367944219423E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1375)","v":-6.9990367944219423E-2},{"$f":"-Inputs!AD1171","v":-0.19731034167825812},{"$f":"-Inputs!AE1171","v":-0.19731034167825812},{"$f":"-Inputs!AF1171","v":0},{"$f":"-Inputs!AG1171","v":0},{"$f":"-Inputs!AH1171","v":0},-1.1439404796378736,{"$f":"-IF(AJ1339<0,AJ1339,IF(AJ1327=0,0,MIN((AJ1339/AJ1327)*(AJ1339>0),AJ1339)))","v":0},0,0,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1376)","v":-2.6265316298469225E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1376)","v":-2.6265316298469225E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1376)","v":-2.6265316298469225E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1376)","v":-6.4323563536232892E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1376)","v":-6.4323563536232892E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1376)","v":-6.4323563536232892E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1376)","v":-6.4323563536232892E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1376)","v":-6.4323563536232892E-2},{"$f":"-Inputs!AD1172","v":-1.4139908051508348},{"$f":"-Inputs!AE1172","v":0},{"$f":"-Inputs!AF1172","v":0},{"$f":"-Inputs!AG1172","v":0},{"$f":"-Inputs!AH1172","v":0},0,{"$f":"-IF(AJ1340<0,AJ1340,IF(AJ1328=0,0,MIN((AJ1340/AJ1328)*(AJ1340>0),AJ1340)))","v":0},0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1377)","v":-2.9315873654709661E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1377)","v":-2.9315873654709661E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1377)","v":-2.9315873654709657E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1377)","v":-0.10988178194679295},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1377)","v":-0.10988178194679295},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1377)","v":-0.10988178194679295},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1377)","v":-0.10988178194679295},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1377)","v":-0.10988178194679295},{"$f":"-Inputs!AD1173","v":-0.4886665591455836},{"$f":"-Inputs!AE1173","v":-0.48866655914558371},{"$f":"-Inputs!AF1173","v":-0.48866655914558366},{"$f":"-Inputs!AG1173","v":-0.48866655914558366},{"$f":"-Inputs!AH1173","v":-0.4886665591455836},-2.1246485822367744,{"$f":"-IF(AJ1341<0,AJ1341,IF(AJ1329=0,0,MIN((AJ1341/AJ1329)*(AJ1341>0),AJ1341)))","v":-2.1246485822367744},0,0,0]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1378)","v":-0.13638286073390696},{"$f":"SUM(RegDepPipeline:RegDepOther!W1378)","v":-0.13638286073390696},{"$f":"SUM(RegDepPipeline:RegDepOther!X1378)","v":-0.13638286073390699},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1378)","v":-0.22932536661270481},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1378)","v":-0.22932536661270481},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1378)","v":-0.22932536661270481},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1378)","v":-0.22932536661270481},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1378)","v":-0.22932536661270481},{"$f":"-Inputs!AD1174","v":-0.69719340262382079},{"$f":"-Inputs!AE1174","v":-0.69719340262382079},{"$f":"-Inputs!AF1174","v":0},{"$f":"-Inputs!AG1174","v":0},{"$f":"-Inputs!AH1174","v":0},-4.0231111679061815,{"$f":"-IF(AJ1342<0,AJ1342,IF(AJ1330=0,0,MIN((AJ1342/AJ1330)*(AJ1342>0),AJ1342)))","v":0},0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1379","v":-3.2010831957912621E-2},{"$f":"Asset_NoReclass!W1379","v":-3.2010831957912621E-2},{"$f":"Asset_NoReclass!X1379","v":-3.2010831957912621E-2},{"$f":"Asset_NoReclass!Y1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!Z1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!AA1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!AB1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!AC1379","v":-7.8394288494156486E-2},{"$f":"-Inputs!AD1175","v":-4.1153344795636759E-2},{"$f":"-Inputs!AE1175","v":-4.1153344795636759E-2},{"$f":"-Inputs!AF1175","v":-4.1153344795636752E-2},{"$f":"-Inputs!AG1175","v":-4.1153344795636752E-2},{"$f":"-Inputs!AH1175","v":-4.1153344795636752E-2},{"$f":"-IF(AI1343<0,AI1343,IF(AI1331=0,0,MIN((AI1343/AI1331)*(AI1343>0),AI1343)))","v":-4.1153344795636773E-2},{"$f":"-IF(AJ1343<0,AJ1343,IF(AJ1331=0,0,MIN((AJ1343/AJ1331)*(AJ1343>0),AJ1343)))","v":-4.115334479563678E-2},-4.115334479563678E-2,-4.115334479563678E-2,-4.1153344795636787E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1380","v":0},{"$f":"Asset_NoReclass!W1380","v":0},{"$f":"Asset_NoReclass!X1380","v":0},{"$f":"Asset_NoReclass!Y1380","v":5.3399636251611197E-2},{"$f":"Asset_NoReclass!Z1380","v":0},{"$f":"Asset_NoReclass!AA1380","v":0},{"$f":"Asset_NoReclass!AB1380","v":0},{"$f":"Asset_NoReclass!AC1380","v":0},{"$f":"-Inputs!AD1176","v":0},{"$f":"-Inputs!AE1176","v":0},{"$f":"-Inputs!AF1176","v":0},{"$f":"-Inputs!AG1176","v":0},{"$f":"-Inputs!AH1176","v":0},0,{"$f":"-IF(AJ1344<0,AJ1344,IF(AJ1332=0,0,MIN((AJ1344/AJ1332)*(AJ1344>0),AJ1344)))","v":0},0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1381","v":0},{"$f":"Asset_NoReclass!W1381","v":0},{"$f":"Asset_NoReclass!X1381","v":0},{"$f":"Asset_NoReclass!Y1381","v":0},{"$f":"Asset_NoReclass!Z1381","v":0},{"$f":"Asset_NoReclass!AA1381","v":0},{"$f":"Asset_NoReclass!AB1381","v":0},{"$f":"Asset_NoReclass!AC1381","v":0},{"$f":"-Inputs!AD1177","v":0},{"$f":"-Inputs!AE1177","v":0},{"$f":"-Inputs!AF1177","v":0},{"$f":"-Inputs!AG1177","v":0},{"$f":"-Inputs!AH1177","v":0},0,{"$f":"-IF(AJ1345<0,AJ1345,IF(AJ1333=0,0,MIN((AJ1345/AJ1333)*(AJ1345>0),AJ1345)))","v":0},0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.52875790362498798},-0.52875790362498798,-0.52875790362498809,-0.97328130114839873,-1.0266809374000099,-1.0266809374000099,-1.0266809374000099,-1.0266809374000099,{"$f":"SUM(AD1372:AD1381)","v":-3.3713112968187127},{"$f":"SUM(AE1372:AE1381)","v":-1.9979839371976145},-1.1034801928955353,-1.1034801928955353,-1.1034801928955353,-7.9065138635307814,{"$f":"SUM(AJ1372:AJ1381)","v":-2.7394622159867259},-0.61481363374995157,-0.61481363374995168,-0.61481363374995157]
[{"$f":"ROW()","v":1383},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1382-Asset_NoReclass!V1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1382-Asset_NoReclass!W1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1382-Asset_NoReclass!X1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1382-Asset_NoReclass!Y1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1382-Asset_NoReclass!Z1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1382-Asset_NoReclass!AA1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1382-Asset_NoReclass!AB1382)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1382-Asset_NoReclass!AC1382)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":13.944256427342809},13.888925809533504,13.833595191724198,13.778264573914893,13.572618834005715,13.366973094096537,13.161327354187359,12.955681614278181,12.750035874369003,12.446463591645932,12.142891308922861,11.839319026199789,11.535746743476718,{"$f":"AH1336+AH1348+AH1360+AH1372","v":11.232174460753647},{"$f":"AI1336+AI1348+AI1360+AI1372","v":10.928602178030577},{"$f":"AJ1336+AJ1348+AJ1360+AJ1372","v":10.625029895307506},10.321457612584435,10.017885329861363,9.7143130471382904]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":7.9557631793651113},7.7346341756579307,7.51350517195075,7.2923761682435693,7.0222881620123259,6.7522001557810825,6.4821121495498391,6.2120241433185956,5.9419361370873522,5.6718481308561088,5.4017601246248654,5.131672118393622,4.8615841121623786,{"$f":"AH1337+AH1349+AH1361+AH1373","v":4.5914961059311352},4.3214080996998918,{"$f":"AJ1337+AJ1349+AJ1361+AJ1373","v":4.0513200934686484},3.781232087237405,3.5111440810061616,3.2410560747749182]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":-4.627188111960788E-2},-4.6016031380513245E-2,-4.576018164141861E-2,-4.5504331902323975E-2,-4.453615462780644E-2,{"$f":"Z1338+Z1350+Z1362+Z1374","v":-4.3567977353288906E-2},-4.2599800078771372E-2,-4.1631622804253837E-2,-4.0663445529736303E-2,0,{"$f":"AE1338+AE1350+AE1362+AE1374","v":0},0,0,{"$f":"AH1338+AH1350+AH1362+AH1374","v":0},0,{"$f":"AJ1338+AJ1350+AJ1362+AJ1374","v":0},0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9788400844860801,1.9502608352834818,1.9170922519180846,1.8885130027154864,1.8185226347712669,{"$f":"Z1339+Z1351+Z1363+Z1375","v":1.7485322668270475},1.6785418988828282,1.6085515309386089,1.5385611629943896,1.3412508213161316,1.1439404796378736,1.1439404796378736,1.1439404796378736,{"$f":"AH1339+AH1351+AH1363+AH1375","v":1.1439404796378736},0,{"$f":"AJ1339+AJ1351+AJ1363+AJ1375","v":0},0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8186223282027698,1.7923570119043006,1.7618739391304681,1.7356086228319989,1.671285059295766,{"$f":"Z1340+Z1352+Z1364+Z1376","v":1.6069614957595331},1.5426379322233001,1.4783143686870672,1.4139908051508343,0,0,0,0,{"$f":"AH1340+AH1352+AH1364+AH1376","v":0},0,{"$f":"AJ1340+AJ1352+AJ1364+AJ1376","v":0},0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3299091650523014,7.3005932913975915,7.271354743590142,7.2420388699354321,7.1321570879886389,7.0222753060418457,6.9123935240950525,6.8025117421482593,6.6926299602014661,6.2039634010558826,5.7152968419102992,5.2266302827647158,4.7379637236191323,{"$f":"AH1341+AH1353+AH1365+AH1377","v":4.2492971644735489},2.1246485822367744,{"$f":"AJ1341+AJ1353+AJ1365+AJ1377","v":0},0,0,0]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9786308371425125,6.8422479764086059,6.7005076669512542,6.5641248062173476,6.3347994396046428,6.1054740729919379,5.876148706379233,5.6468233397665282,5.4174979731538233,4.7203045705300024,4.0231111679061815,4.0231111679061815,4.0231111679061815,{"$f":"AH1342+AH1354+AH1366+AH1378","v":4.0231111679061815},0,{"$f":"AJ1342+AJ1354+AJ1366+AJ1378","v":0},0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2164444197612636,2.1844335878033512,2.1524227558454387,2.1204119238875263,2.0420176353933699,1.9636233468992135,1.8852290584050571,1.8068347699109006,1.7284404814167442,{"$f":"MAX(AD1343+AD1355+AD1367+AD1379,0)","v":1.6872871366211075},1.6461337918254708,1.6049804470298341,1.5638271022341974,{"$f":"AH1343+AH1355+AH1367+AH1379","v":1.5226737574385607},1.481520412642924,{"$f":"AJ1343+AJ1355+AJ1367+AJ1379","v":1.4403670678472873},1.3992137230516506,1.3580603782560139,1.3169070334603772]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-5.3399636251611191E-2},-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,0,0,0,0,0,{"$f":"MAX(AD1344+AD1356+AD1368+AD1380,0)","v":0},{"$f":"AE1344+AE1356+AE1368+AE1380","v":0},0,0,{"$f":"AH1344+AH1356+AH1368+AH1380","v":0},0,{"$f":"AJ1344+AJ1356+AJ1368+AJ1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,0,0,0,0,0,{"$f":"MAX(AD1345+AD1357+AD1369+AD1381,0)","v":0},0,0,0,{"$f":"AH1345+AH1357+AH1369+AH1381","v":0},0,{"$f":"AJ1345+AJ1357+AJ1369+AJ1381","v":0},0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":42.12279492398163},{"$f":"SUM(V1384:V1393)","v":41.594037020356637},41.051191903217301,40.522433999592316,39.549152698443919,38.522471761043903,37.495790823643901,36.469109886243885,35.442428948843876,{"$f":"SUM(AD1384:AD1393)","v":32.071117652025166},{"$f":"SUM(AE1384:AE1393)","v":30.073133714827549},28.96965352193202,27.866173329036481,26.762693136140946,{"$f":"SUM(AI1384:AI1393)","v":18.856179272610163},16.116717056623443,15.501903422873491,14.887089789123538,14.272276155373586]
[{"$f":"ROW()","v":1395},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1394-Asset_NoReclass!V1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(W1394-Asset_NoReclass!W1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1394-Asset_NoReclass!X1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1394-Asset_NoReclass!Y1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1394-Asset_NoReclass!Z1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1394-Asset_NoReclass!AA1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1394-Asset_NoReclass!AB1394)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1394-Asset_NoReclass!AC1394)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64,{"$f":"IF(AC1410>0,IF(AD$131=\"\",AC1410-1,MIN(AC1410-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1410-1)","v":41},40,39,38,{"$f":"MAX(0,AH1410-1)","v":37},{"$f":"MAX(0,AI1410-1)","v":36},{"$f":"MAX(0,AJ1410-1)","v":35},{"$f":"MAX(0,AK1410-1)","v":34},{"$f":"MAX(0,AL1410-1)","v":33}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,{"$f":"IF(AD1409=\"\",MAX(0,AC1412-1),Inputs!$D$71-(AC$6-LEFT($A1408,4)))","v":23},22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,{"$f":"IF(AC1413>0,IF(AD$131=\"\",AC1413-1,MIN(AC1413-1,AD$131)),0)","v":3},2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1417+1)","v":43},{"$f":"MAX(0,AD1417-1)","v":42},{"$f":"MAX(0,AE1417-1)","v":41},{"$f":"MAX(0,AF1417-1)","v":40},{"$f":"MAX(0,AG1417-1)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,{"$f":"IF(AC1419>0,IF(AD$131=\"\",AC1419-1,MIN(AC1419-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1419-1)","v":41},40,39,38,{"$f":"MAX(0,AH1419-1)","v":37},{"$f":"MAX(0,AI1419-1)","v":36},{"$f":"MAX(0,AJ1419-1)","v":35},{"$f":"MAX(0,AK1419-1)","v":34},{"$f":"MAX(0,AL1419-1)","v":33}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},3.238826089200542,3.1944596826464275,3.150093276092313,3.1037683749733085,3.0574434738543039,3.0111185727352994,2.9647936716162948,2.9184687704972903,2.8489814188187834,2.7794940671402766,2.7100067154617697,2.6405193637832629,{"$f":"AH1470","v":2.5710320121047561},{"$f":"AI1470","v":2.5015446604262492},{"$f":"AJ1470","v":2.4320573087477424},{"$f":"AK1470","v":2.3625699570692356},{"$f":"AL1470","v":2.2930826053907287}]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1471","v":0},6.1467412448141241,6.0647700634502764,5.9827988820864286,5.769127493440485,5.5554561047945414,5.3417847161485978,5.1281133275026543,4.9144419388567107,4.7007705502107671,4.4870991615648235,4.2734277729188799,4.0597563842729363,3.8460849956269922,3.6324136069810482,3.4187422183351042,3.2050708296891601,2.9913994410432161]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1472","v":0},0.25566153277475701,0.2402606199367367,0.22485970709871639,0.22017512986749313,0.21549055263626987,0.21080597540504661,0.20612139817382336,0.2014368209426001,0.19267869829292184,0.18392057564324357,0.17516245299356531,0.16640433034388705,0.15764620769420878,0.14888808504453052,0.14012996239485226,0.131371839745174,0.12261371709549573]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1473","v":0},6.9272404762227362,6.8766356313355335,6.8260307864483307,6.5822439726466051,6.3384571588448795,6.0946703450431539,5.8508835312414282,5.6070967174397026,4.9143726698174284,4.2216486221951541,3.5289245745728803,3.5289245745728803,3.5289245745728803,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1474","v":0},1.849685639187618,1.8361733242647476,1.8226610093418771,1.757565973293953,1.6924709372460289,1.6273759011981048,1.5622808651501807,1.4971858291022566,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1475","v":0},2.8965536387592987,2.8511701163284653,2.8057865938976319,2.7603821912294975,2.7149777885613631,2.6695733858932287,2.6241689832250943,2.5787645805569599,2.3856610046396733,2.1925574287223868,1.9994538528051002,1.8063502768878135,1.6132467009705267,1.0754978006470179,0.53774890032350897,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1476","v":0},4.6554564870743365,4.5650805258233182,4.4747045645723,4.3349373170659247,4.1951700695595493,4.0554028220531739,3.9156355745467986,3.7758683270404232,3.3103226783329895,2.8447770296255563,2.3792313809181231,2.3792313809181231,2.3792313809181231,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1477","v":0},{"$f":"V1477","v":1.4586642220040349},{"$f":"W1477","v":1.4480083949181421},{"$f":"X1477","v":1.4373525678322494},{"$f":"Y1477","v":1.3860185475525262},{"$f":"Z1477","v":1.334684527272803},{"$f":"AA1477","v":1.2833505069930797},{"$f":"AB1477","v":1.2320164867133565},1.1806824664336333,{"$f":"AD1477","v":1.1532247346561069},{"$f":"AE1477","v":1.1257670028785804},{"$f":"AF1477","v":1.098309271101054},{"$f":"AG1477","v":1.0708515393235276},1.0433938075460012,1.0159360757684748,0.98847834399094847,0.96102061221342217,0.93356288043589586]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":27.680159728814189},27.327888757480384,26.975617786146586,26.165549398846533,25.355481011546473,24.545412624246424,23.735344236946368,22.925275849646315,19.757342153545409,18.086594286546756,16.41584641954811,15.903368248879168,{"$f":"SUM(AI1422:AI1431)","v":15.390890078210226},8.6256106276440576,7.7684871325688931,6.9113636374937295,6.5919890427420729]
[{"$f":"ROW()","v":1433},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1432-Asset_NoReclass!W1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1432-Asset_NoReclass!X1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1432-Asset_NoReclass!Y1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1432-Asset_NoReclass!Z1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1432-Asset_NoReclass!AA1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1432-Asset_NoReclass!AB1432)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1432-Asset_NoReclass!AC1432)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1434)","v":3.238826089200542}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1435)","v":6.1467412448141241}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1436)","v":0.25566153277475701}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1437)","v":6.9272404762227362}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1438)","v":1.849685639187618}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1439)","v":2.8965536387592987}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1440)","v":4.6554564870743365}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1441","v":1.4586642220040349}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1442","v":0.25133039877673641}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1443","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":27.680159728814189}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1444)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1446)","v":0},{"$f":"-Inputs!AD1773","v":0},{"$f":"-Inputs!AE1773","v":0},{"$f":"-Inputs!AF1773","v":0},{"$f":"-Inputs!AG1773","v":0},{"$f":"-Inputs!AH1773","v":0},{"$f":"-Inputs!AI1773","v":0},{"$f":"-Inputs!AJ1773","v":0},{"$f":"-Inputs!AK1773","v":0},{"$f":"-Inputs!AL1773","v":0},{"$f":"-Inputs!AM1773","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1447)","v":0},{"$f":"-Inputs!AD1774","v":0},{"$f":"-Inputs!AE1774","v":0},{"$f":"-Inputs!AF1774","v":0},{"$f":"-Inputs!AG1774","v":0},{"$f":"-Inputs!AH1774","v":0},{"$f":"-Inputs!AI1774","v":0},{"$f":"-Inputs!AJ1774","v":0},{"$f":"-Inputs!AK1774","v":0},{"$f":"-Inputs!AL1774","v":0},{"$f":"-Inputs!AM1774","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1448)","v":0},{"$f":"-Inputs!AD1775","v":0},{"$f":"-Inputs!AE1775","v":0},{"$f":"-Inputs!AF1775","v":0},{"$f":"-Inputs!AG1775","v":0},{"$f":"-Inputs!AH1775","v":0},{"$f":"-Inputs!AI1775","v":0},{"$f":"-Inputs!AJ1775","v":0},{"$f":"-Inputs!AK1775","v":0},{"$f":"-Inputs!AL1775","v":0},{"$f":"-Inputs!AM1775","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1449)","v":0},{"$f":"-Inputs!AD1776","v":0},{"$f":"-Inputs!AE1776","v":0},{"$f":"-Inputs!AF1776","v":0},{"$f":"-Inputs!AG1776","v":0},{"$f":"-Inputs!AH1776","v":0},{"$f":"-Inputs!AI1776","v":0},{"$f":"-Inputs!AJ1776","v":0},{"$f":"-Inputs!AK1776","v":0},{"$f":"-Inputs!AL1776","v":0},{"$f":"-Inputs!AM1776","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1450)","v":0},{"$f":"-Inputs!AD1777","v":0},{"$f":"-Inputs!AE1777","v":0},{"$f":"-Inputs!AF1777","v":0},{"$f":"-Inputs!AG1777","v":0},{"$f":"-Inputs!AH1777","v":0},{"$f":"-Inputs!AI1777","v":0},{"$f":"-Inputs!AJ1777","v":0},{"$f":"-Inputs!AK1777","v":0},{"$f":"-Inputs!AL1777","v":0},{"$f":"-Inputs!AM1777","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1451)","v":0},{"$f":"-Inputs!AD1778","v":0},{"$f":"-Inputs!AE1778","v":0},{"$f":"-Inputs!AF1778","v":0},{"$f":"-Inputs!AG1778","v":0},{"$f":"-Inputs!AH1778","v":0},{"$f":"-Inputs!AI1778","v":0},{"$f":"-Inputs!AJ1778","v":0},{"$f":"-Inputs!AK1778","v":0},{"$f":"-Inputs!AL1778","v":0},{"$f":"-Inputs!AM1778","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1452)","v":0},{"$f":"-Inputs!AD1779","v":0},{"$f":"-Inputs!AE1779","v":0},{"$f":"-Inputs!AF1779","v":0},{"$f":"-Inputs!AG1779","v":0},{"$f":"-Inputs!AH1779","v":0},{"$f":"-Inputs!AI1779","v":0},{"$f":"-Inputs!AJ1779","v":0},{"$f":"-Inputs!AK1779","v":0},{"$f":"-Inputs!AL1779","v":0},{"$f":"-Inputs!AM1779","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1453","v":0},{"$f":"Asset_NoReclass!X1453","v":0},{"$f":"Asset_NoReclass!Y1453","v":0},{"$f":"Asset_NoReclass!Z1453","v":0},{"$f":"Asset_NoReclass!AA1453","v":0},{"$f":"Asset_NoReclass!AB1453","v":0},{"$f":"Asset_NoReclass!AC1453","v":0},{"$f":"-Inputs!AD1780","v":0},{"$f":"-Inputs!AE1780","v":0},{"$f":"-Inputs!AF1780","v":0},{"$f":"-Inputs!AG1780","v":0},{"$f":"-Inputs!AH1780","v":0},{"$f":"-Inputs!AI1780","v":0},{"$f":"-Inputs!AJ1780","v":0},{"$f":"-Inputs!AK1780","v":0},{"$f":"-Inputs!AL1780","v":0},{"$f":"-Inputs!AM1780","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1454","v":0},{"$f":"Asset_NoReclass!X1454","v":0},{"$f":"Asset_NoReclass!Y1454","v":0},{"$f":"Asset_NoReclass!Z1454","v":0},{"$f":"Asset_NoReclass!AA1454","v":0},{"$f":"Asset_NoReclass!AB1454","v":0},{"$f":"Asset_NoReclass!AC1454","v":0},{"$f":"-Inputs!AD1781","v":0},{"$f":"-Inputs!AE1781","v":0},{"$f":"-Inputs!AF1781","v":0},{"$f":"-Inputs!AG1781","v":0},{"$f":"-Inputs!AH1781","v":0},{"$f":"-Inputs!AI1781","v":0},{"$f":"-Inputs!AJ1781","v":0},{"$f":"-Inputs!AK1781","v":0},{"$f":"-Inputs!AL1781","v":0},{"$f":"-Inputs!AM1781","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1455","v":0},{"$f":"Asset_NoReclass!X1455","v":0},{"$f":"Asset_NoReclass!Y1455","v":0},{"$f":"Asset_NoReclass!Z1455","v":0},{"$f":"Asset_NoReclass!AA1455","v":0},{"$f":"Asset_NoReclass!AB1455","v":0},{"$f":"Asset_NoReclass!AC1455","v":0},{"$f":"-Inputs!AD1782","v":0},{"$f":"-Inputs!AE1782","v":0},{"$f":"-Inputs!AF1782","v":0},{"$f":"-Inputs!AG1782","v":0},{"$f":"-Inputs!AH1782","v":0},{"$f":"-Inputs!AI1782","v":0},{"$f":"-Inputs!AJ1782","v":0},{"$f":"-Inputs!AK1782","v":0},{"$f":"-Inputs!AL1782","v":0},{"$f":"-Inputs!AM1782","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0,{"$f":"SUM(AD1446:AD1455)","v":0},{"$f":"SUM(AE1446:AE1454)","v":0},0,0,0,{"$f":"SUM(AI1446:AI1454)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1456-Asset_NoReclass!W1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1456-Asset_NoReclass!X1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1456-Asset_NoReclass!Y1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1456-Asset_NoReclass!Z1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1456-Asset_NoReclass!AA1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1456-Asset_NoReclass!AB1456)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1456-Asset_NoReclass!AC1456)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1458)","v":-4.436640655411446E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1458)","v":-4.4366406554114467E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1458)","v":-4.6324901119004606E-2},{"$f":"-Inputs!AD1180","v":-6.9487351678506878E-2},{"$f":"-Inputs!AE1180","v":-6.9487351678506878E-2},{"$f":"-Inputs!AF1180","v":-6.9487351678506892E-2},{"$f":"-Inputs!AG1180","v":-6.9487351678506892E-2},{"$f":"-Inputs!AH1180","v":-6.9487351678506892E-2},{"$f":"-IF(AND(AI1410=0,AH1470>0),AI1422,IF(AI1422<0,AI1422,IF(AI1410=0,0,MIN((AI1422/AI1410)*(AI1422>0),AI1422))))","v":-6.948735167850692E-2},{"$f":"-IF(AJ1422<0,AJ1422,IF(AJ1410=0,0,MIN((AJ1422/AJ1410)*(AJ1422>0),AJ1422)))","v":-6.948735167850692E-2},-6.948735167850692E-2,-6.9487351678506934E-2,-6.9487351678506934E-2]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1459)","v":-8.1971181363848108E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1459)","v":-8.1971181363848108E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1459)","v":-0.21367138864594387},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1459)","v":-0.21367138864594387},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1459)","v":-0.21367138864594393},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1459)","v":-0.21367138864594387},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1459)","v":-0.21367138864594393},{"$f":"-Inputs!AD1181","v":-0.21367138864594384},{"$f":"-Inputs!AE1181","v":-0.21367138864594384},{"$f":"-Inputs!AF1181","v":-0.21367138864594384},{"$f":"-Inputs!AG1181","v":-0.21367138864594387},{"$f":"-Inputs!AH1181","v":-0.21367138864594387},-0.21367138864594401,{"$f":"-IF(AJ1423<0,AJ1423,IF(AJ1411=0,0,MIN((AJ1423/AJ1411)*(AJ1423>0),AJ1423)))","v":-0.21367138864594401},-0.21367138864594401,-0.21367138864594401,-0.21367138864594401]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1460)","v":-1.540091283802031E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1460)","v":-1.5400912838020307E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1460)","v":-4.684577231223259E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1460)","v":-4.6845772312232581E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1460)","v":-4.6845772312232581E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1460)","v":-4.6845772312232581E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1460)","v":-4.6845772312232572E-3},{"$f":"-Inputs!AD1182","v":-8.7581226496782696E-3},{"$f":"-Inputs!AE1182","v":-8.7581226496782696E-3},{"$f":"-Inputs!AF1182","v":-8.7581226496782696E-3},{"$f":"-Inputs!AG1182","v":-8.7581226496782714E-3},{"$f":"-Inputs!AH1182","v":-8.7581226496782714E-3},-8.7581226496782662E-3,{"$f":"-IF(AJ1424<0,AJ1424,IF(AJ1412=0,0,MIN((AJ1424/AJ1412)*(AJ1424>0),AJ1424)))","v":-8.7581226496782662E-3},-8.7581226496782662E-3,-8.7581226496782662E-3,-8.7581226496782662E-3]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1461)","v":-5.0604844887203036E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1461)","v":-5.0604844887203036E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1461)","v":-0.24378681380172595},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1461)","v":-0.24378681380172595},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1461)","v":-0.24378681380172595},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1461)","v":-0.24378681380172595},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1461)","v":-0.24378681380172595},{"$f":"-Inputs!AD1183","v":-0.69272404762227391},{"$f":"-Inputs!AE1183","v":-0.6927240476222738},{"$f":"-Inputs!AF1183","v":-0.6927240476222738},{"$f":"-Inputs!AG1183","v":0},{"$f":"-Inputs!AH1183","v":0},-3.5289245745728803,{"$f":"-IF(AJ1425<0,AJ1425,IF(AJ1413=0,0,MIN((AJ1425/AJ1413)*(AJ1425>0),AJ1425)))","v":0},0,0,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1462)","v":-1.351231492287041E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1462)","v":-1.351231492287041E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1462)","v":-6.5095036047924146E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1462)","v":-6.5095036047924146E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1462)","v":-6.5095036047924146E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1462)","v":-6.5095036047924146E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1462)","v":-6.5095036047924146E-2},{"$f":"-Inputs!AD1184","v":-1.4971858291022573},{"$f":"-Inputs!AE1184","v":0},{"$f":"-Inputs!AF1184","v":0},{"$f":"-Inputs!AG1184","v":0},{"$f":"-Inputs!AH1184","v":0},0,{"$f":"-IF(AJ1426<0,AJ1426,IF(AJ1414=0,0,MIN((AJ1426/AJ1414)*(AJ1426>0),AJ1426)))","v":0},0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1463)","v":-4.5383522430833316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1463)","v":-4.5383522430833316E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1463)","v":-4.540440266813419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1463)","v":-4.540440266813419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1463)","v":-4.540440266813419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1463)","v":-4.540440266813419E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1463)","v":-4.540440266813419E-2},{"$f":"-Inputs!AD1185","v":-0.19310357591728661},{"$f":"-Inputs!AE1185","v":-0.19310357591728661},{"$f":"-Inputs!AF1185","v":-0.19310357591728664},{"$f":"-Inputs!AG1185","v":-0.19310357591728669},{"$f":"-Inputs!AH1185","v":-0.19310357591728669},-0.53774890032350886,{"$f":"-IF(AJ1427<0,AJ1427,IF(AJ1415=0,0,MIN((AJ1427/AJ1415)*(AJ1427>0),AJ1427)))","v":-0.53774890032350897},-0.53774890032350897,0,0]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1464)","v":-9.0375961251018364E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1464)","v":-9.0375961251018364E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1464)","v":-0.13976724750637554},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1464)","v":-0.13976724750637554},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1464)","v":-0.13976724750637554},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1464)","v":-0.13976724750637554},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1464)","v":-0.13976724750637554},{"$f":"-Inputs!AD1186","v":-0.46554564870743376},{"$f":"-Inputs!AE1186","v":-0.46554564870743337},{"$f":"-Inputs!AF1186","v":-0.46554564870743337},{"$f":"-Inputs!AG1186","v":0},{"$f":"-Inputs!AH1186","v":0},-2.3792313809181231,{"$f":"-IF(AJ1428<0,AJ1428,IF(AJ1416=0,0,MIN((AJ1428/AJ1416)*(AJ1428>0),AJ1428)))","v":0},0,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1465","v":-1.0655827085892754E-2},{"$f":"Asset_NoReclass!X1465","v":-1.0655827085892754E-2},{"$f":"Asset_NoReclass!Y1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!Z1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!AA1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!AB1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!AC1465","v":-5.1334020279723148E-2},{"$f":"-Inputs!AD1187","v":-2.7457731777526372E-2},{"$f":"-Inputs!AE1187","v":-2.7457731777526376E-2},{"$f":"-Inputs!AF1187","v":-2.7457731777526376E-2},{"$f":"-Inputs!AG1187","v":-2.7457731777526376E-2},{"$f":"-Inputs!AH1187","v":-2.7457731777526376E-2},{"$f":"-IF(AI1429<0,AI1429,IF(AI1417=0,0,MIN((AI1429/AI1417)*(AI1429>0),AI1429)))","v":-2.7457731777526348E-2},{"$f":"-IF(AJ1429<0,AJ1429,IF(AJ1417=0,0,MIN((AJ1429/AJ1417)*(AJ1429>0),AJ1429)))","v":-2.7457731777526345E-2},-2.7457731777526348E-2,-2.7457731777526348E-2,-2.7457731777526348E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1466","v":0},{"$f":"Asset_NoReclass!X1466","v":0},{"$f":"Asset_NoReclass!Y1466","v":0},{"$f":"Asset_NoReclass!Z1466","v":0},{"$f":"Asset_NoReclass!AA1466","v":0},{"$f":"Asset_NoReclass!AB1466","v":0},{"$f":"Asset_NoReclass!AC1466","v":0},{"$f":"-Inputs!AD1188","v":0},{"$f":"-Inputs!AE1188","v":0},{"$f":"-Inputs!AF1188","v":0},{"$f":"-Inputs!AG1188","v":0},{"$f":"-Inputs!AH1188","v":0},0,{"$f":"-IF(AJ1430<0,AJ1430,IF(AJ1418=0,0,MIN((AJ1430/AJ1418)*(AJ1430>0),AJ1430)))","v":0},0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1467","v":0},{"$f":"Asset_NoReclass!X1467","v":0},{"$f":"Asset_NoReclass!Y1467","v":0},{"$f":"Asset_NoReclass!Z1467","v":0},{"$f":"Asset_NoReclass!AA1467","v":0},{"$f":"Asset_NoReclass!AB1467","v":0},{"$f":"Asset_NoReclass!AC1467","v":0},{"$f":"-Inputs!AD1189","v":0},{"$f":"-Inputs!AE1189","v":0},{"$f":"-Inputs!AF1189","v":0},{"$f":"-Inputs!AG1189","v":0},{"$f":"-Inputs!AH1189","v":0},0,{"$f":"-IF(AJ1431<0,AJ1431,IF(AJ1419=0,0,MIN((AJ1431/AJ1419)*(AJ1431>0),AJ1431)))","v":0},0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-0.35227097133380075},-0.35227097133380075,-0.81006838730005459,-0.81006838730005459,-0.81006838730005459,-0.81006838730005459,-0.81006838730005459,{"$f":"SUM(AD1458:AD1467)","v":-3.1679336961009068},{"$f":"SUM(AE1458:AE1467)","v":-1.6707478669986493},-1.6707478669986493,-0.51247817066894219,-0.51247817066894219,-6.765279450566168,{"$f":"SUM(AJ1458:AJ1467)","v":-0.8571234950751645},-0.8571234950751645,-0.31937459475165558,-0.31937459475165558]
[{"$f":"ROW()","v":1469},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1468-Asset_NoReclass!W1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1468-Asset_NoReclass!X1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1468-Asset_NoReclass!Y1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1468-Asset_NoReclass!Z1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1468-Asset_NoReclass!AA1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1468-Asset_NoReclass!AB1468)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1468-Asset_NoReclass!AC1468)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":3.238826089200542},3.1944596826464275,3.150093276092313,3.1037683749733085,3.0574434738543039,3.0111185727352994,2.9647936716162948,2.9184687704972903,2.8489814188187834,2.7794940671402766,2.7100067154617697,2.6405193637832629,{"$f":"AH1422+AH1434+AH1446+AH1458","v":2.5710320121047561},{"$f":"AI1422+AI1434+AI1446+AI1458","v":2.5015446604262492},{"$f":"AJ1422+AJ1434+AJ1446+AJ1458","v":2.4320573087477424},2.3625699570692356,2.2930826053907287,2.2235952537122219]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1423+V1435+V1447+V1459","v":6.1467412448141241},6.0647700634502764,5.9827988820864286,5.769127493440485,5.5554561047945414,5.3417847161485978,5.1281133275026543,4.9144419388567107,4.7007705502107671,4.4870991615648235,4.2734277729188799,4.0597563842729363,{"$f":"AH1423+AH1435+AH1447+AH1459","v":3.8460849956269922},3.6324136069810482,{"$f":"AJ1423+AJ1435+AJ1447+AJ1459","v":3.4187422183351042},3.2050708296891601,2.9913994410432161,2.7777280523972721]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1424+V1436+V1448+V1460","v":0.25566153277475701},0.2402606199367367,0.22485970709871639,0.22017512986749313,{"$f":"Z1424+Z1436+Z1448+Z1460","v":0.21549055263626987},0.21080597540504661,0.20612139817382336,0.2014368209426001,0.19267869829292184,{"$f":"AE1424+AE1436+AE1448+AE1460","v":0.18392057564324357},0.17516245299356531,0.16640433034388705,{"$f":"AH1424+AH1436+AH1448+AH1460","v":0.15764620769420878},0.14888808504453052,{"$f":"AJ1424+AJ1436+AJ1448+AJ1460","v":0.14012996239485226},0.131371839745174,0.12261371709549573,0.11385559444581747]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9272404762227362,6.8766356313355335,6.8260307864483307,6.5822439726466051,{"$f":"Z1425+Z1437+Z1449+Z1461","v":6.3384571588448795},6.0946703450431539,5.8508835312414282,5.6070967174397026,4.9143726698174284,4.2216486221951541,3.5289245745728803,3.5289245745728803,{"$f":"AH1425+AH1437+AH1449+AH1461","v":3.5289245745728803},0,{"$f":"AJ1425+AJ1437+AJ1449+AJ1461","v":0},0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.849685639187618,1.8361733242647476,1.8226610093418771,1.757565973293953,{"$f":"Z1426+Z1438+Z1450+Z1462","v":1.6924709372460289},1.6273759011981048,1.5622808651501807,1.4971858291022566,0,0,0,0,{"$f":"AH1426+AH1438+AH1450+AH1462","v":0},0,{"$f":"AJ1426+AJ1438+AJ1450+AJ1462","v":0},0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8965536387592987,2.8511701163284653,2.8057865938976319,2.7603821912294975,2.7149777885613631,2.6695733858932287,2.6241689832250943,2.5787645805569599,2.3856610046396733,2.1925574287223868,1.9994538528051002,1.8063502768878135,{"$f":"AH1427+AH1439+AH1451+AH1463","v":1.6132467009705267},1.0754978006470179,{"$f":"AJ1427+AJ1439+AJ1451+AJ1463","v":0.53774890032350897},0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6554564870743365,4.5650805258233182,4.4747045645723,4.3349373170659247,4.1951700695595493,4.0554028220531739,3.9156355745467986,3.7758683270404232,3.3103226783329895,2.8447770296255563,2.3792313809181231,2.3792313809181231,{"$f":"AH1428+AH1440+AH1452+AH1464","v":2.3792313809181231},0,{"$f":"AJ1428+AJ1440+AJ1452+AJ1464","v":0},0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4586642220040349,1.4480083949181421,1.4373525678322494,1.3860185475525262,1.334684527272803,1.2833505069930797,1.2320164867133565,1.1806824664336333,{"$f":"MAX(AD1429+AD1441+AD1453+AD1465,0)","v":1.1532247346561069},1.1257670028785804,1.098309271101054,1.0708515393235276,{"$f":"AH1429+AH1441+AH1453+AH1465","v":1.0433938075460012},1.0159360757684748,{"$f":"AJ1429+AJ1441+AJ1453+AJ1465","v":0.98847834399094847},0.96102061221342217,0.93356288043589586,0.90610514865836955]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"MAX(AD1430+AD1442+AD1454+AD1466,0)","v":0.25133039877673641},{"$f":"AE1430+AE1442+AE1454+AE1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,{"$f":"AH1430+AH1442+AH1454+AH1466","v":0.25133039877673641},0.25133039877673641,{"$f":"AJ1430+AJ1442+AJ1454+AJ1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"MAX(AD1431+AD1443+AD1455+AD1467,0)","v":0},0,0,0,{"$f":"AH1431+AH1443+AH1455+AH1467","v":0},0,{"$f":"AJ1431+AJ1443+AJ1455+AJ1467","v":0},0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":27.680159728814189},{"$f":"SUM(W1470:W1479)","v":27.327888757480384},26.975617786146586,26.165549398846533,25.355481011546473,24.545412624246424,23.735344236946368,22.925275849646315,{"$f":"SUM(AD1470:AD1479)","v":19.757342153545409},{"$f":"SUM(AE1470:AE1479)","v":18.086594286546756},16.41584641954811,15.903368248879168,15.390890078210226,{"$f":"SUM(AI1470:AI1479)","v":8.6256106276440576},7.7684871325688931,6.9113636374937295,6.5919890427420729,6.2726144479904171]
[{"$f":"ROW()","v":1481},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1480-Asset_NoReclass!W1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(X1480-Asset_NoReclass!X1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1480-Asset_NoReclass!Y1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1480-Asset_NoReclass!Z1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1480-Asset_NoReclass!AA1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1480-Asset_NoReclass!AB1480)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1480-Asset_NoReclass!AC1480)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65,{"$f":"IF(AC1496>0,IF(AD$131=\"\",AC1496-1,MIN(AC1496-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1496-1)","v":41},40,39,38,{"$f":"MAX(0,AH1496-1)","v":37},{"$f":"MAX(0,AI1496-1)","v":36},{"$f":"MAX(0,AJ1496-1)","v":35},{"$f":"MAX(0,AK1496-1)","v":34},{"$f":"MAX(0,AL1496-1)","v":33}]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,{"$f":"IF(AD1495=\"\",MAX(0,AC1498-1),Inputs!$D$71-(AC$6-LEFT($A1494,4)))","v":24},23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,{"$f":"IF(AC1499>0,IF(AD$131=\"\",AC1499-1,MIN(AC1499-1,AD$131)),0)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1503+1)","v":44},{"$f":"MAX(0,AD1503-1)","v":43},{"$f":"MAX(0,AE1503-1)","v":42},{"$f":"MAX(0,AF1503-1)","v":41},{"$f":"MAX(0,AG1503-1)","v":40},39,38,37,36,35]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,{"$f":"IF(AC1505>0,IF(AD$131=\"\",AC1505-1,MIN(AC1505-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1505-1)","v":41},40,39,38,{"$f":"MAX(0,AH1505-1)","v":37},{"$f":"MAX(0,AI1505-1)","v":36},{"$f":"MAX(0,AJ1505-1)","v":35},{"$f":"MAX(0,AK1505-1)","v":34},{"$f":"MAX(0,AL1505-1)","v":33}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0.46599299404631278,0.45951602666671676,0.45285637410632956,0.44619672154594237,0.43953706898555517,0.43287741642516797,0.42621776386478077,0.41606972186800029,0.4059216798712198,0.39577363787443931,0.38562559587765882,{"$f":"AH1556","v":0.37547755388087833},{"$f":"AI1556","v":0.36532951188409785},{"$f":"AJ1556","v":0.35518146988731736},{"$f":"AK1556","v":0.34503342789053687},{"$f":"AL1556","v":0.33488538589375638}]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1557","v":0},2.2116259152319651,2.1374986863831715,2.0637918351285793,1.9900849838739871,1.9163781326193949,1.8426712813648027,1.7689644301102105,1.6952575788556183,1.6215507276010261,1.5478438763464339,1.4741370250918417,1.4004301738372495,1.3267233225826573,1.2530164713280654,1.1793096200734734,1.1056027688188812]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1558","v":0},0.64134106536426472,0.61005334617901263,0.59760327788964507,0.5851532096002775,0.57270314131090994,0.56025307302154237,0.5478030047321748,0.52497787953500086,0.50215275433782691,0.47932762914065297,0.45650250394347902,0.43367737874630508,0.41085225354913113,0.38802712835195718,0.36520200315478324,0.34237687795760929]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1559","v":0},4.9053666350462937,4.7969624889218245,4.6315499893038306,4.4661374896858366,4.3007249900678426,4.1353124904498486,3.9698999908318546,3.4793633273272255,2.9888266638225964,2.4982900003179673,2.0077533368133382,2.0077533368133382,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1560","v":0},1.1536353901075906,1.1281410960603115,1.0892396789547836,1.0503382618492556,1.0114368447437276,0.97253542763819956,0.93363401053267148,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1561","v":0},1.2398026912760602,1.214415766948759,1.1773751747473924,1.1403345825460258,1.1032939903446592,1.0662533981432927,1.0292128059419261,0.94655929319018872,0.86390578043845134,0.78125226768671396,0.69859875493497658,0.61594524218323921,0.4619589316374294,0.3079726210916196,0.1539863105458098,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1562","v":0},5.5023352091022586,5.335895281179396,5.1653651942300476,4.9948351072806991,4.8243050203313507,4.6537749333820022,4.4832448464326538,3.9330113255224282,3.3827778046122026,2.832544283701977,2.2823107627917514,2.2823107627917514,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1563","v":0},{"$f":"W1563","v":1.1243231028424209E-2},{"$f":"X1563","v":1.0994765837135819E-2},{"$f":"Y1563","v":1.061563598068286E-2},{"$f":"Z1563","v":1.02365061242299E-2},{"$f":"AA1563","v":9.8573762677769405E-3},{"$f":"AB1563","v":9.478246411323981E-3},9.0991165548710215E-3,{"$f":"AD1563","v":8.8923184513512252E-3},{"$f":"AE1563","v":8.685520347831429E-3},{"$f":"AF1563","v":8.4787222443116327E-3},{"$f":"AG1563","v":8.2719241407918365E-3},8.0651260372720402E-3,7.8583279337522439E-3,7.6515298302324477E-3,7.4447317267126514E-3,7.2379336231928552E-3]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":16.132126503702793},15.694260830675955,15.189180532840917,14.684100235005882,14.179019937170841,13.673939639335808,13.16885934150077,11.004914817249439,9.7746043035307828,8.5442937898121212,7.313983276093464,{"$f":"SUM(AI1508:AI1517)","v":7.1244429467896602},2.5735057200866946,2.3126325929888187,2.0517594658909424,1.790886338793066]
[{"$f":"ROW()","v":1519},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1518-Asset_NoReclass!X1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1518-Asset_NoReclass!Y1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1518-Asset_NoReclass!Z1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1518-Asset_NoReclass!AA1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1518-Asset_NoReclass!AB1518)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1518-Asset_NoReclass!AC1518)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1520)","v":0.46599299404631278}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1521)","v":2.2116259152319651}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1522)","v":0.64134106536426472}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1523)","v":4.9053666350462937}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1524)","v":1.1536353901075906}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1525)","v":1.2398026912760602}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1526)","v":5.5023352091022586}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1527","v":1.1243231028424209E-2}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1528","v":7.8337249962628106E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1529","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":16.132126503702793}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1530)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1532)","v":0},{"$f":"-Inputs!AD1785","v":0},{"$f":"-Inputs!AE1785","v":0},{"$f":"-Inputs!AF1785","v":0},{"$f":"-Inputs!AG1785","v":0},{"$f":"-Inputs!AH1785","v":0},{"$f":"-Inputs!AI1785","v":0},{"$f":"-Inputs!AJ1785","v":0},{"$f":"-Inputs!AK1785","v":0},{"$f":"-Inputs!AL1785","v":0},{"$f":"-Inputs!AM1785","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1533)","v":0},{"$f":"-Inputs!AD1786","v":0},{"$f":"-Inputs!AE1786","v":0},{"$f":"-Inputs!AF1786","v":0},{"$f":"-Inputs!AG1786","v":0},{"$f":"-Inputs!AH1786","v":0},{"$f":"-Inputs!AI1786","v":0},{"$f":"-Inputs!AJ1786","v":0},{"$f":"-Inputs!AK1786","v":0},{"$f":"-Inputs!AL1786","v":0},{"$f":"-Inputs!AM1786","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1534)","v":0},{"$f":"-Inputs!AD1787","v":0},{"$f":"-Inputs!AE1787","v":0},{"$f":"-Inputs!AF1787","v":0},{"$f":"-Inputs!AG1787","v":0},{"$f":"-Inputs!AH1787","v":0},{"$f":"-Inputs!AI1787","v":0},{"$f":"-Inputs!AJ1787","v":0},{"$f":"-Inputs!AK1787","v":0},{"$f":"-Inputs!AL1787","v":0},{"$f":"-Inputs!AM1787","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1535)","v":0},{"$f":"-Inputs!AD1788","v":0},{"$f":"-Inputs!AE1788","v":0},{"$f":"-Inputs!AF1788","v":0},{"$f":"-Inputs!AG1788","v":0},{"$f":"-Inputs!AH1788","v":0},{"$f":"-Inputs!AI1788","v":0},{"$f":"-Inputs!AJ1788","v":0},{"$f":"-Inputs!AK1788","v":0},{"$f":"-Inputs!AL1788","v":0},{"$f":"-Inputs!AM1788","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1536)","v":0},{"$f":"-Inputs!AD1789","v":0},{"$f":"-Inputs!AE1789","v":0},{"$f":"-Inputs!AF1789","v":0},{"$f":"-Inputs!AG1789","v":0},{"$f":"-Inputs!AH1789","v":0},{"$f":"-Inputs!AI1789","v":0},{"$f":"-Inputs!AJ1789","v":0},{"$f":"-Inputs!AK1789","v":0},{"$f":"-Inputs!AL1789","v":0},{"$f":"-Inputs!AM1789","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1537)","v":0},{"$f":"-Inputs!AD1790","v":0},{"$f":"-Inputs!AE1790","v":0},{"$f":"-Inputs!AF1790","v":0},{"$f":"-Inputs!AG1790","v":0},{"$f":"-Inputs!AH1790","v":0},{"$f":"-Inputs!AI1790","v":0},{"$f":"-Inputs!AJ1790","v":0},{"$f":"-Inputs!AK1790","v":0},{"$f":"-Inputs!AL1790","v":0},{"$f":"-Inputs!AM1790","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1538)","v":0},{"$f":"-Inputs!AD1791","v":0},{"$f":"-Inputs!AE1791","v":0},{"$f":"-Inputs!AF1791","v":0},{"$f":"-Inputs!AG1791","v":0},{"$f":"-Inputs!AH1791","v":0},{"$f":"-Inputs!AI1791","v":0},{"$f":"-Inputs!AJ1791","v":0},{"$f":"-Inputs!AK1791","v":0},{"$f":"-Inputs!AL1791","v":0},{"$f":"-Inputs!AM1791","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1539","v":0},{"$f":"Asset_NoReclass!Y1539","v":0},{"$f":"Asset_NoReclass!Z1539","v":0},{"$f":"Asset_NoReclass!AA1539","v":0},{"$f":"Asset_NoReclass!AB1539","v":0},{"$f":"Asset_NoReclass!AC1539","v":0},{"$f":"-Inputs!AD1792","v":0},{"$f":"-Inputs!AE1792","v":0},{"$f":"-Inputs!AF1792","v":0},{"$f":"-Inputs!AG1792","v":0},{"$f":"-Inputs!AH1792","v":0},{"$f":"-Inputs!AI1792","v":0},{"$f":"-Inputs!AJ1792","v":0},{"$f":"-Inputs!AK1792","v":0},{"$f":"-Inputs!AL1792","v":0},{"$f":"-Inputs!AM1792","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1540","v":0},{"$f":"Asset_NoReclass!Y1540","v":0},{"$f":"Asset_NoReclass!Z1540","v":0},{"$f":"Asset_NoReclass!AA1540","v":0},{"$f":"Asset_NoReclass!AB1540","v":0},{"$f":"Asset_NoReclass!AC1540","v":0},{"$f":"-Inputs!AD1793","v":0},{"$f":"-Inputs!AE1793","v":0},{"$f":"-Inputs!AF1793","v":0},{"$f":"-Inputs!AG1793","v":0},{"$f":"-Inputs!AH1793","v":0},{"$f":"-Inputs!AI1793","v":0},{"$f":"-Inputs!AJ1793","v":0},{"$f":"-Inputs!AK1793","v":0},{"$f":"-Inputs!AL1793","v":0},{"$f":"-Inputs!AM1793","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1541","v":0},{"$f":"Asset_NoReclass!Y1541","v":0},{"$f":"Asset_NoReclass!Z1541","v":0},{"$f":"Asset_NoReclass!AA1541","v":0},{"$f":"Asset_NoReclass!AB1541","v":0},{"$f":"Asset_NoReclass!AC1541","v":0},{"$f":"-Inputs!AD1794","v":0},{"$f":"-Inputs!AE1794","v":0},{"$f":"-Inputs!AF1794","v":0},{"$f":"-Inputs!AG1794","v":0},{"$f":"-Inputs!AH1794","v":0},{"$f":"-Inputs!AI1794","v":0},{"$f":"-Inputs!AJ1794","v":0},{"$f":"-Inputs!AK1794","v":0},{"$f":"-Inputs!AL1794","v":0},{"$f":"-Inputs!AM1794","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0,{"$f":"SUM(AD1532:AD1541)","v":0},{"$f":"SUM(AE1532:AE1541)","v":0},0,0,0,{"$f":"SUM(AI1532:AI1541)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1542-Asset_NoReclass!X1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1542-Asset_NoReclass!Y1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1542-Asset_NoReclass!Z1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1542-Asset_NoReclass!AA1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1542-Asset_NoReclass!AB1542)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1542-Asset_NoReclass!AC1542)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1544)","v":-6.4769673795960006E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1544)","v":-6.6596525603872005E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1544)","v":-6.6596525603872005E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1544)","v":-6.6596525603872005E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1544)","v":-6.6596525603872031E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1544)","v":-6.6596525603872031E-3},{"$f":"-Inputs!AD1192","v":-1.0148041996780498E-2},{"$f":"-Inputs!AE1192","v":-1.0148041996780498E-2},{"$f":"-Inputs!AF1192","v":-1.0148041996780498E-2},{"$f":"-Inputs!AG1192","v":-1.0148041996780498E-2},{"$f":"-Inputs!AH1192","v":-1.0148041996780498E-2},{"$f":"-IF(AND(AI1496=0,AH1556>0),AI1508,IF(AI1508<0,AI1508,IF(AI1496=0,0,MIN((AI1508/AI1496)*(AI1508>0),AI1508))))","v":-1.0148041996780495E-2},{"$f":"-IF(AJ1508<0,AJ1508,IF(AJ1496=0,0,MIN((AJ1508/AJ1496)*(AJ1508>0),AJ1508)))","v":-1.0148041996780495E-2},-1.0148041996780497E-2,-1.0148041996780497E-2,-1.0148041996780497E-2]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1545)","v":-7.4127228848793331E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1545)","v":-7.3706851254592143E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1545)","v":-7.3706851254592129E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1545)","v":-7.3706851254592129E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1545)","v":-7.3706851254592129E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1545)","v":-7.3706851254592115E-2},{"$f":"-Inputs!AD1193","v":-7.3706851254592115E-2},{"$f":"-Inputs!AE1193","v":-7.3706851254592115E-2},{"$f":"-Inputs!AF1193","v":-7.3706851254592101E-2},{"$f":"-Inputs!AG1193","v":-7.3706851254592101E-2},{"$f":"-Inputs!AH1193","v":-7.3706851254592101E-2},-7.3706851254592087E-2,{"$f":"-IF(AJ1509<0,AJ1509,IF(AJ1497=0,0,MIN((AJ1509/AJ1497)*(AJ1509>0),AJ1509)))","v":-7.3706851254592073E-2},-7.3706851254592087E-2,-7.3706851254592087E-2,-7.3706851254592073E-2]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1546)","v":-3.1287719185252062E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1546)","v":-1.2450068289367606E-2},{"$f":"-Inputs!AD1194","v":-2.2825125197173946E-2},{"$f":"-Inputs!AE1194","v":-2.2825125197173946E-2},{"$f":"-Inputs!AF1194","v":-2.2825125197173946E-2},{"$f":"-Inputs!AG1194","v":-2.2825125197173946E-2},{"$f":"-Inputs!AH1194","v":-2.2825125197173946E-2},-2.2825125197173952E-2,{"$f":"-IF(AJ1510<0,AJ1510,IF(AJ1498=0,0,MIN((AJ1510/AJ1498)*(AJ1510>0),AJ1510)))","v":-2.2825125197173952E-2},-2.2825125197173952E-2,-2.2825125197173952E-2,-2.2825125197173952E-2]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1547)","v":-0.10840414612446925},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1547)","v":-0.16541249961799417},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1547)","v":-0.16541249961799417},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1547)","v":-0.16541249961799417},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1547)","v":-0.16541249961799417},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1547)","v":-0.16541249961799417},{"$f":"-Inputs!AD1195","v":-0.49053666350462916},{"$f":"-Inputs!AE1195","v":-0.49053666350462916},{"$f":"-Inputs!AF1195","v":-0.4905366635046291},{"$f":"-Inputs!AG1195","v":-0.4905366635046291},{"$f":"-Inputs!AH1195","v":0},-2.0077533368133382,{"$f":"-IF(AJ1511<0,AJ1511,IF(AJ1499=0,0,MIN((AJ1511/AJ1499)*(AJ1511>0),AJ1511)))","v":0},0,0,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1548)","v":-2.5494294047279126E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1548)","v":-3.8901417105528045E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1548)","v":-3.8901417105528045E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1548)","v":-3.8901417105528045E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1548)","v":-3.8901417105528045E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1548)","v":-3.8901417105528045E-2},{"$f":"-Inputs!AD1196","v":-0.93363401053267137},{"$f":"-Inputs!AE1196","v":0},{"$f":"-Inputs!AF1196","v":0},{"$f":"-Inputs!AG1196","v":0},{"$f":"-Inputs!AH1196","v":0},0,{"$f":"-IF(AJ1512<0,AJ1512,IF(AJ1500=0,0,MIN((AJ1512/AJ1500)*(AJ1512>0),AJ1512)))","v":0},0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1549)","v":-2.5386924327301167E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1549)","v":-3.704059220136658E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1549)","v":-3.704059220136658E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1549)","v":-3.704059220136658E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1549)","v":-3.704059220136658E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1549)","v":-3.704059220136658E-2},{"$f":"-Inputs!AD1197","v":-8.2653512751737365E-2},{"$f":"-Inputs!AE1197","v":-8.2653512751737365E-2},{"$f":"-Inputs!AF1197","v":-8.2653512751737365E-2},{"$f":"-Inputs!AG1197","v":-8.2653512751737365E-2},{"$f":"-Inputs!AH1197","v":-8.2653512751737379E-2},-0.1539863105458098,{"$f":"-IF(AJ1513<0,AJ1513,IF(AJ1501=0,0,MIN((AJ1513/AJ1501)*(AJ1513>0),AJ1513)))","v":-0.1539863105458098},-0.1539863105458098,-0.1539863105458098,0]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1550)","v":-0.16643992792286255},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1550)","v":-0.17053008694934885},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1550)","v":-0.17053008694934885},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1550)","v":-0.17053008694934885},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1550)","v":-0.17053008694934885},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1550)","v":-0.17053008694934882},{"$f":"-Inputs!AD1198","v":-0.55023352091022582},{"$f":"-Inputs!AE1198","v":-0.55023352091022559},{"$f":"-Inputs!AF1198","v":-0.5502335209102257},{"$f":"-Inputs!AG1198","v":-0.5502335209102257},{"$f":"-Inputs!AH1198","v":0},-2.2823107627917514,{"$f":"-IF(AJ1514<0,AJ1514,IF(AJ1502=0,0,MIN((AJ1514/AJ1502)*(AJ1514>0),AJ1514)))","v":0},0,0,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1551","v":-2.4846519128839031E-4},{"$f":"Asset_NoReclass!Y1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!Z1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!AA1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!AB1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!AC1551","v":-3.7912985645295995E-4},{"$f":"-Inputs!AD1199","v":-2.0679810351979585E-4},{"$f":"-Inputs!AE1199","v":-2.0679810351979585E-4},{"$f":"-Inputs!AF1199","v":-2.0679810351979585E-4},{"$f":"-Inputs!AG1199","v":-2.0679810351979585E-4},{"$f":"-Inputs!AH1199","v":-2.0679810351979585E-4},{"$f":"-IF(AI1515<0,AI1515,IF(AI1503=0,0,MIN((AI1515/AI1503)*(AI1515>0),AI1515)))","v":-2.0679810351979591E-4},{"$f":"-IF(AJ1515<0,AJ1515,IF(AJ1503=0,0,MIN((AJ1515/AJ1503)*(AJ1515>0),AJ1515)))","v":-2.0679810351979591E-4},-2.0679810351979588E-4,-2.0679810351979588E-4,-2.0679810351979585E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1552","v":0},{"$f":"Asset_NoReclass!Y1552","v":0},{"$f":"Asset_NoReclass!Z1552","v":0},{"$f":"Asset_NoReclass!AA1552","v":0},{"$f":"Asset_NoReclass!AB1552","v":0},{"$f":"Asset_NoReclass!AC1552","v":0},{"$f":"-Inputs!AD1200","v":0},{"$f":"-Inputs!AE1200","v":0},{"$f":"-Inputs!AF1200","v":0},{"$f":"-Inputs!AG1200","v":0},{"$f":"-Inputs!AH1200","v":0},0,{"$f":"-IF(AJ1516<0,AJ1516,IF(AJ1504=0,0,MIN((AJ1516/AJ1504)*(AJ1516>0),AJ1516)))","v":0},0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1553","v":0},{"$f":"Asset_NoReclass!Y1553","v":0},{"$f":"Asset_NoReclass!Z1553","v":0},{"$f":"Asset_NoReclass!AA1553","v":0},{"$f":"Asset_NoReclass!AB1553","v":0},{"$f":"Asset_NoReclass!AC1553","v":0},{"$f":"-Inputs!AD1201","v":0},{"$f":"-Inputs!AE1201","v":0},{"$f":"-Inputs!AF1201","v":0},{"$f":"-Inputs!AG1201","v":0},{"$f":"-Inputs!AH1201","v":0},0,{"$f":"-IF(AJ1517<0,AJ1517,IF(AJ1505=0,0,MIN((AJ1517/AJ1505)*(AJ1517>0),AJ1517)))","v":0},0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.43786567302684187},-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,{"$f":"SUM(AD1544:AD1553)","v":-2.1639445242513298},{"$f":"SUM(AE1544:AE1553)","v":-1.2303105137186585},-1.2303105137186587,-1.2303105137186587,-0.18954032930380371,-4.5509372267029651,{"$f":"SUM(AJ1544:AJ1553)","v":-0.26087312709787613},-0.26087312709787619,-0.26087312709787619,-0.10688681655206632]
[{"$f":"ROW()","v":1555},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1554-Asset_NoReclass!X1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1554-Asset_NoReclass!Y1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1554-Asset_NoReclass!Z1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1554-Asset_NoReclass!AA1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1554-Asset_NoReclass!AB1554)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1554-Asset_NoReclass!AC1554)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.46599299404631278},0.45951602666671676,0.45285637410632956,0.44619672154594237,0.43953706898555517,0.43287741642516797,0.42621776386478077,0.41606972186800029,0.4059216798712198,0.39577363787443931,0.38562559587765882,{"$f":"AH1508+AH1520+AH1532+AH1544","v":0.37547755388087833},{"$f":"AI1508+AI1520+AI1532+AI1544","v":0.36532951188409785},{"$f":"AJ1508+AJ1520+AJ1532+AJ1544","v":0.35518146988731736},0.34503342789053687,0.33488538589375638,0.32473734389697589]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509+W1521+W1533+W1545","v":2.2116259152319651},2.1374986863831715,2.0637918351285793,1.9900849838739871,1.9163781326193949,1.8426712813648027,1.7689644301102105,1.6952575788556183,1.6215507276010261,1.5478438763464339,1.4741370250918417,{"$f":"AH1509+AH1521+AH1533+AH1545","v":1.4004301738372495},1.3267233225826573,{"$f":"AJ1509+AJ1521+AJ1533+AJ1545","v":1.2530164713280654},1.1793096200734734,1.1056027688188812,1.0318959175642892]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510+W1522+W1534+W1546","v":0.64134106536426472},0.61005334617901263,0.59760327788964507,{"$f":"Z1510+Z1522+Z1534+Z1546","v":0.5851532096002775},0.57270314131090994,0.56025307302154237,0.5478030047321748,0.52497787953500086,{"$f":"AE1510+AE1522+AE1534+AE1546","v":0.50215275433782691},0.47932762914065297,0.45650250394347902,{"$f":"AH1510+AH1522+AH1534+AH1546","v":0.43367737874630508},0.41085225354913113,{"$f":"AJ1510+AJ1522+AJ1534+AJ1546","v":0.38802712835195718},0.36520200315478324,0.34237687795760929,0.31955175276043535]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9053666350462937,4.7969624889218245,4.6315499893038306,{"$f":"Z1511+Z1523+Z1535+Z1547","v":4.4661374896858366},4.3007249900678426,4.1353124904498486,3.9698999908318546,3.4793633273272255,2.9888266638225964,2.4982900003179673,2.0077533368133382,{"$f":"AH1511+AH1523+AH1535+AH1547","v":2.0077533368133382},0,{"$f":"AJ1511+AJ1523+AJ1535+AJ1547","v":0},0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1536353901075906,1.1281410960603115,1.0892396789547836,{"$f":"Z1512+Z1524+Z1536+Z1548","v":1.0503382618492556},1.0114368447437276,0.97253542763819956,0.93363401053267148,0,0,0,0,{"$f":"AH1512+AH1524+AH1536+AH1548","v":0},0,{"$f":"AJ1512+AJ1524+AJ1536+AJ1548","v":0},0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2398026912760602,1.214415766948759,1.1773751747473924,1.1403345825460258,1.1032939903446592,1.0662533981432927,1.0292128059419261,0.94655929319018872,0.86390578043845134,0.78125226768671396,0.69859875493497658,{"$f":"AH1513+AH1525+AH1537+AH1549","v":0.61594524218323921},0.4619589316374294,{"$f":"AJ1513+AJ1525+AJ1537+AJ1549","v":0.3079726210916196},0.1539863105458098,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5023352091022586,5.335895281179396,5.1653651942300476,4.9948351072806991,4.8243050203313507,4.6537749333820022,4.4832448464326538,3.9330113255224282,3.3827778046122026,2.832544283701977,2.2823107627917514,{"$f":"AH1514+AH1526+AH1538+AH1550","v":2.2823107627917514},0,{"$f":"AJ1514+AJ1526+AJ1538+AJ1550","v":0},0,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1243231028424209E-2,1.0994765837135819E-2,1.061563598068286E-2,1.02365061242299E-2,9.8573762677769405E-3,9.478246411323981E-3,9.0991165548710215E-3,{"$f":"MAX(AD1515+AD1527+AD1539+AD1551,0)","v":8.8923184513512252E-3},8.685520347831429E-3,8.4787222443116327E-3,8.2719241407918365E-3,{"$f":"AH1515+AH1527+AH1539+AH1551","v":8.0651260372720402E-3},7.8583279337522439E-3,{"$f":"AJ1515+AJ1527+AJ1539+AJ1551","v":7.6515298302324477E-3},7.4447317267126514E-3,7.2379336231928552E-3,7.0311355196730589E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"MAX(AD1516+AD1528+AD1540+AD1552,0)","v":7.8337249962628106E-4},{"$f":"AE1516+AE1528+AE1540+AE1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"AH1516+AH1528+AH1540+AH1552","v":7.8337249962628106E-4},7.8337249962628106E-4,{"$f":"AJ1516+AJ1528+AJ1540+AJ1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"MAX(AD1517+AD1529+AD1541+AD1553,0)","v":0},0,0,0,{"$f":"AH1517+AH1529+AH1541+AH1553","v":0},0,{"$f":"AJ1517+AJ1529+AJ1541+AJ1553","v":0},0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":16.132126503702793},{"$f":"SUM(X1556:X1565)","v":15.694260830675955},15.189180532840917,14.684100235005882,14.179019937170841,13.673939639335808,13.16885934150077,{"$f":"SUM(AD1556:AD1565)","v":11.004914817249439},{"$f":"SUM(AE1556:AE1565)","v":9.7746043035307828},8.5442937898121212,7.313983276093464,7.1244429467896602,{"$f":"SUM(AI1556:AI1565)","v":2.5735057200866946},2.3126325929888187,2.0517594658909424,1.790886338793066,1.6839995222409998]
[{"$f":"ROW()","v":1567},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1566-Asset_NoReclass!X1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Y1566-Asset_NoReclass!Y1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1566-Asset_NoReclass!Z1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1566-Asset_NoReclass!AA1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1566-Asset_NoReclass!AB1566)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1566-Asset_NoReclass!AC1566)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66,{"$f":"IF(AC1582>0,IF(AD$131=\"\",AC1582-1,MIN(AC1582-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1582-1)","v":41},40,39,38,{"$f":"MAX(0,AH1582-1)","v":37},{"$f":"MAX(0,AI1582-1)","v":36},{"$f":"MAX(0,AJ1582-1)","v":35},{"$f":"MAX(0,AK1582-1)","v":34},{"$f":"MAX(0,AL1582-1)","v":33}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,{"$f":"IF(AD1581=\"\",MAX(0,AC1584-1),Inputs!$D$71-(AC$6-LEFT($A1580,4)))","v":25},24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,{"$f":"IF(AC1585>0,IF(AD$131=\"\",AC1585-1,MIN(AC1585-1,AD$131)),0)","v":5},4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1589+1)","v":45},{"$f":"MAX(0,AD1589-1)","v":44},{"$f":"MAX(0,AE1589-1)","v":43},{"$f":"MAX(0,AF1589-1)","v":42},{"$f":"MAX(0,AG1589-1)","v":41},40,39,38,37,36]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,{"$f":"IF(AC1591>0,IF(AD$131=\"\",AC1591-1,MIN(AC1591-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1591-1)","v":41},40,39,38,{"$f":"MAX(0,AH1591-1)","v":37},{"$f":"MAX(0,AI1591-1)","v":36},{"$f":"MAX(0,AJ1591-1)","v":35},{"$f":"MAX(0,AK1591-1)","v":34},{"$f":"MAX(0,AL1591-1)","v":33}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},2.4952498189035612,2.4596033929192247,2.4239569669348882,2.3883105409505516,2.3526641149662151,2.3170176889818785,2.2618506011489767,2.2066835133160749,2.1515164254831731,2.0963493376502713,{"$f":"AH1642","v":2.0411822498173695},{"$f":"AI1642","v":1.9860151619844677},{"$f":"AJ1642","v":1.9308480741515659},{"$f":"AK1642","v":1.8756809863186641},{"$f":"AL1642","v":1.8205138984857623}]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1643","v":0},2.4435899520348152,2.3621369536336547,2.2806839552324942,2.1992309568313337,2.1177779584301732,2.0363249600290128,1.9548719616278523,1.8734189632266918,1.7919659648255313,1.7105129664243708,1.6290599680232103,1.5476069696220498,1.4661539712208893,1.3847009728197288,1.3032479744185683]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1644","v":0},1.5979026115962736,1.5659445593643482,1.5339865071324228,1.5020284549004974,1.470070402668572,1.4381123504366466,1.3805878564191809,1.3230633624017152,1.2655388683842494,1.2080143743667837,1.1504898803493178,1.0929653863318518,1.0354408923143859,0.97791639829692001,0.92039190427945416]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1645","v":0},6.9461369733078495,6.7145990741975883,6.483061175087327,6.2515232759770658,6.0199853768668046,5.7884474777565433,5.0938337804257579,4.3992200830949724,3.7046063857641873,3.0099926884334023,2.3153789911026172,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1646","v":0},3.5092046011303215,3.3922289502853133,3.2752532994403052,3.158277648595297,3.0413019977502889,2.9243263469052807,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1647","v":0},1.841537706917161,1.7991003829227494,1.7566630589283379,1.7142257349339263,1.6717884109395147,1.6293510869451031,1.506581906483959,1.3838127260228148,1.2610435455616706,1.1382743651005265,1.0155051846393823,0.81240414771150582,0.60930311078362931,0.40620207385575291,0.20310103692787645]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1648","v":0},9.958658245546566,9.6654287536695556,9.3721992617925451,9.0789697699155347,8.7857402780385243,8.4925107861615139,7.4966449616068571,6.5007791370522003,5.5049133124975436,4.5090474879428868,3.51318166338823,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1649","v":0},{"$f":"X1649","v":0.14568582735095817},{"$f":"Y1649","v":0.14082963310592622},{"$f":"Z1649","v":0.13597343886089427},{"$f":"AA1649","v":0.13111724461586233},{"$f":"AB1649","v":0.12626105037083038},0.12140485612579845,{"$f":"AD1649","v":0.11870697043411403},{"$f":"AE1649","v":0.11600908474242962},{"$f":"AF1649","v":0.1133111990507452},{"$f":"AG1649","v":0.11061331335906079},0.10791542766737637,0.10521754197569196,0.10251965628400754,9.9821770592323125E-2,9.712388490063871E-2]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},-3.827321410017662E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":28.93413841537749},28.099871700098362,27.261777663409216,26.423683626720067,25.585589590030921,24.747495553341778,19.813078038146699,17.802986869856898,15.792895701567101,13.782804533277302,{"$f":"SUM(AI1594:AI1603)","v":11.772713364987503},5.5442092076255669,5.1442657047544778,4.7443222018833886,4.3443786990122994]
[{"$f":"ROW()","v":1605},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1604-Asset_NoReclass!Y1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1604-Asset_NoReclass!Z1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1604-Asset_NoReclass!AA1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1604-Asset_NoReclass!AB1604)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1604-Asset_NoReclass!AC1604)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1606)","v":2.4952498189035612}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1607)","v":2.4435899520348152}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1608)","v":1.5979026115962736}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1609)","v":6.9461369733078495}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1610)","v":3.5092046011303215}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1611)","v":1.841537706917161}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1612)","v":9.958658245546566}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1613","v":0.14568582735095817}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1614","v":-3.827321410017662E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1615","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":28.93413841537749}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1616)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1618)","v":0},{"$f":"-Inputs!AD1797","v":0},{"$f":"-Inputs!AE1797","v":0},{"$f":"-Inputs!AF1797","v":0},{"$f":"-Inputs!AG1797","v":0},{"$f":"-Inputs!AH1797","v":0},{"$f":"-Inputs!AI1797","v":0},{"$f":"-Inputs!AJ1797","v":0},{"$f":"-Inputs!AK1797","v":0},{"$f":"-Inputs!AL1797","v":0},{"$f":"-Inputs!AM1797","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1619)","v":0},{"$f":"-Inputs!AD1798","v":0},{"$f":"-Inputs!AE1798","v":0},{"$f":"-Inputs!AF1798","v":0},{"$f":"-Inputs!AG1798","v":0},{"$f":"-Inputs!AH1798","v":0},{"$f":"-Inputs!AI1798","v":0},{"$f":"-Inputs!AJ1798","v":0},{"$f":"-Inputs!AK1798","v":0},{"$f":"-Inputs!AL1798","v":0},{"$f":"-Inputs!AM1798","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1620)","v":0},{"$f":"-Inputs!AD1799","v":0},{"$f":"-Inputs!AE1799","v":0},{"$f":"-Inputs!AF1799","v":0},{"$f":"-Inputs!AG1799","v":0},{"$f":"-Inputs!AH1799","v":0},{"$f":"-Inputs!AI1799","v":0},{"$f":"-Inputs!AJ1799","v":0},{"$f":"-Inputs!AK1799","v":0},{"$f":"-Inputs!AL1799","v":0},{"$f":"-Inputs!AM1799","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1621)","v":0},{"$f":"-Inputs!AD1800","v":0},{"$f":"-Inputs!AE1800","v":0},{"$f":"-Inputs!AF1800","v":0},{"$f":"-Inputs!AG1800","v":0},{"$f":"-Inputs!AH1800","v":0},{"$f":"-Inputs!AI1800","v":0},{"$f":"-Inputs!AJ1800","v":0},{"$f":"-Inputs!AK1800","v":0},{"$f":"-Inputs!AL1800","v":0},{"$f":"-Inputs!AM1800","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1622)","v":0},{"$f":"-Inputs!AD1801","v":0},{"$f":"-Inputs!AE1801","v":0},{"$f":"-Inputs!AF1801","v":0},{"$f":"-Inputs!AG1801","v":0},{"$f":"-Inputs!AH1801","v":0},{"$f":"-Inputs!AI1801","v":0},{"$f":"-Inputs!AJ1801","v":0},{"$f":"-Inputs!AK1801","v":0},{"$f":"-Inputs!AL1801","v":0},{"$f":"-Inputs!AM1801","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1623)","v":0},{"$f":"-Inputs!AD1802","v":0},{"$f":"-Inputs!AE1802","v":0},{"$f":"-Inputs!AF1802","v":0},{"$f":"-Inputs!AG1802","v":0},{"$f":"-Inputs!AH1802","v":0},{"$f":"-Inputs!AI1802","v":0},{"$f":"-Inputs!AJ1802","v":0},{"$f":"-Inputs!AK1802","v":0},{"$f":"-Inputs!AL1802","v":0},{"$f":"-Inputs!AM1802","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1624)","v":0},{"$f":"-Inputs!AD1803","v":0},{"$f":"-Inputs!AE1803","v":0},{"$f":"-Inputs!AF1803","v":0},{"$f":"-Inputs!AG1803","v":0},{"$f":"-Inputs!AH1803","v":0},{"$f":"-Inputs!AI1803","v":0},{"$f":"-Inputs!AJ1803","v":0},{"$f":"-Inputs!AK1803","v":0},{"$f":"-Inputs!AL1803","v":0},{"$f":"-Inputs!AM1803","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1625","v":0},{"$f":"Asset_NoReclass!Z1625","v":0},{"$f":"Asset_NoReclass!AA1625","v":0},{"$f":"Asset_NoReclass!AB1625","v":0},{"$f":"Asset_NoReclass!AC1625","v":0},{"$f":"-Inputs!AD1804","v":0},{"$f":"-Inputs!AE1804","v":0},{"$f":"-Inputs!AF1804","v":0},{"$f":"-Inputs!AG1804","v":0},{"$f":"-Inputs!AH1804","v":0},{"$f":"-Inputs!AI1804","v":0},{"$f":"-Inputs!AJ1804","v":0},{"$f":"-Inputs!AK1804","v":0},{"$f":"-Inputs!AL1804","v":0},{"$f":"-Inputs!AM1804","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1626","v":0},{"$f":"Asset_NoReclass!Z1626","v":0},{"$f":"Asset_NoReclass!AA1626","v":0},{"$f":"Asset_NoReclass!AB1626","v":0},{"$f":"Asset_NoReclass!AC1626","v":0},{"$f":"-Inputs!AD1805","v":0},{"$f":"-Inputs!AE1805","v":0},{"$f":"-Inputs!AF1805","v":0},{"$f":"-Inputs!AG1805","v":0},{"$f":"-Inputs!AH1805","v":0},{"$f":"-Inputs!AI1805","v":0},{"$f":"-Inputs!AJ1805","v":0},{"$f":"-Inputs!AK1805","v":0},{"$f":"-Inputs!AL1805","v":0},{"$f":"-Inputs!AM1805","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1627","v":0},{"$f":"Asset_NoReclass!Z1627","v":0},{"$f":"Asset_NoReclass!AA1627","v":0},{"$f":"Asset_NoReclass!AB1627","v":0},{"$f":"Asset_NoReclass!AC1627","v":0},{"$f":"-Inputs!AD1806","v":0},{"$f":"-Inputs!AE1806","v":0},{"$f":"-Inputs!AF1806","v":0},{"$f":"-Inputs!AG1806","v":0},{"$f":"-Inputs!AH1806","v":0},{"$f":"-Inputs!AI1806","v":0},{"$f":"-Inputs!AJ1806","v":0},{"$f":"-Inputs!AK1806","v":0},{"$f":"-Inputs!AL1806","v":0},{"$f":"-Inputs!AM1806","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0,{"$f":"SUM(AD1618:AD1627)","v":0},{"$f":"SUM(AE1618:AE1627)","v":0},0,0,0,{"$f":"SUM(AI1618:AI1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1628-Asset_NoReclass!Y1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1628-Asset_NoReclass!Z1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1628-Asset_NoReclass!AA1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1628-Asset_NoReclass!AB1628)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1628-Asset_NoReclass!AC1628)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1630)","v":-3.5646425984336594E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1630)","v":-3.5646425984336587E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1630)","v":-3.5646425984336587E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1630)","v":-3.5646425984336587E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1630)","v":-3.5646425984336587E-2},{"$f":"-Inputs!AD1204","v":-5.5167087832901869E-2},{"$f":"-Inputs!AE1204","v":-5.5167087832901869E-2},{"$f":"-Inputs!AF1204","v":-5.5167087832901869E-2},{"$f":"-Inputs!AG1204","v":-5.5167087832901869E-2},{"$f":"-Inputs!AH1204","v":-5.5167087832901876E-2},{"$f":"-IF(AND(AI1582=0,AH1642>0),AI1594,IF(AI1594<0,AI1594,IF(AI1582=0,0,MIN((AI1594/AI1582)*(AI1594>0),AI1594))))","v":-5.5167087832901876E-2},{"$f":"-IF(AJ1594<0,AJ1594,IF(AJ1582=0,0,MIN((AJ1594/AJ1582)*(AJ1594>0),AJ1594)))","v":-5.5167087832901883E-2},-5.5167087832901883E-2,-5.5167087832901883E-2,-5.516708783290189E-2]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1631)","v":-8.1452998401160506E-2},{"$f":"-Inputs!AD1205","v":-8.145299840116052E-2},{"$f":"-Inputs!AE1205","v":-8.145299840116052E-2},{"$f":"-Inputs!AF1205","v":-8.145299840116052E-2},{"$f":"-Inputs!AG1205","v":-8.1452998401160534E-2},{"$f":"-Inputs!AH1205","v":-8.145299840116052E-2},-8.145299840116052E-2,{"$f":"-IF(AJ1595<0,AJ1595,IF(AJ1583=0,0,MIN((AJ1595/AJ1583)*(AJ1595>0),AJ1595)))","v":-8.145299840116052E-2},-8.145299840116052E-2,-8.145299840116052E-2,-8.145299840116052E-2]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1632)","v":-3.1958052231925473E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1632)","v":-3.1958052231925473E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1632)","v":-3.195805223192548E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1632)","v":-3.195805223192548E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1632)","v":-3.195805223192548E-2},{"$f":"-Inputs!AD1206","v":-5.7524494017465837E-2},{"$f":"-Inputs!AE1206","v":-5.7524494017465837E-2},{"$f":"-Inputs!AF1206","v":-5.7524494017465837E-2},{"$f":"-Inputs!AG1206","v":-5.7524494017465837E-2},{"$f":"-Inputs!AH1206","v":-5.7524494017465844E-2},-5.7524494017465885E-2,{"$f":"-IF(AJ1596<0,AJ1596,IF(AJ1584=0,0,MIN((AJ1596/AJ1584)*(AJ1596>0),AJ1596)))","v":-5.7524494017465885E-2},-5.7524494017465878E-2,-5.7524494017465885E-2,-5.7524494017465885E-2]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1633)","v":-0.23153789911026165},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1633)","v":-0.23153789911026165},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1633)","v":-0.23153789911026165},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1633)","v":-0.23153789911026165},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1633)","v":-0.23153789911026165},{"$f":"-Inputs!AD1207","v":-0.69461369733078504},{"$f":"-Inputs!AE1207","v":-0.69461369733078504},{"$f":"-Inputs!AF1207","v":-0.69461369733078504},{"$f":"-Inputs!AG1207","v":-0.69461369733078504},{"$f":"-Inputs!AH1207","v":-0.69461369733078504},-2.3153789911026172,{"$f":"-IF(AJ1597<0,AJ1597,IF(AJ1585=0,0,MIN((AJ1597/AJ1585)*(AJ1597>0),AJ1597)))","v":0},0,0,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1634)","v":-0.11697565084500824},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1634)","v":-0.11697565084500826},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1634)","v":-0.11697565084500826},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1634)","v":-0.11697565084500826},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1634)","v":-0.11697565084500826},{"$f":"-Inputs!AD1208","v":-2.9243263469052789},{"$f":"-Inputs!AE1208","v":0},{"$f":"-Inputs!AF1208","v":0},{"$f":"-Inputs!AG1208","v":0},{"$f":"-Inputs!AH1208","v":0},0,{"$f":"-IF(AJ1598<0,AJ1598,IF(AJ1586=0,0,MIN((AJ1598/AJ1586)*(AJ1598>0),AJ1598)))","v":0},0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1635)","v":-4.2437323994411684E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1635)","v":-4.2437323994411677E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1635)","v":-4.2437323994411677E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1635)","v":-4.2437323994411677E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1635)","v":-4.2437323994411677E-2},{"$f":"-Inputs!AD1209","v":-0.12276918046114409},{"$f":"-Inputs!AE1209","v":-0.12276918046114409},{"$f":"-Inputs!AF1209","v":-0.12276918046114409},{"$f":"-Inputs!AG1209","v":-0.12276918046114409},{"$f":"-Inputs!AH1209","v":-0.12276918046114409},-0.20310103692787645,{"$f":"-IF(AJ1599<0,AJ1599,IF(AJ1587=0,0,MIN((AJ1599/AJ1587)*(AJ1599>0),AJ1599)))","v":-0.20310103692787645},-0.20310103692787643,-0.20310103692787645,-0.20310103692787645]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1636)","v":-0.29322949187701047},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1636)","v":-0.29322949187701053},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1636)","v":-0.29322949187701053},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1636)","v":-0.29322949187701053},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1636)","v":-0.29322949187701053},{"$f":"-Inputs!AD1210","v":-0.99586582455465678},{"$f":"-Inputs!AE1210","v":-0.99586582455465678},{"$f":"-Inputs!AF1210","v":-0.995865824554657},{"$f":"-Inputs!AG1210","v":-0.99586582455465678},{"$f":"-Inputs!AH1210","v":-0.99586582455465678},-3.51318166338823,{"$f":"-IF(AJ1600<0,AJ1600,IF(AJ1588=0,0,MIN((AJ1600/AJ1588)*(AJ1600>0),AJ1600)))","v":0},0,0,0]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!Z1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!AA1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!AB1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!AC1637","v":-4.8561942450319395E-3},{"$f":"-Inputs!AD1211","v":-2.69788569168441E-3},{"$f":"-Inputs!AE1211","v":-2.69788569168441E-3},{"$f":"-Inputs!AF1211","v":-2.69788569168441E-3},{"$f":"-Inputs!AG1211","v":-2.69788569168441E-3},{"$f":"-Inputs!AH1211","v":-2.69788569168441E-3},{"$f":"-IF(AI1601<0,AI1601,IF(AI1589=0,0,MIN((AI1601/AI1589)*(AI1601>0),AI1601)))","v":-2.6978856916844091E-3},{"$f":"-IF(AJ1601<0,AJ1601,IF(AJ1589=0,0,MIN((AJ1601/AJ1589)*(AJ1601>0),AJ1601)))","v":-2.6978856916844091E-3},-2.6978856916844091E-3,-2.6978856916844087E-3,-2.6978856916844087E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1638","v":3.827321410017662E-3},{"$f":"Asset_NoReclass!Z1638","v":0},{"$f":"Asset_NoReclass!AA1638","v":0},{"$f":"Asset_NoReclass!AB1638","v":0},{"$f":"Asset_NoReclass!AC1638","v":0},{"$f":"-Inputs!AD1212","v":0},{"$f":"-Inputs!AE1212","v":0},{"$f":"-Inputs!AF1212","v":0},{"$f":"-Inputs!AG1212","v":0},{"$f":"-Inputs!AH1212","v":0},0,{"$f":"-IF(AJ1602<0,AJ1602,IF(AJ1590=0,0,MIN((AJ1602/AJ1590)*(AJ1602>0),AJ1602)))","v":0},0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1639","v":0},{"$f":"Asset_NoReclass!Z1639","v":0},{"$f":"Asset_NoReclass!AA1639","v":0},{"$f":"Asset_NoReclass!AB1639","v":0},{"$f":"Asset_NoReclass!AC1639","v":0},{"$f":"-Inputs!AD1213","v":0},{"$f":"-Inputs!AE1213","v":0},{"$f":"-Inputs!AF1213","v":0},{"$f":"-Inputs!AG1213","v":0},{"$f":"-Inputs!AH1213","v":0},0,{"$f":"-IF(AJ1603<0,AJ1603,IF(AJ1591=0,0,MIN((AJ1603/AJ1591)*(AJ1603>0),AJ1603)))","v":0},0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.83426671527912899},-0.83809403668914662,-0.83809403668914662,-0.83809403668914662,-0.83809403668914662,{"$f":"SUM(AD1630:AD1639)","v":-4.9344175151950775},{"$f":"SUM(AE1630:AE1639)","v":-2.0100911682897986},-2.0100911682897986,-2.0100911682897986,-2.0100911682897986,-6.2285041573619369,{"$f":"SUM(AJ1630:AJ1639)","v":-0.39994350287108915},-0.3999435028710891,-0.39994350287108915,-0.39994350287108915]
[{"$f":"ROW()","v":1641},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1640-Asset_NoReclass!Y1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1640-Asset_NoReclass!Z1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1640-Asset_NoReclass!AA1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1640-Asset_NoReclass!AB1640)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1640-Asset_NoReclass!AC1640)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.4952498189035612},2.4596033929192247,2.4239569669348882,2.3883105409505516,2.3526641149662151,2.3170176889818785,2.2618506011489767,2.2066835133160749,2.1515164254831731,2.0963493376502713,{"$f":"AH1594+AH1606+AH1618+AH1630","v":2.0411822498173695},{"$f":"AI1594+AI1606+AI1618+AI1630","v":1.9860151619844677},{"$f":"AJ1594+AJ1606+AJ1618+AJ1630","v":1.9308480741515659},1.8756809863186641,1.8205138984857623,1.7653468106528605]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1595+X1607+X1619+X1631","v":2.4435899520348152},2.3621369536336547,2.2806839552324942,2.1992309568313337,2.1177779584301732,2.0363249600290128,1.9548719616278523,1.8734189632266918,1.7919659648255313,1.7105129664243708,{"$f":"AH1595+AH1607+AH1619+AH1631","v":1.6290599680232103},1.5476069696220498,{"$f":"AJ1595+AJ1607+AJ1619+AJ1631","v":1.4661539712208893},1.3847009728197288,1.3032479744185683,1.2217949760174078]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1596+X1608+X1620+X1632","v":1.5979026115962736},1.5659445593643482,{"$f":"Z1596+Z1608+Z1620+Z1632","v":1.5339865071324228},1.5020284549004974,1.470070402668572,1.4381123504366466,1.3805878564191809,{"$f":"AE1596+AE1608+AE1620+AE1632","v":1.3230633624017152},1.2655388683842494,1.2080143743667837,{"$f":"AH1596+AH1608+AH1620+AH1632","v":1.1504898803493178},1.0929653863318518,{"$f":"AJ1596+AJ1608+AJ1620+AJ1632","v":1.0354408923143859},0.97791639829692001,0.92039190427945416,0.86286741026198832]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9461369733078495,6.7145990741975883,{"$f":"Z1597+Z1609+Z1621+Z1633","v":6.483061175087327},6.2515232759770658,6.0199853768668046,5.7884474777565433,5.0938337804257579,4.3992200830949724,3.7046063857641873,3.0099926884334023,{"$f":"AH1597+AH1609+AH1621+AH1633","v":2.3153789911026172},0,{"$f":"AJ1597+AJ1609+AJ1621+AJ1633","v":0},0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5092046011303215,3.3922289502853133,{"$f":"Z1598+Z1610+Z1622+Z1634","v":3.2752532994403052},3.158277648595297,3.0413019977502889,2.9243263469052807,0,0,0,0,{"$f":"AH1598+AH1610+AH1622+AH1634","v":0},0,{"$f":"AJ1598+AJ1610+AJ1622+AJ1634","v":0},0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.841537706917161,1.7991003829227494,1.7566630589283379,1.7142257349339263,1.6717884109395147,1.6293510869451031,1.506581906483959,1.3838127260228148,1.2610435455616706,1.1382743651005265,{"$f":"AH1599+AH1611+AH1623+AH1635","v":1.0155051846393823},0.81240414771150582,{"$f":"AJ1599+AJ1611+AJ1623+AJ1635","v":0.60930311078362931},0.40620207385575291,0.20310103692787645,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.958658245546566,9.6654287536695556,9.3721992617925451,9.0789697699155347,8.7857402780385243,8.4925107861615139,7.4966449616068571,6.5007791370522003,5.5049133124975436,4.5090474879428868,{"$f":"AH1600+AH1612+AH1624+AH1636","v":3.51318166338823},0,{"$f":"AJ1600+AJ1612+AJ1624+AJ1636","v":0},0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14568582735095817,0.14082963310592622,0.13597343886089427,0.13111724461586233,0.12626105037083038,0.12140485612579845,{"$f":"MAX(AD1601+AD1613+AD1625+AD1637,0)","v":0.11870697043411403},0.11600908474242962,0.1133111990507452,0.11061331335906079,{"$f":"AH1601+AH1613+AH1625+AH1637","v":0.10791542766737637},0.10521754197569196,{"$f":"AJ1601+AJ1613+AJ1625+AJ1637","v":0.10251965628400754},9.9821770592323125E-2,9.712388490063871E-2,9.4425999208954295E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.827321410017662E-3},0,0,0,0,0,{"$f":"MAX(AD1602+AD1614+AD1626+AD1638,0)","v":0},{"$f":"AE1602+AE1614+AE1626+AE1638","v":0},0,0,{"$f":"AH1602+AH1614+AH1626+AH1638","v":0},0,{"$f":"AJ1602+AJ1614+AJ1626+AJ1638","v":0},0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MAX(AD1603+AD1615+AD1627+AD1639,0)","v":0},0,0,0,{"$f":"AH1603+AH1615+AH1627+AH1639","v":0},0,{"$f":"AJ1603+AJ1615+AJ1627+AJ1639","v":0},0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":28.93413841537749},{"$f":"SUM(Y1642:Y1651)","v":28.099871700098362},27.261777663409216,26.423683626720067,25.585589590030921,24.747495553341778,{"$f":"SUM(AD1642:AD1651)","v":19.813078038146699},{"$f":"SUM(AE1642:AE1651)","v":17.802986869856898},15.792895701567101,13.782804533277302,11.772713364987503,{"$f":"SUM(AI1642:AI1651)","v":5.5442092076255669},5.1442657047544778,4.7443222018833886,4.3443786990122994,3.9444351961412112]
[{"$f":"ROW()","v":1653},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1652-Asset_NoReclass!Y1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(Z1652-Asset_NoReclass!Z1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1652-Asset_NoReclass!AA1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1652-Asset_NoReclass!AB1652)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1652-Asset_NoReclass!AC1652)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67,{"$f":"IF(AC1668>0,IF(AD$131=\"\",AC1668-1,MIN(AC1668-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1668-1)","v":41},40,39,38,{"$f":"MAX(0,AH1668-1)","v":37},{"$f":"MAX(0,AI1668-1)","v":36},{"$f":"MAX(0,AJ1668-1)","v":35},{"$f":"MAX(0,AK1668-1)","v":34},{"$f":"MAX(0,AL1668-1)","v":33}]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,{"$f":"IF(AD1667=\"\",MAX(0,AC1670-1),Inputs!$D$71-(AC$6-LEFT($A1666,4)))","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,{"$f":"IF(AC1671>0,IF(AD$131=\"\",AC1671-1,MIN(AC1671-1,AD$131)),0)","v":6},5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1675+1)","v":46},{"$f":"MAX(0,AD1675-1)","v":45},{"$f":"MAX(0,AE1675-1)","v":44},{"$f":"MAX(0,AF1675-1)","v":43},{"$f":"MAX(0,AG1675-1)","v":42},41,40,39,38,37]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,{"$f":"IF(AC1677>0,IF(AD$131=\"\",AC1677-1,MIN(AC1677-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1677-1)","v":41},40,39,38,{"$f":"MAX(0,AH1677-1)","v":37},{"$f":"MAX(0,AI1677-1)","v":36},{"$f":"MAX(0,AJ1677-1)","v":35},{"$f":"MAX(0,AK1677-1)","v":34},{"$f":"MAX(0,AL1677-1)","v":33}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1728","v":0},{"$f":"AI1728","v":0},{"$f":"AJ1728","v":0},{"$f":"AK1728","v":0},{"$f":"AL1728","v":0}]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1729","v":0},3.0609775708622919,2.8047693138243339,2.5485610567863759,2.2923527997484179,2.0361445427104599,1.9578312910677498,1.8795180394250397,1.8012047877823298,1.72289153613962,1.6445782844969101,1.5662650328542,1.48795178121149,1.4096385295687799,1.3313252779260698]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1730","v":0},4.2035824420540751,4.1108233000039753,4.0180641579538756,3.9253050159037755,3.8325458738536753,3.6851402633208417,3.537734652788008,3.3903290422551744,3.2429234317223408,3.0955178211895071,2.9481122106566735,2.8007066001238399,2.6533009895910062,2.5058953790581726]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1731","v":0},2.852326414942925,2.8173242530217117,2.7823220911004984,2.7473199291792851,2.7123177672580718,2.4270851257637793,2.1418524842694868,1.8566198427751943,1.5713872012809018,1.2861545597866093,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1732","v":0},4.1974692513887444,4.1239838268155466,4.0504984022423489,3.9770129776691512,3.9035275530959535,3.0640337028182039,3.0640337028182039,3.0640337028182039,3.0640337028182039,3.0640337028182039,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1733","v":0},1.061292456110436,1.0041982448716888,0.9471040336329416,0.89000982239419435,0.8329156111554471,0.76216278074808474,0.69140995034072239,0.62065711993335992,0.54990428952599757,0.47915145911863516,0.39929288259886264,0.31943430607909012,0.23957572955931761,0.15971715303954509]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1734","v":0},6.6366526604578233,6.2182452055677286,5.799837750677634,5.3814302957875393,4.9630228408974446,4.2993575748516619,3.6356923088058797,2.9720270427600974,2.3083617767143152,1.644696510668533,0,0,0,0]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1735","v":0},{"$f":"Y1735","v":2.4928028983636365E-2},{"$f":"Z1735","v":2.4097094684181818E-2},{"$f":"AA1735","v":2.3266160384727272E-2},{"$f":"AB1735","v":2.2435226085272725E-2},2.1604291785818179E-2,{"$f":"AD1735","v":2.1134633268735176E-2},{"$f":"AE1735","v":2.0664974751652174E-2},{"$f":"AF1735","v":2.0195316234569171E-2},{"$f":"AG1735","v":1.9725657717486168E-2},1.9255999200403166E-2,1.8786340683320163E-2,1.831668216623716E-2,1.7847023649154158E-2,1.7377365132071155E-2]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":22.037228824799932},21.10344123878917,20.169653652778397,19.235866066767635,18.302078480756865,16.216745371839057,14.970906113198991,13.72506685455893,12.479227595918866,{"$f":"SUM(AI1680:AI1689)","v":11.233388337278802},4.9324564667930559,4.6264093695806565,4.320362272368258,4.0143151751558586]
[{"$f":"ROW()","v":1691},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1690-Asset_NoReclass!Z1690)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1690-Asset_NoReclass!AA1690)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1690-Asset_NoReclass!AB1690)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1690-Asset_NoReclass!AC1690)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1693","v":3.0609775708622919}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1694","v":4.2035824420540751}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1695","v":2.852326414942925}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1696","v":4.1974692513887444}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1697","v":1.061292456110436}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1698","v":6.6366526604578233}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1699","v":2.4928028983636365E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1700","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1701","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":22.037228824799932}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1702)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1704)","v":0},{"$f":"-Inputs!AD1809","v":0},{"$f":"-Inputs!AE1809","v":0},{"$f":"-Inputs!AF1809","v":0},{"$f":"-Inputs!AG1809","v":0},{"$f":"-Inputs!AH1809","v":0},{"$f":"-Inputs!AI1809","v":0},{"$f":"-Inputs!AJ1809","v":0},{"$f":"-Inputs!AK1809","v":0},{"$f":"-Inputs!AL1809","v":0},{"$f":"-Inputs!AM1809","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1705)","v":0},{"$f":"-Inputs!AD1810","v":0},{"$f":"-Inputs!AE1810","v":0},{"$f":"-Inputs!AF1810","v":0},{"$f":"-Inputs!AG1810","v":0},{"$f":"-Inputs!AH1810","v":0},{"$f":"-Inputs!AI1810","v":0},{"$f":"-Inputs!AJ1810","v":0},{"$f":"-Inputs!AK1810","v":0},{"$f":"-Inputs!AL1810","v":0},{"$f":"-Inputs!AM1810","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1706)","v":0},{"$f":"-Inputs!AD1811","v":0},{"$f":"-Inputs!AE1811","v":0},{"$f":"-Inputs!AF1811","v":0},{"$f":"-Inputs!AG1811","v":0},{"$f":"-Inputs!AH1811","v":0},{"$f":"-Inputs!AI1811","v":0},{"$f":"-Inputs!AJ1811","v":0},{"$f":"-Inputs!AK1811","v":0},{"$f":"-Inputs!AL1811","v":0},{"$f":"-Inputs!AM1811","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1707)","v":0},{"$f":"-Inputs!AD1812","v":0},{"$f":"-Inputs!AE1812","v":0},{"$f":"-Inputs!AF1812","v":0},{"$f":"-Inputs!AG1812","v":0},{"$f":"-Inputs!AH1812","v":0},{"$f":"-Inputs!AI1812","v":0},{"$f":"-Inputs!AJ1812","v":0},{"$f":"-Inputs!AK1812","v":0},{"$f":"-Inputs!AL1812","v":0},{"$f":"-Inputs!AM1812","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1708)","v":0},{"$f":"-Inputs!AD1813","v":0},{"$f":"-Inputs!AE1813","v":0},{"$f":"-Inputs!AF1813","v":0},{"$f":"-Inputs!AG1813","v":0},{"$f":"-Inputs!AH1813","v":0},{"$f":"-Inputs!AI1813","v":0},{"$f":"-Inputs!AJ1813","v":0},{"$f":"-Inputs!AK1813","v":0},{"$f":"-Inputs!AL1813","v":0},{"$f":"-Inputs!AM1813","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1709)","v":0},{"$f":"-Inputs!AD1814","v":0},{"$f":"-Inputs!AE1814","v":0},{"$f":"-Inputs!AF1814","v":0},{"$f":"-Inputs!AG1814","v":0},{"$f":"-Inputs!AH1814","v":0},{"$f":"-Inputs!AI1814","v":0},{"$f":"-Inputs!AJ1814","v":0},{"$f":"-Inputs!AK1814","v":0},{"$f":"-Inputs!AL1814","v":0},{"$f":"-Inputs!AM1814","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1710)","v":0},{"$f":"-Inputs!AD1815","v":0},{"$f":"-Inputs!AE1815","v":0},{"$f":"-Inputs!AF1815","v":0},{"$f":"-Inputs!AG1815","v":0},{"$f":"-Inputs!AH1815","v":0},{"$f":"-Inputs!AI1815","v":0},{"$f":"-Inputs!AJ1815","v":0},{"$f":"-Inputs!AK1815","v":0},{"$f":"-Inputs!AL1815","v":0},{"$f":"-Inputs!AM1815","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1711","v":0},{"$f":"Asset_NoReclass!AA1711","v":0},{"$f":"Asset_NoReclass!AB1711","v":0},{"$f":"Asset_NoReclass!AC1711","v":0},{"$f":"-Inputs!AD1816","v":0},{"$f":"-Inputs!AE1816","v":0},{"$f":"-Inputs!AF1816","v":0},{"$f":"-Inputs!AG1816","v":0},{"$f":"-Inputs!AH1816","v":0},{"$f":"-Inputs!AI1816","v":0},{"$f":"-Inputs!AJ1816","v":0},{"$f":"-Inputs!AK1816","v":0},{"$f":"-Inputs!AL1816","v":0},{"$f":"-Inputs!AM1816","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1712","v":0},{"$f":"Asset_NoReclass!AA1712","v":0},{"$f":"Asset_NoReclass!AB1712","v":0},{"$f":"Asset_NoReclass!AC1712","v":0},{"$f":"-Inputs!AD1817","v":0},{"$f":"-Inputs!AE1817","v":0},{"$f":"-Inputs!AF1817","v":0},{"$f":"-Inputs!AG1817","v":0},{"$f":"-Inputs!AH1817","v":0},{"$f":"-Inputs!AI1817","v":0},{"$f":"-Inputs!AJ1817","v":0},{"$f":"-Inputs!AK1817","v":0},{"$f":"-Inputs!AL1817","v":0},{"$f":"-Inputs!AM1817","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1713","v":0},{"$f":"Asset_NoReclass!AA1713","v":0},{"$f":"Asset_NoReclass!AB1713","v":0},{"$f":"Asset_NoReclass!AC1713","v":0},{"$f":"-Inputs!AD1818","v":0},{"$f":"-Inputs!AE1818","v":0},{"$f":"-Inputs!AF1818","v":0},{"$f":"-Inputs!AG1818","v":0},{"$f":"-Inputs!AH1818","v":0},{"$f":"-Inputs!AI1818","v":0},{"$f":"-Inputs!AJ1818","v":0},{"$f":"-Inputs!AK1818","v":0},{"$f":"-Inputs!AL1818","v":0},{"$f":"-Inputs!AM1818","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0,{"$f":"SUM(AD1704:AD1713)","v":0},{"$f":"SUM(AE1704:AE1713)","v":0},0,0,0,{"$f":"SUM(AI1704:AI1713)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1714-Asset_NoReclass!Z1714)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1714-Asset_NoReclass!AA1714)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1714-Asset_NoReclass!AB1714)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1714-Asset_NoReclass!AC1714)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1716)","v":0},{"$f":"-Inputs!AD1216","v":0},{"$f":"-Inputs!AE1216","v":0},{"$f":"-Inputs!AF1216","v":0},{"$f":"-Inputs!AG1216","v":0},{"$f":"-Inputs!AH1216","v":0},{"$f":"-IF(AND(AI1668=0,AH1728>0),AI1680,IF(AI1680<0,AI1680,IF(AI1668=0,0,MIN((AI1680/AI1668)*(AI1680>0),AI1680))))","v":0},{"$f":"-IF(AJ1680<0,AJ1680,IF(AJ1668=0,0,MIN((AJ1680/AJ1668)*(AJ1680>0),AJ1680)))","v":0},0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1717)","v":-0.25620825703795808},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1717)","v":-0.25620825703795808},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1717)","v":-0.25620825703795808},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1717)","v":-0.25620825703795808},{"$f":"-Inputs!AD1217","v":-7.8313251642709983E-2},{"$f":"-Inputs!AE1217","v":-7.8313251642709983E-2},{"$f":"-Inputs!AF1217","v":-7.8313251642709969E-2},{"$f":"-Inputs!AG1217","v":-7.8313251642709969E-2},{"$f":"-Inputs!AH1217","v":-7.8313251642709969E-2},-7.8313251642710011E-2,{"$f":"-IF(AJ1681<0,AJ1681,IF(AJ1669=0,0,MIN((AJ1681/AJ1669)*(AJ1681>0),AJ1681)))","v":-7.8313251642709997E-2},-7.8313251642709997E-2,-7.8313251642709997E-2,-7.8313251642709983E-2]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1718)","v":-9.2759142050100107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1718)","v":-9.2759142050100107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1718)","v":-9.2759142050100107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1718)","v":-9.2759142050100107E-2},{"$f":"-Inputs!AD1218","v":-0.14740561053283371},{"$f":"-Inputs!AE1218","v":-0.14740561053283371},{"$f":"-Inputs!AF1218","v":-0.14740561053283371},{"$f":"-Inputs!AG1218","v":-0.14740561053283371},{"$f":"-Inputs!AH1218","v":-0.14740561053283371},-0.14740561053283369,{"$f":"-IF(AJ1682<0,AJ1682,IF(AJ1670=0,0,MIN((AJ1682/AJ1670)*(AJ1682>0),AJ1682)))","v":-0.14740561053283369},-0.14740561053283369,-0.14740561053283369,-0.14740561053283369]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1719)","v":-3.5002161921213117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1719)","v":-3.5002161921213117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1719)","v":-3.5002161921213117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1719)","v":-3.5002161921213117E-2},{"$f":"-Inputs!AD1219","v":-0.28523264149429256},{"$f":"-Inputs!AE1219","v":-0.2852326414942925},{"$f":"-Inputs!AF1219","v":-0.2852326414942925},{"$f":"-Inputs!AG1219","v":-0.28523264149429256},{"$f":"-Inputs!AH1219","v":-0.2852326414942925},-1.2861545597866093,{"$f":"-IF(AJ1683<0,AJ1683,IF(AJ1671=0,0,MIN((AJ1683/AJ1671)*(AJ1683>0),AJ1683)))","v":0},0,0,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1720)","v":-7.3485424573197677E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1720)","v":-7.3485424573197677E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1720)","v":-7.3485424573197677E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1720)","v":-7.3485424573197677E-2},{"$f":"-Inputs!AD1220","v":-0.83949385027774936},{"$f":"-Inputs!AE1220","v":0},{"$f":"-Inputs!AF1220","v":0},{"$f":"-Inputs!AG1220","v":0},{"$f":"-Inputs!AH1220","v":0},-3.0640337028182039,{"$f":"-IF(AJ1684<0,AJ1684,IF(AJ1672=0,0,MIN((AJ1684/AJ1672)*(AJ1684>0),AJ1684)))","v":0},0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1721)","v":-5.7094211238747222E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1721)","v":-5.7094211238747222E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1721)","v":-5.7094211238747222E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1721)","v":-5.7094211238747236E-2},{"$f":"-Inputs!AD1221","v":-7.0752830407362396E-2},{"$f":"-Inputs!AE1221","v":-7.0752830407362396E-2},{"$f":"-Inputs!AF1221","v":-7.075283040736241E-2},{"$f":"-Inputs!AG1221","v":-7.075283040736241E-2},{"$f":"-Inputs!AH1221","v":-7.075283040736241E-2},-7.9858576519772531E-2,{"$f":"-IF(AJ1685<0,AJ1685,IF(AJ1673=0,0,MIN((AJ1685/AJ1673)*(AJ1685>0),AJ1685)))","v":-7.9858576519772531E-2},-7.9858576519772531E-2,-7.9858576519772531E-2,-7.9858576519772545E-2]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1722)","v":-0.4184074548900949},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1722)","v":-0.4184074548900949},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1722)","v":-0.4184074548900949},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1722)","v":-0.4184074548900949},{"$f":"-Inputs!AD1222","v":-0.66366526604578246},{"$f":"-Inputs!AE1222","v":-0.66366526604578235},{"$f":"-Inputs!AF1222","v":-0.66366526604578235},{"$f":"-Inputs!AG1222","v":-0.66366526604578224},{"$f":"-Inputs!AH1222","v":-0.66366526604578235},-1.644696510668533,{"$f":"-IF(AJ1686<0,AJ1686,IF(AJ1674=0,0,MIN((AJ1686/AJ1674)*(AJ1686>0),AJ1686)))","v":0},0,0,0]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1723","v":-8.3093429945454652E-4},{"$f":"Asset_NoReclass!AA1723","v":-8.3093429945454652E-4},{"$f":"Asset_NoReclass!AB1723","v":-8.3093429945454652E-4},{"$f":"Asset_NoReclass!AC1723","v":-8.3093429945454652E-4},{"$f":"-Inputs!AD1223","v":-4.696585170830041E-4},{"$f":"-Inputs!AE1223","v":-4.6965851708300415E-4},{"$f":"-Inputs!AF1223","v":-4.696585170830042E-4},{"$f":"-Inputs!AG1223","v":-4.696585170830042E-4},{"$f":"-Inputs!AH1223","v":-4.6965851708300431E-4},{"$f":"-IF(AI1687<0,AI1687,IF(AI1675=0,0,MIN((AI1687/AI1675)*(AI1687>0),AI1687)))","v":-4.6965851708300404E-4},{"$f":"-IF(AJ1687<0,AJ1687,IF(AJ1675=0,0,MIN((AJ1687/AJ1675)*(AJ1687>0),AJ1687)))","v":-4.696585170830041E-4},-4.696585170830041E-4,-4.6965851708300415E-4,-4.696585170830042E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1724","v":0},{"$f":"Asset_NoReclass!AA1724","v":0},{"$f":"Asset_NoReclass!AB1724","v":0},{"$f":"Asset_NoReclass!AC1724","v":0},{"$f":"-Inputs!AD1224","v":0},{"$f":"-Inputs!AE1224","v":0},{"$f":"-Inputs!AF1224","v":0},{"$f":"-Inputs!AG1224","v":0},{"$f":"-Inputs!AH1224","v":0},0,{"$f":"-IF(AJ1688<0,AJ1688,IF(AJ1676=0,0,MIN((AJ1688/AJ1676)*(AJ1688>0),AJ1688)))","v":0},0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1725","v":-5.8883008501812046E-16},{"$f":"Asset_NoReclass!AA1725","v":-5.8883008501812056E-16},{"$f":"Asset_NoReclass!AB1725","v":-5.8883008501812056E-16},{"$f":"Asset_NoReclass!AC1725","v":-5.8883008501812056E-16},{"$f":"-Inputs!AD1225","v":2.3553203400724814E-15},{"$f":"-Inputs!AE1225","v":0},{"$f":"-Inputs!AF1225","v":0},{"$f":"-Inputs!AG1225","v":0},{"$f":"-Inputs!AH1225","v":0},0,{"$f":"-IF(AJ1689<0,AJ1689,IF(AJ1677=0,0,MIN((AJ1689/AJ1677)*(AJ1689>0),AJ1689)))","v":0},0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.93378758601076628},-0.93378758601076628,-0.93378758601076628,-0.93378758601076628,{"$f":"SUM(AD1716:AD1725)","v":-2.0853331089178111},{"$f":"SUM(AE1716:AE1725)","v":-1.2458392586400637},-1.2458392586400637,-1.2458392586400637,-1.2458392586400637,-6.3009318704857451,{"$f":"SUM(AJ1716:AJ1725)","v":-0.30604709721239926},-0.30604709721239926,-0.30604709721239926,-0.3060470972123992]
[{"$f":"ROW()","v":1727},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1726-Asset_NoReclass!Z1726)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1726-Asset_NoReclass!AA1726)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1726-Asset_NoReclass!AB1726)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1726-Asset_NoReclass!AC1726)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1680+AH1692+AH1704+AH1716","v":0},{"$f":"AI1680+AI1692+AI1704+AI1716","v":0},{"$f":"AJ1680+AJ1692+AJ1704+AJ1716","v":0},0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1681+Y1693+Y1705+Y1717","v":3.0609775708622919},2.8047693138243339,2.5485610567863759,2.2923527997484179,2.0361445427104599,1.9578312910677498,1.8795180394250397,1.8012047877823298,1.72289153613962,{"$f":"AH1681+AH1693+AH1705+AH1717","v":1.6445782844969101},1.5662650328542,{"$f":"AJ1681+AJ1693+AJ1705+AJ1717","v":1.48795178121149},1.4096385295687799,1.3313252779260698,1.2530120262833597]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1682+Y1694+Y1706+Y1718","v":4.2035824420540751},4.1108233000039753,4.0180641579538756,3.9253050159037755,3.8325458738536753,3.6851402633208417,3.537734652788008,3.3903290422551744,3.2429234317223408,{"$f":"AH1682+AH1694+AH1706+AH1718","v":3.0955178211895071},2.9481122106566735,{"$f":"AJ1682+AJ1694+AJ1706+AJ1718","v":2.8007066001238399},2.6533009895910062,2.5058953790581726,2.358489768525339]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1683+Y1695+Y1707+Y1719","v":2.852326414942925},2.8173242530217117,2.7823220911004984,2.7473199291792851,2.7123177672580718,2.4270851257637793,2.1418524842694868,1.8566198427751943,1.5713872012809018,{"$f":"AH1683+AH1695+AH1707+AH1719","v":1.2861545597866093},0,{"$f":"AJ1683+AJ1695+AJ1707+AJ1719","v":0},0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1684+Y1696+Y1708+Y1720","v":4.1974692513887444},4.1239838268155466,4.0504984022423489,3.9770129776691512,3.9035275530959535,3.0640337028182039,3.0640337028182039,3.0640337028182039,3.0640337028182039,{"$f":"AH1684+AH1696+AH1708+AH1720","v":3.0640337028182039},0,{"$f":"AJ1684+AJ1696+AJ1708+AJ1720","v":0},0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1685+Y1697+Y1709+Y1721","v":1.061292456110436},1.0041982448716888,0.9471040336329416,0.89000982239419435,0.8329156111554471,0.76216278074808474,0.69140995034072239,0.62065711993335992,0.54990428952599757,{"$f":"AH1685+AH1697+AH1709+AH1721","v":0.47915145911863516},0.39929288259886264,{"$f":"AJ1685+AJ1697+AJ1709+AJ1721","v":0.31943430607909012},0.23957572955931761,0.15971715303954509,7.9858576519772545E-2]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1686+Y1698+Y1710+Y1722","v":6.6366526604578233},6.2182452055677286,5.799837750677634,5.3814302957875393,4.9630228408974446,4.2993575748516619,3.6356923088058797,2.9720270427600974,2.3083617767143152,{"$f":"AH1686+AH1698+AH1710+AH1722","v":1.644696510668533},0,{"$f":"AJ1686+AJ1698+AJ1710+AJ1722","v":0},0,0,0]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4928028983636365E-2,2.4097094684181818E-2,2.3266160384727272E-2,2.2435226085272725E-2,2.1604291785818179E-2,2.1134633268735176E-2,2.0664974751652174E-2,2.0195316234569171E-2,1.9725657717486168E-2,{"$f":"AH1687+AH1699+AH1711+AH1723","v":1.9255999200403166E-2},1.8786340683320163E-2,{"$f":"AJ1687+AJ1699+AJ1711+AJ1723","v":1.831668216623716E-2},1.7847023649154158E-2,1.7377365132071155E-2,1.6907706614988152E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0,{"$f":"MAX(AD1688+AD1700+AD1712+AD1724,0)","v":0},{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,{"$f":"AH1688+AH1700+AH1712+AH1724","v":0},0,{"$f":"AJ1688+AJ1700+AJ1712+AJ1724","v":0},0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,{"$f":"MAX(AD1689+AD1701+AD1713+AD1725,0)","v":0},0,0,0,{"$f":"AH1689+AH1701+AH1713+AH1725","v":0},0,{"$f":"AJ1689+AJ1701+AJ1713+AJ1725","v":0},0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":22.037228824799932},{"$f":"SUM(Z1728:Z1737)","v":21.10344123878917},20.169653652778397,19.235866066767635,18.302078480756865,{"$f":"SUM(AD1728:AD1737)","v":16.216745371839057},{"$f":"SUM(AE1728:AE1737)","v":14.970906113198991},13.72506685455893,12.479227595918866,11.233388337278802,{"$f":"SUM(AI1728:AI1737)","v":4.9324564667930559},4.6264093695806565,4.320362272368258,4.0143151751558586,3.7082680779434591]
[{"$f":"ROW()","v":1739},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1738-Asset_NoReclass!Z1738)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AA1738-Asset_NoReclass!AA1738)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1738-Asset_NoReclass!AB1738)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1738-Asset_NoReclass!AC1738)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68,{"$f":"IF(AC1754>0,IF(AD$131=\"\",AC1754-1,MIN(AC1754-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1754-1)","v":41},40,39,38,{"$f":"MAX(0,AH1754-1)","v":37},{"$f":"MAX(0,AI1754-1)","v":36},{"$f":"MAX(0,AJ1754-1)","v":35},{"$f":"MAX(0,AK1754-1)","v":34},{"$f":"MAX(0,AL1754-1)","v":33}]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,{"$f":"IF(AD1753=\"\",MAX(0,AC1756-1),Inputs!$D$71-(AC$6-LEFT($A1752,4)))","v":27},26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,{"$f":"IF(AC1757>0,IF(AD$131=\"\",AC1757-1,MIN(AC1757-1,AD$131)),0)","v":7},6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1761+1)","v":47},{"$f":"MAX(0,AD1761-1)","v":46},{"$f":"MAX(0,AE1761-1)","v":45},{"$f":"MAX(0,AF1761-1)","v":44},{"$f":"MAX(0,AG1761-1)","v":43},42,41,40,39,38]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561,{"$f":"IF(AC1763>0,IF(AD$131=\"\",AC1763-1,MIN(AC1763-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1763-1)","v":41},40,39,38,{"$f":"MAX(0,AH1763-1)","v":37},{"$f":"MAX(0,AI1763-1)","v":36},{"$f":"MAX(0,AJ1763-1)","v":35},{"$f":"MAX(0,AK1763-1)","v":34},{"$f":"MAX(0,AL1763-1)","v":33}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1814","v":0},{"$f":"AI1814","v":0},{"$f":"AJ1814","v":0},{"$f":"AK1814","v":0},{"$f":"AL1814","v":0}]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1815","v":0},5.7516642111048935,5.4324528621070609,5.1132415131092284,4.7940301641113958,4.6164734913665297,4.4389168186216637,4.2613601458767976,4.0838034731319315,3.906246800387065,3.7286901276421984,3.5511334548973319,3.3735767821524654,3.1960201094075988]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1816","v":0},4.4070453608171327,4.3406202999033168,4.2741952389895008,4.2077701780756849,4.0519268381469562,3.8960834982182271,3.740240158289498,3.5843968183607688,3.4285534784320397,3.2727101385033106,3.1168667985745815,2.9610234586458524,2.8051801187171232]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1817","v":0},5.9928094319342398,5.9306293415762852,5.8684492512183306,5.806269160860376,5.206988217666952,4.6077072744735279,4.0084263312801038,3.4091453880866798,2.8098644448932557,1.4049322224466279,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1818","v":0},3.0645661524066523,3.0327688789527105,3.0009716054987687,2.9691743320448269,2.3562611015634962,1.7433478710821655,1.7433478710821655,1.7433478710821655,1.7433478710821655,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1819","v":0},1.8944321730420886,1.8245070403870991,1.7545819077321096,1.6846567750771202,1.5583612968743144,1.4320658186715085,1.3057703404687027,1.1794748622658968,1.053179384063091,0.90272518633979226,0.75227098861649355,0.60181679089319484,0.45136259316989613]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1820","v":0},7.7583615509123369,7.4204212553355342,7.0824809597587315,6.7445406641819288,5.9687045090906947,5.1928683539994607,4.4170321989082266,3.6411960438169926,2.8653598887257585,1.4326799443628793,0,0,0]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1821","v":0},{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0},0,{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":28.868878880217341},27.981399678262004,27.093920476306671,26.206441274351334,23.758715454708941,21.310989635066552,19.476177045905494,17.641364456744434,{"$f":"SUM(AI1766:AI1774)","v":15.806551867583373},10.74173761929481,7.4202712420884067,6.936417031691513,6.4525628212946176]
[{"$f":"ROW()","v":1777},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1776-Asset_NoReclass!AA1776)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1776-Asset_NoReclass!AB1776)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1776-Asset_NoReclass!AC1776)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1779","v":5.7516642111048935}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1780","v":4.4070453608171327}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1781","v":5.9928094319342398}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1782","v":3.0645661524066523}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1783","v":1.8944321730420886}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1784","v":7.7583615509123369}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1785","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1786","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1787","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":28.868878880217341}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1788)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1790)","v":0},{"$f":"-Inputs!AD1821","v":0},{"$f":"-Inputs!AE1821","v":0},{"$f":"-Inputs!AF1821","v":0},{"$f":"-Inputs!AG1821","v":0},{"$f":"-Inputs!AH1821","v":0},{"$f":"-Inputs!AI1821","v":0},{"$f":"-Inputs!AJ1821","v":0},{"$f":"-Inputs!AK1821","v":0},{"$f":"-Inputs!AL1821","v":0},{"$f":"-Inputs!AM1821","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1791)","v":0},{"$f":"-Inputs!AD1822","v":0},{"$f":"-Inputs!AE1822","v":0},{"$f":"-Inputs!AF1822","v":0},{"$f":"-Inputs!AG1822","v":0},{"$f":"-Inputs!AH1822","v":0},{"$f":"-Inputs!AI1822","v":0},{"$f":"-Inputs!AJ1822","v":0},{"$f":"-Inputs!AK1822","v":0},{"$f":"-Inputs!AL1822","v":0},{"$f":"-Inputs!AM1822","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1792)","v":0},{"$f":"-Inputs!AD1823","v":0},{"$f":"-Inputs!AE1823","v":0},{"$f":"-Inputs!AF1823","v":0},{"$f":"-Inputs!AG1823","v":0},{"$f":"-Inputs!AH1823","v":0},{"$f":"-Inputs!AI1823","v":0},{"$f":"-Inputs!AJ1823","v":0},{"$f":"-Inputs!AK1823","v":0},{"$f":"-Inputs!AL1823","v":0},{"$f":"-Inputs!AM1823","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1793)","v":0},{"$f":"-Inputs!AD1824","v":0},{"$f":"-Inputs!AE1824","v":0},{"$f":"-Inputs!AF1824","v":0},{"$f":"-Inputs!AG1824","v":0},{"$f":"-Inputs!AH1824","v":0},{"$f":"-Inputs!AI1824","v":0},{"$f":"-Inputs!AJ1824","v":0},{"$f":"-Inputs!AK1824","v":0},{"$f":"-Inputs!AL1824","v":0},{"$f":"-Inputs!AM1824","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1794)","v":0},{"$f":"-Inputs!AD1825","v":0},{"$f":"-Inputs!AE1825","v":0},{"$f":"-Inputs!AF1825","v":0},{"$f":"-Inputs!AG1825","v":0},{"$f":"-Inputs!AH1825","v":0},{"$f":"-Inputs!AI1825","v":0},{"$f":"-Inputs!AJ1825","v":0},{"$f":"-Inputs!AK1825","v":0},{"$f":"-Inputs!AL1825","v":0},{"$f":"-Inputs!AM1825","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1795)","v":0},{"$f":"-Inputs!AD1826","v":0},{"$f":"-Inputs!AE1826","v":0},{"$f":"-Inputs!AF1826","v":0},{"$f":"-Inputs!AG1826","v":0},{"$f":"-Inputs!AH1826","v":0},{"$f":"-Inputs!AI1826","v":0},{"$f":"-Inputs!AJ1826","v":0},{"$f":"-Inputs!AK1826","v":0},{"$f":"-Inputs!AL1826","v":0},{"$f":"-Inputs!AM1826","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1796)","v":0},{"$f":"-Inputs!AD1827","v":0},{"$f":"-Inputs!AE1827","v":0},{"$f":"-Inputs!AF1827","v":0},{"$f":"-Inputs!AG1827","v":0},{"$f":"-Inputs!AH1827","v":0},{"$f":"-Inputs!AI1827","v":0},{"$f":"-Inputs!AJ1827","v":0},{"$f":"-Inputs!AK1827","v":0},{"$f":"-Inputs!AL1827","v":0},{"$f":"-Inputs!AM1827","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1797","v":0},{"$f":"Asset_NoReclass!AB1797","v":0},{"$f":"Asset_NoReclass!AC1797","v":0},{"$f":"-Inputs!AD1828","v":0},{"$f":"-Inputs!AE1828","v":0},{"$f":"-Inputs!AF1828","v":0},{"$f":"-Inputs!AG1828","v":0},{"$f":"-Inputs!AH1828","v":0},{"$f":"-Inputs!AI1828","v":0},{"$f":"-Inputs!AJ1828","v":0},{"$f":"-Inputs!AK1828","v":0},{"$f":"-Inputs!AL1828","v":0},{"$f":"-Inputs!AM1828","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1798","v":0},{"$f":"Asset_NoReclass!AB1798","v":0},{"$f":"Asset_NoReclass!AC1798","v":0},{"$f":"-Inputs!AD1829","v":0},{"$f":"-Inputs!AE1829","v":0},{"$f":"-Inputs!AF1829","v":0},{"$f":"-Inputs!AG1829","v":0},{"$f":"-Inputs!AH1829","v":0},{"$f":"-Inputs!AI1829","v":0},{"$f":"-Inputs!AJ1829","v":0},{"$f":"-Inputs!AK1829","v":0},{"$f":"-Inputs!AL1829","v":0},{"$f":"-Inputs!AM1829","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1799","v":0},{"$f":"Asset_NoReclass!AB1799","v":0},{"$f":"Asset_NoReclass!AC1799","v":0},{"$f":"-Inputs!AD1830","v":0},{"$f":"-Inputs!AE1830","v":0},{"$f":"-Inputs!AF1830","v":0},{"$f":"-Inputs!AG1830","v":0},{"$f":"-Inputs!AH1830","v":0},{"$f":"-Inputs!AI1830","v":0},{"$f":"-Inputs!AJ1830","v":0},{"$f":"-Inputs!AK1830","v":0},{"$f":"-Inputs!AL1830","v":0},{"$f":"-Inputs!AM1830","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0,{"$f":"SUM(AD1790:AD1799)","v":0},{"$f":"SUM(AE1790:AE1799)","v":0},0,0,0,{"$f":"SUM(AI1790:AI1799)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1800-Asset_NoReclass!AA1800)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1800-Asset_NoReclass!AB1800)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1800-Asset_NoReclass!AC1800)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1802)","v":0},{"$f":"-Inputs!AD1228","v":0},{"$f":"-Inputs!AE1228","v":0},{"$f":"-Inputs!AF1228","v":0},{"$f":"-Inputs!AG1228","v":0},{"$f":"-Inputs!AH1228","v":0},{"$f":"-IF(AND(AI1754=0,AH1814>0),AI1766,IF(AI1766<0,AI1766,IF(AI1754=0,0,MIN((AI1766/AI1754)*(AI1766>0),AI1766))))","v":0},{"$f":"-IF(AJ1766<0,AJ1766,IF(AJ1754=0,0,MIN((AJ1766/AJ1754)*(AJ1766>0),AJ1766)))","v":0},0,0,0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1803)","v":-0.31921134899783299},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1803)","v":-0.31921134899783299},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1803)","v":-0.31921134899783299},{"$f":"-Inputs!AD1229","v":-0.17755667274486647},{"$f":"-Inputs!AE1229","v":-0.17755667274486647},{"$f":"-Inputs!AF1229","v":-0.17755667274486645},{"$f":"-Inputs!AG1229","v":-0.17755667274486645},{"$f":"-Inputs!AH1229","v":-0.17755667274486645},-0.17755667274486658,{"$f":"-IF(AJ1767<0,AJ1767,IF(AJ1755=0,0,MIN((AJ1767/AJ1755)*(AJ1767>0),AJ1767)))","v":-0.17755667274486658},-0.17755667274486658,-0.17755667274486661,-0.17755667274486661]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1804)","v":-6.64250609138161E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1804)","v":-6.64250609138161E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1804)","v":-6.6425060913816114E-2},{"$f":"-Inputs!AD1230","v":-0.15584333992872906},{"$f":"-Inputs!AE1230","v":-0.15584333992872906},{"$f":"-Inputs!AF1230","v":-0.15584333992872912},{"$f":"-Inputs!AG1230","v":-0.15584333992872912},{"$f":"-Inputs!AH1230","v":-0.15584333992872912},-0.15584333992872909,{"$f":"-IF(AJ1768<0,AJ1768,IF(AJ1756=0,0,MIN((AJ1768/AJ1756)*(AJ1768>0),AJ1768)))","v":-0.15584333992872906},-0.15584333992872906,-0.15584333992872906,-0.15584333992872906]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1805)","v":-6.2180090357954541E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1805)","v":-6.2180090357954541E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1805)","v":-6.2180090357954541E-2},{"$f":"-Inputs!AD1231","v":-0.59928094319342406},{"$f":"-Inputs!AE1231","v":-0.59928094319342395},{"$f":"-Inputs!AF1231","v":-0.59928094319342418},{"$f":"-Inputs!AG1231","v":-0.59928094319342418},{"$f":"-Inputs!AH1231","v":-0.59928094319342418},-1.4049322224466279,{"$f":"-IF(AJ1769<0,AJ1769,IF(AJ1757=0,0,MIN((AJ1769/AJ1757)*(AJ1769>0),AJ1769)))","v":-1.4049322224466279},0,0,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1806)","v":-3.1797273453941816E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1806)","v":-3.1797273453941816E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1806)","v":-3.1797273453941816E-2},{"$f":"-Inputs!AD1232","v":-0.61291323048133062},{"$f":"-Inputs!AE1232","v":-0.61291323048133062},{"$f":"-Inputs!AF1232","v":0},{"$f":"-Inputs!AG1232","v":0},{"$f":"-Inputs!AH1232","v":0},{"$f":"-IF(AND(AI1758=0,AH1818>0),AI1770,IF(AI1770<0,AI1770,IF(AI1758=0,0,MIN((AI1770/AI1758)*(AI1770>0),AI1770))))","v":-1.7433478710821655},{"$f":"-IF(AJ1770<0,AJ1770,IF(AJ1758=0,0,MIN((AJ1770/AJ1758)*(AJ1770>0),AJ1770)))","v":0},0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1807)","v":-6.9925132654989439E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1807)","v":-6.9925132654989439E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1807)","v":-6.9925132654989453E-2},{"$f":"-Inputs!AD1233","v":-0.1262954782028059},{"$f":"-Inputs!AE1233","v":-0.1262954782028059},{"$f":"-Inputs!AF1233","v":-0.12629547820280587},{"$f":"-Inputs!AG1233","v":-0.12629547820280587},{"$f":"-Inputs!AH1233","v":-0.12629547820280587},-0.15045419772329871,{"$f":"-IF(AJ1771<0,AJ1771,IF(AJ1759=0,0,MIN((AJ1771/AJ1759)*(AJ1771>0),AJ1771)))","v":-0.15045419772329871},-0.15045419772329871,-0.15045419772329871,-0.15045419772329871]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1808)","v":-0.33794029557680239},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1808)","v":-0.33794029557680239},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1808)","v":-0.33794029557680239},{"$f":"-Inputs!AD1234","v":-0.77583615509123383},{"$f":"-Inputs!AE1234","v":-0.77583615509123383},{"$f":"-Inputs!AF1234","v":-0.77583615509123383},{"$f":"-Inputs!AG1234","v":-0.77583615509123383},{"$f":"-Inputs!AH1234","v":-0.77583615509123383},-1.4326799443628793,{"$f":"-IF(AJ1772<0,AJ1772,IF(AJ1760=0,0,MIN((AJ1772/AJ1760)*(AJ1772>0),AJ1772)))","v":-1.4326799443628793},0,0,0]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1809","v":0},{"$f":"Asset_NoReclass!AB1809","v":0},{"$f":"Asset_NoReclass!AC1809","v":0},{"$f":"-Inputs!AD1235","v":0},{"$f":"-Inputs!AE1235","v":0},{"$f":"-Inputs!AF1235","v":0},{"$f":"-Inputs!AG1235","v":0},{"$f":"-Inputs!AH1235","v":0},{"$f":"-IF(AI1773<0,AI1773,IF(AI1761=0,0,MIN((AI1773/AI1761)*(AI1773>0),AI1773)))","v":0},{"$f":"-IF(AJ1773<0,AJ1773,IF(AJ1761=0,0,MIN((AJ1773/AJ1761)*(AJ1773>0),AJ1773)))","v":0},0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1810","v":0},{"$f":"Asset_NoReclass!AB1810","v":0},{"$f":"Asset_NoReclass!AC1810","v":0},{"$f":"-Inputs!AD1236","v":0},{"$f":"-Inputs!AE1236","v":0},{"$f":"-Inputs!AF1236","v":0},{"$f":"-Inputs!AG1236","v":0},{"$f":"-Inputs!AH1236","v":0},0,{"$f":"-IF(AJ1774<0,AJ1774,IF(AJ1762=0,0,MIN((AJ1774/AJ1762)*(AJ1774>0),AJ1774)))","v":0},0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1811","v":0},{"$f":"Asset_NoReclass!AB1811","v":0},{"$f":"Asset_NoReclass!AC1811","v":0},{"$f":"-Inputs!AD1237","v":0},{"$f":"-Inputs!AE1237","v":0},{"$f":"-Inputs!AF1237","v":0},{"$f":"-Inputs!AG1237","v":0},{"$f":"-Inputs!AH1237","v":0},0,{"$f":"-IF(AJ1775<0,AJ1775,IF(AJ1763=0,0,MIN((AJ1775/AJ1763)*(AJ1775>0),AJ1775)))","v":0},0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.88747920195533725},-0.88747920195533725,-0.88747920195533725,{"$f":"SUM(AD1802:AD1811)","v":-2.4477258196423897},{"$f":"SUM(AE1802:AE1811)","v":-2.4477258196423897},-1.8348125891610594,-1.8348125891610594,-1.8348125891610594,{"$f":"SUM(AI1802:AI1811)","v":-5.0648142482885667},-3.3214663772064013,-0.48385421039689436,-0.48385421039689436,-0.48385421039689436]
[{"$f":"ROW()","v":1813},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1812-Asset_NoReclass!AA1812)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1812-Asset_NoReclass!AB1812)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1812-Asset_NoReclass!AC1812)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0,0,0,0,0,{"$f":"AH1766+AH1778+AH1790+AH1802","v":0},{"$f":"AI1766+AI1778+AI1790+AI1802","v":0},0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1767+Z1779+Z1791+Z1803","v":5.7516642111048935},5.4324528621070609,5.1132415131092284,4.7940301641113958,4.6164734913665297,4.4389168186216637,4.2613601458767976,4.0838034731319315,{"$f":"AH1767+AH1779+AH1791+AH1803","v":3.906246800387065},{"$f":"AI1767+AI1779+AI1791+AI1803","v":3.7286901276421984},3.5511334548973319,3.3735767821524654,3.1960201094075988,3.0184634366627323]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1768+Z1780+Z1792+Z1804","v":4.4070453608171327},4.3406202999033168,4.2741952389895008,4.2077701780756849,4.0519268381469562,3.8960834982182271,3.740240158289498,3.5843968183607688,{"$f":"AH1768+AH1780+AH1792+AH1804","v":3.4285534784320397},{"$f":"AI1768+AI1780+AI1792+AI1804","v":3.2727101385033106},3.1168667985745815,2.9610234586458524,2.8051801187171232,2.6493367787883941]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1769+Z1781+Z1793+Z1805","v":5.9928094319342398},5.9306293415762852,5.8684492512183306,5.806269160860376,5.206988217666952,4.6077072744735279,4.0084263312801038,3.4091453880866798,{"$f":"AH1769+AH1781+AH1793+AH1805","v":2.8098644448932557},{"$f":"AI1769+AI1781+AI1793+AI1805","v":1.4049322224466279},0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1770+Z1782+Z1794+Z1806","v":3.0645661524066523},3.0327688789527105,3.0009716054987687,2.9691743320448269,2.3562611015634962,1.7433478710821655,1.7433478710821655,1.7433478710821655,{"$f":"AH1770+AH1782+AH1794+AH1806","v":1.7433478710821655},{"$f":"AI1770+AI1782+AI1794+AI1806","v":0},0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1771+Z1783+Z1795+Z1807","v":1.8944321730420886},1.8245070403870991,1.7545819077321096,1.6846567750771202,1.5583612968743144,1.4320658186715085,1.3057703404687027,1.1794748622658968,{"$f":"AH1771+AH1783+AH1795+AH1807","v":1.053179384063091},{"$f":"AI1771+AI1783+AI1795+AI1807","v":0.90272518633979226},0.75227098861649355,0.60181679089319484,0.45136259316989613,0.30090839544659742]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1772+Z1784+Z1796+Z1808","v":7.7583615509123369},7.4204212553355342,7.0824809597587315,6.7445406641819288,5.9687045090906947,5.1928683539994607,4.4170321989082266,3.6411960438169926,{"$f":"AH1772+AH1784+AH1796+AH1808","v":2.8653598887257585},{"$f":"AI1772+AI1784+AI1796+AI1808","v":1.4326799443628793},0,0,0,0]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(AD1773+AD1785+AD1797+AD1809,0)","v":0},0,0,0,{"$f":"AH1773+AH1785+AH1797+AH1809","v":0},{"$f":"AI1773+AI1785+AI1797+AI1809","v":0},0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0,{"$f":"MAX(AD1774+AD1786+AD1798+AD1810,0)","v":0},{"$f":"AE1774+AE1786+AE1798+AE1810","v":0},0,0,{"$f":"AH1774+AH1786+AH1798+AH1810","v":0},{"$f":"AI1774+AI1786+AI1798+AI1810","v":0},0,0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(AD1775+AD1787+AD1799+AD1811,0)","v":0},0,0,0,{"$f":"AH1775+AH1787+AH1799+AH1811","v":0},{"$f":"AI1775+AI1787+AI1799+AI1811","v":0},0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":28.868878880217341},{"$f":"SUM(AA1814:AA1823)","v":27.981399678262004},27.093920476306671,26.206441274351334,{"$f":"SUM(AD1814:AD1823)","v":23.758715454708941},{"$f":"SUM(AE1814:AE1823)","v":21.310989635066552},19.476177045905494,17.641364456744434,15.806551867583373,{"$f":"SUM(AI1814:AI1823)","v":10.74173761929481},7.4202712420884067,6.936417031691513,6.4525628212946176,5.9687086108977248]
[{"$f":"ROW()","v":1825},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1824-Asset_NoReclass!AA1824)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AB1824-Asset_NoReclass!AB1824)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1824-Asset_NoReclass!AC1824)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69},{"$f":"IF(AC1840>0,IF(AD$131=\"\",AC1840-1,MIN(AC1840-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1840-1)","v":41},40,39,38,{"$f":"MAX(0,AH1840-1)","v":37},{"$f":"MAX(0,AI1840-1)","v":36},{"$f":"MAX(0,AJ1840-1)","v":35},{"$f":"MAX(0,AK1840-1)","v":34},{"$f":"MAX(0,AL1840-1)","v":33}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,{"$f":"IF(AD1839=\"\",MAX(0,AC1842-1),Inputs!$D$71-(AC$6-LEFT($A1838,4)))","v":28},27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,{"$f":"IF(AC1843>0,IF(AD$131=\"\",AC1843-1,MIN(AC1843-1,AD$131)),0)","v":8},7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4},{"$f":"MAX(0,AC1844-1)","v":3},2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1847+1)","v":48},{"$f":"MAX(0,AD1847-1)","v":47},{"$f":"MAX(0,AE1847-1)","v":46},{"$f":"MAX(0,AF1847-1)","v":45},{"$f":"MAX(0,AG1847-1)","v":44},43,42,41,40,39]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561},{"$f":"IF(AC1849>0,IF(AD$131=\"\",AC1849-1,MIN(AC1849-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1849-1)","v":41},40,39,38,{"$f":"MAX(0,AH1849-1)","v":37},{"$f":"MAX(0,AI1849-1)","v":36},{"$f":"MAX(0,AJ1849-1)","v":35},{"$f":"MAX(0,AK1849-1)","v":34},{"$f":"MAX(0,AL1849-1)","v":33}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0.1043108465148181,0.10380380151804787,0.10329675652127764,0.1008373099374377,9.8377863353597758E-2,9.5918416769757819E-2,9.3458970185917881E-2,{"$f":"AH1900","v":9.0999523602077942E-2},{"$f":"AI1900","v":8.8540077018238003E-2},{"$f":"AJ1900","v":8.6080630434398064E-2},{"$f":"AK1900","v":8.3621183850558126E-2},{"$f":"AL1900","v":8.1161737266718187E-2}]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1901","v":0},3.4838900331821181,3.1509928994206526,2.8180957656591872,2.7174494883142164,2.6168032109692456,2.5161569336242748,2.4155106562793041,2.3148643789343333,2.2142181015893621,2.1135718242443913,2.01292554689942,1.912279269554449]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1902","v":0},8.320100154264793,8.2981923776416178,8.2762846010184425,7.9807030081249266,7.6851214152314107,7.3895398223378947,7.0939582294443788,6.7983766365508629,6.502795043657347,6.207213450763831,5.9116318578703151,5.6160502649767992]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1903","v":0},2.1357173934397893,2.1031780300219802,2.0706386666041712,1.8570669272601923,1.6434951879162134,1.4299234485722345,1.2163517092282556,1.0027799698842768,0.66851997992285117,0.33425998996142559,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1904","v":0},3.6302920238778116,3.5749816200572582,3.5196712162367048,2.7936128114611423,2.0675544066855798,1.3414960019100173,1.3414960019100173,1.3414960019100173,0,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1905","v":0},5.9283121731885924,5.8539506930223935,5.7795892128561945,5.3843684013102884,4.9891475897643822,4.5939267782184761,4.1987059666725699,3.8034851551266637,3.3280495107358306,2.8526138663449978,2.3771782219541651,1.9017425775633321]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1906","v":0},3.5227249941392054,3.3722001069127732,3.221675219686341,2.8694027202724204,2.5171302208584998,2.1648577214445792,1.8125852220306586,1.4603127226167381,0.97354181507782545,0.48677090753891272,0,0]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1907","v":0},{"$f":"AA1907","v":0},{"$f":"AB1907","v":0},0,{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":27.125347618607126},26.457299528594724,25.789251438582319,23.703440666680621,21.617629894778929,19.531819122877234,18.172066755751104,{"$f":"SUM(AI1852:AI1861)","v":16.812314388624969},13.775664528001455,12.080510669287957,10.385356810574457,9.5112338493612985]
[{"$f":"ROW()","v":1863},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1862-Asset_NoReclass!AB1862)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1862-Asset_NoReclass!AC1862)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1864","v":0.1043108465148181}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1865","v":3.4838900331821181}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1866","v":8.320100154264793}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1867","v":2.1357173934397893}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1868","v":3.6302920238778116}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1869","v":5.9283121731885924}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1870","v":3.5227249941392054}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1871","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1872","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1873","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":27.125347618607126}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1874)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1876)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1876)","v":0},{"$f":"-Inputs!AD1833","v":0},{"$f":"-Inputs!AE1833","v":0},{"$f":"-Inputs!AF1833","v":0},{"$f":"-Inputs!AG1833","v":0},{"$f":"-Inputs!AH1833","v":0},{"$f":"-Inputs!AI1833","v":0},{"$f":"-Inputs!AJ1833","v":0},{"$f":"-Inputs!AK1833","v":0},{"$f":"-Inputs!AL1833","v":0},{"$f":"-Inputs!AM1833","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1877)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1877)","v":0},{"$f":"-Inputs!AD1834","v":0},{"$f":"-Inputs!AE1834","v":0},{"$f":"-Inputs!AF1834","v":0},{"$f":"-Inputs!AG1834","v":0},{"$f":"-Inputs!AH1834","v":0},{"$f":"-Inputs!AI1834","v":0},{"$f":"-Inputs!AJ1834","v":0},{"$f":"-Inputs!AK1834","v":0},{"$f":"-Inputs!AL1834","v":0},{"$f":"-Inputs!AM1834","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1878)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1878)","v":0},{"$f":"-Inputs!AD1835","v":0},{"$f":"-Inputs!AE1835","v":0},{"$f":"-Inputs!AF1835","v":0},{"$f":"-Inputs!AG1835","v":0},{"$f":"-Inputs!AH1835","v":0},{"$f":"-Inputs!AI1835","v":0},{"$f":"-Inputs!AJ1835","v":0},{"$f":"-Inputs!AK1835","v":0},{"$f":"-Inputs!AL1835","v":0},{"$f":"-Inputs!AM1835","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1879)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1879)","v":0},{"$f":"-Inputs!AD1836","v":0},{"$f":"-Inputs!AE1836","v":0},{"$f":"-Inputs!AF1836","v":0},{"$f":"-Inputs!AG1836","v":0},{"$f":"-Inputs!AH1836","v":0},{"$f":"-Inputs!AI1836","v":0},{"$f":"-Inputs!AJ1836","v":0},{"$f":"-Inputs!AK1836","v":0},{"$f":"-Inputs!AL1836","v":0},{"$f":"-Inputs!AM1836","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1880)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1880)","v":0},{"$f":"-Inputs!AD1837","v":0},{"$f":"-Inputs!AE1837","v":0},{"$f":"-Inputs!AF1837","v":0},{"$f":"-Inputs!AG1837","v":0},{"$f":"-Inputs!AH1837","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1881)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1881)","v":0},{"$f":"-Inputs!AD1838","v":0},{"$f":"-Inputs!AE1838","v":0},{"$f":"-Inputs!AF1838","v":0},{"$f":"-Inputs!AG1838","v":0},{"$f":"-Inputs!AH1838","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1882)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1882)","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"-Inputs!AH1839","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1883","v":0},{"$f":"Asset_NoReclass!AC1883","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"-Inputs!AH1840","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1884","v":0},{"$f":"Asset_NoReclass!AC1884","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"-Inputs!AH1841","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1885","v":0},{"$f":"Asset_NoReclass!AC1885","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"-Inputs!AH1842","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0,{"$f":"SUM(AD1876:AD1885)","v":0},{"$f":"SUM(AE1876:AE1885)","v":0},0,0,0,{"$f":"SUM(AI1876:AI1885)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1886-Asset_NoReclass!AB1886)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1886-Asset_NoReclass!AC1886)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1888)","v":-5.0704499677022984E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1888)","v":-5.0704499677022984E-4},{"$f":"-Inputs!AD1240","v":-2.4594465838399444E-3},{"$f":"-Inputs!AE1240","v":-2.4594465838399448E-3},{"$f":"-Inputs!AF1240","v":-2.4594465838399448E-3},{"$f":"-Inputs!AG1240","v":-2.4594465838399448E-3},{"$f":"-Inputs!AH1240","v":-2.4594465838399448E-3},{"$f":"-IF(AND(AI1840=0,AH1900>0),AI1852,IF(AI1852<0,AI1852,IF(AI1840=0,0,MIN((AI1852/AI1840)*(AI1852>0),AI1852))))","v":-2.4594465838399444E-3},{"$f":"-IF(AJ1852<0,AJ1852,IF(AJ1840=0,0,MIN((AJ1852/AJ1840)*(AJ1852>0),AJ1852)))","v":-2.4594465838399444E-3},-2.4594465838399448E-3,-2.4594465838399448E-3,-2.4594465838399453E-3]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1889)","v":-0.33289713376146551},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1889)","v":-0.33289713376146551},{"$f":"-Inputs!AD1241","v":-0.10064627734497095},{"$f":"-Inputs!AE1241","v":-0.10064627734497095},{"$f":"-Inputs!AF1241","v":-0.10064627734497095},{"$f":"-Inputs!AG1241","v":-0.10064627734497096},{"$f":"-Inputs!AH1241","v":-0.10064627734497096},-0.10064627734497102,{"$f":"-IF(AJ1853<0,AJ1853,IF(AJ1841=0,0,MIN((AJ1853/AJ1841)*(AJ1853>0),AJ1853)))","v":-0.100646277344971},-0.10064627734497102,-0.100646277344971,-0.100646277344971]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1890)","v":-2.1907776623174991E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1890)","v":-2.1907776623174998E-2},{"$f":"-Inputs!AD1242","v":-0.29558159289351588},{"$f":"-Inputs!AE1242","v":-0.29558159289351588},{"$f":"-Inputs!AF1242","v":-0.29558159289351582},{"$f":"-Inputs!AG1242","v":-0.29558159289351582},{"$f":"-Inputs!AH1242","v":-0.29558159289351582},-0.29558159289351577,{"$f":"-IF(AJ1854<0,AJ1854,IF(AJ1842=0,0,MIN((AJ1854/AJ1842)*(AJ1854>0),AJ1854)))","v":-0.29558159289351577},-0.29558159289351577,-0.29558159289351577,-0.29558159289351577]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1891)","v":-3.2539363417809254E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1891)","v":-3.2539363417809254E-2},{"$f":"-Inputs!AD1243","v":-0.21357173934397897},{"$f":"-Inputs!AE1243","v":-0.21357173934397897},{"$f":"-Inputs!AF1243","v":-0.21357173934397899},{"$f":"-Inputs!AG1243","v":-0.21357173934397897},{"$f":"-Inputs!AH1243","v":-0.21357173934397897},-0.33425998996142559,{"$f":"-IF(AJ1855<0,AJ1855,IF(AJ1843=0,0,MIN((AJ1855/AJ1843)*(AJ1855>0),AJ1855)))","v":-0.33425998996142559},{"$f":"-IF(AK1855<0,AK1855,IF(AK1843=0,0,MIN((AK1855/AK1843)*(AK1855>0),AK1855)))","v":-0.33425998996142559},0,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1892)","v":-5.5310403820553342E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1892)","v":-5.5310403820553342E-2},{"$f":"-Inputs!AD1244","v":-0.72605840477556238},{"$f":"-Inputs!AE1244","v":-0.72605840477556249},{"$f":"-Inputs!AF1244","v":-0.72605840477556249},{"$f":"-Inputs!AG1244","v":0},{"$f":"-Inputs!AH1244","v":0},-1.3414960019100173,{"$f":"-IF(AJ1856<0,AJ1856,IF(AJ1844=0,0,MIN((AJ1856/AJ1844)*(AJ1856>0),AJ1856)))","v":0},0,0,0]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1893)","v":-7.4361480166198757E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1893)","v":-7.4361480166198757E-2},{"$f":"-Inputs!AD1245","v":-0.39522081154590627},{"$f":"-Inputs!AE1245","v":-0.39522081154590633},{"$f":"-Inputs!AF1245","v":-0.39522081154590633},{"$f":"-Inputs!AG1245","v":-0.39522081154590633},{"$f":"-Inputs!AH1245","v":-0.39522081154590633},-0.47543564439083297,{"$f":"-IF(AJ1857<0,AJ1857,IF(AJ1845=0,0,MIN((AJ1857/AJ1845)*(AJ1857>0),AJ1857)))","v":-0.47543564439083291},-0.47543564439083297,-0.47543564439083302,-0.47543564439083302]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1894)","v":-0.15052488722643231},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1894)","v":-0.15052488722643231},{"$f":"-Inputs!AD1246","v":-0.35227249941392058},{"$f":"-Inputs!AE1246","v":-0.35227249941392058},{"$f":"-Inputs!AF1246","v":-0.35227249941392064},{"$f":"-Inputs!AG1246","v":-0.35227249941392064},{"$f":"-Inputs!AH1246","v":-0.35227249941392064},-0.48677090753891267,{"$f":"-IF(AJ1858<0,AJ1858,IF(AJ1846=0,0,MIN((AJ1858/AJ1846)*(AJ1858>0),AJ1858)))","v":-0.48677090753891272},-0.48677090753891272,0,0]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1895","v":0},{"$f":"Asset_NoReclass!AC1895","v":0},{"$f":"-Inputs!AD1247","v":0},{"$f":"-Inputs!AE1247","v":0},{"$f":"-Inputs!AF1247","v":0},{"$f":"-Inputs!AG1247","v":0},{"$f":"-Inputs!AH1247","v":0},{"$f":"-IF(AI1859<0,AI1859,IF(AI1847=0,0,MIN((AI1859/AI1847)*(AI1859>0),AI1859)))","v":0},{"$f":"-IF(AJ1859<0,AJ1859,IF(AJ1847=0,0,MIN((AJ1859/AJ1847)*(AJ1859>0),AJ1859)))","v":0},0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1896","v":0},{"$f":"Asset_NoReclass!AC1896","v":0},{"$f":"-Inputs!AD1248","v":0},{"$f":"-Inputs!AE1248","v":0},{"$f":"-Inputs!AF1248","v":0},{"$f":"-Inputs!AG1248","v":0},{"$f":"-Inputs!AH1248","v":0},0,{"$f":"-IF(AJ1860<0,AJ1860,IF(AJ1848=0,0,MIN((AJ1860/AJ1848)*(AJ1860>0),AJ1860)))","v":0},0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1897","v":0},{"$f":"Asset_NoReclass!AC1897","v":0},{"$f":"-Inputs!AD1249","v":0},{"$f":"-Inputs!AE1249","v":0},{"$f":"-Inputs!AF1249","v":0},{"$f":"-Inputs!AG1249","v":0},{"$f":"-Inputs!AH1249","v":0},0,{"$f":"-IF(AJ1861<0,AJ1861,IF(AJ1849=0,0,MIN((AJ1861/AJ1849)*(AJ1861>0),AJ1861)))","v":0},0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.66804809001240451},-0.66804809001240451,{"$f":"SUM(AD1888:AD1897)","v":-2.0858107719016949},{"$f":"SUM(AE1888:AE1897)","v":-2.0858107719016949},-2.0858107719016954,-1.3597523671261327,-1.3597523671261327,{"$f":"SUM(AI1888:AI1897)","v":-3.0366498606235157},-1.695153858713498,-1.695153858713498,-0.8741229612131598,-0.8741229612131598]
[{"$f":"ROW()","v":1899},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1898-Asset_NoReclass!AB1898)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1898-Asset_NoReclass!AC1898)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0.1043108465148181},0.10380380151804787,0.10329675652127764,0.1008373099374377,9.8377863353597758E-2,9.5918416769757819E-2,9.3458970185917881E-2,{"$f":"AH1852+AH1864+AH1876+AH1888","v":9.0999523602077942E-2},{"$f":"AI1852+AI1864+AI1876+AI1888","v":8.8540077018238003E-2},8.6080630434398064E-2,8.3621183850558126E-2,8.1161737266718187E-2,7.8702290682878248E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4838900331821181,3.1509928994206526,2.8180957656591872,2.7174494883142164,2.6168032109692456,2.5161569336242748,2.4155106562793041,{"$f":"AH1853+AH1865+AH1877+AH1889","v":2.3148643789343333},{"$f":"AI1853+AI1865+AI1877+AI1889","v":2.2142181015893621},2.1135718242443913,2.01292554689942,1.912279269554449,1.811632992209478]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.320100154264793,8.2981923776416178,8.2762846010184425,7.9807030081249266,7.6851214152314107,7.3895398223378947,7.0939582294443788,{"$f":"AH1854+AH1866+AH1878+AH1890","v":6.7983766365508629},{"$f":"AI1854+AI1866+AI1878+AI1890","v":6.502795043657347},6.207213450763831,5.9116318578703151,5.6160502649767992,5.3204686720832832]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1357173934397893,2.1031780300219802,2.0706386666041712,1.8570669272601923,1.6434951879162134,1.4299234485722345,1.2163517092282556,{"$f":"AH1855+AH1867+AH1879+AH1891","v":1.0027799698842768},{"$f":"AI1855+AI1867+AI1879+AI1891","v":0.66851997992285117},0.33425998996142559,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6302920238778116,3.5749816200572582,3.5196712162367048,2.7936128114611423,2.0675544066855798,1.3414960019100173,1.3414960019100173,{"$f":"AH1856+AH1868+AH1880+AH1892","v":1.3414960019100173},{"$f":"AI1856+AI1868+AI1880+AI1892","v":0},0,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9283121731885924,5.8539506930223935,5.7795892128561945,5.3843684013102884,4.9891475897643822,4.5939267782184761,4.1987059666725699,{"$f":"AH1857+AH1869+AH1881+AH1893","v":3.8034851551266637},{"$f":"AI1857+AI1869+AI1881+AI1893","v":3.3280495107358306},2.8526138663449978,2.3771782219541651,1.9017425775633321,1.4263069331724991]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5227249941392054,3.3722001069127732,3.221675219686341,2.8694027202724204,2.5171302208584998,2.1648577214445792,1.8125852220306586,{"$f":"AH1858+AH1870+AH1882+AH1894","v":1.4603127226167381},{"$f":"AI1858+AI1870+AI1882+AI1894","v":0.97354181507782545},0.48677090753891272,0,0,0]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(AD1859+AD1871+AD1883+AD1895,0)","v":0},0,0,0,{"$f":"AH1859+AH1871+AH1883+AH1895","v":0},{"$f":"AI1859+AI1871+AI1883+AI1895","v":0},0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0,{"$f":"MAX(AD1860+AD1872+AD1884+AD1896,0)","v":0},{"$f":"AE1860+AE1872+AE1884+AE1896","v":0},0,0,{"$f":"AH1860+AH1872+AH1884+AH1896","v":0},{"$f":"AI1860+AI1872+AI1884+AI1896","v":0},0,0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(AD1861+AD1873+AD1885+AD1897,0)","v":0},0,0,0,{"$f":"AH1861+AH1873+AH1885+AH1897","v":0},{"$f":"AI1861+AI1873+AI1885+AI1897","v":0},0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":27.125347618607126},{"$f":"SUM(AB1900:AB1909)","v":26.457299528594724},25.789251438582319,{"$f":"SUM(AD1900:AD1909)","v":23.703440666680621},{"$f":"SUM(AE1900:AE1909)","v":21.617629894778929},19.531819122877234,18.172066755751104,16.812314388624969,{"$f":"SUM(AI1900:AI1909)","v":13.775664528001455},12.080510669287957,10.385356810574457,9.5112338493612985,8.637110888148138]
[{"$f":"ROW()","v":1911},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1910-Asset_NoReclass!AB1910)<=0.0001,\"OK\",\"Check\")","v":"OK"},{"$f":"IF(ABS(AC1910-Asset_NoReclass!AC1910)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PrincipledApproach!AD$128=\"\",\"\",PrincipledApproach!AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"IF(AC1926>0,IF(AD$131=\"\",AC1926-1,MIN(AC1926-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1926-1)","v":41},40,39,38,{"$f":"MAX(0,AH1926-1)","v":37},{"$f":"MAX(0,AI1926-1)","v":36},{"$f":"MAX(0,AJ1926-1)","v":35},{"$f":"MAX(0,AK1926-1)","v":34},{"$f":"MAX(0,AL1926-1)","v":33}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},{"$f":"IF(AD1925=\"\",MAX(0,AC1928-1),Inputs!$D$71-(AC$6-LEFT($A1924,4)))","v":29},28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},{"$f":"IF(AC1929>0,IF(AD$131=\"\",AC1929-1,MIN(AC1929-1,AD$131)),0)","v":9},8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AC1930-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1933+1)","v":49},{"$f":"MAX(0,AD1933-1)","v":48},{"$f":"MAX(0,AE1933-1)","v":47},{"$f":"MAX(0,AF1933-1)","v":46},{"$f":"MAX(0,AG1933-1)","v":45},44,43,42,41,40]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"IF(AC1935>0,IF(AD$131=\"\",AC1935-1,MIN(AC1935-1,AD$131)),0)","v":42},{"$f":"MAX(0,AD1935-1)","v":41},40,39,38,{"$f":"MAX(0,AH1935-1)","v":37},{"$f":"MAX(0,AI1935-1)","v":36},{"$f":"MAX(0,AJ1935-1)","v":35},{"$f":"MAX(0,AK1935-1)","v":34},{"$f":"MAX(0,AL1935-1)","v":33}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},1.0672551459972025E-2,1.0538387663155607E-2,1.0287473671175711E-2,1.0036559679195815E-2,9.7856456872159187E-3,9.5347316952360227E-3,{"$f":"AH1986","v":9.2838177032561267E-3},{"$f":"AI1986","v":9.0329037112762307E-3},{"$f":"AJ1986","v":8.7819897192963348E-3},{"$f":"AK1986","v":8.5310757273164388E-3},{"$f":"AL1986","v":8.2801617353365428E-3}]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1987","v":0},2.2997917277841817,2.1707334244971239,2.0958805477903266,2.0210276710835293,1.946174794376732,1.8713219176699347,1.7964690409631374,1.7216161642563401,1.6467632875495428,1.5719104108427455,1.4970575341359482]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1988","v":0},6.4931489774370563,6.477149871370333,6.2537998758058384,6.0304498802413438,5.8070998846768491,5.5837498891123545,5.3603998935478598,5.1370498979833661,4.9136999024188723,4.6903499068543777,4.4669999112898839]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1989","v":0},3.2162616745103039,3.1901348299382173,2.8685086624871872,2.546882495036157,2.2252563275851269,1.9036301601340966,1.5820039926830662,1.1865029945122996,0.79100199634153312,0.39550099817076656,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},3.029731707699276,2.9906424523249622,2.3846961107851072,1.7787497692452521,1.1728034277053969,0.56685708616554165,0.56685708616554165,0,0,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1991","v":0},8.8525541598806097,8.705747664168598,8.1155773868432242,7.5254071095178503,6.9352368321924764,6.3450665548671026,5.7548962775417287,5.1154633578148703,4.4760304380880118,3.8365975183611529,3.197164598634294]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1992","v":0},7.8458632095775105,7.5749729867197519,6.7903866657620009,6.0058003448042498,5.2212140238464988,4.4366277028887477,3.6520413819309967,2.7390310364482477,1.8260206909654983,0.91301034548274917,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"AB1993","v":0},{"$f":"AC1993","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":31.748024008348906},31.119919616682139,28.519136723144861,25.918353829607579,23.317570936070297,20.716788042533011,{"$f":"SUM(AI1938:AI1947)","v":18.721951490535588},15.9086963547264,13.662298305082755,11.415900255439109,9.1695022057954638]
[{"$f":"ROW()","v":1949},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1948-Asset_NoReclass!AC1948)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1950","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1951","v":2.2997917277841817}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1952","v":6.4931489774370563}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1953","v":3.2162616745103039}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1954","v":3.029731707699276}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1955","v":8.8525541598806097}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1956","v":7.8458632095775105}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1957","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1958","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1959","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":31.748024008348906}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1960)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1962)","v":0},{"$f":"-Inputs!AD1837","v":0},{"$f":"-Inputs!AE1837","v":0},{"$f":"-Inputs!AF1837","v":0},{"$f":"-Inputs!AG1837","v":0},{"$f":"-Inputs!AH1837","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1963)","v":0},{"$f":"-Inputs!AD1838","v":0},{"$f":"-Inputs!AE1838","v":0},{"$f":"-Inputs!AF1838","v":0},{"$f":"-Inputs!AG1838","v":0},{"$f":"-Inputs!AH1838","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1964)","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"-Inputs!AH1839","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1965)","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"-Inputs!AH1840","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1966)","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"-Inputs!AH1841","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1967)","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"-Inputs!AH1842","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1968)","v":0},{"$f":"-Inputs!AD1843","v":0},{"$f":"-Inputs!AE1843","v":0},{"$f":"-Inputs!AF1843","v":0},{"$f":"-Inputs!AG1843","v":0},{"$f":"-Inputs!AH1843","v":0},{"$f":"-Inputs!AI1843","v":0},{"$f":"-Inputs!AJ1843","v":0},{"$f":"-Inputs!AK1843","v":0},{"$f":"-Inputs!AL1843","v":0},{"$f":"-Inputs!AM1843","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1969","v":0},{"$f":"-Inputs!AD1844","v":0},{"$f":"-Inputs!AE1844","v":0},{"$f":"-Inputs!AF1844","v":0},{"$f":"-Inputs!AG1844","v":0},{"$f":"-Inputs!AH1844","v":0},{"$f":"-Inputs!AI1844","v":0},{"$f":"-Inputs!AJ1844","v":0},{"$f":"-Inputs!AK1844","v":0},{"$f":"-Inputs!AL1844","v":0},{"$f":"-Inputs!AM1844","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1970","v":0},{"$f":"-Inputs!AD1845","v":0},{"$f":"-Inputs!AE1845","v":0},{"$f":"-Inputs!AF1845","v":0},{"$f":"-Inputs!AG1845","v":0},{"$f":"-Inputs!AH1845","v":0},{"$f":"-Inputs!AI1845","v":0},{"$f":"-Inputs!AJ1845","v":0},{"$f":"-Inputs!AK1845","v":0},{"$f":"-Inputs!AL1845","v":0},{"$f":"-Inputs!AM1845","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1971","v":0},{"$f":"-Inputs!AD1846","v":0},{"$f":"-Inputs!AE1846","v":0},{"$f":"-Inputs!AF1846","v":0},{"$f":"-Inputs!AG1846","v":0},{"$f":"-Inputs!AH1846","v":0},{"$f":"-Inputs!AI1846","v":0},{"$f":"-Inputs!AJ1846","v":0},{"$f":"-Inputs!AK1846","v":0},{"$f":"-Inputs!AL1846","v":0},{"$f":"-Inputs!AM1846","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0},0,{"$f":"SUM(AE1962:AE1971)","v":0},0,0,0,{"$f":"SUM(AI1962:AI1971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1972-Asset_NoReclass!AC1972)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1974)","v":-1.3416379681641805E-4},{"$f":"-Inputs!AD1252","v":-2.5091399197989543E-4},{"$f":"-Inputs!AE1252","v":-2.5091399197989543E-4},{"$f":"-Inputs!AF1252","v":-2.5091399197989543E-4},{"$f":"-Inputs!AG1252","v":-2.5091399197989543E-4},{"$f":"-Inputs!AH1252","v":-2.5091399197989543E-4},{"$f":"-IF(AND(AI1926=0,AH1986>0),AI1938,IF(AI1938<0,AI1938,IF(AI1926=0,0,MIN((AI1938/AI1926)*(AI1938>0),AI1938))))","v":-2.5091399197989532E-4},{"$f":"-IF(AJ1938<0,AJ1938,IF(AJ1926=0,0,MIN((AJ1938/AJ1926)*(AJ1938>0),AJ1938)))","v":-2.5091399197989532E-4},-2.5091399197989527E-4,-2.5091399197989527E-4,-2.5091399197989521E-4]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1975)","v":-0.12905830328705786},{"$f":"-Inputs!AD1253","v":-7.4852876706797369E-2},{"$f":"-Inputs!AE1253","v":-7.4852876706797369E-2},{"$f":"-Inputs!AF1253","v":-7.4852876706797369E-2},{"$f":"-Inputs!AG1253","v":-7.4852876706797369E-2},{"$f":"-Inputs!AH1253","v":-7.4852876706797369E-2},-7.4852876706797397E-2,{"$f":"-IF(AJ1939<0,AJ1939,IF(AJ1927=0,0,MIN((AJ1939/AJ1927)*(AJ1939>0),AJ1939)))","v":-7.4852876706797397E-2},-7.4852876706797397E-2,-7.4852876706797411E-2,-7.4852876706797411E-2]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1976)","v":-1.5999106066723254E-2},{"$f":"-Inputs!AD1254","v":-0.22334999556449422},{"$f":"-Inputs!AE1254","v":-0.22334999556449422},{"$f":"-Inputs!AF1254","v":-0.22334999556449422},{"$f":"-Inputs!AG1254","v":-0.22334999556449422},{"$f":"-Inputs!AH1254","v":-0.22334999556449425},-0.22334999556449417,{"$f":"-IF(AJ1940<0,AJ1940,IF(AJ1928=0,0,MIN((AJ1940/AJ1928)*(AJ1940>0),AJ1940)))","v":-0.22334999556449417},-0.2233499955644942,-0.22334999556449417,-0.2233499955644942]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1977)","v":-2.6126844572086458E-2},{"$f":"-Inputs!AD1255","v":-0.32162616745103034},{"$f":"-Inputs!AE1255","v":-0.32162616745103034},{"$f":"-Inputs!AF1255","v":-0.32162616745103034},{"$f":"-Inputs!AG1255","v":-0.32162616745103034},{"$f":"-Inputs!AH1255","v":-0.32162616745103034},-0.39550099817076656,{"$f":"-IF(AJ1941<0,AJ1941,IF(AJ1929=0,0,MIN((AJ1941/AJ1929)*(AJ1941>0),AJ1941)))","v":-0.3955009981707665},-0.39550099817076656,-0.39550099817076656,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1978)","v":-3.9089255374313889E-2},{"$f":"-Inputs!AD1256","v":-0.60594634153985516},{"$f":"-Inputs!AE1256","v":-0.60594634153985516},{"$f":"-Inputs!AF1256","v":-0.60594634153985527},{"$f":"-Inputs!AG1256","v":-0.60594634153985527},{"$f":"-Inputs!AH1256","v":0},-0.56685708616554165,{"$f":"-IF(AJ1942<0,AJ1942,IF(AJ1930=0,0,MIN((AJ1942/AJ1930)*(AJ1942>0),AJ1942)))","v":0},0,0,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1979)","v":-0.14680649571201113},{"$f":"-Inputs!AD1257","v":-0.59017027732537397},{"$f":"-Inputs!AE1257","v":-0.59017027732537397},{"$f":"-Inputs!AF1257","v":-0.59017027732537397},{"$f":"-Inputs!AG1257","v":-0.59017027732537419},{"$f":"-Inputs!AH1257","v":-0.59017027732537397},-0.63943291972685878,{"$f":"-IF(AJ1943<0,AJ1943,IF(AJ1931=0,0,MIN((AJ1943/AJ1931)*(AJ1943>0),AJ1943)))","v":-0.63943291972685878},-0.63943291972685878,-0.63943291972685878,-0.63943291972685878]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1980)","v":-0.27089022285775877},{"$f":"-Inputs!AD1258","v":-0.78458632095775105},{"$f":"-Inputs!AE1258","v":-0.78458632095775105},{"$f":"-Inputs!AF1258","v":-0.78458632095775105},{"$f":"-Inputs!AG1258","v":-0.78458632095775116},{"$f":"-Inputs!AH1258","v":-0.78458632095775116},-0.91301034548274917,{"$f":"-IF(AJ1944<0,AJ1944,IF(AJ1932=0,0,MIN((AJ1944/AJ1932)*(AJ1944>0),AJ1944)))","v":-0.91301034548274929},-0.91301034548274917,-0.91301034548274917,0]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1981","v":0},{"$f":"-Inputs!AD1259","v":0},{"$f":"-Inputs!AE1259","v":0},{"$f":"-Inputs!AF1259","v":0},{"$f":"-Inputs!AG1259","v":0},{"$f":"-Inputs!AH1259","v":0},{"$f":"-IF(AI1945<0,AI1945,IF(AI1933=0,0,MIN((AI1945/AI1933)*(AI1945>0),AI1945)))","v":0},{"$f":"-IF(AJ1945<0,AJ1945,IF(AJ1933=0,0,MIN((AJ1945/AJ1933)*(AJ1945>0),AJ1945)))","v":0},0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1982","v":0},{"$f":"-Inputs!AD1260","v":0},{"$f":"-Inputs!AE1260","v":0},{"$f":"-Inputs!AF1260","v":0},{"$f":"-Inputs!AG1260","v":0},{"$f":"-Inputs!AH1260","v":0},0,{"$f":"-IF(AJ1946<0,AJ1946,IF(AJ1934=0,0,MIN((AJ1946/AJ1934)*(AJ1946>0),AJ1946)))","v":0},0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1983","v":0},{"$f":"-Inputs!AD1261","v":0},{"$f":"-Inputs!AE1261","v":0},{"$f":"-Inputs!AF1261","v":0},{"$f":"-Inputs!AG1261","v":0},{"$f":"-Inputs!AH1261","v":0},0,{"$f":"-IF(AJ1947<0,AJ1947,IF(AJ1935=0,0,MIN((AJ1947/AJ1935)*(AJ1947>0),AJ1947)))","v":0},0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.62810439166676779},-2.6007828935372821,{"$f":"SUM(AE1974:AE1983)","v":-2.6007828935372821},-2.6007828935372821,-2.6007828935372825,-1.9948365519974267,-2.8132551358091877,{"$f":"SUM(AJ1974:AJ1983)","v":-2.2463980496436462},-2.2463980496436458,-2.2463980496436458,-0.93788670599013035]
[{"$f":"ROW()","v":1985},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1984-Asset_NoReclass!AC1984)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":1.0672551459972025E-2},1.0538387663155607E-2,1.0287473671175711E-2,1.0036559679195815E-2,9.7856456872159187E-3,9.5347316952360227E-3,{"$f":"AH1938+AH1950+AH1962+AH1974","v":9.2838177032561267E-3},{"$f":"AI1938+AI1950+AI1962+AI1974","v":9.0329037112762307E-3},{"$f":"AJ1938+AJ1950+AJ1962+AJ1974","v":8.7819897192963348E-3},8.5310757273164388E-3,8.2801617353365428E-3,8.0292477433566468E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2997917277841817,2.1707334244971239,2.0958805477903266,2.0210276710835293,1.946174794376732,1.8713219176699347,{"$f":"AH1939+AH1951+AH1963+AH1975","v":1.7964690409631374},{"$f":"AI1939+AI1951+AI1963+AI1975","v":1.7216161642563401},{"$f":"AJ1939+AJ1951+AJ1963+AJ1975","v":1.6467632875495428},1.5719104108427455,1.4970575341359482,1.4222046574291509]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4931489774370563,6.477149871370333,6.2537998758058384,6.0304498802413438,5.8070998846768491,5.5837498891123545,{"$f":"AH1940+AH1952+AH1964+AH1976","v":5.3603998935478598},{"$f":"AI1940+AI1952+AI1964+AI1976","v":5.1370498979833661},{"$f":"AJ1940+AJ1952+AJ1964+AJ1976","v":4.9136999024188723},4.6903499068543777,4.4669999112898839,4.2436499157253902]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2162616745103039,3.1901348299382173,2.8685086624871872,2.546882495036157,2.2252563275851269,1.9036301601340966,{"$f":"AH1941+AH1953+AH1965+AH1977","v":1.5820039926830662},{"$f":"AI1941+AI1953+AI1965+AI1977","v":1.1865029945122996},{"$f":"AJ1941+AJ1953+AJ1965+AJ1977","v":0.79100199634153312},0.39550099817076656,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.029731707699276,2.9906424523249622,2.3846961107851072,1.7787497692452521,1.1728034277053969,0.56685708616554165,{"$f":"AH1942+AH1954+AH1966+AH1978","v":0.56685708616554165},{"$f":"AI1942+AI1954+AI1966+AI1978","v":0},{"$f":"AJ1942+AJ1954+AJ1966+AJ1978","v":0},0,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8525541598806097,8.705747664168598,8.1155773868432242,7.5254071095178503,6.9352368321924764,6.3450665548671026,{"$f":"AH1943+AH1955+AH1967+AH1979","v":5.7548962775417287},{"$f":"AI1943+AI1955+AI1967+AI1979","v":5.1154633578148703},{"$f":"AJ1943+AJ1955+AJ1967+AJ1979","v":4.4760304380880118},3.8365975183611529,3.197164598634294,2.5577316789074351]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8458632095775105,7.5749729867197519,6.7903866657620009,6.0058003448042498,5.2212140238464988,4.4366277028887477,{"$f":"AH1944+AH1956+AH1968+AH1980","v":3.6520413819309967},{"$f":"AI1944+AI1956+AI1968+AI1980","v":2.7390310364482477},{"$f":"AJ1944+AJ1956+AJ1968+AJ1980","v":1.8260206909654983},0.91301034548274917,0,0]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MAX(AD1945+AD1957+AD1969+AD1981,0)","v":0},0,0,0,{"$f":"AH1945+AH1957+AH1969+AH1981","v":0},{"$f":"AI1945+AI1957+AI1969+AI1981","v":0},{"$f":"AJ1945+AJ1957+AJ1969+AJ1981","v":0},0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0},{"$f":"MAX(AD1946+AD1958+AD1970+AD1982,0)","v":0},{"$f":"AE1946+AE1958+AE1970+AE1982","v":0},0,0,{"$f":"AH1946+AH1958+AH1970+AH1982","v":0},{"$f":"AI1946+AI1958+AI1970+AI1982","v":0},{"$f":"AJ1946+AJ1958+AJ1970+AJ1982","v":0},0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0},{"$f":"MAX(AD1947+AD1959+AD1971+AD1983,0)","v":0},0,0,0,{"$f":"AH1947+AH1959+AH1971+AH1983","v":0},{"$f":"AI1947+AI1959+AI1971+AI1983","v":0},{"$f":"AJ1947+AJ1959+AJ1971+AJ1983","v":0},0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":31.748024008348906},{"$f":"SUM(AC1986:AC1995)","v":31.119919616682139},28.519136723144861,{"$f":"SUM(AE1986:AE1995)","v":25.918353829607579},23.317570936070297,20.716788042533011,18.721951490535588,{"$f":"SUM(AI1986:AI1995)","v":15.9086963547264},13.662298305082755,11.415900255439109,9.1695022057954638,8.2316154998053328]
[{"$f":"ROW()","v":1997},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1996-Asset_NoReclass!AC1996)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$128=\"\",\"\",AD$128-AD$6)","v":42}]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AD$131))","v":42},{"$f":"MAX(0,AD2012-1)","v":41},40,39,38,{"$f":"MAX(0,AH2012-1)","v":37},{"$f":"MAX(0,AI2012-1)","v":36},{"$f":"MAX(0,AJ2012-1)","v":35},{"$f":"MAX(0,AK2012-1)","v":34},{"$f":"MAX(0,AL2012-1)","v":33}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AD$131))","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AD2016-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AD2017-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AD2019-1)","v":49},{"$f":"MAX(0,AE2019-1)","v":48},{"$f":"MAX(0,AF2019-1)","v":47},{"$f":"MAX(0,AG2019-1)","v":46},45,44,43,42,41]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AD2021-1)","v":37.19384635445607},36.19384635445607,35.19384635445607,34.19384635445607,{"$f":"MAX(0,AH2021-1)","v":33.19384635445607},{"$f":"MAX(0,AI2021-1)","v":32.19384635445607},{"$f":"MAX(0,AJ2021-1)","v":31.19384635445607},{"$f":"MAX(0,AK2021-1)","v":30.19384635445607},{"$f":"MAX(0,AL2021-1)","v":29.19384635445607}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0},0.2779611535864136,0.27136196694398751,0.26476278030156142,0.25816359365913533,0.25156440701670923,{"$f":"AH2072","v":0.24496522037428317},{"$f":"AI2072","v":0.2383445387425458},{"$f":"AJ2072","v":0.23172385711080842},{"$f":"AK2072","v":0.22510317547907105},{"$f":"AL2072","v":0.21848249384733368}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2073","v":0},2.9468827546417229,2.8489343878126356,2.7509860209835484,2.6530376541544611,2.5550892873253739,2.4571409204962866,2.3588552836764354,2.2605696468565837,2.1622840100367324,2.0639983732168812]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2074","v":0},9.9632848569899739,9.6321256079638644,9.3009663589377549,8.9698071099116454,8.6386478608855359,8.3074886118594264,7.975189067385049,7.6428895229106715,7.310589978436294,6.9782904339619174]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2075","v":0},5.2148864381724556,4.6948899004612876,4.1748933627501197,3.6548968250389513,3.1349002873277829,2.6149037496166145,2.0919229996932915,1.5689422497699685,1.0459614998466455,0.52298074992332277]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2076","v":0},6.0472814468743881,4.8412857067095567,3.6352899665447254,2.429294226379894,1.2232984862150627,1.7302746050231299E-2,1.7302746050231299E-2,1.7302746050231299E-2,1.7302746050231299E-2,1.7302746050231299E-2]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2077","v":0},5.1324673106420269,4.7912818392558849,4.4500963678697429,4.108910896483601,3.7677254250974586,3.4265399537113161,3.0838859583401845,2.7412319629690529,2.3985779675979213,2.0559239722267897]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2078","v":0},7.7087864665254555,6.9401134915579066,6.1714405165903576,5.4027675416228087,4.6340945666552598,3.8654215916877104,3.0923372733501684,2.3192529550126264,1.5461686366750844,0.77308431833754221]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2079","v":0},{"$f":"AC2079","v":0},{"$f":"AD2079","v":0},{"$f":"AE2079","v":0},{"$f":"AF2079","v":0},{"$f":"AG2079","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0},37.291550427432433,34.01999290070512,30.748435373977813,27.476877847250496,24.205320320523185,{"$f":"SUM(AI2024:AI2033)","v":20.933762793795868},18.857837867237908,16.781912940679941,14.70598801412198,12.630063087564018]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2036","v":0.2779611535864136}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2037","v":2.9468827546417229}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2038","v":9.9632848569899739}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2039","v":5.2148864381724556}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2040","v":6.0472814468743881}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2041","v":5.1324673106420269}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2042","v":7.7087864665254555}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2043","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2044","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2045","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":37.291550427432433}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2046)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1857","v":0},{"$f":"-Inputs!AE1857","v":0},{"$f":"-Inputs!AF1857","v":0},{"$f":"-Inputs!AG1857","v":0},{"$f":"-Inputs!AH1857","v":0},{"$f":"-Inputs!AI1857","v":0},{"$f":"-Inputs!AJ1857","v":0},{"$f":"-Inputs!AK1857","v":0},{"$f":"-Inputs!AL1857","v":0},{"$f":"-Inputs!AM1857","v":0}]
[{"$f":"ROW()","v":2049},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1858","v":0},{"$f":"-Inputs!AE1858","v":0},{"$f":"-Inputs!AF1858","v":0},{"$f":"-Inputs!AG1858","v":0},{"$f":"-Inputs!AH1858","v":0},{"$f":"-Inputs!AI1858","v":0},{"$f":"-Inputs!AJ1858","v":0},{"$f":"-Inputs!AK1858","v":0},{"$f":"-Inputs!AL1858","v":0},{"$f":"-Inputs!AM1858","v":0}]
[{"$f":"ROW()","v":2050},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1859","v":0},{"$f":"-Inputs!AE1859","v":0},{"$f":"-Inputs!AF1859","v":0},{"$f":"-Inputs!AG1859","v":0},{"$f":"-Inputs!AH1859","v":0},{"$f":"-Inputs!AI1859","v":0},{"$f":"-Inputs!AJ1859","v":0},{"$f":"-Inputs!AK1859","v":0},{"$f":"-Inputs!AL1859","v":0},{"$f":"-Inputs!AM1859","v":0}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1860","v":0},{"$f":"-Inputs!AE1860","v":0},{"$f":"-Inputs!AF1860","v":0},{"$f":"-Inputs!AG1860","v":0},{"$f":"-Inputs!AH1860","v":0},{"$f":"-Inputs!AI1860","v":0},{"$f":"-Inputs!AJ1860","v":0},{"$f":"-Inputs!AK1860","v":0},{"$f":"-Inputs!AL1860","v":0},{"$f":"-Inputs!AM1860","v":0}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1861","v":0},{"$f":"-Inputs!AE1861","v":0},{"$f":"-Inputs!AF1861","v":0},{"$f":"-Inputs!AG1861","v":0},{"$f":"-Inputs!AH1861","v":0},{"$f":"-Inputs!AI1861","v":0},{"$f":"-Inputs!AJ1861","v":0},{"$f":"-Inputs!AK1861","v":0},{"$f":"-Inputs!AL1861","v":0},{"$f":"-Inputs!AM1861","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1862","v":0},{"$f":"-Inputs!AE1862","v":0},{"$f":"-Inputs!AF1862","v":0},{"$f":"-Inputs!AG1862","v":0},{"$f":"-Inputs!AH1862","v":0},{"$f":"-Inputs!AI1862","v":0},{"$f":"-Inputs!AJ1862","v":0},{"$f":"-Inputs!AK1862","v":0},{"$f":"-Inputs!AL1862","v":0},{"$f":"-Inputs!AM1862","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1863","v":0},{"$f":"-Inputs!AE1863","v":0},{"$f":"-Inputs!AF1863","v":0},{"$f":"-Inputs!AG1863","v":0},{"$f":"-Inputs!AH1863","v":0},{"$f":"-Inputs!AI1863","v":0},{"$f":"-Inputs!AJ1863","v":0},{"$f":"-Inputs!AK1863","v":0},{"$f":"-Inputs!AL1863","v":0},{"$f":"-Inputs!AM1863","v":0}]
[{"$f":"ROW()","v":2055},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1864","v":0},{"$f":"-Inputs!AE1864","v":0},{"$f":"-Inputs!AF1864","v":0},{"$f":"-Inputs!AG1864","v":0},{"$f":"-Inputs!AH1864","v":0},{"$f":"-Inputs!AI1864","v":0},{"$f":"-Inputs!AJ1864","v":0},{"$f":"-Inputs!AK1864","v":0},{"$f":"-Inputs!AL1864","v":0},{"$f":"-Inputs!AM1864","v":0}]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1865","v":0},{"$f":"-Inputs!AE1865","v":0},{"$f":"-Inputs!AF1865","v":0},{"$f":"-Inputs!AG1865","v":0},{"$f":"-Inputs!AH1865","v":0},{"$f":"-Inputs!AI1865","v":0},{"$f":"-Inputs!AJ1865","v":0},{"$f":"-Inputs!AK1865","v":0},{"$f":"-Inputs!AL1865","v":0},{"$f":"-Inputs!AM1865","v":0}]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1866","v":0},{"$f":"-Inputs!AE1866","v":0},{"$f":"-Inputs!AF1866","v":0},{"$f":"-Inputs!AG1866","v":0},{"$f":"-Inputs!AH1866","v":0},{"$f":"-Inputs!AI1866","v":0},{"$f":"-Inputs!AJ1866","v":0},{"$f":"-Inputs!AK1866","v":0},{"$f":"-Inputs!AL1866","v":0},{"$f":"-Inputs!AM1866","v":0}]
[{"$f":"ROW()","v":2058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2048:AD2057)","v":0},0,0,0,0,{"$f":"SUM(AI2048:AI2057)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1264","v":-6.5991866424260654E-3},{"$f":"-Inputs!AE1264","v":-6.5991866424260645E-3},{"$f":"-Inputs!AF1264","v":-6.5991866424260645E-3},{"$f":"-Inputs!AG1264","v":-6.5991866424260637E-3},{"$f":"-Inputs!AH1264","v":-6.5991866424260645E-3},{"$f":"-IF(AI2024<0,AI2024,IF(AI2012=0,0,MIN((AI2024/AI2012)*(AI2024>0),AI2024)))","v":-6.6206816317373827E-3},-6.6206816317373835E-3,-6.6206816317373835E-3,-6.6206816317373835E-3,-6.6206816317373844E-3]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1265","v":-9.7948366829087391E-2},{"$f":"-Inputs!AE1265","v":-9.7948366829087391E-2},{"$f":"-Inputs!AF1265","v":-9.7948366829087419E-2},{"$f":"-Inputs!AG1265","v":-9.7948366829087419E-2},{"$f":"-Inputs!AH1265","v":-9.7948366829087433E-2},{"$f":"-IF(AI2025<0,AI2025,IF(AI2013=0,0,MIN((AI2025/AI2013)*(AI2025>0),AI2025)))","v":-9.828563681985146E-2},-9.8285636819851474E-2,-9.828563681985146E-2,-9.8285636819851474E-2,-9.8285636819851488E-2]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1266","v":-0.33115924902610933},{"$f":"-Inputs!AE1266","v":-0.33115924902610944},{"$f":"-Inputs!AF1266","v":-0.33115924902610944},{"$f":"-Inputs!AG1266","v":-0.33115924902610944},{"$f":"-Inputs!AH1266","v":-0.33115924902610944},{"$f":"-IF(AI2026<0,AI2026,IF(AI2014=0,0,MIN((AI2026/AI2014)*(AI2026>0),AI2026)))","v":-0.33229954447437704},-0.33229954447437704,-0.33229954447437704,-0.33229954447437698,-0.33229954447437704]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1267","v":-0.51999653771116816},{"$f":"-Inputs!AE1267","v":-0.51999653771116827},{"$f":"-Inputs!AF1267","v":-0.51999653771116827},{"$f":"-Inputs!AG1267","v":-0.51999653771116827},{"$f":"-Inputs!AH1267","v":-0.51999653771116827},{"$f":"-IF(AI2027<0,AI2027,IF(AI2015=0,0,MIN((AI2027/AI2015)*(AI2027>0),AI2027)))","v":-0.52298074992332289},-0.52298074992332289,-0.52298074992332289,-0.52298074992332277,-0.52298074992332277]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1268","v":-1.2059957401648314},{"$f":"-Inputs!AE1268","v":-1.2059957401648314},{"$f":"-Inputs!AF1268","v":-1.2059957401648314},{"$f":"-Inputs!AG1268","v":-1.2059957401648314},{"$f":"-Inputs!AH1268","v":-1.2059957401648314},{"$f":"-IF(AI2028<0,AI2028,IF(AI2016=0,0,MIN((AI2028/AI2016)*(AI2028>0),AI2028)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1269","v":-0.34118547138614225},{"$f":"-Inputs!AE1269","v":-0.34118547138614225},{"$f":"-Inputs!AF1269","v":-0.34118547138614225},{"$f":"-Inputs!AG1269","v":-0.34118547138614225},{"$f":"-Inputs!AH1269","v":-0.34118547138614225},{"$f":"-IF(AI2029<0,AI2029,IF(AI2017=0,0,MIN((AI2029/AI2017)*(AI2029>0),AI2029)))","v":-0.34265399537113161},-0.34265399537113161,-0.34265399537113161,-0.34265399537113161,-0.34265399537113161]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1270","v":-0.76867297496754916},{"$f":"-Inputs!AE1270","v":-0.76867297496754916},{"$f":"-Inputs!AF1270","v":-0.76867297496754916},{"$f":"-Inputs!AG1270","v":-0.76867297496754927},{"$f":"-Inputs!AH1270","v":-0.76867297496754927},{"$f":"-IF(AI2030<0,AI2030,IF(AI2018=0,0,MIN((AI2030/AI2018)*(AI2030>0),AI2030)))","v":-0.7730843183375421},-0.7730843183375421,-0.7730843183375421,-0.77308431833754221,-0.77308431833754221]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1271","v":0},{"$f":"-Inputs!AE1271","v":0},{"$f":"-Inputs!AF1271","v":0},{"$f":"-Inputs!AG1271","v":0},{"$f":"-Inputs!AH1271","v":0},{"$f":"-IF(AI2031<0,AI2031,IF(AI2019=0,0,MIN((AI2031/AI2019)*(AI2031>0),AI2031)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1272","v":0},{"$f":"-Inputs!AE1272","v":0},{"$f":"-Inputs!AF1272","v":0},{"$f":"-Inputs!AG1272","v":0},{"$f":"-Inputs!AH1272","v":0},{"$f":"-IF(AI2032<0,AI2032,IF(AI2020=0,0,MIN((AI2032/AI2020)*(AI2032>0),AI2032)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AD1273","v":0},{"$f":"-Inputs!AE1273","v":0},{"$f":"-Inputs!AF1273","v":0},{"$f":"-Inputs!AG1273","v":0},{"$f":"-Inputs!AH1273","v":0},{"$f":"-IF(AI2033<0,AI2033,IF(AI2021=0,0,MIN((AI2033/AI2021)*(AI2033>0),AI2033)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2060:AD2069)","v":-3.2715575267273138},-3.2715575267273138,-3.2715575267273138,-3.2715575267273143,-3.2715575267273143,{"$f":"SUM(AI2060:AI2069)","v":-2.0759249265579625},-2.0759249265579625,-2.0759249265579625,-2.0759249265579625,-2.0759249265579625]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.2779611535864136},0.27136196694398751,0.26476278030156142,0.25816359365913533,0.25156440701670923,0.24496522037428317,{"$f":"AI2024+AI2036+AI2048+AI2060","v":0.2383445387425458},0.23172385711080842,0.22510317547907105,0.21848249384733368,0.2118618122155963]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9468827546417229,2.8489343878126356,2.7509860209835484,2.6530376541544611,2.5550892873253739,2.4571409204962866,{"$f":"AI2025+AI2037+AI2049+AI2061","v":2.3588552836764354},2.2605696468565837,2.1622840100367324,2.0639983732168812,1.9657127363970297]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9632848569899739,9.6321256079638644,9.3009663589377549,8.9698071099116454,8.6386478608855359,8.3074886118594264,{"$f":"AI2026+AI2038+AI2050+AI2062","v":7.975189067385049},7.6428895229106715,7.310589978436294,6.9782904339619174,6.6459908894875408]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2148864381724556,4.6948899004612876,4.1748933627501197,3.6548968250389513,3.1349002873277829,2.6149037496166145,{"$f":"AI2027+AI2039+AI2051+AI2063","v":2.0919229996932915},1.5689422497699685,1.0459614998466455,0.52298074992332277,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0472814468743881,4.8412857067095567,3.6352899665447254,2.429294226379894,1.2232984862150627,1.7302746050231299E-2,{"$f":"AI2028+AI2040+AI2052+AI2064","v":1.7302746050231299E-2},1.7302746050231299E-2,1.7302746050231299E-2,1.7302746050231299E-2,1.7302746050231299E-2]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1324673106420269,4.7912818392558849,4.4500963678697429,4.108910896483601,3.7677254250974586,3.4265399537113161,{"$f":"AI2029+AI2041+AI2053+AI2065","v":3.0838859583401845},2.7412319629690529,2.3985779675979213,2.0559239722267897,1.7132699768556581]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7087864665254555,6.9401134915579066,6.1714405165903576,5.4027675416228087,4.6340945666552598,3.8654215916877104,{"$f":"AI2030+AI2042+AI2054+AI2066","v":3.0923372733501684},2.3192529550126264,1.5461686366750844,0.77308431833754221,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AI2031+AI2043+AI2055+AI2067","v":0},0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0},0,0,0,0,0,{"$f":"AI2032+AI2044+AI2056+AI2068","v":0},0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AI2033+AI2045+AI2057+AI2069","v":0},0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":37.291550427432433},{"$f":"SUM(AD2072:AD2081)","v":34.01999290070512},30.748435373977813,27.476877847250496,24.205320320523185,20.933762793795868,{"$f":"SUM(AI2072:AI2081)","v":18.857837867237908},16.781912940679941,14.70598801412198,12.630063087564018,10.554138161006057]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AE$128=\"\",\"\",ProposedApproach!AE$128-AE$6)","v":41}]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AE$131))","v":41},{"$f":"MAX(0,AE2098-1)","v":40},39,38,{"$f":"MAX(0,AH2098-1)","v":37},{"$f":"MAX(0,AI2098-1)","v":36},{"$f":"MAX(0,AJ2098-1)","v":35},{"$f":"MAX(0,AK2098-1)","v":34},{"$f":"MAX(0,AL2098-1)","v":33}]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AE$131))","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AE2102-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AE2103-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AE2105-1)","v":49},{"$f":"MAX(0,AF2105-1)","v":48},{"$f":"MAX(0,AG2105-1)","v":47},46,45,44,43,42]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AE2107-1)","v":37.19384635445607},36.19384635445607,35.19384635445607,{"$f":"MAX(0,AH2107-1)","v":34.19384635445607},{"$f":"MAX(0,AI2107-1)","v":33.19384635445607},{"$f":"MAX(0,AJ2107-1)","v":32.19384635445607},{"$f":"MAX(0,AK2107-1)","v":31.19384635445607},{"$f":"MAX(0,AL2107-1)","v":30.19384635445607}]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0,{"$f":"AH2158","v":0},{"$f":"AI2158","v":0},{"$f":"AJ2158","v":0},{"$f":"AK2158","v":0},{"$f":"AL2158","v":0}]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2159","v":0},3.1758456910882109,2.9745306282096138,2.7732155653310167,2.5719005024524195,2.3705854395738224,2.2794090765132906,2.1882327134527588,2.097056350392227,2.0058799873316953]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2160","v":0},4.6939221838120364,4.6237035548596266,4.5534849259072168,4.4832662969548069,4.4130476680023971,4.2433150653869207,4.0735824627714443,3.9038498601559675,3.7341172575404906]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2161","v":0},2.8603487938763399,2.5259316630955833,2.1915145323148266,1.85709740153407,1.5226802707533134,1.2689002256277611,1.0151201805022088,0.76134013537665657,0.50756009025110438]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2162","v":0},17.309753963450948,13.71134511264879,10.112936261846631,6.5145274110444724,2.9161185602423139,0,0,0,0]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2163","v":0},4.5774557633619128,4.3034329450019921,4.0294101266420714,3.7553873082821503,3.4813644899222291,3.1648768090202082,2.8483891281181872,2.5319014472161663,2.2154137663141453]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2164","v":0},9.4406779500395732,7.4502600439581217,5.4598421378766702,3.4694242317952182,1.479006325713766,1.2325052714281384,0.98600421714251074,0.73950316285688311,0.49300210857125537]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2165","v":0},{"$f":"AD2165","v":0.57331603040230839},{"$f":"AE2165","v":0.49951336790157602},{"$f":"AF2165","v":0.42571070540084366},{"$f":"AG2165","v":0.3519080429001113},0.27810538039937893,0.27205961126026201,0.26601384212114509,0.25996807298202818,0.25392230384291126]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2166","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3658304979198568,2.3038719032085924,2.241913308497328,2.1799547137860635,2.1179961190747991,2.0560552629008697,1.9941144067269405,1.9321735505530113,1.8702326943790821]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},44.997150873951192,38.392589218883906,31.788027563816598,25.183465908749312,{"$f":"SUM(AI2110:AI2119)","v":18.578904253682019},14.51712132213745,13.371456950835196,12.225792579532939,11.080128208230684]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":3.1758456910882109}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":4.6939221838120364}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.8603487938763399}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":17.309753963450948}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":4.5774557633619128}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":9.4406779500395732}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":0.57331603040230839}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":2.3658304979198568}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":44.997150873951192}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1276","v":0},{"$f":"-Inputs!AF1276","v":0},{"$f":"-Inputs!AG1276","v":0},{"$f":"-Inputs!AH1276","v":0},{"$f":"-IF(AI2110<0,AI2110,IF(AI2098=0,0,MIN((AI2110/AI2098)*(AI2110>0),AI2110)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1277","v":-0.20131506287859696},{"$f":"-Inputs!AF1277","v":-0.20131506287859696},{"$f":"-Inputs!AG1277","v":-0.20131506287859696},{"$f":"-Inputs!AH1277","v":-0.20131506287859699},{"$f":"-IF(AI2111<0,AI2111,IF(AI2099=0,0,MIN((AI2111/AI2099)*(AI2111>0),AI2111)))","v":-9.1176363060531632E-2},-9.1176363060531618E-2,-9.1176363060531618E-2,-9.1176363060531604E-2,-9.1176363060531604E-2]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1278","v":-7.0218628952409559E-2},{"$f":"-Inputs!AF1278","v":-7.0218628952409559E-2},{"$f":"-Inputs!AG1278","v":-7.0218628952409545E-2},{"$f":"-Inputs!AH1278","v":-7.0218628952409545E-2},{"$f":"-IF(AI2112<0,AI2112,IF(AI2100=0,0,MIN((AI2112/AI2100)*(AI2112>0),AI2112)))","v":-0.16973260261547682},-0.16973260261547682,-0.16973260261547685,-0.16973260261547685,-0.16973260261547685]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1279","v":-0.33441713078075674},{"$f":"-Inputs!AF1279","v":-0.33441713078075669},{"$f":"-Inputs!AG1279","v":-0.33441713078075669},{"$f":"-Inputs!AH1279","v":-0.33441713078075669},{"$f":"-IF(AI2113<0,AI2113,IF(AI2101=0,0,MIN((AI2113/AI2101)*(AI2113>0),AI2113)))","v":-0.25378004512555224},-0.25378004512555219,-0.25378004512555219,-0.25378004512555219,-0.25378004512555219]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1280","v":-3.5984088508021586},{"$f":"-Inputs!AF1280","v":-3.5984088508021586},{"$f":"-Inputs!AG1280","v":-3.5984088508021581},{"$f":"-Inputs!AH1280","v":-3.5984088508021586},{"$f":"-IF(AI2114<0,AI2114,IF(AI2102=0,0,MIN((AI2114/AI2102)*(AI2114>0),AI2114)))","v":-2.9161185602423139},0,0,0,0]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1281","v":-0.27402281835992098},{"$f":"-Inputs!AF1281","v":-0.27402281835992093},{"$f":"-Inputs!AG1281","v":-0.27402281835992098},{"$f":"-Inputs!AH1281","v":-0.27402281835992093},{"$f":"-IF(AI2115<0,AI2115,IF(AI2103=0,0,MIN((AI2115/AI2103)*(AI2115>0),AI2115)))","v":-0.31648768090202084},-0.31648768090202084,-0.31648768090202078,-0.31648768090202078,-0.31648768090202078]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1282","v":-1.9904179060814517},{"$f":"-Inputs!AF1282","v":-1.990417906081452},{"$f":"-Inputs!AG1282","v":-1.990417906081452},{"$f":"-Inputs!AH1282","v":-1.9904179060814522},{"$f":"-IF(AI2116<0,AI2116,IF(AI2104=0,0,MIN((AI2116/AI2104)*(AI2116>0),AI2116)))","v":-0.24650105428562766},-0.24650105428562769,-0.24650105428562769,-0.24650105428562771,-0.24650105428562769]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1283","v":-7.3802662500732349E-2},{"$f":"-Inputs!AF1283","v":-7.3802662500732349E-2},{"$f":"-Inputs!AG1283","v":-7.3802662500732349E-2},{"$f":"-Inputs!AH1283","v":-7.3802662500732349E-2},{"$f":"-IF(AI2117<0,AI2117,IF(AI2105=0,0,MIN((AI2117/AI2105)*(AI2117>0),AI2117)))","v":-6.0457691391169336E-3},-6.0457691391169336E-3,-6.0457691391169336E-3,-6.0457691391169344E-3,-6.0457691391169344E-3]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1284","v":0},{"$f":"-Inputs!AF1284","v":0},{"$f":"-Inputs!AG1284","v":0},{"$f":"-Inputs!AH1284","v":0},{"$f":"-IF(AI2118<0,AI2118,IF(AI2106=0,0,MIN((AI2118/AI2106)*(AI2118>0),AI2118)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AE1285","v":-6.1958594711264491E-2},{"$f":"-Inputs!AF1285","v":-6.1958594711264491E-2},{"$f":"-Inputs!AG1285","v":-6.1958594711264491E-2},{"$f":"-Inputs!AH1285","v":-6.1958594711264497E-2},{"$f":"-IF(AI2119<0,AI2119,IF(AI2107=0,0,MIN((AI2119/AI2107)*(AI2119>0),AI2119)))","v":-6.1940856173929269E-2},-6.1940856173929262E-2,-6.1940856173929269E-2,-6.1940856173929269E-2,-6.1940856173929269E-2]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-6.6045616550672914},-6.6045616550672923,-6.6045616550672905,-6.6045616550672923,{"$f":"SUM(AI2146:AI2155)","v":-4.0617829315445695},-1.1456643713022552,-1.1456643713022552,-1.1456643713022552,-1.1456643713022552]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0,{"$f":"AI2110+AI2122+AI2134+AI2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1758456910882109,2.9745306282096138,2.7732155653310167,2.5719005024524195,2.3705854395738224,{"$f":"AI2111+AI2123+AI2135+AI2147","v":2.2794090765132906},2.1882327134527588,2.097056350392227,2.0058799873316953,1.9147036242711637]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6939221838120364,4.6237035548596266,4.5534849259072168,4.4832662969548069,4.4130476680023971,{"$f":"AI2112+AI2124+AI2136+AI2148","v":4.2433150653869207},4.0735824627714443,3.9038498601559675,3.7341172575404906,3.5643846549250138]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8603487938763399,2.5259316630955833,2.1915145323148266,1.85709740153407,1.5226802707533134,{"$f":"AI2113+AI2125+AI2137+AI2149","v":1.2689002256277611},1.0151201805022088,0.76134013537665657,0.50756009025110438,0.25378004512555219]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.309753963450948,13.71134511264879,10.112936261846631,6.5145274110444724,2.9161185602423139,{"$f":"AI2114+AI2126+AI2138+AI2150","v":0},0,0,0,0]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5774557633619128,4.3034329450019921,4.0294101266420714,3.7553873082821503,3.4813644899222291,{"$f":"AI2115+AI2127+AI2139+AI2151","v":3.1648768090202082},2.8483891281181872,2.5319014472161663,2.2154137663141453,1.8989260854121246]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4406779500395732,7.4502600439581217,5.4598421378766702,3.4694242317952182,1.479006325713766,{"$f":"AI2116+AI2128+AI2140+AI2152","v":1.2325052714281384},0.98600421714251074,0.73950316285688311,0.49300210857125537,0.24650105428562769]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57331603040230839,0.49951336790157602,0.42571070540084366,0.3519080429001113,0.27810538039937893,{"$f":"AI2117+AI2129+AI2141+AI2153","v":0.27205961126026201},0.26601384212114509,0.25996807298202818,0.25392230384291126,0.24787653470379431]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0,{"$f":"AI2118+AI2130+AI2142+AI2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3658304979198568,2.3038719032085924,2.241913308497328,2.1799547137860635,2.1179961190747991,{"$f":"AI2119+AI2131+AI2143+AI2155","v":2.0560552629008697},1.9941144067269405,1.9321735505530113,1.8702326943790821,1.8082918382051529]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":44.997150873951192},{"$f":"SUM(AE2158:AE2167)","v":38.392589218883906},31.788027563816598,25.183465908749312,18.578904253682019,{"$f":"SUM(AI2158:AI2167)","v":14.51712132213745},13.371456950835196,12.225792579532939,11.080128208230684,9.9344638369284297]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AF$128=\"\",\"\",ProposedApproach!AF$128-AF$6)","v":40}]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AF$131))","v":40},{"$f":"MAX(0,AF2184-1)","v":39},38,{"$f":"MAX(0,AH2184-1)","v":37},{"$f":"MAX(0,AI2184-1)","v":36},{"$f":"MAX(0,AJ2184-1)","v":35},{"$f":"MAX(0,AK2184-1)","v":34},{"$f":"MAX(0,AL2184-1)","v":33}]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AF$131))","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AF2188-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AF2189-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AF2191-1)","v":49},{"$f":"MAX(0,AG2191-1)","v":48},47,46,45,44,43]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AF2193-1)","v":37.19384635445607},36.19384635445607,{"$f":"MAX(0,AH2193-1)","v":35.19384635445607},{"$f":"MAX(0,AI2193-1)","v":34.19384635445607},{"$f":"MAX(0,AJ2193-1)","v":33.19384635445607},{"$f":"MAX(0,AK2193-1)","v":32.19384635445607},{"$f":"MAX(0,AL2193-1)","v":31.19384635445607}]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},2.461753787862385,2.461753787862385,2.461753787862385,{"$f":"AH2244","v":2.461753787862385},{"$f":"AI2244","v":2.3952199017039422},{"$f":"AJ2244","v":2.3286860155454994},{"$f":"AK2244","v":2.2621521293870566},{"$f":"AL2244","v":2.1956182432286138}]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2245","v":0},4.1455604377155959,4.0492445777336457,3.952928717751695,3.8566128577697443,3.7137753445190129,3.5709378312682816,3.4281003180175502,3.2852628047668189]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2246","v":0},2.8918727030642195,2.8439179710900837,2.7959632391159479,2.7480085071418121,2.646230414284708,2.5444523214276038,2.4426742285704997,2.3408961357133955]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2247","v":0},2.6857488347752287,2.4832185266190052,2.2806882184627817,2.0781579103065582,1.7812782088341927,1.4843985073618273,1.1875188058894619,0.89063910441709648]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2248","v":0},7.1367490559646312,6.4349112337214711,5.7330734114783111,5.031235589235151,2.5156177946175755,0,0,0]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2249","v":0},5.927680989041284,5.6981594819122288,5.4686379747831735,5.2391164676541182,4.8025234286829415,4.3659303897117647,3.9293373507405884,3.4927443117694121]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2250","v":0},16.725392186922246,14.437067560382721,12.148742933843195,9.8604183073036697,8.4517871205460029,7.043155933788336,5.6345247470306692,4.2258935602730023]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2251","v":0},{"$f":"AE2251","v":1.1578506034541283},{"$f":"AF2251","v":1.0747324546659069},{"$f":"AG2251","v":0.99161430587768562},0.9084961570894643,0.88916645161947572,0.86983674614948714,0.85050704067949856,0.83117733520950998]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2252","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7858077129055399,1.7390393005389526,1.6922708881723654,1.6455024758057781,1.5987470726244082,1.5519916694430382,1.5052362662616683,1.4584808630802983]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},44.918416311705258,41.222044894526398,37.525673477347539,{"$f":"SUM(AI2196:AI2205)","v":33.829302060168679},28.794345737432259,23.759389414695836,21.240050886576995,18.720712358458147]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":2.461753787862385}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":4.1455604377155959}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":2.8918727030642195}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":2.6857488347752287}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":7.1367490559646312}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":5.927680989041284}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":16.725392186922246}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":1.1578506034541283}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.7858077129055399}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":44.918416311705258}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1288","v":0},{"$f":"-Inputs!AG1288","v":0},{"$f":"-Inputs!AH1288","v":0},{"$f":"-IF(AI2196<0,AI2196,IF(AI2184=0,0,MIN((AI2196/AI2184)*(AI2196>0),AI2196)))","v":-6.6533886158442843E-2},-6.6533886158442843E-2,-6.6533886158442843E-2,-6.6533886158442843E-2,-6.6533886158442843E-2]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1289","v":-9.631585998195058E-2},{"$f":"-Inputs!AG1289","v":-9.631585998195058E-2},{"$f":"-Inputs!AH1289","v":-9.631585998195058E-2},{"$f":"-IF(AI2197<0,AI2197,IF(AI2185=0,0,MIN((AI2197/AI2185)*(AI2197>0),AI2197)))","v":-0.14283751325073127},-0.14283751325073127,-0.14283751325073127,-0.14283751325073127,-0.14283751325073127]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1290","v":-4.7954731974135724E-2},{"$f":"-Inputs!AG1290","v":-4.7954731974135738E-2},{"$f":"-Inputs!AH1290","v":-4.7954731974135738E-2},{"$f":"-IF(AI2198<0,AI2198,IF(AI2186=0,0,MIN((AI2198/AI2186)*(AI2198>0),AI2198)))","v":-0.10177809285710415},-0.10177809285710415,-0.10177809285710415,-0.10177809285710415,-0.10177809285710415]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1291","v":-0.20253030815622339},{"$f":"-Inputs!AG1291","v":-0.20253030815622342},{"$f":"-Inputs!AH1291","v":-0.20253030815622342},{"$f":"-IF(AI2199<0,AI2199,IF(AI2187=0,0,MIN((AI2199/AI2187)*(AI2199>0),AI2199)))","v":-0.29687970147236548},-0.29687970147236548,-0.29687970147236548,-0.29687970147236548,-0.29687970147236548]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1292","v":-0.70183782224316016},{"$f":"-Inputs!AG1292","v":-0.70183782224316016},{"$f":"-Inputs!AH1292","v":-0.70183782224316016},{"$f":"-IF(AI2200<0,AI2200,IF(AI2188=0,0,MIN((AI2200/AI2188)*(AI2200>0),AI2200)))","v":-2.5156177946175755},-2.5156177946175755,0,0,0]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1293","v":-0.22952150712905559},{"$f":"-Inputs!AG1293","v":-0.22952150712905556},{"$f":"-Inputs!AH1293","v":-0.22952150712905556},{"$f":"-IF(AI2201<0,AI2201,IF(AI2189=0,0,MIN((AI2201/AI2189)*(AI2201>0),AI2201)))","v":-0.43659303897117652},-0.43659303897117652,-0.43659303897117646,-0.43659303897117652,-0.43659303897117652]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1294","v":-2.2883246265395258},{"$f":"-Inputs!AG1294","v":-2.2883246265395258},{"$f":"-Inputs!AH1294","v":-2.2883246265395258},{"$f":"-IF(AI2202<0,AI2202,IF(AI2190=0,0,MIN((AI2202/AI2190)*(AI2202>0),AI2202)))","v":-1.4086311867576671},-1.4086311867576671,-1.4086311867576673,-1.4086311867576673,-1.4086311867576675]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1295","v":-8.3118148788221269E-2},{"$f":"-Inputs!AG1295","v":-8.3118148788221269E-2},{"$f":"-Inputs!AH1295","v":-8.3118148788221269E-2},{"$f":"-IF(AI2203<0,AI2203,IF(AI2191=0,0,MIN((AI2203/AI2191)*(AI2203>0),AI2203)))","v":-1.9329705469988603E-2},-1.9329705469988603E-2,-1.9329705469988603E-2,-1.9329705469988603E-2,-1.9329705469988603E-2]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1296","v":0},{"$f":"-Inputs!AG1296","v":0},{"$f":"-Inputs!AH1296","v":0},{"$f":"-IF(AI2204<0,AI2204,IF(AI2192=0,0,MIN((AI2204/AI2192)*(AI2204>0),AI2204)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AF1297","v":-4.6768412366587339E-2},{"$f":"-Inputs!AG1297","v":-4.6768412366587339E-2},{"$f":"-Inputs!AH1297","v":-4.6768412366587339E-2},{"$f":"-IF(AI2205<0,AI2205,IF(AI2193=0,0,MIN((AI2205/AI2193)*(AI2205>0),AI2205)))","v":-4.6755403181369878E-2},-4.6755403181369878E-2,-4.6755403181369878E-2,-4.6755403181369871E-2,-4.6755403181369871E-2]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2232:AF2241)","v":-3.6963714171788595},-3.6963714171788595,-3.6963714171788595,{"$f":"SUM(AI2232:AI2241)","v":-5.0349563227364218},-5.0349563227364218,-2.5193385281188458,-2.5193385281188458,-2.5193385281188458]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":2.461753787862385},2.461753787862385,2.461753787862385,2.461753787862385,{"$f":"AI2196+AI2208+AI2220+AI2232","v":2.3952199017039422},2.3286860155454994,2.2621521293870566,2.1956182432286138,2.129084357070171]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1455604377155959,4.0492445777336457,3.952928717751695,3.8566128577697443,{"$f":"AI2197+AI2209+AI2221+AI2233","v":3.7137753445190129},3.5709378312682816,3.4281003180175502,3.2852628047668189,3.1424252915160875]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8918727030642195,2.8439179710900837,2.7959632391159479,2.7480085071418121,{"$f":"AI2198+AI2210+AI2222+AI2234","v":2.646230414284708},2.5444523214276038,2.4426742285704997,2.3408961357133955,2.2391180428562913]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6857488347752287,2.4832185266190052,2.2806882184627817,2.0781579103065582,{"$f":"AI2199+AI2211+AI2223+AI2235","v":1.7812782088341927},1.4843985073618273,1.1875188058894619,0.89063910441709648,0.59375940294473106]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1367490559646312,6.4349112337214711,5.7330734114783111,5.031235589235151,{"$f":"AI2200+AI2212+AI2224+AI2236","v":2.5156177946175755},0,0,0,0]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.927680989041284,5.6981594819122288,5.4686379747831735,5.2391164676541182,{"$f":"AI2201+AI2213+AI2225+AI2237","v":4.8025234286829415},4.3659303897117647,3.9293373507405884,3.4927443117694121,3.0561512727982354]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.725392186922246,14.437067560382721,12.148742933843195,9.8604183073036697,{"$f":"AI2202+AI2214+AI2226+AI2238","v":8.4517871205460029},7.043155933788336,5.6345247470306692,4.2258935602730023,2.8172623735153346]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1578506034541283,1.0747324546659069,0.99161430587768562,0.9084961570894643,{"$f":"AI2203+AI2215+AI2227+AI2239","v":0.88916645161947572},0.86983674614948714,0.85050704067949856,0.83117733520950998,0.8118476297395214]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0,{"$f":"AI2204+AI2216+AI2228+AI2240","v":0},0,0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7858077129055399,1.7390393005389526,1.6922708881723654,1.6455024758057781,{"$f":"AI2205+AI2217+AI2229+AI2241","v":1.5987470726244082},1.5519916694430382,1.5052362662616683,1.4584808630802983,1.4117254598989284]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":44.918416311705258},{"$f":"SUM(AF2244:AF2253)","v":41.222044894526398},37.525673477347539,33.829302060168679,{"$f":"SUM(AI2244:AI2253)","v":28.794345737432259},23.759389414695836,21.240050886576995,18.720712358458147,16.2013738303393]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AG$128=\"\",\"\",ProposedApproach!AG$128-AG$6)","v":39}]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AG$131))","v":39},{"$f":"MAX(0,AG2270-1)","v":38},{"$f":"MAX(0,AH2270-1)","v":37},{"$f":"MAX(0,AI2270-1)","v":36},{"$f":"MAX(0,AJ2270-1)","v":35},{"$f":"MAX(0,AK2270-1)","v":34},{"$f":"MAX(0,AL2270-1)","v":33}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AG$131))","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AG2274-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AG2275-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AG2277-1)","v":49},48,47,46,45,44]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AG2279-1)","v":37.19384635445607},{"$f":"MAX(0,AH2279-1)","v":36.19384635445607},{"$f":"MAX(0,AI2279-1)","v":35.19384635445607},{"$f":"MAX(0,AJ2279-1)","v":34.19384635445607},{"$f":"MAX(0,AK2279-1)","v":33.19384635445607},{"$f":"MAX(0,AL2279-1)","v":32.19384635445607}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2330","v":0},1.0894521389399994,1.0894521389399994,{"$f":"AH2330","v":1.0894521389399994},{"$f":"AI2330","v":1.0600074865362157},{"$f":"AJ2330","v":1.030562834132432},{"$f":"AK2330","v":1.0011181817286483},{"$f":"AL2330","v":0.9716735293248645}]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.137415025120001,5.0186675400169456,4.8999200549138902,4.724922910095537,4.5499257652771838,4.3749286204588307,4.1999314756404775]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5577304622999999,3.5016100755047201,3.4454896887094404,3.322436485541246,3.1993832823730517,3.0763300792048573,2.953276876036663]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.49413130595999699,0.3530350154902363,0.21193872502047562,0.18544638439291616,0.15895404376535671,0.13246170313779726,0.10596936251023781]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18.5774799456,18.004917046271594,17.432354146943187,11.621569431295459,5.8107847156477295,0,0]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9843401766000026,6.7370851391251474,6.4898301016502922,5.9906124015233466,5.4913947013964011,4.9921770012694555,4.49295930114251]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.211666374920004,15.186615310020136,14.161564245120267,12.391368714480233,10.621173183840201,8.850977653200168,7.0807821225601346]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2337","v":0},{"$f":"AF2337","v":-0.13491748151999997},{"$f":"AG2337","v":-0.15638962951123736},-0.17786177750247478,0,0,0,0]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2338","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6200890448578777,1.5776606288683273,1.5352322128787768,1.4928152727767541,1.4503983326747314,1.4079813925727087,1.365564452470686]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2282:AF2291)","v":0},53.537386992777876,51.312653264725874,{"$f":"SUM(AI2282:AI2291)","v":49.087919536673859},40.78917908664171,32.312576859107089,23.835974631572466,21.170157119685573]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":1.0894521389399994}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":5.137415025120001}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":3.5577304622999999}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":0.49413130595999699}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":18.5774799456}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":6.9843401766000026}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":16.211666374920004}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":-0.13491748151999997}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.6200890448578777}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":53.537386992777876}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1300","v":0},{"$f":"-Inputs!AH1300","v":0},{"$f":"-IF(AI2282<0,AI2282,IF(AI2270=0,0,MIN((AI2282/AI2270)*(AI2282>0),AI2282)))","v":-2.9444652403783765E-2},-2.9444652403783769E-2,-2.9444652403783772E-2,-2.9444652403783772E-2,-2.9444652403783772E-2]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1301","v":-0.11874748510305533},{"$f":"-Inputs!AH1301","v":-0.11874748510305533},{"$f":"-IF(AI2283<0,AI2283,IF(AI2271=0,0,MIN((AI2283/AI2271)*(AI2283>0),AI2283)))","v":-0.17499714481835321},-0.17499714481835321,-0.17499714481835321,-0.17499714481835324,-0.17499714481835324]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1302","v":-5.612038679527958E-2},{"$f":"-Inputs!AH1302","v":-5.612038679527958E-2},{"$f":"-IF(AI2284<0,AI2284,IF(AI2272=0,0,MIN((AI2284/AI2272)*(AI2284>0),AI2284)))","v":-0.12305320316819431},-0.12305320316819429,-0.12305320316819429,-0.12305320316819429,-0.12305320316819429]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1303","v":-0.14109629046976072},{"$f":"-Inputs!AH1303","v":-0.14109629046976069},{"$f":"-IF(AI2285<0,AI2285,IF(AI2273=0,0,MIN((AI2285/AI2273)*(AI2285>0),AI2285)))","v":-2.6492340627559452E-2},-2.6492340627559452E-2,-2.6492340627559452E-2,-2.6492340627559452E-2,-2.6492340627559452E-2]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1304","v":-0.57256289932840709},{"$f":"-Inputs!AH1304","v":-0.57256289932840709},{"$f":"-IF(AI2286<0,AI2286,IF(AI2274=0,0,MIN((AI2286/AI2274)*(AI2286>0),AI2286)))","v":-5.8107847156477286},-5.8107847156477295,-5.8107847156477295,0,0]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1305","v":-0.24725503747485486},{"$f":"-Inputs!AH1305","v":-0.24725503747485486},{"$f":"-IF(AI2287<0,AI2287,IF(AI2275=0,0,MIN((AI2287/AI2275)*(AI2287>0),AI2287)))","v":-0.49921770012694555},-0.49921770012694555,-0.49921770012694555,-0.49921770012694555,-0.49921770012694555]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1306","v":-1.0250510648998674},{"$f":"-Inputs!AH1306","v":-1.0250510648998674},{"$f":"-IF(AI2288<0,AI2288,IF(AI2276=0,0,MIN((AI2288/AI2276)*(AI2288>0),AI2288)))","v":-1.7701955306400334},-1.7701955306400332,-1.7701955306400334,-1.7701955306400337,-1.7701955306400337]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1307","v":-2.1472147991237409E-2},{"$f":"-Inputs!AH1307","v":-2.1472147991237409E-2},{"$f":"-IF(AI2289<0,AI2289,IF(AI2277=0,0,MIN((AI2289/AI2277)*(AI2289>0),AI2289)))","v":0.17786177750247478},0,0,0,0]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1308","v":0},{"$f":"-Inputs!AH1308","v":0},{"$f":"-IF(AI2290<0,AI2290,IF(AI2278=0,0,MIN((AI2290/AI2278)*(AI2290>0),AI2290)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AG1309","v":-4.2428415989550404E-2},{"$f":"-Inputs!AH1309","v":-4.2428415989550404E-2},{"$f":"-IF(AI2291<0,AI2291,IF(AI2279=0,0,MIN((AI2291/AI2279)*(AI2291>0),AI2291)))","v":-4.2416940102022724E-2},-4.2416940102022731E-2,-4.2416940102022731E-2,-4.2416940102022731E-2,-4.2416940102022731E-2]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-2.224733728052013},-2.2247337280520125,{"$f":"SUM(AI2318:AI2327)","v":-8.2987404500321453},-8.4766022275346202,-8.4766022275346202,-2.6658175118868925,-2.6658175118868925]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":1.0894521389399994},1.0894521389399994,1.0894521389399994,{"$f":"AI2282+AI2294+AI2306+AI2318","v":1.0600074865362157},1.030562834132432,1.0011181817286483,0.9716735293248645,0.9422288769210807]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.137415025120001,5.0186675400169456,4.8999200549138902,{"$f":"AI2283+AI2295+AI2307+AI2319","v":4.724922910095537},4.5499257652771838,4.3749286204588307,4.1999314756404775,4.0249343308221244]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5577304622999999,3.5016100755047201,3.4454896887094404,{"$f":"AI2284+AI2296+AI2308+AI2320","v":3.322436485541246},3.1993832823730517,3.0763300792048573,2.953276876036663,2.8302236728684687]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49413130595999699,0.3530350154902363,0.21193872502047562,{"$f":"AI2285+AI2297+AI2309+AI2321","v":0.18544638439291616},0.15895404376535671,0.13246170313779726,0.10596936251023781,7.9477021882678356E-2]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5774799456,18.004917046271594,17.432354146943187,{"$f":"AI2286+AI2298+AI2310+AI2322","v":11.621569431295459},5.8107847156477295,0,0,0]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9843401766000026,6.7370851391251474,6.4898301016502922,{"$f":"AI2287+AI2299+AI2311+AI2323","v":5.9906124015233466},5.4913947013964011,4.9921770012694555,4.49295930114251,3.9937416010155644]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.211666374920004,15.186615310020136,14.161564245120267,{"$f":"AI2288+AI2300+AI2312+AI2324","v":12.391368714480233},10.621173183840201,8.850977653200168,7.0807821225601346,5.3105865919201012]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13491748151999997,-0.15638962951123736,-0.17786177750247478,{"$f":"AI2289+AI2301+AI2313+AI2325","v":0},0,0,0,0]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2290+AF2302+AF2314+AF2326","v":0},0,0,{"$f":"AI2290+AI2302+AI2314+AI2326","v":0},0,0,0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6200890448578777,1.5776606288683273,1.5352322128787768,{"$f":"AI2291+AI2303+AI2315+AI2327","v":1.4928152727767541},1.4503983326747314,1.4079813925727087,1.365564452470686,1.3231475123686633]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":53.537386992777876},{"$f":"SUM(AG2330:AG2339)","v":51.312653264725874},49.087919536673859,{"$f":"SUM(AI2330:AI2339)","v":40.78917908664171},32.312576859107089,23.835974631572466,21.170157119685573,18.504339607798684]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AH$128=\"\",\"\",ProposedApproach!AH$128-AH$6)","v":38}]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AH$131))","v":38},{"$f":"MAX(0,AH2356-1)","v":37},{"$f":"MAX(0,AI2356-1)","v":36},{"$f":"MAX(0,AJ2356-1)","v":35},{"$f":"MAX(0,AK2356-1)","v":34},{"$f":"MAX(0,AL2356-1)","v":33}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AH$131))","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AH2360-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AH2361-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47,46,45]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AH2365-1)","v":37.19384635445607},{"$f":"MAX(0,AI2365-1)","v":36.19384635445607},{"$f":"MAX(0,AJ2365-1)","v":35.19384635445607},{"$f":"MAX(0,AK2365-1)","v":34.19384635445607},{"$f":"MAX(0,AL2365-1)","v":33.19384635445607}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},2.1589779999999999E-2,{"$f":"AH2416","v":2.1589779999999999E-2},{"$f":"AI2416","v":2.1006272432432433E-2},{"$f":"AJ2416","v":2.0422764864864867E-2},{"$f":"AK2416","v":1.98392572972973E-2},{"$f":"AL2416","v":1.9255749729729734E-2}]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.17634617,1.0656576496943451,1.0289108341876436,0.99216401868094206,0.9554172031742405,0.91867038766753895]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9621905300000004,2.9141712454556354,2.8136825818192341,2.7131939181828328,2.6127052545464315,2.5122165909100302]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7909091500000003,1.6856615808820024,1.4983658496728909,1.3110701184637796,1.1237743872546682,0.9364786560455568]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4409703058024697,5.3064978278396202,3.9798733708797149,2.6532489139198097,1.3266244569599048,0]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8762466199999999,3.6451029452440733,3.3847384491552108,3.1243739530663484,2.8640094569774859,2.6036449608886234]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20.116850330000002,18.749277383900061,16.666024341244498,14.582771298588936,12.499518255933374,10.416265213277812]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2423","v":0},{"$f":"AG2423","v":1.0329648899999999},0.87128430484074881,0.85350299249706008,0.83572168015337134,0.8179403678096826,0.80015905546599386]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2424","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7977970138241837,1.7507146143663221,1.703644607202178,1.6565746000380339,1.6095045928738898,1.5624345857097457]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},39.21586478962665,{"$f":"SUM(AI2368:AI2377)","v":36.009957332222811},31.949749299090865,27.889541265958918,23.829333232826976,19.769125199695029]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":2.1589779999999999E-2}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":1.17634617}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":2.9621905300000004}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":1.7909091500000003}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":6.4409703058024697}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":3.8762466199999999}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":20.116850330000002}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":1.0329648899999999}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.7977970138241837}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":39.21586478962665}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1312","v":0},{"$f":"-IF(AI2368<0,AI2368,IF(AI2356=0,0,MIN((AI2368/AI2356)*(AI2368>0),AI2368)))","v":-5.8350756756756752E-4},-5.8350756756756763E-4,-5.8350756756756763E-4,-5.8350756756756763E-4,-5.8350756756756774E-4]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1313","v":-0.11068852030565497},-3.6746815506701551E-2,-3.6746815506701558E-2,-3.6746815506701558E-2,-3.6746815506701558E-2,-3.6746815506701558E-2]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1314","v":-4.8019284544365021E-2},-0.10048866363640122,-0.10048866363640122,-0.10048866363640122,-0.10048866363640122,-0.10048866363640122]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1315","v":-0.10524756911799799},-0.18729573120911136,-0.18729573120911136,-0.18729573120911139,-0.18729573120911136,-0.18729573120911136]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1316","v":-1.1344724779628492},{"$f":"-IF(AI2372<0,AI2372,IF(AI2360=0,0,MIN((AI2372/AI2360)*(AI2372>0),AI2372)))","v":-1.3266244569599051},-1.3266244569599051,-1.3266244569599048,-1.3266244569599048,0]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1317","v":-0.23114367475592648},{"$f":"-IF(AI2373<0,AI2373,IF(AI2361=0,0,MIN((AI2373/AI2361)*(AI2373>0),AI2373)))","v":-0.26036449608886236},-0.26036449608886236,-0.26036449608886236,-0.26036449608886236,-0.26036449608886236]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1318","v":-1.3675729460999415},{"$f":"-IF(AI2374<0,AI2374,IF(AI2362=0,0,MIN((AI2374/AI2362)*(AI2374>0),AI2374)))","v":-2.0832530426555622},-2.0832530426555622,-2.0832530426555622,-2.0832530426555622,-2.0832530426555627]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1319","v":-0.16168058515925107},{"$f":"-IF(AI2375<0,AI2375,IF(AI2363=0,0,MIN((AI2375/AI2363)*(AI2375>0),AI2375)))","v":-1.7781312343688752E-2},-1.7781312343688752E-2,-1.7781312343688752E-2,-1.7781312343688752E-2,-1.7781312343688752E-2]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1320","v":0},{"$f":"-IF(AI2376<0,AI2376,IF(AI2364=0,0,MIN((AI2376/AI2364)*(AI2376>0),AI2376)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AH1321","v":-4.7082399457861537E-2},-4.7070007164144098E-2,-4.7070007164144098E-2,-4.7070007164144098E-2,-4.7070007164144098E-2,-4.7070007164144098E-2]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2404:AH2413)","v":-3.205907457403848},-4.0602080331319437,-4.0602080331319437,-4.0602080331319437,-4.0602080331319437,-2.7335835761720397]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":2.1589779999999999E-2},2.1589779999999999E-2,{"$f":"AI2368+AI2380+AI2392+AI2404","v":2.1006272432432433E-2},2.0422764864864867E-2,1.98392572972973E-2,1.9255749729729734E-2,1.8672242162162168E-2]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.17634617,1.0656576496943451,{"$f":"AI2369+AI2381+AI2393+AI2405","v":1.0289108341876436},0.99216401868094206,0.9554172031742405,0.91867038766753895,0.88192357216083739]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9621905300000004,2.9141712454556354,{"$f":"AI2370+AI2382+AI2394+AI2406","v":2.8136825818192341},2.7131939181828328,2.6127052545464315,2.5122165909100302,2.4117279272736289]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7909091500000003,1.6856615808820024,{"$f":"AI2371+AI2383+AI2395+AI2407","v":1.4983658496728909},1.3110701184637796,1.1237743872546682,0.9364786560455568,0.74918292483644544]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4409703058024697,5.3064978278396202,{"$f":"AI2372+AI2384+AI2396+AI2408","v":3.9798733708797149},2.6532489139198097,1.3266244569599048,0,0]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8762466199999999,3.6451029452440733,{"$f":"AI2373+AI2385+AI2397+AI2409","v":3.3847384491552108},3.1243739530663484,2.8640094569774859,2.6036449608886234,2.3432804647997609]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.116850330000002,18.749277383900061,{"$f":"AI2374+AI2386+AI2398+AI2410","v":16.666024341244498},14.582771298588936,12.499518255933374,10.416265213277812,8.3330121706222506]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0329648899999999,0.87128430484074881,{"$f":"AI2375+AI2387+AI2399+AI2411","v":0.85350299249706008},0.83572168015337134,0.8179403678096826,0.80015905546599386,0.78237774312230512]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0,{"$f":"AI2376+AI2388+AI2400+AI2412","v":0},0,0,0,0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7977970138241837,1.7507146143663221,{"$f":"AI2377+AI2389+AI2401+AI2413","v":1.703644607202178},1.6565746000380339,1.6095045928738898,1.5624345857097457,1.5153645785456016]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":39.21586478962665},{"$f":"SUM(AH2416:AH2425)","v":36.009957332222811},31.949749299090865,27.889541265958918,23.829333232826976,19.769125199695029,17.035541623522992]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AI$128=\"\",\"\",ProposedApproach!AI$128-AI$6)","v":37}]
[{"$f":"ROW()","v":2442},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AI$131))","v":37},{"$f":"MAX(0,AI2442-1)","v":36},{"$f":"MAX(0,AJ2442-1)","v":35},{"$f":"MAX(0,AK2442-1)","v":34},{"$f":"MAX(0,AL2442-1)","v":33}]
[{"$f":"ROW()","v":2443},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AI$131))","v":30},29,28,27,26]
[{"$f":"ROW()","v":2444},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27,26]
[{"$f":"ROW()","v":2445},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7,6]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AI2446-1)","v":4},3,2,1]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AI2447-1)","v":14},13,12,11]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7,6]
[{"$f":"ROW()","v":2449},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47,46]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AI2451-1)","v":37.19384635445607},{"$f":"MAX(0,AJ2451-1)","v":36.19384635445607},{"$f":"MAX(0,AK2451-1)","v":35.19384635445607},{"$f":"MAX(0,AL2451-1)","v":34.19384635445607}]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0},{"$f":"AH2502","v":0},{"$f":"AI2502","v":0},{"$f":"AJ2502","v":0},{"$f":"AK2502","v":0},{"$f":"AL2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2741120000000001,1.2316416000000001,1.1891712000000001,1.1467008000000001,1.1042304000000001]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5238360000000002,2.4397081333333337,2.3555802666666672,2.2714524000000007,2.1873245333333342]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7877629999999998,1.6089866999999998,1.4302103999999998,1.2514340999999998,1.0726577999999998]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.1994319999999981,7.3595455999999988,5.5196591999999995,3.6797727999999994,1.8398863999999997]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0339830000000001,2.8317174666666669,2.6294519333333337,2.4271864000000005,2.2249208666666673]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.120002999999999,13.608002699999998,12.096002399999998,10.584002099999998,9.0720017999999971]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2509","v":0},4.3957870000000003,4.3078712600000006,4.219955520000001,4.1320397800000013,4.0441240400000016]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2510","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6542083655841069,1.6108975047131615,1.5675866438422164,1.5242757829712712,1.480964922100326]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0},38.989124365584097,34.99837096471316,31.007617563842214,27.016864162971274,23.026110762100323]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":1.2741120000000001}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":2.5238360000000002}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.7877629999999998}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":9.1994319999999981}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":3.0339830000000001}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":15.120002999999999}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":4.3957870000000003}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.6542083655841069}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":38.989124365584097}]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2454<0,AI2454,IF(AI2442=0,0,MIN((AI2454/AI2442)*(AI2454>0),AI2454)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2491},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2455<0,AI2455,IF(AI2443=0,0,MIN((AI2455/AI2443)*(AI2455>0),AI2455)))","v":-4.2470400000000005E-2},-4.2470400000000005E-2,-4.2470400000000005E-2,-4.2470400000000005E-2,-4.2470400000000005E-2]
[{"$f":"ROW()","v":2492},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2456<0,AI2456,IF(AI2444=0,0,MIN((AI2456/AI2444)*(AI2456>0),AI2456)))","v":-8.4127866666666676E-2},-8.4127866666666676E-2,-8.412786666666669E-2,-8.412786666666669E-2,-8.4127866666666704E-2]
[{"$f":"ROW()","v":2493},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2457<0,AI2457,IF(AI2445=0,0,MIN((AI2457/AI2445)*(AI2457>0),AI2457)))","v":-0.17877629999999997},-0.17877629999999997,-0.17877629999999997,-0.17877629999999997,-0.17877629999999997]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2458<0,AI2458,IF(AI2446=0,0,MIN((AI2458/AI2446)*(AI2458>0),AI2458)))","v":-1.8398863999999997},{"$f":"-IF(AJ2458<0,AJ2458,IF(AJ2446=0,0,MIN((AJ2458/AJ2446)*(AJ2458>0),AJ2458)))","v":-1.8398863999999997},-1.8398863999999999,-1.8398863999999997,-1.8398863999999997]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2459<0,AI2459,IF(AI2447=0,0,MIN((AI2459/AI2447)*(AI2459>0),AI2459)))","v":-0.20226553333333333},{"$f":"-IF(AJ2459<0,AJ2459,IF(AJ2447=0,0,MIN((AJ2459/AJ2447)*(AJ2459>0),AJ2459)))","v":-0.20226553333333336},-0.20226553333333336,-0.20226553333333339,-0.20226553333333339]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2460<0,AI2460,IF(AI2448=0,0,MIN((AI2460/AI2448)*(AI2460>0),AI2460)))","v":-1.5120003},{"$f":"-IF(AJ2460<0,AJ2460,IF(AJ2448=0,0,MIN((AJ2460/AJ2448)*(AJ2460>0),AJ2460)))","v":-1.5120002999999997},-1.5120002999999997,-1.5120002999999997,-1.5120002999999995]
[{"$f":"ROW()","v":2497},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2461<0,AI2461,IF(AI2449=0,0,MIN((AI2461/AI2449)*(AI2461>0),AI2461)))","v":-8.7915740000000006E-2},{"$f":"-IF(AJ2461<0,AJ2461,IF(AJ2449=0,0,MIN((AJ2461/AJ2449)*(AJ2461>0),AJ2461)))","v":-8.791574000000002E-2},-8.791574000000002E-2,-8.7915740000000034E-2,-8.7915740000000034E-2]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2462<0,AI2462,IF(AI2450=0,0,MIN((AI2462/AI2450)*(AI2462>0),AI2462)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2463<0,AI2463,IF(AI2451=0,0,MIN((AI2463/AI2451)*(AI2463>0),AI2463)))","v":-4.3310860870945267E-2},-4.331086087094526E-2,-4.3310860870945267E-2,-4.3310860870945267E-2,-4.3310860870945274E-2]
[{"$f":"ROW()","v":2500},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2490:AI2499)","v":-3.9907534008709447},-3.9907534008709447,-3.9907534008709447,-3.9907534008709447,-3.9907534008709442]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2741120000000001,1.2316416000000001,1.1891712000000001,1.1467008000000001,1.1042304000000001,1.06176]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5238360000000002,2.4397081333333337,2.3555802666666672,2.2714524000000007,2.1873245333333342,2.1031966666666677]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7877629999999998,1.6089866999999998,1.4302103999999998,1.2514340999999998,1.0726577999999998,0.89388149999999977]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1994319999999981,7.3595455999999988,5.5196591999999995,3.6797727999999994,1.8398863999999997,0]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0339830000000001,2.8317174666666669,2.6294519333333337,2.4271864000000005,2.2249208666666673,2.0226553333333341]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.120002999999999,13.608002699999998,12.096002399999998,10.584002099999998,9.0720017999999971,7.5600014999999976]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3957870000000003,4.3078712600000006,4.219955520000001,4.1320397800000013,4.0441240400000016,3.9562083000000015]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6542083655841069,1.6108975047131615,1.5675866438422164,1.5242757829712712,1.480964922100326,1.4376540612293807]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":38.989124365584097},34.99837096471316,31.007617563842214,27.016864162971274,23.026110762100323,19.03535736122938]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[]
["2026 Capex"]
[{"$f":"ROW()","v":2527},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AJ$128=\"\",\"\",ProposedApproach!AJ$128-AJ$6)","v":36}]
[{"$f":"ROW()","v":2528},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AJ$131))","v":36},{"$f":"MAX(0,AJ2528-1)","v":35},{"$f":"MAX(0,AK2528-1)","v":34},{"$f":"MAX(0,AL2528-1)","v":33}]
[{"$f":"ROW()","v":2529},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AJ$131))","v":30},29,28,27]
[{"$f":"ROW()","v":2530},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28,27]
[{"$f":"ROW()","v":2531},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8,7]
[{"$f":"ROW()","v":2532},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4,3,2]
[{"$f":"ROW()","v":2533},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14,13,12]
[{"$f":"ROW()","v":2534},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8,7]
[{"$f":"ROW()","v":2535},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48,47]
[{"$f":"ROW()","v":2536},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2537},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AJ2537-1)","v":37.19384635445607},{"$f":"MAX(0,AK2537-1)","v":36.19384635445607},{"$f":"MAX(0,AL2537-1)","v":35.19384635445607}]
[{"$f":"ROW()","v":2538}]
[{"$f":"ROW()","v":2539},"Opening Value"]
[{"$f":"ROW()","v":2540},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2588","v":0},{"$f":"AI2588","v":0.18694819684054823},{"$f":"AJ2588","v":0.18175519137275523},{"$f":"AK2588","v":0.17656218590496223},{"$f":"AL2588","v":0.17136918043716923}]
[{"$f":"ROW()","v":2541},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8327274084859813,7.5716364948697823,7.3105455812535833,7.0494546676373844]
[{"$f":"ROW()","v":2542},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8412425735924636,8.5465344878060474,8.2518264020196312,7.957118316233216]
[{"$f":"ROW()","v":2543},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3528616825127846,1.2175755142615061,1.0822893460102276,0.94700317775894916]
[{"$f":"ROW()","v":2544},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.828352754283131,14.262682203426504,10.697011652569877,7.131341101713252]
[{"$f":"ROW()","v":2545},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4608171355823627,5.0967626598768723,4.7327081841713809,4.3686537084658905]
[{"$f":"ROW()","v":2546},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18.189598212680242,16.370638391412218,14.551678570144194,12.73271874887617]
[{"$f":"ROW()","v":2547},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4071369654664923,1.3789942261571624,1.3508514868478325,1.3227087475385026]
[{"$f":"ROW()","v":2548},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2549},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.769832756118501,1.7234945910723924,1.6771564260262837,1.6308182609801749]
[{"$f":"ROW()","v":2550},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2540:AI2549)","v":0},62.869517685562499,56.350073760255242,49.83062983494797,43.311185909640713]
[{"$f":"ROW()","v":2551},"Capex"]
[{"$f":"ROW()","v":2552},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$229","v":0.18694819684054823}]
[{"$f":"ROW()","v":2553},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$230","v":7.8327274084859813}]
[{"$f":"ROW()","v":2554},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$231","v":8.8412425735924636}]
[{"$f":"ROW()","v":2555},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$232","v":1.3528616825127846}]
[{"$f":"ROW()","v":2556},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$233","v":17.828352754283131}]
[{"$f":"ROW()","v":2557},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$234","v":5.4608171355823627}]
[{"$f":"ROW()","v":2558},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$235","v":18.189598212680242}]
[{"$f":"ROW()","v":2559},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$236","v":1.4071369654664923}]
[{"$f":"ROW()","v":2560},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$237","v":0}]
[{"$f":"ROW()","v":2561},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$238","v":1.769832756118501}]
[{"$f":"ROW()","v":2562},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2552:AI2561)","v":62.869517685562499}]
[{"$f":"ROW()","v":2563},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2564},null,"Pipeline"]
[{"$f":"ROW()","v":2565},null,"Compression"]
[{"$f":"ROW()","v":2566},null,"Metering"]
[{"$f":"ROW()","v":2567},null,"Other Depreciable"]
[{"$f":"ROW()","v":2568},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2569},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2570},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2571},null,"Building"]
[{"$f":"ROW()","v":2572},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2573},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2574},null,"Total"]
[{"$f":"ROW()","v":2575},"Depreciation"]
[{"$f":"ROW()","v":2576},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2540<0,AJ2540,IF(AJ2528=0,0,MIN((AJ2540/AJ2528)*(AJ2540>0),AJ2540)))","v":-5.1930054677930063E-3},-5.1930054677930063E-3,-5.1930054677930063E-3,-5.1930054677930071E-3]
[{"$f":"ROW()","v":2577},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2541<0,AJ2541,IF(AJ2529=0,0,MIN((AJ2541/AJ2529)*(AJ2541>0),AJ2541)))","v":-0.26109091361619935},-0.2610909136161994,-0.2610909136161994,-0.2610909136161994]
[{"$f":"ROW()","v":2578},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2542<0,AJ2542,IF(AJ2530=0,0,MIN((AJ2542/AJ2530)*(AJ2542>0),AJ2542)))","v":-0.29470808578641544},-0.29470808578641544,-0.29470808578641539,-0.29470808578641539]
[{"$f":"ROW()","v":2579},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2543<0,AJ2543,IF(AJ2531=0,0,MIN((AJ2543/AJ2531)*(AJ2543>0),AJ2543)))","v":-0.13528616825127845},-0.13528616825127845,-0.13528616825127845,-0.13528616825127845]
[{"$f":"ROW()","v":2580},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2544<0,AJ2544,IF(AJ2532=0,0,MIN((AJ2544/AJ2532)*(AJ2544>0),AJ2544)))","v":-3.565670550856626},-3.565670550856626,-3.5656705508566255,-3.565670550856626]
[{"$f":"ROW()","v":2581},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2545<0,AJ2545,IF(AJ2533=0,0,MIN((AJ2545/AJ2533)*(AJ2545>0),AJ2545)))","v":-0.36405447570549082},-0.36405447570549088,-0.36405447570549082,-0.36405447570549088]
[{"$f":"ROW()","v":2582},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2546<0,AJ2546,IF(AJ2534=0,0,MIN((AJ2546/AJ2534)*(AJ2546>0),AJ2546)))","v":-1.8189598212680242},-1.8189598212680242,-1.8189598212680242,-1.8189598212680242]
[{"$f":"ROW()","v":2583},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2547<0,AJ2547,IF(AJ2535=0,0,MIN((AJ2547/AJ2535)*(AJ2547>0),AJ2547)))","v":-2.8142739309329846E-2},-2.8142739309329843E-2,-2.8142739309329843E-2,-2.8142739309329843E-2]
[{"$f":"ROW()","v":2584},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2548<0,AJ2548,IF(AJ2536=0,0,MIN((AJ2548/AJ2536)*(AJ2548>0),AJ2548)))","v":0},0,0,0]
[{"$f":"ROW()","v":2585},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2549<0,AJ2549,IF(AJ2537=0,0,MIN((AJ2549/AJ2537)*(AJ2549>0),AJ2549)))","v":-4.6338165046108659E-2},-4.6338165046108666E-2,-4.6338165046108659E-2,-4.6338165046108659E-2]
[{"$f":"ROW()","v":2586},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2576:AJ2585)","v":-6.5194439253072654},-6.5194439253072654,-6.5194439253072654,-6.5194439253072654]
[{"$f":"ROW()","v":2587},"Closing Value"]
[{"$f":"ROW()","v":2588},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2540+AI2552+AI2564+AI2576","v":0.18694819684054823},0.18175519137275523,0.17656218590496223,0.17136918043716923,0.16617617496937623]
[{"$f":"ROW()","v":2589},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2541+AI2553+AI2565+AI2577","v":7.8327274084859813},7.5716364948697823,7.3105455812535833,7.0494546676373844,6.7883637540211854]
[{"$f":"ROW()","v":2590},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2542+AI2554+AI2566+AI2578","v":8.8412425735924636},8.5465344878060474,8.2518264020196312,7.957118316233216,7.6624102304468007]
[{"$f":"ROW()","v":2591},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2543+AI2555+AI2567+AI2579","v":1.3528616825127846},1.2175755142615061,1.0822893460102276,0.94700317775894916,0.81171700950767067]
[{"$f":"ROW()","v":2592},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2544+AI2556+AI2568+AI2580","v":17.828352754283131},14.262682203426504,10.697011652569877,7.131341101713252,3.565670550856626]
[{"$f":"ROW()","v":2593},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2545+AI2557+AI2569+AI2581","v":5.4608171355823627},5.0967626598768723,4.7327081841713809,4.3686537084658905,4.0045992327604001]
[{"$f":"ROW()","v":2594},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2546+AI2558+AI2570+AI2582","v":18.189598212680242},16.370638391412218,14.551678570144194,12.73271874887617,10.913758927608146]
[{"$f":"ROW()","v":2595},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2547+AI2559+AI2571+AI2583","v":1.4071369654664923},1.3789942261571624,1.3508514868478325,1.3227087475385026,1.2945660082291728]
[{"$f":"ROW()","v":2596},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2548+AI2560+AI2572+AI2584","v":0},0,0,0,0]
[{"$f":"ROW()","v":2597},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2549+AI2561+AI2573+AI2585","v":1.769832756118501},1.7234945910723924,1.6771564260262837,1.6308182609801749,1.5844800959340661]
[{"$f":"ROW()","v":2598},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2588:AI2597)","v":62.869517685562499},56.350073760255242,49.83062983494797,43.311185909640713,36.791741984333449]
[{"$f":"ROW()","v":2599},"Over Depreciation"]
[{"$f":"ROW()","v":2600},null,"Pipeline"]
[{"$f":"ROW()","v":2601},null,"Compression"]
[{"$f":"ROW()","v":2602},null,"Metering"]
[{"$f":"ROW()","v":2603},null,"Other Depreciable"]
[{"$f":"ROW()","v":2604},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2605},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2606},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2607},null,"Building"]
[{"$f":"ROW()","v":2608},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2609},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2610},null,"Total"]
[]
["2027 Capex"]
[{"$f":"ROW()","v":2613},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AK$128=\"\",\"\",ProposedApproach!AK$128-AK$6)","v":35}]
[{"$f":"ROW()","v":2614},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AK$131))","v":35},{"$f":"MAX(0,AK2614-1)","v":34},{"$f":"MAX(0,AL2614-1)","v":33}]
[{"$f":"ROW()","v":2615},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AK$131))","v":30},29,28]
[{"$f":"ROW()","v":2616},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29,28]
[{"$f":"ROW()","v":2617},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9,8]
[{"$f":"ROW()","v":2618},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4,3]
[{"$f":"ROW()","v":2619},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14,13]
[{"$f":"ROW()","v":2620},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9,8]
[{"$f":"ROW()","v":2621},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48]
[{"$f":"ROW()","v":2622},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2623},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AK2623-1)","v":37.19384635445607},{"$f":"MAX(0,AL2623-1)","v":36.19384635445607}]
[{"$f":"ROW()","v":2624}]
[{"$f":"ROW()","v":2625},"Opening Value"]
[{"$f":"ROW()","v":2626},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2674","v":0},{"$f":"AJ2674","v":0.18742410637939938},{"$f":"AK2674","v":0.18206913191141655},{"$f":"AL2674","v":0.17671415744343372}]
[{"$f":"ROW()","v":2627},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6727012497009826,6.4502778747109497,6.2278544997209169]
[{"$f":"ROW()","v":2628},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8123590318838687,8.5186137308210732,8.2248684297582777]
[{"$f":"ROW()","v":2629},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6485260109499862,1.4836734098549875,1.3188208087599889]
[{"$f":"ROW()","v":2630},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.917561325712116,9.5340490605696928,7.1505367954272696]
[{"$f":"ROW()","v":2631},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8963237838186418,4.5699021982307322,4.2434806126428226]
[{"$f":"ROW()","v":2632},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.357864115299137,14.722077703769223,13.086291292239309]
[{"$f":"ROW()","v":2633},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,23.377987687353635,22.910427933606563,22.442868179859492]
[{"$f":"ROW()","v":2634},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":2635},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3851612452493733,1.34889463747192,1.3126280296944666]
[{"$f":"ROW()","v":2636},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2626:AJ2635)","v":0},75.255908556347151,69.719985680946564,64.184062805545977]
[{"$f":"ROW()","v":2637},"Capex"]
[{"$f":"ROW()","v":2638},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$229","v":0.18742410637939938}]
[{"$f":"ROW()","v":2639},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$230","v":6.6727012497009826}]
[{"$f":"ROW()","v":2640},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$231","v":8.8123590318838687}]
[{"$f":"ROW()","v":2641},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$232","v":1.6485260109499862}]
[{"$f":"ROW()","v":2642},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$233","v":11.917561325712116}]
[{"$f":"ROW()","v":2643},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$234","v":4.8963237838186418}]
[{"$f":"ROW()","v":2644},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$235","v":16.357864115299137}]
[{"$f":"ROW()","v":2645},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$236","v":23.377987687353635}]
[{"$f":"ROW()","v":2646},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$237","v":0}]
[{"$f":"ROW()","v":2647},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$238","v":1.3851612452493733}]
[{"$f":"ROW()","v":2648},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2638:AJ2647)","v":75.255908556347151}]
[{"$f":"ROW()","v":2649},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2650},null,"Pipeline"]
[{"$f":"ROW()","v":2651},null,"Compression"]
[{"$f":"ROW()","v":2652},null,"Metering"]
[{"$f":"ROW()","v":2653},null,"Other Depreciable"]
[{"$f":"ROW()","v":2654},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2655},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2656},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2657},null,"Building"]
[{"$f":"ROW()","v":2658},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2659},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2660},null,"Total"]
[{"$f":"ROW()","v":2661},"Depreciation"]
[{"$f":"ROW()","v":2662},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2626<0,AK2626,IF(AK2614=0,0,MIN((AK2626/AK2614)*(AK2626>0),AK2626)))","v":-5.3549744679828393E-3},-5.3549744679828393E-3,-5.3549744679828402E-3]
[{"$f":"ROW()","v":2663},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2627<0,AK2627,IF(AK2615=0,0,MIN((AK2627/AK2615)*(AK2627>0),AK2627)))","v":-0.22242337499003276},-0.22242337499003276,-0.22242337499003276]
[{"$f":"ROW()","v":2664},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2628<0,AK2628,IF(AK2616=0,0,MIN((AK2628/AK2616)*(AK2628>0),AK2628)))","v":-0.29374530106279562},-0.29374530106279562,-0.29374530106279562]
[{"$f":"ROW()","v":2665},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2629<0,AK2629,IF(AK2617=0,0,MIN((AK2629/AK2617)*(AK2629>0),AK2629)))","v":-0.16485260109499861},-0.16485260109499861,-0.16485260109499861]
[{"$f":"ROW()","v":2666},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2630<0,AK2630,IF(AK2618=0,0,MIN((AK2630/AK2618)*(AK2630>0),AK2630)))","v":-2.3835122651424232},-2.3835122651424232,-2.3835122651424232]
[{"$f":"ROW()","v":2667},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2631<0,AK2631,IF(AK2619=0,0,MIN((AK2631/AK2619)*(AK2631>0),AK2631)))","v":-0.32642158558790946},-0.32642158558790946,-0.32642158558790946]
[{"$f":"ROW()","v":2668},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2632<0,AK2632,IF(AK2620=0,0,MIN((AK2632/AK2620)*(AK2632>0),AK2632)))","v":-1.6357864115299137},-1.6357864115299137,-1.6357864115299137]
[{"$f":"ROW()","v":2669},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2633<0,AK2633,IF(AK2621=0,0,MIN((AK2633/AK2621)*(AK2633>0),AK2633)))","v":-0.4675597537470727},-0.4675597537470727,-0.46755975374707276]
[{"$f":"ROW()","v":2670},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2634<0,AK2634,IF(AK2622=0,0,MIN((AK2634/AK2622)*(AK2634>0),AK2634)))","v":0},0,0]
[{"$f":"ROW()","v":2671},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2635<0,AK2635,IF(AK2623=0,0,MIN((AK2635/AK2623)*(AK2635>0),AK2635)))","v":-3.6266607777453309E-2},-3.6266607777453309E-2,-3.6266607777453309E-2]
[{"$f":"ROW()","v":2672},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2662:AK2671)","v":-5.5359228754005825},-5.5359228754005825,-5.5359228754005825]
[{"$f":"ROW()","v":2673},"Closing Value"]
[{"$f":"ROW()","v":2674},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2626+AJ2638+AJ2650+AJ2662","v":0.18742410637939938},0.18206913191141655,0.17671415744343372,0.17135918297545089]
[{"$f":"ROW()","v":2675},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2627+AJ2639+AJ2651+AJ2663","v":6.6727012497009826},6.4502778747109497,6.2278544997209169,6.005431124730884]
[{"$f":"ROW()","v":2676},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2628+AJ2640+AJ2652+AJ2664","v":8.8123590318838687},8.5186137308210732,8.2248684297582777,7.9311231286954822]
[{"$f":"ROW()","v":2677},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2629+AJ2641+AJ2653+AJ2665","v":1.6485260109499862},1.4836734098549875,1.3188208087599889,1.1539682076649902]
[{"$f":"ROW()","v":2678},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2630+AJ2642+AJ2654+AJ2666","v":11.917561325712116},9.5340490605696928,7.1505367954272696,4.7670245302848464]
[{"$f":"ROW()","v":2679},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2631+AJ2643+AJ2655+AJ2667","v":4.8963237838186418},4.5699021982307322,4.2434806126428226,3.917059027054913]
[{"$f":"ROW()","v":2680},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2632+AJ2644+AJ2656+AJ2668","v":16.357864115299137},14.722077703769223,13.086291292239309,11.450504880709396]
[{"$f":"ROW()","v":2681},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2633+AJ2645+AJ2657+AJ2669","v":23.377987687353635},22.910427933606563,22.442868179859492,21.97530842611242]
[{"$f":"ROW()","v":2682},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2634+AJ2646+AJ2658+AJ2670","v":0},0,0,0]
[{"$f":"ROW()","v":2683},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2635+AJ2647+AJ2659+AJ2671","v":1.3851612452493733},1.34889463747192,1.3126280296944666,1.2763614219170132]
[{"$f":"ROW()","v":2684},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2674:AJ2683)","v":75.255908556347151},69.719985680946564,64.184062805545977,58.648139930145398]
[{"$f":"ROW()","v":2685},"Over Depreciation"]
[{"$f":"ROW()","v":2686},null,"Pipeline"]
[{"$f":"ROW()","v":2687},null,"Compression"]
[{"$f":"ROW()","v":2688},null,"Metering"]
[{"$f":"ROW()","v":2689},null,"Other Depreciable"]
[{"$f":"ROW()","v":2690},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2691},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2692},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2693},null,"Building"]
[{"$f":"ROW()","v":2694},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2695},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2696},null,"Total"]
[]
["2028 Capex"]
[{"$f":"ROW()","v":2699},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AL$128=\"\",\"\",ProposedApproach!AL$128-AL$6)","v":34}]
[{"$f":"ROW()","v":2700},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AL$131))","v":34},{"$f":"MAX(0,AL2700-1)","v":33}]
[{"$f":"ROW()","v":2701},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AL$131))","v":30},29]
[{"$f":"ROW()","v":2702},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},29]
[{"$f":"ROW()","v":2703},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},9]
[{"$f":"ROW()","v":2704},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},4]
[{"$f":"ROW()","v":2705},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},14]
[{"$f":"ROW()","v":2706},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},9]
[{"$f":"ROW()","v":2707},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49]
[{"$f":"ROW()","v":2708},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2709},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607},{"$f":"MAX(0,AL2709-1)","v":37.19384635445607}]
[{"$f":"ROW()","v":2710}]
[{"$f":"ROW()","v":2711},"Opening Value"]
[{"$f":"ROW()","v":2712},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2760","v":0},{"$f":"AK2760","v":0.18790122742974402},{"$f":"AL2760","v":0.18237472074063391}]
[{"$f":"ROW()","v":2713},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1494580735255102,7.8778094710746602]
[{"$f":"ROW()","v":2714},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.8606998968328856,5.6653432336051228]
[{"$f":"ROW()","v":2715},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0768962819360597,0.96920665374245374]
[{"$f":"ROW()","v":2716},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.6326590489836441,6.9061272391869153]
[{"$f":"ROW()","v":2717},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.4996484683837163,4.199671903824802]
[{"$f":"ROW()","v":2718},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.119982657233603,14.507984391510243]
[{"$f":"ROW()","v":2719},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.779874824363343,17.424277327876077]
[{"$f":"ROW()","v":2720},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":2721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2700027331153529,1.2367512317784843]
[{"$f":"ROW()","v":2722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2712:AK2721)","v":0},63.577123211803872,58.969546173339388]
[{"$f":"ROW()","v":2723},"Capex"]
[{"$f":"ROW()","v":2724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$229","v":0.18790122742974402}]
[{"$f":"ROW()","v":2725},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$230","v":8.1494580735255102}]
[{"$f":"ROW()","v":2726},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$231","v":5.8606998968328856}]
[{"$f":"ROW()","v":2727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$232","v":1.0768962819360597}]
[{"$f":"ROW()","v":2728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$233","v":8.6326590489836441}]
[{"$f":"ROW()","v":2729},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$234","v":4.4996484683837163}]
[{"$f":"ROW()","v":2730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$235","v":16.119982657233603}]
[{"$f":"ROW()","v":2731},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$236","v":17.779874824363343}]
[{"$f":"ROW()","v":2732},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$237","v":0}]
[{"$f":"ROW()","v":2733},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$238","v":1.2700027331153529}]
[{"$f":"ROW()","v":2734},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2724:AK2733)","v":63.577123211803872}]
[{"$f":"ROW()","v":2735},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2736},null,"Pipeline"]
[{"$f":"ROW()","v":2737},null,"Compression"]
[{"$f":"ROW()","v":2738},null,"Metering"]
[{"$f":"ROW()","v":2739},null,"Other Depreciable"]
[{"$f":"ROW()","v":2740},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2741},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2742},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2743},null,"Building"]
[{"$f":"ROW()","v":2744},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2745},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2746},null,"Total"]
[{"$f":"ROW()","v":2747},"Depreciation"]
[{"$f":"ROW()","v":2748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2712<0,AL2712,IF(AL2700=0,0,MIN((AL2712/AL2700)*(AL2712>0),AL2712)))","v":-5.5265066891101184E-3},-5.5265066891101184E-3]
[{"$f":"ROW()","v":2749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2713<0,AL2713,IF(AL2701=0,0,MIN((AL2713/AL2701)*(AL2713>0),AL2713)))","v":-0.27164860245085032},-0.27164860245085037]
[{"$f":"ROW()","v":2750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2714<0,AL2714,IF(AL2702=0,0,MIN((AL2714/AL2702)*(AL2714>0),AL2714)))","v":-0.19535666322776285},-0.19535666322776285]
[{"$f":"ROW()","v":2751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2715<0,AL2715,IF(AL2703=0,0,MIN((AL2715/AL2703)*(AL2715>0),AL2715)))","v":-0.10768962819360597},-0.10768962819360597]
[{"$f":"ROW()","v":2752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2716<0,AL2716,IF(AL2704=0,0,MIN((AL2716/AL2704)*(AL2716>0),AL2716)))","v":-1.7265318097967288},-1.7265318097967288]
[{"$f":"ROW()","v":2753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2717<0,AL2717,IF(AL2705=0,0,MIN((AL2717/AL2705)*(AL2717>0),AL2717)))","v":-0.29997656455891442},-0.29997656455891442]
[{"$f":"ROW()","v":2754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2718<0,AL2718,IF(AL2706=0,0,MIN((AL2718/AL2706)*(AL2718>0),AL2718)))","v":-1.6119982657233602},-1.6119982657233605]
[{"$f":"ROW()","v":2755},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2719<0,AL2719,IF(AL2707=0,0,MIN((AL2719/AL2707)*(AL2719>0),AL2719)))","v":-0.35559749648726685},-0.35559749648726685]
[{"$f":"ROW()","v":2756},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2720<0,AL2720,IF(AL2708=0,0,MIN((AL2720/AL2708)*(AL2720>0),AL2720)))","v":0},0]
[{"$f":"ROW()","v":2757},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2721<0,AL2721,IF(AL2709=0,0,MIN((AL2721/AL2709)*(AL2721>0),AL2721)))","v":-3.3251501336868682E-2},-3.3251501336868682E-2]
[{"$f":"ROW()","v":2758},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2748:AL2757)","v":-4.6075770384644681},-4.6075770384644681]
[{"$f":"ROW()","v":2759},"Closing Value"]
[{"$f":"ROW()","v":2760},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2712+AK2724+AK2736+AK2748","v":0.18790122742974402},0.18237472074063391,0.17684821405152379]
[{"$f":"ROW()","v":2761},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2713+AK2725+AK2737+AK2749","v":8.1494580735255102},7.8778094710746602,7.6061608686238102]
[{"$f":"ROW()","v":2762},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2714+AK2726+AK2738+AK2750","v":5.8606998968328856},5.6653432336051228,5.46998657037736]
[{"$f":"ROW()","v":2763},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2715+AK2727+AK2739+AK2751","v":1.0768962819360597},0.96920665374245374,0.86151702554884779]
[{"$f":"ROW()","v":2764},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2716+AK2728+AK2740+AK2752","v":8.6326590489836441},6.9061272391869153,5.1795954293901865]
[{"$f":"ROW()","v":2765},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2717+AK2729+AK2741+AK2753","v":4.4996484683837163},4.199671903824802,3.8996953392658877]
[{"$f":"ROW()","v":2766},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2718+AK2730+AK2742+AK2754","v":16.119982657233603},14.507984391510243,12.895986125786884]
[{"$f":"ROW()","v":2767},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2719+AK2731+AK2743+AK2755","v":17.779874824363343},17.424277327876077,17.06867983138881]
[{"$f":"ROW()","v":2768},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2720+AK2732+AK2744+AK2756","v":0},0,0]
[{"$f":"ROW()","v":2769},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2721+AK2733+AK2745+AK2757","v":1.2700027331153529},1.2367512317784843,1.2034997304416157]
[{"$f":"ROW()","v":2770},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2760:AK2769)","v":63.577123211803872},58.969546173339388,54.361969134874919]
[{"$f":"ROW()","v":2771},"Over Depreciation"]
[{"$f":"ROW()","v":2772},null,"Pipeline"]
[{"$f":"ROW()","v":2773},null,"Compression"]
[{"$f":"ROW()","v":2774},null,"Metering"]
[{"$f":"ROW()","v":2775},null,"Other Depreciable"]
[{"$f":"ROW()","v":2776},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2777},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2778},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2779},null,"Building"]
[{"$f":"ROW()","v":2780},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2781},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2782},null,"Total"]
[]
["2029 Capex"]
[{"$f":"ROW()","v":2785},"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ProposedApproach!AM$128=\"\",\"\",ProposedApproach!AM$128-AM$6)","v":33}]
[{"$f":"ROW()","v":2786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$131=\"\",Inputs!$D$69,MIN(Inputs!$D$69,AM$131))","v":33}]
[{"$f":"ROW()","v":2787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM$131=\"\",Inputs!$D$70,MIN(Inputs!$D$70,AM$131))","v":30}]
[{"$f":"ROW()","v":2788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":2789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10}]
[{"$f":"ROW()","v":2790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5}]
[{"$f":"ROW()","v":2791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15}]
[{"$f":"ROW()","v":2792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10}]
[{"$f":"ROW()","v":2793},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":2794},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2795},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$78","v":38.19384635445607}]
[{"$f":"ROW()","v":2796}]
[{"$f":"ROW()","v":2797},"Opening Value"]
[{"$f":"ROW()","v":2798},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2846","v":0},{"$f":"AL2846","v":0.28965889806263234}]
[{"$f":"ROW()","v":2799},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2726021794198044]
[{"$f":"ROW()","v":2800},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1579218185536035]
[{"$f":"ROW()","v":2801},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2832091742844585]
[{"$f":"ROW()","v":2802},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.315909376128596]
[{"$f":"ROW()","v":2803},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3946065604513196]
[{"$f":"ROW()","v":2804},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.295709029362655]
[{"$f":"ROW()","v":2805},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5831567741507353]
[{"$f":"ROW()","v":2806},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":2807},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.84954519113664184]
[{"$f":"ROW()","v":2808},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2798:AL2807)","v":0},52.442319001550445]
[{"$f":"ROW()","v":2809},"Capex"]
[{"$f":"ROW()","v":2810},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$229","v":0.28965889806263234}]
[{"$f":"ROW()","v":2811},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$230","v":5.2726021794198044}]
[{"$f":"ROW()","v":2812},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$231","v":4.1579218185536035}]
[{"$f":"ROW()","v":2813},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$232","v":1.2832091742844585}]
[{"$f":"ROW()","v":2814},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$233","v":12.315909376128596}]
[{"$f":"ROW()","v":2815},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$234","v":4.3946065604513196}]
[{"$f":"ROW()","v":2816},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$235","v":17.295709029362655}]
[{"$f":"ROW()","v":2817},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$236","v":6.5831567741507353}]
[{"$f":"ROW()","v":2818},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$237","v":0}]
[{"$f":"ROW()","v":2819},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$238","v":0.84954519113664184}]
[{"$f":"ROW()","v":2820},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2810:AL2819)","v":52.442319001550445}]
[{"$f":"ROW()","v":2821},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2822},null,"Pipeline"]
[{"$f":"ROW()","v":2823},null,"Compression"]
[{"$f":"ROW()","v":2824},null,"Metering"]
[{"$f":"ROW()","v":2825},null,"Other Depreciable"]
[{"$f":"ROW()","v":2826},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2827},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2828},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2829},null,"Building"]
[{"$f":"ROW()","v":2830},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2831},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2832},null,"Total"]
[{"$f":"ROW()","v":2833},"Depreciation"]
[{"$f":"ROW()","v":2834},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2798<0,AM2798,IF(AM2786=0,0,MIN((AM2798/AM2786)*(AM2798>0),AM2798)))","v":-8.7775423655343139E-3}]
[{"$f":"ROW()","v":2835},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2799<0,AM2799,IF(AM2787=0,0,MIN((AM2799/AM2787)*(AM2799>0),AM2799)))","v":-0.17575340598066014}]
[{"$f":"ROW()","v":2836},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2800<0,AM2800,IF(AM2788=0,0,MIN((AM2800/AM2788)*(AM2800>0),AM2800)))","v":-0.13859739395178677}]
[{"$f":"ROW()","v":2837},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2801<0,AM2801,IF(AM2789=0,0,MIN((AM2801/AM2789)*(AM2801>0),AM2801)))","v":-0.12832091742844584}]
[{"$f":"ROW()","v":2838},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2802<0,AM2802,IF(AM2790=0,0,MIN((AM2802/AM2790)*(AM2802>0),AM2802)))","v":-2.4631818752257191}]
[{"$f":"ROW()","v":2839},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2803<0,AM2803,IF(AM2791=0,0,MIN((AM2803/AM2791)*(AM2803>0),AM2803)))","v":-0.29297377069675462}]
[{"$f":"ROW()","v":2840},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2804<0,AM2804,IF(AM2792=0,0,MIN((AM2804/AM2792)*(AM2804>0),AM2804)))","v":-1.7295709029362656}]
[{"$f":"ROW()","v":2841},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2805<0,AM2805,IF(AM2793=0,0,MIN((AM2805/AM2793)*(AM2805>0),AM2805)))","v":-0.1316631354830147}]
[{"$f":"ROW()","v":2842},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2806<0,AM2806,IF(AM2794=0,0,MIN((AM2806/AM2794)*(AM2806>0),AM2806)))","v":0}]
[{"$f":"ROW()","v":2843},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AM2807<0,AM2807,IF(AM2795=0,0,MIN((AM2807/AM2795)*(AM2807>0),AM2807)))","v":-2.2242986036349426E-2}]
[{"$f":"ROW()","v":2844},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2834:AM2843)","v":-5.0910819301045311}]
[{"$f":"ROW()","v":2845},"Closing Value"]
[{"$f":"ROW()","v":2846},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2798+AL2810+AL2822+AL2834","v":0.28965889806263234},0.28088135569709805]
[{"$f":"ROW()","v":2847},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2799+AL2811+AL2823+AL2835","v":5.2726021794198044},5.0968487734391443]
[{"$f":"ROW()","v":2848},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2800+AL2812+AL2824+AL2836","v":4.1579218185536035},4.0193244246018169]
[{"$f":"ROW()","v":2849},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2801+AL2813+AL2825+AL2837","v":1.2832091742844585},1.1548882568560126]
[{"$f":"ROW()","v":2850},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2802+AL2814+AL2826+AL2838","v":12.315909376128596},9.8527275009028763]
[{"$f":"ROW()","v":2851},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2803+AL2815+AL2827+AL2839","v":4.3946065604513196},4.1016327897545652]
[{"$f":"ROW()","v":2852},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2804+AL2816+AL2828+AL2840","v":17.295709029362655},15.56613812642639]
[{"$f":"ROW()","v":2853},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2805+AL2817+AL2829+AL2841","v":6.5831567741507353},6.4514936386677206]
[{"$f":"ROW()","v":2854},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2806+AL2818+AL2830+AL2842","v":0},0]
[{"$f":"ROW()","v":2855},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2807+AL2819+AL2831+AL2843","v":0.84954519113664184},0.8273022051002924]
[{"$f":"ROW()","v":2856},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2846:AL2855)","v":52.442319001550445},47.351237071445915]
[{"$f":"ROW()","v":2857},"Over Depreciation"]
[{"$f":"ROW()","v":2858},null,"Pipeline"]
[{"$f":"ROW()","v":2859},null,"Compression"]
[{"$f":"ROW()","v":2860},null,"Metering"]
[{"$f":"ROW()","v":2861},null,"Other Depreciable"]
[{"$f":"ROW()","v":2862},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2863},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2864},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2865},null,"Building"]
[{"$f":"ROW()","v":2866},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2867},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2868},null,"Total"]
[]
["2030 Capex"]
[{"$f":"ROW()","v":2871},"Life"]
[{"$f":"ROW()","v":2872},null,"Pipeline"]
[{"$f":"ROW()","v":2873},null,"Compression"]
[{"$f":"ROW()","v":2874},null,"Metering"]
[{"$f":"ROW()","v":2875},null,"Other Depreciable"]
[{"$f":"ROW()","v":2876},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2877},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2878},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2879},null,"Building"]
[{"$f":"ROW()","v":2880},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2881},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2882}]
[{"$f":"ROW()","v":2883},"Opening Value"]
[{"$f":"ROW()","v":2884},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2932","v":0}]
[{"$f":"ROW()","v":2885},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2886},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2887},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2888},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2889},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2890},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2891},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2892},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2893},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2894},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2884:AM2893)","v":0}]
[{"$f":"ROW()","v":2895},"Capex"]
[{"$f":"ROW()","v":2896},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$229","v":0.18885911640922806}]
[{"$f":"ROW()","v":2897},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$230","v":5.3225778936407169}]
[{"$f":"ROW()","v":2898},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$231","v":4.0872768128693897}]
[{"$f":"ROW()","v":2899},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$232","v":1.0823861187754682}]
[{"$f":"ROW()","v":2900},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$233","v":8.3114983664328204}]
[{"$f":"ROW()","v":2901},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$234","v":4.3042566455633136}]
[{"$f":"ROW()","v":2902},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$235","v":13.254667890429447}]
[{"$f":"ROW()","v":2903},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$236","v":2.6196587114828405}]
[{"$f":"ROW()","v":2904},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$237","v":0}]
[{"$f":"ROW()","v":2905},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$238","v":0.7427495279163282}]
[{"$f":"ROW()","v":2906},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2896:AM2905)","v":39.913931083519557}]
[{"$f":"ROW()","v":2907},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2908},null,"Pipeline"]
[{"$f":"ROW()","v":2909},null,"Compression"]
[{"$f":"ROW()","v":2910},null,"Metering"]
[{"$f":"ROW()","v":2911},null,"Other Depreciable"]
[{"$f":"ROW()","v":2912},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2913},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2914},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2915},null,"Building"]
[{"$f":"ROW()","v":2916},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2917},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2918},null,"Total"]
[{"$f":"ROW()","v":2919},"Depreciation"]
[{"$f":"ROW()","v":2920},null,"Pipeline"]
[{"$f":"ROW()","v":2921},null,"Compression"]
[{"$f":"ROW()","v":2922},null,"Metering"]
[{"$f":"ROW()","v":2923},null,"Other Depreciable"]
[{"$f":"ROW()","v":2924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2927},null,"Building"]
[{"$f":"ROW()","v":2928},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2929},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2930},null,"Total"]
[{"$f":"ROW()","v":2931},"Closing Value"]
[{"$f":"ROW()","v":2932},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2884+AM2896+AM2908+AM2920","v":0.18885911640922806}]
[{"$f":"ROW()","v":2933},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2885+AM2897+AM2909+AM2921","v":5.3225778936407169}]
[{"$f":"ROW()","v":2934},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2886+AM2898+AM2910+AM2922","v":4.0872768128693897}]
[{"$f":"ROW()","v":2935},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2887+AM2899+AM2911+AM2923","v":1.0823861187754682}]
[{"$f":"ROW()","v":2936},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2888+AM2900+AM2912+AM2924","v":8.3114983664328204}]
[{"$f":"ROW()","v":2937},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2889+AM2901+AM2913+AM2925","v":4.3042566455633136}]
[{"$f":"ROW()","v":2938},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2890+AM2902+AM2914+AM2926","v":13.254667890429447}]
[{"$f":"ROW()","v":2939},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2891+AM2903+AM2915+AM2927","v":2.6196587114828405}]
[{"$f":"ROW()","v":2940},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2892+AM2904+AM2916+AM2928","v":0}]
[{"$f":"ROW()","v":2941},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2893+AM2905+AM2917+AM2929","v":0.7427495279163282}]
[{"$f":"ROW()","v":2942},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2932:AM2941)","v":39.913931083519557}]
[{"$f":"ROW()","v":2943},"Over Depreciation"]
[{"$f":"ROW()","v":2944},null,"Pipeline"]
[{"$f":"ROW()","v":2945},null,"Compression"]
[{"$f":"ROW()","v":2946},null,"Metering"]
[{"$f":"ROW()","v":2947},null,"Other Depreciable"]
[{"$f":"ROW()","v":2948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2951},null,"Building"]
[{"$f":"ROW()","v":2952},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2953},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2954},null,"Total"]

{"sheet":"UnderDepreciated","index":12,"n_rows":2009,"n_cols":45,"rows_kept":2009,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"UnderDepreciated"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"},"AA7","AA7","AA7","AA7","AA7","AA8"]
["Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030},2031,2032,2033,2034,2035,2036]
["Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365},365,366,365,365,365,366]
["Project Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31},32,33,34,35,36,37]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC28","v":0.83930947460086258},{"$f":"Inputs!AD28","v":0.86867098352461281},{"$f":"Inputs!AE28","v":0.93670374810403434},{"$f":"Inputs!AF28","v":0.97465886939571145},{"$f":"Inputs!AG28","v":1},{"$f":"Inputs!AH28","v":1.0369999999999999},{"$f":"Inputs!AI28","v":1.0596439037187981},{"$f":"Inputs!AJ28","v":1.0827822591016525},{"$f":"Inputs!AK28","v":1.1064258629816144},{"$f":"Inputs!AL28","v":1.1305857479510879},{"$f":"Inputs!AM28","v":1.1552731875098632}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC29","v":1.1914556313993172},{"$f":"Inputs!AD29","v":1.1511838417147569},{"$f":"Inputs!AE29","v":1.0675733944954127},{"$f":"Inputs!AF29","v":1.026},{"$f":"Inputs!AG29","v":1},{"$f":"Inputs!AH29","v":0.96432015429122475},{"$f":"Inputs!AI29","v":0.94371325734099998},{"$f":"Inputs!AJ29","v":0.92354671642816344},{"$f":"Inputs!AK29","v":0.90381112142948627},{"$f":"Inputs!AL29","v":0.88449726330997636},{"$f":"Inputs!AM29","v":0.86559612982575385}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC16","v":4125.9972999659703},{"$f":"AD22+AD29","v":4049.740263788126},4032.8299236185753,4061.6485290784708,4102.5413049787521,4131.5548752096156,{"$f":"AI22+AI29","v":4126.909587910206},4173.2255991697384,4244.2664932009357,4306.7270789792065,4358.6526925303724]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC17","v":37.291550427432433},44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"AI23+AI30","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC18","v":0},0,0,0,0,0,{"$f":"AI24+AI31","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC19","v":-113.54858660527644}]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC20","v":4049.740263788126},4032.8299236185753,4061.6485290784708,4102.5413049787521,4131.5548752096156,4161.5559353128783,{"$f":"AI26+AI33","v":4173.2255991697384},4244.2664932009357,4306.7270789792065,4358.6526925303724,4398.3235498165459]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC21","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC22","v":48.441919663778265},{"$f":"Shippers_Asset!AD18","v":46.142657620260586},{"$f":"Shippers_Asset!AE18","v":43.843395576742907},{"$f":"Shippers_Asset!AF18","v":41.544133533225228},{"$f":"Shippers_Asset!AG18","v":39.244871489707549},{"$f":"Shippers_Asset!AH18","v":36.94560944618987},{"$f":"Shippers_Asset!AI18","v":0},{"$f":"Shippers_Asset!AJ18","v":0},{"$f":"Shippers_Asset!AK18","v":0},{"$f":"Shippers_Asset!AL18","v":0},{"$f":"Shippers_Asset!AM18","v":0}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC23","v":0},{"$f":"Shippers_Asset!AD19","v":0},{"$f":"Shippers_Asset!AE19","v":0},{"$f":"Shippers_Asset!AF19","v":0},{"$f":"Shippers_Asset!AG19","v":0},{"$f":"Shippers_Asset!AH19","v":0},{"$f":"Shippers_Asset!AI19","v":0},{"$f":"Shippers_Asset!AJ19","v":0},{"$f":"Shippers_Asset!AK19","v":0},{"$f":"Shippers_Asset!AL19","v":0},{"$f":"Shippers_Asset!AM19","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC24","v":0},{"$f":"Shippers_Asset!AD20","v":0},{"$f":"Shippers_Asset!AE20","v":0},{"$f":"Shippers_Asset!AF20","v":0},{"$f":"Shippers_Asset!AG20","v":0},{"$f":"Shippers_Asset!AH20","v":0},{"$f":"Shippers_Asset!AI20","v":0},{"$f":"Shippers_Asset!AJ20","v":0},{"$f":"Shippers_Asset!AK20","v":0},{"$f":"Shippers_Asset!AL20","v":0},{"$f":"Shippers_Asset!AM20","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC25","v":-2.299262043517678}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC26","v":46.142657620260586},{"$f":"Shippers_Asset!AD22","v":43.843395576742907},{"$f":"Shippers_Asset!AE22","v":41.544133533225228},{"$f":"Shippers_Asset!AF22","v":39.244871489707549},{"$f":"Shippers_Asset!AG22","v":36.94560944618987},{"$f":"Shippers_Asset!AH22","v":34.646347402672191},{"$f":"Shippers_Asset!AI22","v":0},{"$f":"Shippers_Asset!AJ22","v":0},{"$f":"Shippers_Asset!AK22","v":0},{"$f":"Shippers_Asset!AL22","v":0},{"$f":"Shippers_Asset!AM22","v":0}]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC29","v":4077.5553803021917},{"$f":"AD35+AD42","v":4003.5976061678653},3988.9865280418326,4020.1043955452456,4063.2964334890444,4094.6092657634254,{"$f":"AI35+AI42","v":4126.909587910206},4173.2255991697384,4244.2664932009357,4306.7270789792065,4358.6526925303724]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC30","v":37.291550427432433},44.997150873951192,44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"AI36+AI43","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC31","v":0},0,0,0,0,0,{"$f":"AI37+AI44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC32","v":-111.24932456175877},-59.608228999984107,-13.800548808292106,-10.345349048978996,-7.9030325152456635,-6.6888022188030067,{"$f":"AI38+AI45","v":-16.553506426030417},-4.2150145251495541,-1.116537433533515,-0.5167054503848536,-0.24307379734604678]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC33","v":4003.5976061678653},{"$f":"AD39+AD47","v":3988.9865280418326},4020.1043955452456,4063.2964334890444,4094.6092657634254,4126.909587910206,{"$f":"AI39+AI47","v":4173.2255991697384},4244.2664932009357,4306.7270789792065,4358.6526925303724,4398.3235498165459]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC35","v":23.386525417726254},{"$f":"AD133","v":22.909249388793064},22.909249388793064,22.909249388793064,22.909249388793064,22.909249388793064,{"$f":"AI133","v":22.909249388793064},22.909249388793064,22.909249388793064,22.909249388793064,22.909249388793064]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC36","v":0},0,0,0,0,0,{"$f":"AI134","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC37","v":0},0,0,0,0,0,{"$f":"AI135","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC38","v":-0.47727602893318888}]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC39","v":22.909249388793064},{"$f":"SUM(AD35:AD38)","v":22.909249388793064},22.909249388793064,22.909249388793064,22.909249388793064,22.909249388793064,{"$f":"SUM(AI35:AI38)","v":22.909249388793064},22.909249388793064,22.909249388793064,22.909249388793064,22.909249388793064]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC42","v":4054.1688548844654},{"$f":"AC47","v":3980.6883567790724},3966.0772786530397,3997.1951461564527,4040.3871841002515,4071.7000163746325,{"$f":"AH47","v":4104.0003385214131},{"$f":"AI47","v":4150.3163497809455},{"$f":"AJ47","v":4221.3572438121428},{"$f":"AK47","v":4283.8178295904136},{"$f":"AL47","v":4335.7434431415795}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC43","v":37.291550427432433},{"$f":"AD78","v":44.997150873951192},44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"AI78","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC44","v":0},{"$f":"AD90","v":0},0,0,0,0,{"$f":"AI90","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC45","v":-110.77204853282558},{"$f":"AD102","v":-59.608228999984107},-13.800548808292106,-10.345349048978996,-7.9030325152456635,-6.6888022188030067,{"$f":"AI102","v":-16.553506426030417},-4.2150145251495541,-1.116537433533515,-0.5167054503848536,-0.24307379734604678]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC46","v":0}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC47","v":3980.6883567790724},{"$f":"SUM(AD42:AD46)-AD50","v":3966.0772786530397},{"$f":"SUM(AE42:AE46)","v":3997.1951461564527},4040.3871841002515,4071.7000163746325,4104.0003385214131,{"$f":"SUM(AI42:AI46)","v":4150.3163497809455},4221.3572438121428,4283.8178295904136,4335.7434431415795,4375.414300427753]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC48","v":"OK"}]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation"]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value"]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC56","v":3237.7536002700576},{"$f":"AC104","v":3163.8659689318174},3163.8659689318174,3166.32772271968,3167.41717485862,3167.4387646386199,{"$f":"AH104","v":3167.4387646386199},{"$f":"AI104","v":3167.6257128354605},{"$f":"AJ104","v":3167.8131369418397},{"$f":"AK104","v":3168.0010381692696},{"$f":"AL104","v":3168.2906970673321}]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC57","v":456.26731272092007},{"$f":"AC105","v":434.07405462308498},437.2499003141732,441.39546075188878,446.53287577700877,447.70922194700876,448.98333394700876,456.81606135549475,463.48876260519575,471.63822067872127,476.91082285814105]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC58","v":50.993606279790463},{"$f":"AC106","v":59.564871471792657},64.258793655604691,67.150666358668914,70.708396820968915,73.670587350968916,76.194423350968918,85.035665924561386,93.848024956445258,99.708724853278142,103.86664667183175]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC59","v":55.251029820110915},{"$f":"AC107","v":58.164706355646707},42.070030122305432,41.567388641732357,39.445099872162984,39.795897138157905,40.645486588356164,39.997211991986241,40.645523642345843,41.527856842944722,42.737191186509442]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC60","v":33.846180247317314},{"$f":"AC108","v":38.889847525226209},51.675014244806484,57.351209759718635,75.339810099807238,81.639066134068315,90.838498134068317,108.66685088835145,120.58441221406356,129.21707126304722,141.5329806391758]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC61","v":66.026323624169706},{"$f":"AC109","v":69.981112227052208},69.943498881619121,71.256110761865401,73.625381829670403,72.912325222141732,71.357004994613064,64.166249449592101,66.767539290773215,70.608135839610583,74.688335804921792]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC62","v":123.62535424203887},{"$f":"AC110","v":126.0070648767844},103.93419520672316,116.12305155054908,129.80973766632584,148.19468486415533,162.15336242268273,178.44216316881858,193.8802610621961,209.73732128677972,226.90460629161737]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC63","v":6.041371109048649},{"$f":"AC111","v":5.7766541966558886},{"$f":"AD111","v":6.349970227058197},{"$f":"AE111","v":7.5078208305123253},{"$f":"AF111","v":7.3729033489923257},{"$f":"AG111","v":8.4058682389923263},12.801655238992327,14.208792204458819,37.586779891812455,55.366654716175802,61.949811490326539]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC64","v":24.364076571012315},{"$f":"AC112","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC65","v":-1.7664902550543616E-15},-2.3553203400724822E-15,2.3658304979198546,4.1516382108253946,5.7717272556832722,7.5695242695074558,9.2237326350915634,10.993565391210064,12.378726636459437,13.64872936957479,14.498274560711431]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC66","v":4054.1688548844668},{"$f":"SUM(AD56:AD65)","v":3980.6883567790728},3966.0772786530401,3997.1951461564527,4040.3871841002529,4071.7000163746334,{"$f":"SUM(AI56:AI65)","v":4104.0003385214141},4150.3163497809455,4221.3572438121446,4283.8178295904136,4335.7434431415795]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC67","v":"OK"}]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC68","v":0.2779611535864136},{"$f":"AD229","v":0},2.461753787862385,1.0894521389399994,2.1589779999999999E-2,0,{"$f":"AI229","v":0.18694819684054823},0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC69","v":2.9468827546417229},{"$f":"AD230","v":3.1758456910882109},4.1455604377155959,5.137415025120001,1.17634617,1.2741120000000001,{"$f":"AI230","v":7.8327274084859813},6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC70","v":9.9632848569899739},4.6939221838120364,2.8918727030642195,3.5577304622999999,2.9621905300000004,2.5238360000000002,{"$f":"AI231","v":8.8412425735924636},8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC71","v":5.2148864381724556},2.8603487938763399,2.6857488347752287,0.49413130595999699,1.7909091500000003,1.7877629999999998,{"$f":"AI232","v":1.3528616825127846},1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC72","v":6.0472814468743881},17.309753963450948,7.1367490559646312,18.5774799456,6.4409703058024697,9.1994319999999981,{"$f":"AI233","v":17.828352754283131},11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC73","v":5.1324673106420269},4.5774557633619128,5.927680989041284,6.9843401766000026,3.8762466199999999,3.0339830000000001,{"$f":"AI234","v":5.4608171355823627},4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC74","v":7.7087864665254555},9.4406779500395732,16.725392186922246,16.211666374920004,20.116850330000002,15.120002999999999,{"$f":"AI235","v":18.189598212680242},16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC75","v":0},0.57331603040230839,1.1578506034541283,-0.13491748151999997,1.0329648899999999,4.3957870000000003,{"$f":"AI236","v":1.4071369654664923},23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC76","v":0},{"$f":"AD237","v":0},0,0,0,0,{"$f":"AI237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC77","v":0},2.3658304979198568,1.7858077129055399,1.6200890448578777,1.7977970138241837,1.6542083655841069,{"$f":"AI238","v":1.769832756118501},1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC78","v":37.291550427432433},{"$f":"SUM(AD68:AD77)","v":44.997150873951192},44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"SUM(AI68:AI77)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC79","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC80","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0},{"$f":"-Inputs!AI272","v":0},{"$f":"-Inputs!AJ272","v":0},{"$f":"-Inputs!AK272","v":0},{"$f":"-Inputs!AL272","v":0},{"$f":"-Inputs!AM272","v":0}]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC81","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0},{"$f":"-Inputs!AI273","v":0},{"$f":"-Inputs!AJ273","v":0},{"$f":"-Inputs!AK273","v":0},{"$f":"-Inputs!AL273","v":0},{"$f":"-Inputs!AM273","v":0}]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC82","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0},{"$f":"-Inputs!AI274","v":0},{"$f":"-Inputs!AJ274","v":0},{"$f":"-Inputs!AK274","v":0},{"$f":"-Inputs!AL274","v":0},{"$f":"-Inputs!AM274","v":0}]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC83","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0},{"$f":"-Inputs!AI275","v":0},{"$f":"-Inputs!AJ275","v":0},{"$f":"-Inputs!AK275","v":0},{"$f":"-Inputs!AL275","v":0},{"$f":"-Inputs!AM275","v":0}]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC84","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0},{"$f":"-Inputs!AI276","v":0},{"$f":"-Inputs!AJ276","v":0},{"$f":"-Inputs!AK276","v":0},{"$f":"-Inputs!AL276","v":0},{"$f":"-Inputs!AM276","v":0}]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC85","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0},{"$f":"-Inputs!AI277","v":0},{"$f":"-Inputs!AJ277","v":0},{"$f":"-Inputs!AK277","v":0},{"$f":"-Inputs!AL277","v":0},{"$f":"-Inputs!AM277","v":0}]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC86","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0},{"$f":"-Inputs!AI278","v":0},{"$f":"-Inputs!AJ278","v":0},{"$f":"-Inputs!AK278","v":0},{"$f":"-Inputs!AL278","v":0},{"$f":"-Inputs!AM278","v":0}]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC87","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0},{"$f":"-Inputs!AI279","v":0},{"$f":"-Inputs!AJ279","v":0},{"$f":"-Inputs!AK279","v":0},{"$f":"-Inputs!AL279","v":0},{"$f":"-Inputs!AM279","v":0}]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC88","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0},{"$f":"-Inputs!AI280","v":0},{"$f":"-Inputs!AJ280","v":0},{"$f":"-Inputs!AK280","v":0},{"$f":"-Inputs!AL280","v":0},{"$f":"-Inputs!AM280","v":0}]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC89","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0},{"$f":"-Inputs!AI281","v":0},{"$f":"-Inputs!AJ281","v":0},{"$f":"-Inputs!AK281","v":0},{"$f":"-Inputs!AL281","v":0},{"$f":"-Inputs!AM281","v":0}]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC90","v":0},{"$f":"SUM(AD80:AD89)","v":0},0,0,0,0,{"$f":"SUM(AI80:AI89)","v":0},0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC91","v":"OK"}]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC92","v":-74.165592491826644},{"$f":"AD178+AD253","v":0},0,0,0,0,{"$f":"AI178+AI253","v":0},0,0,0,0]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC93","v":-25.140140852476812},0,0,0,0,0,{"$f":"AI179+AI254","v":0},0,0,0,0]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC94","v":-1.3920196649877776},0,0,0,0,0,{"$f":"AI180+AI255","v":0},0,0,0,0]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC95","v":-2.3012099026366637},-18.955025027217616,-3.1883903153483075,-2.6164200755293709,-1.4401118840050768,-0.93817354980174261,{"$f":"AI181+AI256","v":-2.0011362788827038},-1.0002143605903868,-0.19456308133718278,-7.3874830719736162E-2,0]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC96","v":-1.0036141689654896},-4.5245872438706796,-1.4605535410524744,-0.5888796055113914,-0.14171427154138538,0,{"$f":"AI182+AI257","v":0},0,0,0,0]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC97","v":-1.1776787077595288},-4.615069108794998,-4.615069108794998,-4.615069108794998,-4.5893032275286743,-4.5893032275286743,{"$f":"AI183+AI258","v":-12.651572680603325},{"$f":"AJ183+AJ258","v":-2.2950339426375317},-0.65905191954634168,-0.31440659514011926,-0.24307379734604678]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC98","v":-5.3270758317799176},-31.513547620100816,-4.536535843096325,-2.5249802591432347,-1.7319031321705272,-1.1613254414725895,{"$f":"AI184+AI259","v":-1.900797466544387},-0.91976622192163604,-0.26292243264999038,-0.12842402452499813,0]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC99","v":-0.26471691239276079},0,0,0,0,0,{"$f":"AI185+AI260","v":0},0,0,0,0]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC100","v":0},{"$f":"AD186+AD261","v":0},0,0,0,0,{"$f":"AI186+AI261","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC101","v":-5.8883008501812056E-16},0,0,0,0,0,{"$f":"AI187+AI262","v":0},0,0,0,0]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC102","v":-110.77204853282558},{"$f":"SUM(AD92:AD101)","v":-59.608228999984107},-13.800548808292106,-10.345349048978996,-7.9030325152456635,-6.6888022188030067,{"$f":"SUM(AI92:AI101)","v":-16.553506426030417},-4.2150145251495541,-1.116537433533515,-0.5167054503848536,-0.24307379734604678]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC103","v":"OK"}]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC104","v":3163.8659689318174},{"$f":"MAX(AD56+AD68+AD80+AD92,0)","v":3163.8659689318174},{"$f":"AE56+AE68+AE80+AE92","v":3166.32772271968},3167.41717485862,3167.4387646386199,3167.4387646386199,{"$f":"AI56+AI68+AI80+AI92","v":3167.6257128354605},3167.8131369418397,3168.0010381692696,3168.2906970673321,3168.4795561837414]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC105","v":434.07405462308498},437.2499003141732,441.39546075188878,446.53287577700877,447.70922194700876,448.98333394700876,{"$f":"AI57+AI69+AI81+AI93","v":456.81606135549475},463.48876260519575,471.63822067872127,476.91082285814105,482.23340075178174]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC106","v":59.564871471792657},64.258793655604691,67.150666358668914,70.708396820968915,73.670587350968916,76.194423350968918,{"$f":"AI58+AI70+AI82+AI94","v":85.035665924561386},93.848024956445258,99.708724853278142,103.86664667183175,107.95392348470114]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC107","v":58.164706355646707},42.070030122305432,41.567388641732357,39.445099872162984,39.795897138157905,40.645486588356164,{"$f":"AI59+AI71+AI83+AI95","v":39.997211991986241},40.645523642345843,41.527856842944722,42.737191186509442,43.819577305284909]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC108","v":38.889847525226209},51.675014244806484,57.351209759718635,75.339810099807238,81.639066134068315,90.838498134068317,{"$f":"AI60+AI72+AI84+AI96","v":108.66685088835145},120.58441221406356,129.21707126304722,141.5329806391758,149.84447900560863]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC109","v":69.981112227052208},69.943498881619121,71.256110761865401,73.625381829670403,72.912325222141732,71.357004994613064,{"$f":"AI61+AI73+AI85+AI97","v":64.166249449592101},66.767539290773215,70.608135839610583,74.688335804921792,78.749518653139063]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC110","v":126.0070648767844},103.93419520672316,116.12305155054908,129.80973766632584,148.19468486415533,162.15336242268273,{"$f":"AI62+AI74+AI86+AI98","v":178.44216316881858},193.8802610621961,209.73732128677972,226.90460629161737,240.15927418204683]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC111","v":5.7766541966558886},6.349970227058197,7.5078208305123253,7.3729033489923257,8.4058682389923263,12.801655238992327,{"$f":"AI63+AI75+AI87+AI99","v":14.208792204458819},37.586779891812455,55.366654716175802,61.949811490326539,64.569470201809381]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC112","v":24.364076571012315},{"$f":"MAX(AD64+AD76+AD88+AD100,0)","v":24.364076571012315},{"$f":"AE64+AE76+AE88+AE100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,{"$f":"AI64+AI76+AI88+AI100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC113","v":-2.3553203400724822E-15},{"$f":"MAX(AD65+AD77+AD89+AD101,0)","v":2.3658304979198546},4.1516382108253946,5.7717272556832722,7.5695242695074558,9.2237326350915634,{"$f":"AI65+AI77+AI89+AI101","v":10.993565391210064},12.378726636459437,13.64872936957479,14.498274560711431,15.241024088627759]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC114","v":3980.6883567790728},{"$f":"SUM(AD104:AD113)","v":3966.0772786530401},3997.1951461564527,4040.3871841002529,4071.7000163746334,4104.0003385214141,{"$f":"SUM(AI104:AI113)","v":4150.3163497809455},4221.3572438121446,4283.8178295904136,4335.7434431415795,4375.4143004277521]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC115","v":"OK"}]
[{"$f":"ROW()","v":116},null,"Pipeline"]
[{"$f":"ROW()","v":117},null,"Compression"]
[{"$f":"ROW()","v":118},null,"Metering"]
[{"$f":"ROW()","v":119},null,"Other Depreciable"]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":123},null,"Building"]
[{"$f":"ROW()","v":124},null,"Non-Depreciable"]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":126},null,"Total"]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},2063,2063,{"$f":"AH128","v":2063},{"$f":"AI128","v":2063},{"$f":"AJ128","v":2063},{"$f":"AK128","v":2063},{"$f":"AL128","v":2063}]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$128=\"\",\"\",AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38,{"$f":"IF(AI128=\"\",\"\",AH131-1)","v":37},{"$f":"IF(AJ128=\"\",\"\",AI131-1)","v":36},{"$f":"IF(AK128=\"\",\"\",AJ131-1)","v":35},{"$f":"IF(AL128=\"\",\"\",AK131-1)","v":34},{"$f":"IF(AM128=\"\",\"\",AL131-1)","v":33}]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC132","v":49},{"$f":"AC132-1","v":48},47,46,45,44,{"$f":"AH132-1","v":43},{"$f":"AI132-1","v":42},{"$f":"AJ132-1","v":41},{"$f":"AK132-1","v":40},{"$f":"AL132-1","v":39}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC133","v":23.386525417726254},{"$f":"AC137","v":22.909249388793064},22.909249388793064,22.909249388793064,22.909249388793064,22.909249388793064,{"$f":"AH137","v":22.909249388793064},{"$f":"AI137","v":22.909249388793064},{"$f":"AJ137","v":22.909249388793064},{"$f":"AK137","v":22.909249388793064},{"$f":"AL137","v":22.909249388793064}]
[{"$f":"ROW()","v":134},null,"Capex"]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC135","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"Inputs!AH460","v":0},{"$f":"Inputs!AI460","v":0},{"$f":"Inputs!AJ460","v":0},{"$f":"Inputs!AK460","v":0},{"$f":"Inputs!AL460","v":0},{"$f":"Inputs!AM460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC136","v":-0.47727602893318888}]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC137","v":22.909249388793064},{"$f":"SUM(AD133:AD136)","v":22.909249388793064},22.909249388793064,22.909249388793064,22.909249388793064,22.909249388793064,{"$f":"SUM(AI133:AI136)","v":22.909249388793064},22.909249388793064,22.909249388793064,22.909249388793064,22.909249388793064]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC142","v":34.5},{"$f":"IF(AD$131=\"\",AC142-1,MIN(AC142-1,AD$131))","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},31.5,30.5,29.5,{"$f":"MAX(AH142-1,0)","v":28.5},{"$f":"MAX(AI142-1,0)","v":27.5},{"$f":"MAX(AJ142-1,0)","v":26.5},{"$f":"MAX(AK142-1,0)","v":25.5},{"$f":"MAX(AL142-1,0)","v":24.5}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC143","v":0},{"$f":"MAX(AC143-1,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC144","v":18.502251946708448},{"$f":"MAX(0,1)","v":1},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC145","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC146","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC147","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC148","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC149","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC152","v":0}]
[{"$f":"ROW()","v":153},"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC153","v":0}]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC154","v":1617.3424234320055},{"$f":"AC190","v":1570.4629328977444},1570.4629328977444,1570.4629328977444,1570.4629328977444,1570.4629328977444,{"$f":"AH190","v":1570.4629328977444},{"$f":"AI190","v":1570.4629328977444},{"$f":"AJ190","v":1570.4629328977444},{"$f":"AK190","v":1570.4629328977444},{"$f":"AL190","v":1570.4629328977444}]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC155","v":-1.3145040611561853E-13},{"$f":"AC191","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC156","v":16.806737040492873},{"$f":"AC192","v":15.898375340041444},15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC157","v":2.3536728122053319E-14},{"$f":"AC193","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC158","v":0},{"$f":"AC194","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC159","v":0},{"$f":"AC195","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC160","v":0},{"$f":"AC196","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC161","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC162","v":17.2181505779294},{"$f":"AC198","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC163","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC164","v":1651.3673110504276},{"$f":"SUM(AD154:AD163)","v":1603.579458815715},1603.579458815715,1603.579458815715,1603.579458815715,1603.579458815715,{"$f":"SUM(AI154:AI163)","v":1603.579458815715},1603.579458815715,1603.579458815715,1603.579458815715,1603.579458815715]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC165","v":0}]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC166","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0},{"$f":"-Inputs!AI272","v":0},{"$f":"-Inputs!AJ272","v":0},{"$f":"-Inputs!AK272","v":0},{"$f":"-Inputs!AL272","v":0},{"$f":"-Inputs!AM272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC167","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0},{"$f":"-Inputs!AI273","v":0},{"$f":"-Inputs!AJ273","v":0},{"$f":"-Inputs!AK273","v":0},{"$f":"-Inputs!AL273","v":0},{"$f":"-Inputs!AM273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC168","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0},{"$f":"-Inputs!AI274","v":0},{"$f":"-Inputs!AJ274","v":0},{"$f":"-Inputs!AK274","v":0},{"$f":"-Inputs!AL274","v":0},{"$f":"-Inputs!AM274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC169","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0},{"$f":"-Inputs!AI275","v":0},{"$f":"-Inputs!AJ275","v":0},{"$f":"-Inputs!AK275","v":0},{"$f":"-Inputs!AL275","v":0},{"$f":"-Inputs!AM275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC170","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0},{"$f":"-Inputs!AI276","v":0},{"$f":"-Inputs!AJ276","v":0},{"$f":"-Inputs!AK276","v":0},{"$f":"-Inputs!AL276","v":0},{"$f":"-Inputs!AM276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC171","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0},{"$f":"-Inputs!AI277","v":0},{"$f":"-Inputs!AJ277","v":0},{"$f":"-Inputs!AK277","v":0},{"$f":"-Inputs!AL277","v":0},{"$f":"-Inputs!AM277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC172","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0},{"$f":"-Inputs!AI278","v":0},{"$f":"-Inputs!AJ278","v":0},{"$f":"-Inputs!AK278","v":0},{"$f":"-Inputs!AL278","v":0},{"$f":"-Inputs!AM278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC173","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0},{"$f":"-Inputs!AI279","v":0},{"$f":"-Inputs!AJ279","v":0},{"$f":"-Inputs!AK279","v":0},{"$f":"-Inputs!AL279","v":0},{"$f":"-Inputs!AM279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC174","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0},{"$f":"-Inputs!AI280","v":0},{"$f":"-Inputs!AJ280","v":0},{"$f":"-Inputs!AK280","v":0},{"$f":"-Inputs!AL280","v":0},{"$f":"-Inputs!AM280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC175","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0},{"$f":"-Inputs!AI281","v":0},{"$f":"-Inputs!AJ281","v":0},{"$f":"-Inputs!AK281","v":0},{"$f":"-Inputs!AL281","v":0},{"$f":"-Inputs!AM281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC176","v":0},{"$f":"SUM(AD166:AD175)","v":0},0,0,0,0,{"$f":"SUM(AI166:AI175)","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC177","v":0},null,{"$f":"AE157/($H181-(AE$8-1))","v":-1.0698512782751509E-15}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC178","v":-46.879490534261009}]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC179","v":0}]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC180","v":-0.90836170045142994}]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC181","v":0}]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC182","v":0}]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC183","v":0}]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC184","v":0}]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC185","v":0}]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC186","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC187","v":0}]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC188","v":-47.787852234712439}]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC189","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC190","v":1570.4629328977444},{"$f":"AD154+AD166+AD178","v":1570.4629328977444},1570.4629328977444,1570.4629328977444,1570.4629328977444,1570.4629328977444,{"$f":"AI154+AI166+AI178","v":1570.4629328977444},1570.4629328977444,1570.4629328977444,1570.4629328977444,1570.4629328977444]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC191","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,{"$f":"AI155+AI167+AI179","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC192","v":15.898375340041444},15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444,{"$f":"AI156+AI168+AI180","v":15.898375340041444},15.898375340041444,15.898375340041444,15.898375340041444,15.898375340041444]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC193","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,{"$f":"AI157+AI169+AI181","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC194","v":0},0,0,0,0,0,{"$f":"AI158+AI170+AI182","v":0},0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC195","v":0},0,0,0,0,0,{"$f":"AI159+AI171+AI183","v":0},0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC196","v":0},0,0,0,0,0,{"$f":"AI160+AI172+AI184","v":0},0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC197","v":0},0,0,0,0,0,{"$f":"AI161+AI173+AI185","v":0},0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC198","v":17.2181505779294},{"$f":"AD162+AD174+AD186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"AI162+AI174+AI186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC199","v":0},0,0,0,0,0,{"$f":"AI163+AI175+AI187","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC200","v":1603.579458815715},{"$f":"SUM(AD190:AD199)","v":1603.579458815715},1603.579458815715,1603.579458815715,1603.579458815715,1603.579458815715,{"$f":"SUM(AI190:AI199)","v":1603.579458815715},1603.579458815715,1603.579458815715,1603.579458815715,1603.579458815715]
[{"$f":"ROW()","v":201},"Over Depreciation"]
[{"$f":"ROW()","v":202},null,"Pipeline"]
[{"$f":"ROW()","v":203},null,"Compression"]
[{"$f":"ROW()","v":204},null,"Metering"]
[{"$f":"ROW()","v":205},null,"Other Depreciable"]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":212},null,"Total"]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC217","v":1620.4111768380496},{"$f":"AC265","v":1593.4030360340703},1593.4030360340703,1595.8647898219326,1596.9542419608727,1596.9758317408728,{"$f":"AH265","v":1596.9758317408728},{"$f":"AI265","v":1597.1627799377134},{"$f":"AJ265","v":1597.3502040440928},{"$f":"AK265","v":1597.5381052715227},{"$f":"AL265","v":1597.8277641695854}]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC218","v":456.2673127209199},{"$f":"AC266","v":434.07405462308481},437.24990031417303,441.39546075188861,446.5328757770086,447.70922194700859,448.98333394700859,456.81606135549458,463.48876260519557,471.6382206787211,476.91082285814088]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC219","v":34.186869239297586},{"$f":"AC267","v":43.666496131751209},48.360418315563244,51.25229101862746,54.81002148092746,57.772212010927461,60.296048010927464,69.137290584519931,77.949649616403804,83.810349513236687,87.968271331790291]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC220","v":55.251029820110872},{"$f":"AC268","v":58.164706355646665},42.07003012230539,41.567388641732315,39.445099872162942,39.795897138157862,40.645486588356121,39.997211991986198,40.6455236423458,41.527856842944679,42.737191186509399]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC221","v":33.846180247317314},{"$f":"AC269","v":38.889847525226209},51.675014244806484,57.351209759718635,75.339810099807238,81.639066134068315,90.838498134068317,108.66685088835145,120.58441221406356,129.21707126304722,141.5329806391758]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC222","v":66.026323624169706},{"$f":"AC270","v":69.981112227052208},69.943498881619121,71.256110761865401,73.625381829670403,72.912325222141732,71.357004994613064,64.166249449592101,66.767539290773215,70.608135839610583,74.688335804921792]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC223","v":123.62535424203887},{"$f":"AC271","v":126.0070648767844},103.93419520672316,116.12305155054908,129.80973766632584,148.19468486415533,162.15336242268273,178.44216316881858,193.8802610621961,209.73732128677972,226.90460629161737]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC224","v":6.041371109048649},{"$f":"AC272","v":5.7766541966558886},{"$f":"AD272","v":6.349970227058197},{"$f":"AE272","v":7.5078208305123253},{"$f":"AF272","v":7.3729033489923257},{"$f":"AG272","v":8.4058682389923263},12.801655238992327,14.208792204458819,37.586779891812455,55.366654716175802,61.949811490326539]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC225","v":7.1459259930829102},{"$f":"AC273","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC226","v":-1.7664902550543616E-15},-2.3553203400724822E-15,2.3658304979198546,4.1516382108253946,5.7717272556832722,7.5695242695074558,9.2237326350915634,10.993565391210064,12.378726636459437,13.64872936957479,14.498274560711431]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC227","v":2402.8015438340362},{"$f":"SUM(AD217:AD226)","v":2377.1088979633546},2362.4978198373215,2393.615687340734,2436.8077252845342,2468.1205575589147,{"$f":"SUM(AI217:AI226)","v":2500.4208797056954},2546.7368909652287,2617.7777849964255,2680.2383707746963,2732.1639843258617]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC228","v":"OK"}]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC229","v":0.2779611535864136},{"$f":"Inputs!AD683","v":0},{"$f":"Inputs!AE683","v":2.461753787862385},{"$f":"Inputs!AF683","v":1.0894521389399994},{"$f":"Inputs!AG683","v":2.1589779999999999E-2},{"$f":"Inputs!AH683","v":0},{"$f":"Inputs!AI683","v":0.18694819684054823},{"$f":"Inputs!AJ683","v":0.18742410637939938},{"$f":"Inputs!AK683","v":0.18790122742974402},{"$f":"Inputs!AL683","v":0.28965889806263234},{"$f":"Inputs!AM683","v":0.18885911640922806}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC230","v":2.9468827546417229},{"$f":"Inputs!AD684","v":3.1758456910882109},{"$f":"Inputs!AE684","v":4.1455604377155959},{"$f":"Inputs!AF684","v":5.137415025120001},{"$f":"Inputs!AG684","v":1.17634617},{"$f":"Inputs!AH684","v":1.2741120000000001},{"$f":"Inputs!AI684","v":7.8327274084859813},{"$f":"Inputs!AJ684","v":6.6727012497009826},{"$f":"Inputs!AK684","v":8.1494580735255102},{"$f":"Inputs!AL684","v":5.2726021794198044},{"$f":"Inputs!AM684","v":5.3225778936407169}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC231","v":9.9632848569899739},{"$f":"Inputs!AD685","v":4.6939221838120364},{"$f":"Inputs!AE685","v":2.8918727030642195},{"$f":"Inputs!AF685","v":3.5577304622999999},{"$f":"Inputs!AG685","v":2.9621905300000004},{"$f":"Inputs!AH685","v":2.5238360000000002},{"$f":"Inputs!AI685","v":8.8412425735924636},{"$f":"Inputs!AJ685","v":8.8123590318838687},{"$f":"Inputs!AK685","v":5.8606998968328856},{"$f":"Inputs!AL685","v":4.1579218185536035},{"$f":"Inputs!AM685","v":4.0872768128693897}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC232","v":5.2148864381724556},{"$f":"Inputs!AD686","v":2.8603487938763399},{"$f":"Inputs!AE686","v":2.6857488347752287},{"$f":"Inputs!AF686","v":0.49413130595999699},{"$f":"Inputs!AG686","v":1.7909091500000003},{"$f":"Inputs!AH686","v":1.7877629999999998},{"$f":"Inputs!AI686","v":1.3528616825127846},{"$f":"Inputs!AJ686","v":1.6485260109499862},{"$f":"Inputs!AK686","v":1.0768962819360597},{"$f":"Inputs!AL686","v":1.2832091742844585},{"$f":"Inputs!AM686","v":1.0823861187754682}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC233","v":6.0472814468743881},{"$f":"Inputs!AD687","v":17.309753963450948},{"$f":"Inputs!AE687","v":7.1367490559646312},{"$f":"Inputs!AF687","v":18.5774799456},{"$f":"Inputs!AG687","v":6.4409703058024697},{"$f":"Inputs!AH687","v":9.1994319999999981},{"$f":"Inputs!AI687","v":17.828352754283131},{"$f":"Inputs!AJ687","v":11.917561325712116},{"$f":"Inputs!AK687","v":8.6326590489836441},{"$f":"Inputs!AL687","v":12.315909376128596},{"$f":"Inputs!AM687","v":8.3114983664328204}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC234","v":5.1324673106420269},{"$f":"Inputs!AD688","v":4.5774557633619128},{"$f":"Inputs!AE688","v":5.927680989041284},{"$f":"Inputs!AF688","v":6.9843401766000026},{"$f":"Inputs!AG688","v":3.8762466199999999},{"$f":"Inputs!AH688","v":3.0339830000000001},{"$f":"Inputs!AI688","v":5.4608171355823627},{"$f":"Inputs!AJ688","v":4.8963237838186418},{"$f":"Inputs!AK688","v":4.4996484683837163},{"$f":"Inputs!AL688","v":4.3946065604513196},{"$f":"Inputs!AM688","v":4.3042566455633136}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC235","v":7.7087864665254555},{"$f":"Inputs!AD689","v":9.4406779500395732},{"$f":"Inputs!AE689","v":16.725392186922246},{"$f":"Inputs!AF689","v":16.211666374920004},{"$f":"Inputs!AG689","v":20.116850330000002},{"$f":"Inputs!AH689","v":15.120002999999999},{"$f":"Inputs!AI689","v":18.189598212680242},{"$f":"Inputs!AJ689","v":16.357864115299137},{"$f":"Inputs!AK689","v":16.119982657233603},{"$f":"Inputs!AL689","v":17.295709029362655},{"$f":"Inputs!AM689","v":13.254667890429447}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC236","v":0},{"$f":"Inputs!AD690","v":0.57331603040230839},{"$f":"Inputs!AE690","v":1.1578506034541283},{"$f":"Inputs!AF690","v":-0.13491748151999997},{"$f":"Inputs!AG690","v":1.0329648899999999},{"$f":"Inputs!AH690","v":4.3957870000000003},{"$f":"Inputs!AI690","v":1.4071369654664923},{"$f":"Inputs!AJ690","v":23.377987687353635},{"$f":"Inputs!AK690","v":17.779874824363343},{"$f":"Inputs!AL690","v":6.5831567741507353},{"$f":"Inputs!AM690","v":2.6196587114828405}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC237","v":0},{"$f":"Inputs!AD691","v":0},{"$f":"Inputs!AE691","v":0},{"$f":"Inputs!AF691","v":0},{"$f":"Inputs!AG691","v":0},{"$f":"Inputs!AH691","v":0},{"$f":"Inputs!AI691","v":0},{"$f":"Inputs!AJ691","v":0},{"$f":"Inputs!AK691","v":0},{"$f":"Inputs!AL691","v":0},{"$f":"Inputs!AM691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC238","v":0},{"$f":"Inputs!AD692","v":2.3658304979198568},{"$f":"Inputs!AE692","v":1.7858077129055399},{"$f":"Inputs!AF692","v":1.6200890448578777},{"$f":"Inputs!AG692","v":1.7977970138241837},{"$f":"Inputs!AH692","v":1.6542083655841069},{"$f":"Inputs!AI692","v":1.769832756118501},{"$f":"Inputs!AJ692","v":1.3851612452493733},{"$f":"Inputs!AK692","v":1.2700027331153529},{"$f":"Inputs!AL692","v":0.84954519113664184},{"$f":"Inputs!AM692","v":0.7427495279163282}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC239","v":37.291550427432433},{"$f":"SUM(AD229:AD238)","v":44.997150873951192},44.918416311705258,53.537386992777876,39.21586478962665,38.989124365584097,{"$f":"SUM(AI229:AI238)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC240","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC241","v":0},{"$f":"-Inputs!AD1869","v":0},{"$f":"-Inputs!AE1869","v":0},{"$f":"-Inputs!AF1869","v":0},{"$f":"-Inputs!AG1869","v":0},{"$f":"-Inputs!AH1869","v":0},{"$f":"-Inputs!AI1869","v":0},{"$f":"-Inputs!AJ1869","v":0},{"$f":"-Inputs!AK1869","v":0},{"$f":"-Inputs!AL1869","v":0},{"$f":"-Inputs!AM1869","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC242","v":0},{"$f":"-Inputs!AD1870","v":0},{"$f":"-Inputs!AE1870","v":0},{"$f":"-Inputs!AF1870","v":0},{"$f":"-Inputs!AG1870","v":0},{"$f":"-Inputs!AH1870","v":0},{"$f":"-Inputs!AI1870","v":0},{"$f":"-Inputs!AJ1870","v":0},{"$f":"-Inputs!AK1870","v":0},{"$f":"-Inputs!AL1870","v":0},{"$f":"-Inputs!AM1870","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC243","v":0},{"$f":"-Inputs!AD1871","v":0},{"$f":"-Inputs!AE1871","v":0},{"$f":"-Inputs!AF1871","v":0},{"$f":"-Inputs!AG1871","v":0},{"$f":"-Inputs!AH1871","v":0},{"$f":"-Inputs!AI1871","v":0},{"$f":"-Inputs!AJ1871","v":0},{"$f":"-Inputs!AK1871","v":0},{"$f":"-Inputs!AL1871","v":0},{"$f":"-Inputs!AM1871","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC244","v":0},{"$f":"-Inputs!AD1872","v":0},{"$f":"-Inputs!AE1872","v":0},{"$f":"-Inputs!AF1872","v":0},{"$f":"-Inputs!AG1872","v":0},{"$f":"-Inputs!AH1872","v":0},{"$f":"-Inputs!AI1872","v":0},{"$f":"-Inputs!AJ1872","v":0},{"$f":"-Inputs!AK1872","v":0},{"$f":"-Inputs!AL1872","v":0},{"$f":"-Inputs!AM1872","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC245","v":0},{"$f":"-Inputs!AD1873","v":0},{"$f":"-Inputs!AE1873","v":0},{"$f":"-Inputs!AF1873","v":0},{"$f":"-Inputs!AG1873","v":0},{"$f":"-Inputs!AH1873","v":0},{"$f":"-Inputs!AI1873","v":0},{"$f":"-Inputs!AJ1873","v":0},{"$f":"-Inputs!AK1873","v":0},{"$f":"-Inputs!AL1873","v":0},{"$f":"-Inputs!AM1873","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC246","v":0},{"$f":"-Inputs!AD1874","v":0},{"$f":"-Inputs!AE1874","v":0},{"$f":"-Inputs!AF1874","v":0},{"$f":"-Inputs!AG1874","v":0},{"$f":"-Inputs!AH1874","v":0},{"$f":"-Inputs!AI1874","v":0},{"$f":"-Inputs!AJ1874","v":0},{"$f":"-Inputs!AK1874","v":0},{"$f":"-Inputs!AL1874","v":0},{"$f":"-Inputs!AM1874","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC247","v":0},{"$f":"-Inputs!AD1875","v":0},{"$f":"-Inputs!AE1875","v":0},{"$f":"-Inputs!AF1875","v":0},{"$f":"-Inputs!AG1875","v":0},{"$f":"-Inputs!AH1875","v":0},{"$f":"-Inputs!AI1875","v":0},{"$f":"-Inputs!AJ1875","v":0},{"$f":"-Inputs!AK1875","v":0},{"$f":"-Inputs!AL1875","v":0},{"$f":"-Inputs!AM1875","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC248","v":0},{"$f":"-Inputs!AD1876","v":0},{"$f":"-Inputs!AE1876","v":0},{"$f":"-Inputs!AF1876","v":0},{"$f":"-Inputs!AG1876","v":0},{"$f":"-Inputs!AH1876","v":0},{"$f":"-Inputs!AI1876","v":0},{"$f":"-Inputs!AJ1876","v":0},{"$f":"-Inputs!AK1876","v":0},{"$f":"-Inputs!AL1876","v":0},{"$f":"-Inputs!AM1876","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC249","v":0},{"$f":"-Inputs!AD1877","v":0},{"$f":"-Inputs!AE1877","v":0},{"$f":"-Inputs!AF1877","v":0},{"$f":"-Inputs!AG1877","v":0},{"$f":"-Inputs!AH1877","v":0},{"$f":"-Inputs!AI1877","v":0},{"$f":"-Inputs!AJ1877","v":0},{"$f":"-Inputs!AK1877","v":0},{"$f":"-Inputs!AL1877","v":0},{"$f":"-Inputs!AM1877","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC250","v":0},{"$f":"-Inputs!AD1878","v":0},{"$f":"-Inputs!AE1878","v":0},{"$f":"-Inputs!AF1878","v":0},{"$f":"-Inputs!AG1878","v":0},{"$f":"-Inputs!AH1878","v":0},{"$f":"-Inputs!AI1878","v":0},{"$f":"-Inputs!AJ1878","v":0},{"$f":"-Inputs!AK1878","v":0},{"$f":"-Inputs!AL1878","v":0},{"$f":"-Inputs!AM1878","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC251","v":0},{"$f":"SUM(AD241:AD250)","v":0},0,0,0,0,{"$f":"SUM(AI241:AI250)","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC252","v":"OK"}]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC253","v":-27.286101957565634},{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC254","v":-25.140140852476812},{"$f":"AD341+AD427+AD513+AD599+AD685+AD771+AD857+AD943+AD1029+AD1115+AD1201+AD1287+AD1373+AD1459+AD1545+AD1631+AD1717+AD1803+AD1889+AD1975+AD2061+AD2147+AD2233+AD2319+AD2405+AD2491","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC255","v":-0.48365796453634774},{"$f":"AD342+AD428+AD514+AD600+AD686+AD772+AD858+AD944+AD1030+AD1116+AD1202+AD1288+AD1374+AD1460+AD1546+AD1632+AD1718+AD1804+AD1890+AD1976+AD2062+AD2148+AD2234+AD2320+AD2406+AD2492","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC256","v":-2.3012099026366637},{"$f":"AD343+AD429+AD515+AD601+AD687+AD773+AD859+AD945+AD1031+AD1117+AD1203+AD1289+AD1375+AD1461+AD1547+AD1633+AD1719+AD1805+AD1891+AD1977+AD2063+AD2149+AD2235+AD2321+AD2407+AD2493","v":-18.955025027217616},-3.1883903153483075,-2.6164200755293709,-1.4401118840050768,-0.93817354980174261,-2.0011362788827038,-1.0002143605903868,-0.19456308133718278,-7.3874830719736162E-2,0]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC257","v":-1.0036141689654896},{"$f":"AD344+AD430+AD516+AD602+AD688+AD774+AD860+AD946+AD1032+AD1118+AD1204+AD1290+AD1376+AD1462+AD1548+AD1634+AD1720+AD1806+AD1892+AD1978+AD2064+AD2150+AD2236+AD2322+AD2408+AD2494","v":-4.5245872438706796},-1.4605535410524744,-0.5888796055113914,-0.14171427154138538,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC258","v":-1.1776787077595288},{"$f":"AD345+AD431+AD517+AD603+AD689+AD775+AD861+AD947+AD1033+AD1119+AD1205+AD1291+AD1377+AD1463+AD1549+AD1635+AD1721+AD1807+AD1893+AD1979+AD2065+AD2151+AD2237+AD2323+AD2409+AD2495","v":-4.615069108794998},-4.615069108794998,-4.615069108794998,-4.5893032275286743,-4.5893032275286743,{"$f":"AI345+AI431+AI517+AI603+AI689+AI775+AI861+AI947+AI1033+AI1119+AI1205+AI1291+AI1377+AI1463+AI1549+AI1635+AI1721+AI1807+AI1893+AI1979+AI2065+AI2151+AI2237+AI2323+AI2409+AI2495","v":-12.651572680603325},-2.2950339426375317,-0.65905191954634168,-0.31440659514011926,-0.24307379734604678]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC259","v":-5.3270758317799176},{"$f":"AD346+AD432+AD518+AD604+AD690+AD776+AD862+AD948+AD1034+AD1120+AD1206+AD1292+AD1378+AD1464+AD1550+AD1636+AD1722+AD1808+AD1894+AD1980+AD2066+AD2152+AD2238+AD2324+AD2410+AD2496","v":-31.513547620100816},-4.536535843096325,-2.5249802591432347,-1.7319031321705272,-1.1613254414725895,-1.900797466544387,-0.91976622192163604,-0.26292243264999038,-0.12842402452499813,0]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC260","v":-0.26471691239276079},{"$f":"AD347+AD433+AD519+AD605+AD691+AD777+AD863+AD949+AD1035+AD1121+AD1207+AD1293+AD1379+AD1465+AD1551+AD1637+AD1723+AD1809+AD1895+AD1981+AD2067+AD2153+AD2239+AD2325+AD2411+AD2497","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC261","v":0},{"$f":"AD348+AD434+AD520+AD606+AD692+AD778+AD864+AD950+AD1036+AD1122+AD1208+AD1294+AD1380+AD1466+AD1552+AD1638+AD1724+AD1810+AD1896+AD1982+AD2068+AD2154+AD2240+AD2326+AD2412+AD2498","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC262","v":-5.8883008501812056E-16},{"$f":"AD349+AD435+AD521+AD607+AD693+AD779+AD865+AD951+AD1037+AD1123+AD1209+AD1295+AD1381+AD1467+AD1553+AD1639+AD1725+AD1811+AD1897+AD1983+AD2069+AD2155+AD2241+AD2327+AD2413+AD2499","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC263","v":-62.984196298113154},{"$f":"SUM(AD253:AD262)","v":-59.608228999984107},-13.800548808292106,-10.345349048978996,-7.9030325152456635,-6.6888022188030067,{"$f":"SUM(AI253:AI262)","v":-16.553506426030417},-4.2150145251495541,-1.116537433533515,-0.5167054503848536,-0.24307379734604678]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC264","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC265","v":1593.4030360340703},{"$f":"MAX(AD217+AD229+AD241+AD253,0)","v":1593.4030360340703},{"$f":"AE217+AE229+AE241+AE253","v":1595.8647898219326},1596.9542419608727,1596.9758317408728,1596.9758317408728,{"$f":"AI217+AI229+AI241+AI253","v":1597.1627799377134},1597.3502040440928,1597.5381052715227,1597.8277641695854,1598.0166232859947]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC266","v":434.07405462308481},437.24990031417303,441.39546075188861,446.5328757770086,447.70922194700859,448.98333394700859,{"$f":"AI218+AI230+AI242+AI254","v":456.81606135549458},463.48876260519557,471.6382206787211,476.91082285814088,482.23340075178157]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC267","v":43.666496131751209},48.360418315563244,51.25229101862746,54.81002148092746,57.772212010927461,60.296048010927464,{"$f":"AI219+AI231+AI243+AI255","v":69.137290584519931},77.949649616403804,83.810349513236687,87.968271331790291,92.055548144659681]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC268","v":58.164706355646665},42.07003012230539,41.567388641732315,39.445099872162942,39.795897138157862,40.645486588356121,{"$f":"AI220+AI232+AI244+AI256","v":39.997211991986198},40.6455236423458,41.527856842944679,42.737191186509399,43.819577305284866]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC269","v":38.889847525226209},51.675014244806484,57.351209759718635,75.339810099807238,81.639066134068315,90.838498134068317,{"$f":"AI221+AI233+AI245+AI257","v":108.66685088835145},120.58441221406356,129.21707126304722,141.5329806391758,149.84447900560863]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC270","v":69.981112227052208},69.943498881619121,71.256110761865401,73.625381829670403,72.912325222141732,71.357004994613064,{"$f":"AI222+AI234+AI246+AI258","v":64.166249449592101},66.767539290773215,70.608135839610583,74.688335804921792,78.749518653139063]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC271","v":126.0070648767844},103.93419520672316,116.12305155054908,129.80973766632584,148.19468486415533,162.15336242268273,{"$f":"AI223+AI235+AI247+AI259","v":178.44216316881858},193.8802610621961,209.73732128677972,226.90460629161737,240.15927418204683]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC272","v":5.7766541966558886},6.349970227058197,7.5078208305123253,7.3729033489923257,8.4058682389923263,12.801655238992327,{"$f":"AI224+AI236+AI248+AI260","v":14.208792204458819},37.586779891812455,55.366654716175802,61.949811490326539,64.569470201809381]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC273","v":7.1459259930829102},{"$f":"MAX(AD225+AD237+AD249+AD261,0)","v":7.1459259930829102},{"$f":"AE225+AE237+AE249+AE261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,{"$f":"AI225+AI237+AI249+AI261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC274","v":-2.3553203400724822E-15},{"$f":"MAX(AD226+AD238+AD250+AD262,0)","v":2.3658304979198546},4.1516382108253946,5.7717272556832722,7.5695242695074558,9.2237326350915634,{"$f":"AI226+AI238+AI250+AI262","v":10.993565391210064},12.378726636459437,13.64872936957479,14.498274560711431,15.241024088627759]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC275","v":2377.1088979633546},{"$f":"SUM(AD265:AD274)","v":2362.4978198373215},2393.615687340734,2436.8077252845342,2468.1205575589147,2500.4208797056954,{"$f":"SUM(AI265:AI274)","v":2546.7368909652287},2617.7777849964255,2680.2383707746963,2732.1639843258617,2771.8348416120357]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC276","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline"]
[{"$f":"ROW()","v":278},null,"Compression"]
[{"$f":"ROW()","v":279},null,"Metering"]
[{"$f":"ROW()","v":280},null,"Other Depreciable"]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":284},null,"Building"]
[{"$f":"ROW()","v":285},null,"Non-Depreciable"]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":287},null,"Total"]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC292","v":51},{"$f":"MAX(0,AC292-1)","v":50},{"$f":"MAX(0,AD292-1)","v":49},48,47,46,{"$f":"MAX(0,AH292-1)","v":45},{"$f":"MAX(0,AI292-1)","v":44},{"$f":"MAX(0,AJ292-1)","v":43},{"$f":"MAX(0,AK292-1)","v":42},{"$f":"MAX(0,AL292-1)","v":41}]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC293","v":11},{"$f":"IF(AD$131=\"\",AC293-1,MIN(AC293-1,AD$131))","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC294","v":11},{"$f":"IF(AD291=\"\",MAX(0,AC294-1),Inputs!$D$71-(AC$6-LEFT($A290,4)))","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC295","v":11},10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC296","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC297","v":0},0,{"$f":"MAX(0,AD297-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC298","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC299","v":11},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC299+1)","v":30},{"$f":"MAX(0,AD299-1)","v":29},{"$f":"MAX(0,AE299-1)","v":28},{"$f":"MAX(0,AF299-1)","v":27},{"$f":"MAX(0,AG299-1)","v":26},25,24,23,22,21]
[{"$f":"ROW()","v":300},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC300","v":0}]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC301","v":43.598995281445561},{"$f":"MAX(0,AC301-1)","v":42.598995281445561},{"$f":"MAX(0,AD301-1)","v":41.598995281445561},40.598995281445561,39.598995281445561,38.598995281445561,{"$f":"MAX(0,AH301-1)","v":37.598995281445561},{"$f":"MAX(0,AI301-1)","v":36.598995281445561},{"$f":"MAX(0,AJ301-1)","v":35.598995281445561},{"$f":"MAX(0,AK301-1)","v":34.598995281445561},{"$f":"MAX(0,AL301-1)","v":33.598995281445561}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC304","v":2.0196811807675448},{"$f":"AC352","v":1.9800795889877889},{"$f":"AD352","v":1.9800795889877889},1.9800795889877889,1.9800795889877889,1.9800795889877889,{"$f":"AH352","v":1.7443558283940044},{"$f":"AI352","v":1.7443558283940044},{"$f":"AJ352","v":1.7443558283940044},{"$f":"AK352","v":1.7443558283940044},{"$f":"AL352","v":1.7443558283940044}]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC305","v":0},0,{"$f":"AD353","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC306","v":0.74538398679575679},0.72133934206040973,{"$f":"AD354","v":0.72133934206040973},0.72133934206040973,0.72133934206040973,0.72133934206040973,0.36066967103020486,0.36066967103020486,0.36066967103020486,0.36066967103020486,0.36066967103020486]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC307","v":2.9700104500165079},2.7000095000150068,{"$f":"AD355","v":2.7000095000150068},2.7000095000150068,2.7000095000150068,2.7000095000150068,1.3500047500075023,1.3500047500075023,1.3500047500075023,1.3500047500075023,1.3500047500075023]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC308","v":0},0,{"$f":"AD356","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC309","v":0},0,{"$f":"AD357","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC310","v":0},0,{"$f":"AD358","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC311","v":0},0,{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC312","v":0},0,{"$f":"AD360","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC313","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC314","v":5.7350756175798097},{"$f":"SUM(AD304:AD313)","v":5.4014284310632057},{"$f":"SUM(AE304:AE313)","v":5.4014284310632057},5.4014284310632057,5.4014284310632057,{"$f":"SUM(AH304:AH313)","v":5.4014284310632057},{"$f":"SUM(AI304:AI313)","v":3.4550302494317116},3.4550302494317116,3.4550302494317116,3.4550302494317116,3.4550302494317116]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC316","v":0}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC317","v":0}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC318","v":0}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC319","v":0}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC320","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC321","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC322","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC323","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC324","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC325","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC326","v":0}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC328","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"-Inputs!AH1617","v":0},{"$f":"-Inputs!AI1617","v":0},{"$f":"-Inputs!AJ1617","v":0},{"$f":"-Inputs!AK1617","v":0},{"$f":"-Inputs!AL1617","v":0},{"$f":"-Inputs!AM1617","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC329","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"-Inputs!AH1618","v":0},{"$f":"-Inputs!AI1618","v":0},{"$f":"-Inputs!AJ1618","v":0},{"$f":"-Inputs!AK1618","v":0},{"$f":"-Inputs!AL1618","v":0},{"$f":"-Inputs!AM1618","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC330","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"-Inputs!AH1619","v":0},{"$f":"-Inputs!AI1619","v":0},{"$f":"-Inputs!AJ1619","v":0},{"$f":"-Inputs!AK1619","v":0},{"$f":"-Inputs!AL1619","v":0},{"$f":"-Inputs!AM1619","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC331","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"-Inputs!AH1620","v":0},{"$f":"-Inputs!AI1620","v":0},{"$f":"-Inputs!AJ1620","v":0},{"$f":"-Inputs!AK1620","v":0},{"$f":"-Inputs!AL1620","v":0},{"$f":"-Inputs!AM1620","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC332","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"-Inputs!AH1621","v":0},{"$f":"-Inputs!AI1621","v":0},{"$f":"-Inputs!AJ1621","v":0},{"$f":"-Inputs!AK1621","v":0},{"$f":"-Inputs!AL1621","v":0},{"$f":"-Inputs!AM1621","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC333","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"-Inputs!AH1622","v":0},{"$f":"-Inputs!AI1622","v":0},{"$f":"-Inputs!AJ1622","v":0},{"$f":"-Inputs!AK1622","v":0},{"$f":"-Inputs!AL1622","v":0},{"$f":"-Inputs!AM1622","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC334","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"-Inputs!AH1623","v":0},{"$f":"-Inputs!AI1623","v":0},{"$f":"-Inputs!AJ1623","v":0},{"$f":"-Inputs!AK1623","v":0},{"$f":"-Inputs!AL1623","v":0},{"$f":"-Inputs!AM1623","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC335","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"-Inputs!AH1624","v":0},{"$f":"-Inputs!AI1624","v":0},{"$f":"-Inputs!AJ1624","v":0},{"$f":"-Inputs!AK1624","v":0},{"$f":"-Inputs!AL1624","v":0},{"$f":"-Inputs!AM1624","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC336","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"-Inputs!AH1625","v":0},{"$f":"-Inputs!AI1625","v":0},{"$f":"-Inputs!AJ1625","v":0},{"$f":"-Inputs!AK1625","v":0},{"$f":"-Inputs!AL1625","v":0},{"$f":"-Inputs!AM1625","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC337","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"-Inputs!AH1626","v":0},{"$f":"-Inputs!AI1626","v":0},{"$f":"-Inputs!AJ1626","v":0},{"$f":"-Inputs!AK1626","v":0},{"$f":"-Inputs!AL1626","v":0},{"$f":"-Inputs!AM1626","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC338","v":0},{"$f":"SUM(AD328:AD337)","v":0},{"$f":"SUM(AE328:AE337)","v":0},0,0,0,{"$f":"SUM(AI328:AI337)","v":0},0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC340","v":-3.9601591779755772E-2}]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC341","v":0}]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC342","v":-2.404464473534702E-2}]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC343","v":-0.27000095000150087}]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC344","v":0}]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC345","v":0}]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC346","v":0}]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC347","v":0}]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC348","v":0}]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC349","v":0}]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC350","v":-0.33364718651660363},{"$f":"SUM(AD340:AD349)","v":0},{"$f":"SUM(AE340:AE349)","v":0},0,0,0,{"$f":"SUM(AI340:AI349)","v":0},0,0,0,0]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC352","v":1.9800795889877889},{"$f":"MAX(AD304+AD316+AD328+AD340,0)","v":1.9800795889877889},{"$f":"AE304+AE316+AE328+AE340","v":1.9800795889877889},1.9800795889877889,1.9800795889877889,{"$f":"PrincipledApproach!AH352","v":1.7443558283940044},{"$f":"AI304+AI316+AI328+AI340","v":1.7443558283940044},1.7443558283940044,1.7443558283940044,1.7443558283940044,1.7443558283940044]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC353","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH353","v":0},{"$f":"AI305+AI317+AI329+AI341","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC354","v":0.72133934206040973},0.72133934206040973,0.72133934206040973,0.72133934206040973,0.72133934206040973,{"$f":"PrincipledApproach!AH354","v":0.36066967103020486},{"$f":"AI306+AI318+AI330+AI342","v":0.36066967103020486},0.36066967103020486,0.36066967103020486,0.36066967103020486,0.36066967103020486]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC355","v":2.7000095000150068},2.7000095000150068,2.7000095000150068,2.7000095000150068,2.7000095000150068,{"$f":"PrincipledApproach!AH355","v":1.3500047500075023},{"$f":"AI307+AI319+AI331+AI343","v":1.3500047500075023},1.3500047500075023,1.3500047500075023,1.3500047500075023,1.3500047500075023]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC356","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH356","v":0},{"$f":"AI308+AI320+AI332+AI344","v":0},0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC357","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH357","v":0},{"$f":"AI309+AI321+AI333+AI345","v":0},0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC358","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH358","v":0},{"$f":"AI310+AI322+AI334+AI346","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC359","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH359","v":0},{"$f":"AI311+AI323+AI335+AI347","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC360","v":0},{"$f":"MAX(AD312+AD324+AD336+AD348,0)","v":0},{"$f":"AE312+AE324+AE336+AE348","v":0},0,0,{"$f":"PrincipledApproach!AH360","v":0},{"$f":"AI312+AI324+AI336+AI348","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC361","v":0},{"$f":"MAX(AD313+AD325+AD337+AD349,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH361","v":0},{"$f":"AI313+AI325+AI337+AI349","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC362","v":5.4014284310632057},{"$f":"SUM(AD352:AD361)","v":5.4014284310632057},{"$f":"SUM(AE352:AE361)","v":5.4014284310632057},5.4014284310632057,5.4014284310632057,{"$f":"PrincipledApproach!AH362","v":3.4550302494317116},{"$f":"SUM(AI352:AI361)","v":3.4550302494317116},3.4550302494317116,3.4550302494317116,3.4550302494317116,3.4550302494317116]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline"]
[{"$f":"ROW()","v":365},null,"Compression"]
[{"$f":"ROW()","v":366},null,"Metering"]
[{"$f":"ROW()","v":367},null,"Other Depreciable"]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":371},null,"Building"]
[{"$f":"ROW()","v":372},null,"Non-Depreciable"]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":374},null,"Total"]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC378","v":52},{"$f":"MAX(0,AC378-1)","v":51},{"$f":"MAX(0,AD378-1)","v":50},49,48,47,{"$f":"MAX(0,AH378-1)","v":46},{"$f":"MAX(0,AI378-1)","v":45},{"$f":"MAX(0,AJ378-1)","v":44},{"$f":"MAX(0,AK378-1)","v":43},{"$f":"MAX(0,AL378-1)","v":42}]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC379","v":12},{"$f":"IF(AD$131=\"\",AC379-1,MIN(AC379-1,AD$131))","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC380","v":12},{"$f":"IF(AD377=\"\",MAX(0,AC380-1),Inputs!$D$71-(AC$6-LEFT($A376,4)))","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC381","v":12},11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC382","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC383","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC384","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC385","v":12},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC385+1)","v":31},{"$f":"MAX(0,AD385-1)","v":30},{"$f":"MAX(0,AE385-1)","v":29},{"$f":"MAX(0,AF385-1)","v":28},{"$f":"MAX(0,AG385-1)","v":27},26,25,24,23,22]
[{"$f":"ROW()","v":386},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC386","v":0}]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC387","v":44.598995281445561},{"$f":"MAX(0,AC387-1)","v":43.598995281445561},{"$f":"MAX(0,AD387-1)","v":42.598995281445561},41.598995281445561,40.598995281445561,39.598995281445561,{"$f":"MAX(0,AH387-1)","v":38.598995281445561},{"$f":"MAX(0,AI387-1)","v":37.598995281445561},{"$f":"MAX(0,AJ387-1)","v":36.598995281445561},{"$f":"MAX(0,AK387-1)","v":35.598995281445561},{"$f":"MAX(0,AL387-1)","v":34.598995281445561}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC390","v":2.2795122989517028E-2},{"$f":"AC438","v":2.2356755239718626E-2},{"$f":"AD438","v":2.2356755239718626E-2},2.2356755239718626E-2,2.2356755239718626E-2,2.2356755239718626E-2,{"$f":"AH438","v":1.969523675879975E-2},{"$f":"AI438","v":1.969523675879975E-2},{"$f":"AJ438","v":1.969523675879975E-2},{"$f":"AK438","v":1.969523675879975E-2},{"$f":"AL438","v":1.969523675879975E-2}]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC391","v":0.9029771197370331},0.82772902642561375,{"$f":"AD439","v":0.82772902642561375},0.82772902642561375,0.82772902642561375,0.82772902642561375,0.45148855986851644,0.45148855986851644,0.45148855986851644,0.45148855986851644,0.45148855986851644]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC392","v":0.68237517210291232},0.66105094797469632,{"$f":"AD440","v":0.66105094797469632},0.66105094797469632,0.66105094797469632,0.66105094797469632,0.36057324434983395,0.36057324434983395,0.36057324434983395,0.36057324434983395,0.36057324434983395]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC393","v":0.5766461396070135},0.52859229463976243,{"$f":"AD441","v":0.52859229463976243},0.52859229463976243,0.52859229463976243,0.52859229463976243,0.2883230698035068,0.2883230698035068,0.2883230698035068,0.2883230698035068,0.2883230698035068]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC394","v":0},0,{"$f":"AD442","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC395","v":0},0,{"$f":"AD443","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC396","v":0},0,{"$f":"AD444","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC397","v":0},0,{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC398","v":0},0,{"$f":"AD446","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC399","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC400","v":2.1847935544364763},{"$f":"SUM(AD390:AD399)","v":2.039729024279791},{"$f":"SUM(AE390:AE399)","v":2.039729024279791},2.039729024279791,2.039729024279791,2.039729024279791,{"$f":"SUM(AI390:AI399)","v":1.1200801107806571},1.1200801107806571,1.1200801107806571,1.1200801107806571,1.1200801107806571]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC402","v":0}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC403","v":0}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC404","v":0}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC405","v":0}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC406","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC407","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC408","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC409","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC410","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC411","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC412","v":0}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC414","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"-Inputs!AH1629","v":0},{"$f":"-Inputs!AI1629","v":0},{"$f":"-Inputs!AJ1629","v":0},{"$f":"-Inputs!AK1629","v":0},{"$f":"-Inputs!AL1629","v":0},{"$f":"-Inputs!AM1629","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC415","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"-Inputs!AH1630","v":0},{"$f":"-Inputs!AI1630","v":0},{"$f":"-Inputs!AJ1630","v":0},{"$f":"-Inputs!AK1630","v":0},{"$f":"-Inputs!AL1630","v":0},{"$f":"-Inputs!AM1630","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC416","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"-Inputs!AH1631","v":0},{"$f":"-Inputs!AI1631","v":0},{"$f":"-Inputs!AJ1631","v":0},{"$f":"-Inputs!AK1631","v":0},{"$f":"-Inputs!AL1631","v":0},{"$f":"-Inputs!AM1631","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC417","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"-Inputs!AH1632","v":0},{"$f":"-Inputs!AI1632","v":0},{"$f":"-Inputs!AJ1632","v":0},{"$f":"-Inputs!AK1632","v":0},{"$f":"-Inputs!AL1632","v":0},{"$f":"-Inputs!AM1632","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC418","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"-Inputs!AH1633","v":0},{"$f":"-Inputs!AI1633","v":0},{"$f":"-Inputs!AJ1633","v":0},{"$f":"-Inputs!AK1633","v":0},{"$f":"-Inputs!AL1633","v":0},{"$f":"-Inputs!AM1633","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC419","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"-Inputs!AH1634","v":0},{"$f":"-Inputs!AI1634","v":0},{"$f":"-Inputs!AJ1634","v":0},{"$f":"-Inputs!AK1634","v":0},{"$f":"-Inputs!AL1634","v":0},{"$f":"-Inputs!AM1634","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC420","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"-Inputs!AH1635","v":0},{"$f":"-Inputs!AI1635","v":0},{"$f":"-Inputs!AJ1635","v":0},{"$f":"-Inputs!AK1635","v":0},{"$f":"-Inputs!AL1635","v":0},{"$f":"-Inputs!AM1635","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC421","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"-Inputs!AH1636","v":0},{"$f":"-Inputs!AI1636","v":0},{"$f":"-Inputs!AJ1636","v":0},{"$f":"-Inputs!AK1636","v":0},{"$f":"-Inputs!AL1636","v":0},{"$f":"-Inputs!AM1636","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC422","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"-Inputs!AH1637","v":0},{"$f":"-Inputs!AI1637","v":0},{"$f":"-Inputs!AJ1637","v":0},{"$f":"-Inputs!AK1637","v":0},{"$f":"-Inputs!AL1637","v":0},{"$f":"-Inputs!AM1637","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC423","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"-Inputs!AH1638","v":0},{"$f":"-Inputs!AI1638","v":0},{"$f":"-Inputs!AJ1638","v":0},{"$f":"-Inputs!AK1638","v":0},{"$f":"-Inputs!AL1638","v":0},{"$f":"-Inputs!AM1638","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC424","v":0},{"$f":"SUM(AD414:AD423)","v":0},{"$f":"SUM(AE414:AE423)","v":0},0,0,0,{"$f":"SUM(AI414:AI423)","v":0},0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC426","v":-4.3836774979840376E-4}]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC427","v":-7.5248093311419392E-2}]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC428","v":-2.1324224128216013E-2}]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC429","v":-4.8053844967251076E-2}]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC430","v":0}]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC431","v":0}]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC432","v":0}]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC433","v":0}]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC434","v":0}]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC435","v":0}]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC436","v":-0.14506453015668488},{"$f":"SUM(AD426:AD435)","v":0},{"$f":"SUM(AE426:AE435)","v":0},0,0,0,{"$f":"SUM(AI426:AI435)","v":0},0,0,0,0]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC438","v":2.2356755239718626E-2},{"$f":"MAX(AD390+AD402+AD414+AD426,0)","v":2.2356755239718626E-2},{"$f":"AE390+AE402+AE414+AE426","v":2.2356755239718626E-2},2.2356755239718626E-2,2.2356755239718626E-2,{"$f":"PrincipledApproach!AH438","v":1.969523675879975E-2},{"$f":"AI390+AI402+AI414+AI426","v":1.969523675879975E-2},1.969523675879975E-2,1.969523675879975E-2,1.969523675879975E-2,1.969523675879975E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC439","v":0.82772902642561375},0.82772902642561375,0.82772902642561375,0.82772902642561375,0.82772902642561375,{"$f":"PrincipledApproach!AH439","v":0.45148855986851644},{"$f":"AI391+AI403+AI415+AI427","v":0.45148855986851644},0.45148855986851644,0.45148855986851644,0.45148855986851644,0.45148855986851644]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC440","v":0.66105094797469632},0.66105094797469632,0.66105094797469632,0.66105094797469632,0.66105094797469632,{"$f":"PrincipledApproach!AH440","v":0.36057324434983395},{"$f":"AI392+AI404+AI416+AI428","v":0.36057324434983395},0.36057324434983395,0.36057324434983395,0.36057324434983395,0.36057324434983395]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC441","v":0.52859229463976243},0.52859229463976243,0.52859229463976243,0.52859229463976243,0.52859229463976243,{"$f":"PrincipledApproach!AH441","v":0.2883230698035068},{"$f":"AI393+AI405+AI417+AI429","v":0.2883230698035068},0.2883230698035068,0.2883230698035068,0.2883230698035068,0.2883230698035068]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC442","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH442","v":0},{"$f":"AI394+AI406+AI418+AI430","v":0},0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC443","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH443","v":0},{"$f":"AI395+AI407+AI419+AI431","v":0},0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC444","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH444","v":0},{"$f":"AI396+AI408+AI420+AI432","v":0},0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC445","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH445","v":0},{"$f":"AI397+AI409+AI421+AI433","v":0},0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC446","v":0},{"$f":"MAX(AD398+AD410+AD422+AD434,0)","v":0},{"$f":"AE398+AE410+AE422+AE434","v":0},0,0,{"$f":"PrincipledApproach!AH446","v":0},{"$f":"AI398+AI410+AI422+AI434","v":0},0,0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC447","v":0},{"$f":"MAX(AD399+AD411+AD423+AD435,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH447","v":0},{"$f":"AI399+AI411+AI423+AI435","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC448","v":2.039729024279791},{"$f":"SUM(AD438:AD447)","v":2.039729024279791},{"$f":"SUM(AE438:AE447)","v":2.039729024279791},2.039729024279791,2.039729024279791,{"$f":"PrincipledApproach!AH448","v":1.1200801107806571},{"$f":"SUM(AI438:AI447)","v":1.1200801107806571},1.1200801107806571,1.1200801107806571,1.1200801107806571,1.1200801107806571]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline"]
[{"$f":"ROW()","v":451},null,"Compression"]
[{"$f":"ROW()","v":452},null,"Metering"]
[{"$f":"ROW()","v":453},null,"Other Depreciable"]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":457},null,"Building"]
[{"$f":"ROW()","v":458},null,"Non-Depreciable"]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":460},null,"Total"]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC464","v":53},{"$f":"MAX(0,AC464-1)","v":52},{"$f":"MAX(0,AD464-1)","v":51},50,49,48,{"$f":"MAX(0,AH464-1)","v":47},{"$f":"MAX(0,AI464-1)","v":46},{"$f":"MAX(0,AJ464-1)","v":45},{"$f":"MAX(0,AK464-1)","v":44},{"$f":"MAX(0,AL464-1)","v":43}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC465","v":13},{"$f":"IF(AD$131=\"\",AC465-1,MIN(AC465-1,AD$131))","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC466","v":13},{"$f":"IF(AD463=\"\",MAX(0,AC466-1),Inputs!$D$71-(AC$6-LEFT($A462,4)))","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC467","v":13},12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC468","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC469","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC470","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC471","v":13},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC471+1)","v":32},{"$f":"MAX(0,AD471-1)","v":31},{"$f":"MAX(0,AE471-1)","v":30},{"$f":"MAX(0,AF471-1)","v":29},{"$f":"MAX(0,AG471-1)","v":28},27,26,25,24,23]
[{"$f":"ROW()","v":472},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC472","v":0}]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC473","v":45.598995281445561},{"$f":"MAX(0,AC473-1)","v":44.598995281445561},{"$f":"MAX(0,AD473-1)","v":43.598995281445561},42.598995281445561,41.598995281445561,40.598995281445561,{"$f":"MAX(0,AH473-1)","v":39.598995281445561},{"$f":"MAX(0,AI473-1)","v":38.598995281445561},{"$f":"MAX(0,AJ473-1)","v":37.598995281445561},{"$f":"MAX(0,AK473-1)","v":36.598995281445561},{"$f":"MAX(0,AL473-1)","v":35.598995281445561}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC476","v":8.2114714134386174E-2},{"$f":"AC524","v":8.0565379905435497E-2},{"$f":"AD524","v":8.0565379905435497E-2},8.0565379905435497E-2,8.0565379905435497E-2,8.0565379905435497E-2,{"$f":"AH524","v":7.0974263250026509E-2},{"$f":"AI524","v":7.0974263250026509E-2},{"$f":"AJ524","v":7.0974263250026509E-2},{"$f":"AK524","v":7.0974263250026509E-2},{"$f":"AL524","v":7.0974263250026509E-2}]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC477","v":0},0,{"$f":"AD525","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC478","v":2.2204460492503131E-16},2.2204460492503131E-16,{"$f":"AD526","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,1.1086417689403417E-16,1.1086417689403417E-16,1.1086417689403417E-16,1.1086417689403417E-16,1.1086417689403417E-16]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC479","v":0.16183891965773381},0.14938977199175429,{"$f":"AD527","v":0.14938977199175429},0.14938977199175429,0.14938977199175429,0.14938977199175429,8.7144033661856579E-2,8.7144033661856579E-2,8.7144033661856579E-2,8.7144033661856579E-2,8.7144033661856579E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC480","v":0},0,{"$f":"AD528","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC481","v":0},0,{"$f":"AD529","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC482","v":0},0,{"$f":"AD530","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC483","v":0},0,{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC484","v":0},0,{"$f":"AD532","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC485","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC486","v":0.24395363379212021},{"$f":"SUM(AD476:AD485)","v":0.22995515189719001},{"$f":"SUM(AE476:AE485)","v":0.22995515189719001},0.22995515189719001,0.22995515189719001,0.22995515189719001,{"$f":"SUM(AI476:AI485)","v":0.1581182969118832},0.1581182969118832,0.1581182969118832,0.1581182969118832,0.1581182969118832]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC488","v":0}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC489","v":0}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC490","v":0}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC491","v":0}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC492","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC493","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC494","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC495","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC496","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC497","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC498","v":0}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC500","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"-Inputs!AH1641","v":0},{"$f":"-Inputs!AI1641","v":0},{"$f":"-Inputs!AJ1641","v":0},{"$f":"-Inputs!AK1641","v":0},{"$f":"-Inputs!AL1641","v":0},{"$f":"-Inputs!AM1641","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC501","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"-Inputs!AH1642","v":0},{"$f":"-Inputs!AI1642","v":0},{"$f":"-Inputs!AJ1642","v":0},{"$f":"-Inputs!AK1642","v":0},{"$f":"-Inputs!AL1642","v":0},{"$f":"-Inputs!AM1642","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC502","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"-Inputs!AH1643","v":0},{"$f":"-Inputs!AI1643","v":0},{"$f":"-Inputs!AJ1643","v":0},{"$f":"-Inputs!AK1643","v":0},{"$f":"-Inputs!AL1643","v":0},{"$f":"-Inputs!AM1643","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC503","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"-Inputs!AH1644","v":0},{"$f":"-Inputs!AI1644","v":0},{"$f":"-Inputs!AJ1644","v":0},{"$f":"-Inputs!AK1644","v":0},{"$f":"-Inputs!AL1644","v":0},{"$f":"-Inputs!AM1644","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC504","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"-Inputs!AH1645","v":0},{"$f":"-Inputs!AI1645","v":0},{"$f":"-Inputs!AJ1645","v":0},{"$f":"-Inputs!AK1645","v":0},{"$f":"-Inputs!AL1645","v":0},{"$f":"-Inputs!AM1645","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC505","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"-Inputs!AH1646","v":0},{"$f":"-Inputs!AI1646","v":0},{"$f":"-Inputs!AJ1646","v":0},{"$f":"-Inputs!AK1646","v":0},{"$f":"-Inputs!AL1646","v":0},{"$f":"-Inputs!AM1646","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC506","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"-Inputs!AH1647","v":0},{"$f":"-Inputs!AI1647","v":0},{"$f":"-Inputs!AJ1647","v":0},{"$f":"-Inputs!AK1647","v":0},{"$f":"-Inputs!AL1647","v":0},{"$f":"-Inputs!AM1647","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC507","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"-Inputs!AH1648","v":0},{"$f":"-Inputs!AI1648","v":0},{"$f":"-Inputs!AJ1648","v":0},{"$f":"-Inputs!AK1648","v":0},{"$f":"-Inputs!AL1648","v":0},{"$f":"-Inputs!AM1648","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC508","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"-Inputs!AH1649","v":0},{"$f":"-Inputs!AI1649","v":0},{"$f":"-Inputs!AJ1649","v":0},{"$f":"-Inputs!AK1649","v":0},{"$f":"-Inputs!AL1649","v":0},{"$f":"-Inputs!AM1649","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC509","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"-Inputs!AH1650","v":0},{"$f":"-Inputs!AI1650","v":0},{"$f":"-Inputs!AJ1650","v":0},{"$f":"-Inputs!AK1650","v":0},{"$f":"-Inputs!AL1650","v":0},{"$f":"-Inputs!AM1650","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC510","v":0},{"$f":"SUM(AD500:AD509)","v":0},{"$f":"SUM(AE500:AE509)","v":0},0,0,0,{"$f":"SUM(AI500:AI509)","v":0},0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC512","v":-1.5493342289506821E-3}]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC513","v":0}]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC514","v":0}]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC515","v":-1.2449147665979514E-2}]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC516","v":0}]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC517","v":0}]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC518","v":0}]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC519","v":0}]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC520","v":0}]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC521","v":0}]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC522","v":-1.3998481894930196E-2},{"$f":"SUM(AD512:AD521)","v":0},{"$f":"SUM(AE512:AE521)","v":0},0,0,0,{"$f":"SUM(AI512:AI521)","v":0},0,0,0,0]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC524","v":8.0565379905435497E-2},{"$f":"MAX(AD476+AD488+AD500+AD512,0)","v":8.0565379905435497E-2},{"$f":"AE476+AE488+AE500+AE512","v":8.0565379905435497E-2},8.0565379905435497E-2,8.0565379905435497E-2,{"$f":"PrincipledApproach!AH524","v":7.0974263250026509E-2},{"$f":"AI476+AI488+AI500+AI512","v":7.0974263250026509E-2},7.0974263250026509E-2,7.0974263250026509E-2,7.0974263250026509E-2,7.0974263250026509E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC525","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH525","v":0},{"$f":"AI477+AI489+AI501+AI513","v":0},0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC526","v":2.2204460492503131E-16},2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"PrincipledApproach!AH526","v":1.1086417689403417E-16},{"$f":"AI478+AI490+AI502+AI514","v":1.1086417689403417E-16},1.1086417689403417E-16,1.1086417689403417E-16,1.1086417689403417E-16,1.1086417689403417E-16]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC527","v":0.14938977199175429},0.14938977199175429,0.14938977199175429,0.14938977199175429,0.14938977199175429,{"$f":"PrincipledApproach!AH527","v":8.7144033661856579E-2},{"$f":"AI479+AI491+AI503+AI515","v":8.7144033661856579E-2},8.7144033661856579E-2,8.7144033661856579E-2,8.7144033661856579E-2,8.7144033661856579E-2]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC528","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH528","v":0},{"$f":"AI480+AI492+AI504+AI516","v":0},0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC529","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH529","v":0},{"$f":"AI481+AI493+AI505+AI517","v":0},0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC530","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH530","v":0},{"$f":"AI482+AI494+AI506+AI518","v":0},0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC531","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH531","v":0},{"$f":"AI483+AI495+AI507+AI519","v":0},0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC532","v":0},{"$f":"MAX(AD484+AD496+AD508+AD520,0)","v":0},{"$f":"AE484+AE496+AE508+AE520","v":0},0,0,{"$f":"PrincipledApproach!AH532","v":0},{"$f":"AI484+AI496+AI508+AI520","v":0},0,0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC533","v":0},{"$f":"MAX(AD485+AD497+AD509+AD521,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH533","v":0},{"$f":"AI485+AI497+AI509+AI521","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC534","v":0.22995515189719001},{"$f":"SUM(AD524:AD533)","v":0.22995515189719001},{"$f":"SUM(AE524:AE533)","v":0.22995515189719001},0.22995515189719001,0.22995515189719001,{"$f":"PrincipledApproach!AH534","v":0.1581182969118832},{"$f":"SUM(AI524:AI533)","v":0.1581182969118832},0.1581182969118832,0.1581182969118832,0.1581182969118832,0.1581182969118832]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline"]
[{"$f":"ROW()","v":537},null,"Compression"]
[{"$f":"ROW()","v":538},null,"Metering"]
[{"$f":"ROW()","v":539},null,"Other Depreciable"]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":543},null,"Building"]
[{"$f":"ROW()","v":544},null,"Non-Depreciable"]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":546},null,"Total"]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC550","v":54},{"$f":"MAX(0,AC550-1)","v":53},{"$f":"MAX(0,AD550-1)","v":52},51,50,49,{"$f":"MAX(0,AH550-1)","v":48},{"$f":"MAX(0,AI550-1)","v":47},{"$f":"MAX(0,AJ550-1)","v":46},{"$f":"MAX(0,AK550-1)","v":45},{"$f":"MAX(0,AL550-1)","v":44}]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC551","v":14},{"$f":"IF(AD$131=\"\",AC551-1,MIN(AC551-1,AD$131))","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC552","v":14},{"$f":"IF(AD549=\"\",MAX(0,AC552-1),Inputs!$D$71-(AC$6-LEFT($A548,4)))","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC553","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC554","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC555","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC556","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC557","v":14},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC557+1)","v":33},{"$f":"MAX(0,AD557-1)","v":32},{"$f":"MAX(0,AE557-1)","v":31},{"$f":"MAX(0,AF557-1)","v":30},{"$f":"MAX(0,AG557-1)","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":558},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC558","v":0}]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC559","v":46.598995281445561},{"$f":"MAX(0,AC559-1)","v":45.598995281445561},{"$f":"MAX(0,AD559-1)","v":44.598995281445561},43.598995281445561,42.598995281445561,41.598995281445561,{"$f":"MAX(0,AH559-1)","v":40.598995281445561},{"$f":"MAX(0,AI559-1)","v":39.598995281445561},{"$f":"MAX(0,AJ559-1)","v":38.598995281445561},{"$f":"MAX(0,AK559-1)","v":37.598995281445561},{"$f":"MAX(0,AL559-1)","v":36.598995281445561}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC562","v":0},{"$f":"AC610","v":0},{"$f":"AD610","v":0},0,0,0,{"$f":"AH610","v":0},{"$f":"AI610","v":0},{"$f":"AJ610","v":0},{"$f":"AK610","v":0},{"$f":"AL610","v":0}]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC563","v":0},0,{"$f":"AD611","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC564","v":0},0,{"$f":"AD612","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC565","v":0.59421049555400662},0.55176688872872048,{"$f":"AD613","v":0.55176688872872048},0.55176688872872048,0.55176688872872048,0.55176688872872048,0.33954885460228978,0.33954885460228978,0.33954885460228978,0.33954885460228978,0.33954885460228978]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC566","v":0},0,{"$f":"AD614","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC567","v":0},0,{"$f":"AD615","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC568","v":0},0,{"$f":"AD616","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC569","v":0},0,{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC570","v":0},0,{"$f":"AD618","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC571","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC572","v":0.59421049555400662},{"$f":"SUM(AD562:AD571)","v":0.55176688872872048},{"$f":"SUM(AE562:AE571)","v":0.55176688872872048},0.55176688872872048,0.55176688872872048,0.55176688872872048,{"$f":"SUM(AI562:AI571)","v":0.33954885460228978},0.33954885460228978,0.33954885460228978,0.33954885460228978,0.33954885460228978]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC574","v":0}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC575","v":0}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC576","v":0}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC577","v":0}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC578","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC579","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC580","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC581","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC582","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC583","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC584","v":0}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC586","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"-Inputs!AH1653","v":0},{"$f":"-Inputs!AI1653","v":0},{"$f":"-Inputs!AJ1653","v":0},{"$f":"-Inputs!AK1653","v":0},{"$f":"-Inputs!AL1653","v":0},{"$f":"-Inputs!AM1653","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC587","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"-Inputs!AH1654","v":0},{"$f":"-Inputs!AI1654","v":0},{"$f":"-Inputs!AJ1654","v":0},{"$f":"-Inputs!AK1654","v":0},{"$f":"-Inputs!AL1654","v":0},{"$f":"-Inputs!AM1654","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC588","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"-Inputs!AH1655","v":0},{"$f":"-Inputs!AI1655","v":0},{"$f":"-Inputs!AJ1655","v":0},{"$f":"-Inputs!AK1655","v":0},{"$f":"-Inputs!AL1655","v":0},{"$f":"-Inputs!AM1655","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC589","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"-Inputs!AH1656","v":0},{"$f":"-Inputs!AI1656","v":0},{"$f":"-Inputs!AJ1656","v":0},{"$f":"-Inputs!AK1656","v":0},{"$f":"-Inputs!AL1656","v":0},{"$f":"-Inputs!AM1656","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC590","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"-Inputs!AH1657","v":0},{"$f":"-Inputs!AI1657","v":0},{"$f":"-Inputs!AJ1657","v":0},{"$f":"-Inputs!AK1657","v":0},{"$f":"-Inputs!AL1657","v":0},{"$f":"-Inputs!AM1657","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC591","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"-Inputs!AH1658","v":0},{"$f":"-Inputs!AI1658","v":0},{"$f":"-Inputs!AJ1658","v":0},{"$f":"-Inputs!AK1658","v":0},{"$f":"-Inputs!AL1658","v":0},{"$f":"-Inputs!AM1658","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC592","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"-Inputs!AH1659","v":0},{"$f":"-Inputs!AI1659","v":0},{"$f":"-Inputs!AJ1659","v":0},{"$f":"-Inputs!AK1659","v":0},{"$f":"-Inputs!AL1659","v":0},{"$f":"-Inputs!AM1659","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC593","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"-Inputs!AH1660","v":0},{"$f":"-Inputs!AI1660","v":0},{"$f":"-Inputs!AJ1660","v":0},{"$f":"-Inputs!AK1660","v":0},{"$f":"-Inputs!AL1660","v":0},{"$f":"-Inputs!AM1660","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC594","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"-Inputs!AH1661","v":0},{"$f":"-Inputs!AI1661","v":0},{"$f":"-Inputs!AJ1661","v":0},{"$f":"-Inputs!AK1661","v":0},{"$f":"-Inputs!AL1661","v":0},{"$f":"-Inputs!AM1661","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC595","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"-Inputs!AH1662","v":0},{"$f":"-Inputs!AI1662","v":0},{"$f":"-Inputs!AJ1662","v":0},{"$f":"-Inputs!AK1662","v":0},{"$f":"-Inputs!AL1662","v":0},{"$f":"-Inputs!AM1662","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC596","v":0},{"$f":"SUM(AD586:AD595)","v":0},{"$f":"SUM(AE586:AE595)","v":0},0,0,0,{"$f":"SUM(AI586:AI595)","v":0},0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC598","v":0}]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC599","v":0}]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC600","v":0}]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC601","v":-4.2443606825286154E-2}]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC602","v":0}]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC603","v":0}]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC604","v":0}]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC605","v":0}]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC606","v":0}]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC607","v":0}]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC608","v":-4.2443606825286154E-2},{"$f":"SUM(AD598:AD607)","v":0},{"$f":"SUM(AE598:AE607)","v":0},0,0,0,{"$f":"SUM(AI598:AI607)","v":0},0,0,0,0]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC610","v":0},{"$f":"MAX(AD562+AD574+AD586+AD598,0)","v":0},{"$f":"AE562+AE574+AE586+AE598","v":0},0,0,{"$f":"PrincipledApproach!AH610","v":0},{"$f":"AI562+AI574+AI586+AI598","v":0},0,0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC611","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH611","v":0},{"$f":"AI563+AI575+AI587+AI599","v":0},0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC612","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH612","v":0},{"$f":"AI564+AI576+AI588+AI600","v":0},0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC613","v":0.55176688872872048},0.55176688872872048,0.55176688872872048,0.55176688872872048,0.55176688872872048,{"$f":"PrincipledApproach!AH613","v":0.33954885460228978},{"$f":"AI565+AI577+AI589+AI601","v":0.33954885460228978},0.33954885460228978,0.33954885460228978,0.33954885460228978,0.33954885460228978]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC614","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH614","v":0},{"$f":"AI566+AI578+AI590+AI602","v":0},0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC615","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH615","v":0},{"$f":"AI567+AI579+AI591+AI603","v":0},0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC616","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH616","v":0},{"$f":"AI568+AI580+AI592+AI604","v":0},0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC617","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH617","v":0},{"$f":"AI569+AI581+AI593+AI605","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC618","v":0},{"$f":"MAX(AD570+AD582+AD594+AD606,0)","v":0},{"$f":"AE570+AE582+AE594+AE606","v":0},0,0,{"$f":"PrincipledApproach!AH618","v":0},{"$f":"AI570+AI582+AI594+AI606","v":0},0,0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC619","v":0},{"$f":"MAX(AD571+AD583+AD595+AD607,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH619","v":0},{"$f":"AI571+AI583+AI595+AI607","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC620","v":0.55176688872872048},{"$f":"SUM(AD610:AD619)","v":0.55176688872872048},{"$f":"SUM(AE610:AE619)","v":0.55176688872872048},0.55176688872872048,0.55176688872872048,{"$f":"PrincipledApproach!AH620","v":0.33954885460228978},{"$f":"SUM(AI610:AI619)","v":0.33954885460228978},0.33954885460228978,0.33954885460228978,0.33954885460228978,0.33954885460228978]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline"]
[{"$f":"ROW()","v":623},null,"Compression"]
[{"$f":"ROW()","v":624},null,"Metering"]
[{"$f":"ROW()","v":625},null,"Other Depreciable"]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":629},null,"Building"]
[{"$f":"ROW()","v":630},null,"Non-Depreciable"]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":632},null,"Total"]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC636","v":55},{"$f":"MAX(0,AC636-1)","v":54},{"$f":"MAX(0,AD636-1)","v":53},52,51,50,{"$f":"MAX(0,AH636-1)","v":49},{"$f":"MAX(0,AI636-1)","v":48},{"$f":"MAX(0,AJ636-1)","v":47},{"$f":"MAX(0,AK636-1)","v":46},{"$f":"MAX(0,AL636-1)","v":45}]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC637","v":15},{"$f":"IF(AD$131=\"\",AC637-1,MIN(AC637-1,AD$131))","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC638","v":15},{"$f":"IF(AD635=\"\",MAX(0,AC638-1),Inputs!$D$71-(AC$6-LEFT($A634,4)))","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC639","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC640","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC641","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC642","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC643","v":15},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC643+1)","v":34},{"$f":"MAX(0,AD643-1)","v":33},{"$f":"MAX(0,AE643-1)","v":32},{"$f":"MAX(0,AF643-1)","v":31},{"$f":"MAX(0,AG643-1)","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":644},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC644","v":0}]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC645","v":47.598995281445561},{"$f":"MAX(0,AC645-1)","v":46.598995281445561},{"$f":"MAX(0,AD645-1)","v":45.598995281445561},44.598995281445561,43.598995281445561,42.598995281445561,{"$f":"MAX(0,AH645-1)","v":41.598995281445561},{"$f":"MAX(0,AI645-1)","v":40.598995281445561},{"$f":"MAX(0,AJ645-1)","v":39.598995281445561},{"$f":"MAX(0,AK645-1)","v":38.598995281445561},{"$f":"MAX(0,AL645-1)","v":37.598995281445561}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC648","v":0.83632432969618198},{"$f":"AC696","v":0.82111843279261509},{"$f":"AD696","v":0.82111843279261509},0.82111843279261509,0.82111843279261509,0.82111843279261509,{"$f":"AH696","v":0.72336623841254211},{"$f":"AI696","v":0.72336623841254211},{"$f":"AJ696","v":0.72336623841254211},{"$f":"AK696","v":0.72336623841254211},{"$f":"AL696","v":0.72336623841254211}]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC649","v":0.19647155239042274},0.18337344889772789,{"$f":"AD697","v":0.18337344889772789},0.18337344889772789,0.18337344889772789,0.18337344889772789,0.1178829314342536,0.1178829314342536,0.1178829314342536,0.1178829314342536,0.1178829314342536]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC650","v":2.0036004053761043},1.9463546795082156,{"$f":"AD698","v":1.9463546795082156},1.9463546795082156,1.9463546795082156,1.9463546795082156,1.2512280082552811,1.2512280082552811,1.2512280082552811,1.2512280082552811,1.2512280082552811]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC651","v":0.62886549927254909},0.58694113265437919,{"$f":"AD699","v":0.58694113265437919},0.58694113265437919,0.58694113265437919,0.58694113265437919,0.37731929956352978,0.37731929956352978,0.37731929956352978,0.37731929956352978,0.37731929956352978]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC652","v":0},0,{"$f":"AD700","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC653","v":0},0,{"$f":"AD701","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC654","v":0},0,{"$f":"AD702","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC655","v":0},0,{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC656","v":0},0,{"$f":"AD704","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC657","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC658","v":3.6652617867352584},{"$f":"SUM(AD648:AD657)","v":3.5377876938529376},{"$f":"SUM(AE648:AE657)","v":3.5377876938529376},3.5377876938529376,3.5377876938529376,3.5377876938529376,{"$f":"SUM(AI648:AI657)","v":2.4697964776656067},2.4697964776656067,2.4697964776656067,2.4697964776656067,2.4697964776656067]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC660","v":0}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC661","v":0}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC662","v":0}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC663","v":0}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC664","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC665","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC666","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC667","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC668","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC669","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC670","v":0}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC672","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"-Inputs!AH1665","v":0},{"$f":"-Inputs!AI1665","v":0},{"$f":"-Inputs!AJ1665","v":0},{"$f":"-Inputs!AK1665","v":0},{"$f":"-Inputs!AL1665","v":0},{"$f":"-Inputs!AM1665","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC673","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"-Inputs!AH1666","v":0},{"$f":"-Inputs!AI1666","v":0},{"$f":"-Inputs!AJ1666","v":0},{"$f":"-Inputs!AK1666","v":0},{"$f":"-Inputs!AL1666","v":0},{"$f":"-Inputs!AM1666","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC674","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"-Inputs!AH1667","v":0},{"$f":"-Inputs!AI1667","v":0},{"$f":"-Inputs!AJ1667","v":0},{"$f":"-Inputs!AK1667","v":0},{"$f":"-Inputs!AL1667","v":0},{"$f":"-Inputs!AM1667","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC675","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"-Inputs!AH1668","v":0},{"$f":"-Inputs!AI1668","v":0},{"$f":"-Inputs!AJ1668","v":0},{"$f":"-Inputs!AK1668","v":0},{"$f":"-Inputs!AL1668","v":0},{"$f":"-Inputs!AM1668","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC676","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"-Inputs!AH1669","v":0},{"$f":"-Inputs!AI1669","v":0},{"$f":"-Inputs!AJ1669","v":0},{"$f":"-Inputs!AK1669","v":0},{"$f":"-Inputs!AL1669","v":0},{"$f":"-Inputs!AM1669","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC677","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"-Inputs!AH1670","v":0},{"$f":"-Inputs!AI1670","v":0},{"$f":"-Inputs!AJ1670","v":0},{"$f":"-Inputs!AK1670","v":0},{"$f":"-Inputs!AL1670","v":0},{"$f":"-Inputs!AM1670","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC678","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"-Inputs!AH1671","v":0},{"$f":"-Inputs!AI1671","v":0},{"$f":"-Inputs!AJ1671","v":0},{"$f":"-Inputs!AK1671","v":0},{"$f":"-Inputs!AL1671","v":0},{"$f":"-Inputs!AM1671","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC679","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"-Inputs!AH1672","v":0},{"$f":"-Inputs!AI1672","v":0},{"$f":"-Inputs!AJ1672","v":0},{"$f":"-Inputs!AK1672","v":0},{"$f":"-Inputs!AL1672","v":0},{"$f":"-Inputs!AM1672","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC680","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"-Inputs!AH1673","v":0},{"$f":"-Inputs!AI1673","v":0},{"$f":"-Inputs!AJ1673","v":0},{"$f":"-Inputs!AK1673","v":0},{"$f":"-Inputs!AL1673","v":0},{"$f":"-Inputs!AM1673","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC681","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"-Inputs!AH1674","v":0},{"$f":"-Inputs!AI1674","v":0},{"$f":"-Inputs!AJ1674","v":0},{"$f":"-Inputs!AK1674","v":0},{"$f":"-Inputs!AL1674","v":0},{"$f":"-Inputs!AM1674","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC682","v":0},{"$f":"SUM(AD672:AD681)","v":0},{"$f":"SUM(AE672:AE681)","v":0},0,0,0,{"$f":"SUM(AI672:AI681)","v":0},0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC684","v":-1.5205896903566935E-2}]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC685","v":-1.309810349269485E-2}]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC686","v":-5.7245725867888661E-2}]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC687","v":-4.1924366618169895E-2}]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC688","v":0}]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC689","v":0}]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC690","v":0}]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC691","v":0}]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC692","v":0}]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC693","v":0}]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC694","v":-0.12747409288232034},{"$f":"SUM(AD684:AD693)","v":0},{"$f":"SUM(AE684:AE693)","v":0},0,0,0,{"$f":"SUM(AI684:AI693)","v":0},0,0,0,0]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC696","v":0.82111843279261509},{"$f":"MAX(AD648+AD660+AD672+AD684,0)","v":0.82111843279261509},{"$f":"AE648+AE660+AE672+AE684","v":0.82111843279261509},0.82111843279261509,0.82111843279261509,{"$f":"PrincipledApproach!AH696","v":0.72336623841254211},{"$f":"AI648+AI660+AI672+AI684","v":0.72336623841254211},0.72336623841254211,0.72336623841254211,0.72336623841254211,0.72336623841254211]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC697","v":0.18337344889772789},0.18337344889772789,0.18337344889772789,0.18337344889772789,0.18337344889772789,{"$f":"PrincipledApproach!AH697","v":0.1178829314342536},{"$f":"AI649+AI661+AI673+AI685","v":0.1178829314342536},0.1178829314342536,0.1178829314342536,0.1178829314342536,0.1178829314342536]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC698","v":1.9463546795082156},1.9463546795082156,1.9463546795082156,1.9463546795082156,1.9463546795082156,{"$f":"PrincipledApproach!AH698","v":1.2512280082552811},{"$f":"AI650+AI662+AI674+AI686","v":1.2512280082552811},1.2512280082552811,1.2512280082552811,1.2512280082552811,1.2512280082552811]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC699","v":0.58694113265437919},0.58694113265437919,0.58694113265437919,0.58694113265437919,0.58694113265437919,{"$f":"PrincipledApproach!AH699","v":0.37731929956352978},{"$f":"AI651+AI663+AI675+AI687","v":0.37731929956352978},0.37731929956352978,0.37731929956352978,0.37731929956352978,0.37731929956352978]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC700","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH700","v":0},{"$f":"AI652+AI664+AI676+AI688","v":0},0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC701","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH701","v":0},{"$f":"AI653+AI665+AI677+AI689","v":0},0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC702","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH702","v":0},{"$f":"AI654+AI666+AI678+AI690","v":0},0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC703","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH703","v":0},{"$f":"AI655+AI667+AI679+AI691","v":0},0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC704","v":0},{"$f":"MAX(AD656+AD668+AD680+AD692,0)","v":0},{"$f":"AE656+AE668+AE680+AE692","v":0},0,0,{"$f":"PrincipledApproach!AH704","v":0},{"$f":"AI656+AI668+AI680+AI692","v":0},0,0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC705","v":0},{"$f":"MAX(AD657+AD669+AD681+AD693,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH705","v":0},{"$f":"AI657+AI669+AI681+AI693","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC706","v":3.5377876938529376},{"$f":"SUM(AD696:AD705)","v":3.5377876938529376},{"$f":"SUM(AE696:AE705)","v":3.5377876938529376},3.5377876938529376,3.5377876938529376,{"$f":"PrincipledApproach!AH706","v":2.4697964776656067},{"$f":"SUM(AI696:AI705)","v":2.4697964776656067},2.4697964776656067,2.4697964776656067,2.4697964776656067,2.4697964776656067]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline"]
[{"$f":"ROW()","v":709},null,"Compression"]
[{"$f":"ROW()","v":710},null,"Metering"]
[{"$f":"ROW()","v":711},null,"Other Depreciable"]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":715},null,"Building"]
[{"$f":"ROW()","v":716},null,"Non-Depreciable"]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":718},null,"Total"]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC722","v":56},{"$f":"MAX(0,AC722-1)","v":55},{"$f":"MAX(0,AD722-1)","v":54},53,52,51,{"$f":"MAX(0,AH722-1)","v":50},{"$f":"MAX(0,AI722-1)","v":49},{"$f":"MAX(0,AJ722-1)","v":48},{"$f":"MAX(0,AK722-1)","v":47},{"$f":"MAX(0,AL722-1)","v":46},{"$f":"MAX(0,AM722-1)","v":45},{"$f":"MAX(0,AN722-1)","v":44},{"$f":"MAX(0,AO722-1)","v":43},{"$f":"MAX(0,AP722-1)","v":42},{"$f":"MAX(0,AQ722-1)","v":41}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC723","v":16},{"$f":"IF(AD$131=\"\",AC723-1,MIN(AC723-1,AD$131))","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC724","v":16},{"$f":"IF(AD721=\"\",MAX(0,AC724-1),Inputs!$D$71-(AC$6-LEFT($A720,4)))","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC727","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC729","v":16},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC729+1)","v":35},{"$f":"MAX(0,AD729-1)","v":34},{"$f":"MAX(0,AE729-1)","v":33},{"$f":"MAX(0,AF729-1)","v":32},{"$f":"MAX(0,AG729-1)","v":31},30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":730},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC730","v":0}]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC731","v":48.598995281445561},{"$f":"MAX(0,AC731-1)","v":47.598995281445561},{"$f":"MAX(0,AD731-1)","v":46.598995281445561},45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"MAX(0,AH731-1)","v":42.598995281445561},{"$f":"MAX(0,AI731-1)","v":41.598995281445561},{"$f":"MAX(0,AJ731-1)","v":40.598995281445561},{"$f":"MAX(0,AK731-1)","v":39.598995281445561},{"$f":"MAX(0,AL731-1)","v":38.598995281445561},{"$f":"MAX(0,AM731-1)","v":37.598995281445561},{"$f":"MAX(0,AN731-1)","v":36.598995281445561},{"$f":"MAX(0,AO731-1)","v":35.598995281445561},{"$f":"MAX(0,AP731-1)","v":34.598995281445561},{"$f":"MAX(0,AQ731-1)","v":33.598995281445561}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC734","v":10.20002938495182}]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC735","v":43.054401038341041}]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC736","v":0}]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC737","v":0.19493500926743787},{"$f":"IF(AD725>0,AC785-EconomicDep!AD737,0)","v":0},{"$f":"AD785","v":0},{"$f":"AE785","v":0},{"$f":"AF785","v":0},{"$f":"AG785","v":0},{"$f":"IF(AI725>0,AH785-EconomicDep!AI737,0)","v":0},{"$f":"AI785","v":0},{"$f":"AJ785","v":0},{"$f":"AK785","v":0},{"$f":"AL785","v":0},{"$f":"IF(AN725>0,AM785-EconomicDep!AN737,0)","v":0},{"$f":"AN785","v":0},{"$f":"AO785","v":0},{"$f":"AP785","v":0},{"$f":"AQ785","v":0},{"$f":"IF(AS725>0,AR785-EconomicDep!AS737,0)","v":0}]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC738","v":1.7489685240208186},{"$f":"IF(AD726>0,AC786-EconomicDep!AD738,0)","v":0},{"$f":"AD786","v":0},0,0,0,{"$f":"IF(AI726>0,AH786-EconomicDep!AI738,0)","v":0},0,0,0,0,{"$f":"IF(AN726>0,AM786-EconomicDep!AN738,0)","v":0},0,0,0,0,{"$f":"IF(AS726>0,AR786-EconomicDep!AS738,0)","v":0}]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC739","v":0},{"$f":"IF(AD727>0,AC787-EconomicDep!AD739,0)","v":0},{"$f":"AD787","v":0},0,0,0,{"$f":"IF(AI727>0,AH787-EconomicDep!AI739,0)","v":0},0,0,0,0,{"$f":"IF(AN727>0,AM787-EconomicDep!AN739,0)","v":0},0,0,0,0,{"$f":"IF(AS727>0,AR787-EconomicDep!AS739,0)","v":0}]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC740","v":1.5549191696398372},{"$f":"IF(AD728>0,AC788-EconomicDep!AD740,0)","v":0},{"$f":"AD788","v":0},0,0,0,{"$f":"IF(AI728>0,AH788-EconomicDep!AI740,0)","v":0},0,0,0,0,{"$f":"IF(AN728>0,AM788-EconomicDep!AN740,0)","v":0},0,0,0,0,{"$f":"IF(AS728>0,AR788-EconomicDep!AS740,0)","v":0}]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC741","v":0},{"$f":"IF(AD729>0,AC789-EconomicDep!AD741,0)","v":0},{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0},{"$f":"IF(AI729>0,AH789-EconomicDep!AI741,0)","v":0},0,0,0,0,{"$f":"IF(AN729>0,AM789-EconomicDep!AN741,0)","v":0},0,0,0,0,{"$f":"IF(AS729>0,AR789-EconomicDep!AS741,0)","v":0}]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC742","v":0},{"$f":"IF(AD730>0,AC790-EconomicDep!AD742,0)","v":0},{"$f":"AD790","v":0},0,0,0,{"$f":"IF(AI730>0,AH790-EconomicDep!AI742,0)","v":0},0,0,0,0,{"$f":"IF(AN730>0,AM790-EconomicDep!AN742,0)","v":0},0,0,0,0,{"$f":"IF(AS730>0,AR790-EconomicDep!AS742,0)","v":0}]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC743","v":0},{"$f":"IF(AD731>0,AC791-EconomicDep!AD743,0)","v":0},0,0,0,0,{"$f":"IF(AI731>0,AH791-EconomicDep!AI743,0)","v":0},0,0,0,0,{"$f":"IF(AN731>0,AM791-EconomicDep!AN743,0)","v":0},0,0,0,0,{"$f":"IF(AS731>0,AR791-EconomicDep!AS743,0)","v":0}]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC744","v":56.753253126220955},{"$f":"SUM(AD734:AD743)","v":0},{"$f":"SUM(AE734:AE743)","v":0},0,0,0,{"$f":"SUM(AI734:AI743)","v":0},{"$f":"SUM(AJ734:AJ743)","v":0},0,0,0,{"$f":"SUM(AN734:AN743)","v":0},0,0,0,0,{"$f":"SUM(AS734:AS743)","v":0}]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC746","v":0}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC747","v":0}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC748","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC749","v":0}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC752","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC753","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC754","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC755","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC756","v":0}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC758","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0},{"$f":"-Inputs!AI1677","v":0},{"$f":"-Inputs!AJ1677","v":0},{"$f":"-Inputs!AK1677","v":0},{"$f":"-Inputs!AL1677","v":0},{"$f":"-Inputs!AM1677","v":0},{"$f":"-Inputs!AN633","v":0},{"$f":"-Inputs!AO633","v":0},{"$f":"-Inputs!AP633","v":0},{"$f":"-Inputs!AQ633","v":0},{"$f":"-Inputs!AR633","v":0},{"$f":"-Inputs!AS633","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC759","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0},{"$f":"-Inputs!AI1678","v":0},{"$f":"-Inputs!AJ1678","v":0},{"$f":"-Inputs!AK1678","v":0},{"$f":"-Inputs!AL1678","v":0},{"$f":"-Inputs!AM1678","v":0},{"$f":"-Inputs!AN634","v":0},{"$f":"-Inputs!AO634","v":0},{"$f":"-Inputs!AP634","v":0},{"$f":"-Inputs!AQ634","v":0},{"$f":"-Inputs!AR634","v":0},{"$f":"-Inputs!AS634","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC760","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0},{"$f":"-Inputs!AI1679","v":0},{"$f":"-Inputs!AJ1679","v":0},{"$f":"-Inputs!AK1679","v":0},{"$f":"-Inputs!AL1679","v":0},{"$f":"-Inputs!AM1679","v":0},{"$f":"-Inputs!AN635","v":0},{"$f":"-Inputs!AO635","v":0},{"$f":"-Inputs!AP635","v":0},{"$f":"-Inputs!AQ635","v":0},{"$f":"-Inputs!AR635","v":0},{"$f":"-Inputs!AS635","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC761","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0},{"$f":"-Inputs!AI1680","v":0},{"$f":"-Inputs!AJ1680","v":0},{"$f":"-Inputs!AK1680","v":0},{"$f":"-Inputs!AL1680","v":0},{"$f":"-Inputs!AM1680","v":0},{"$f":"-Inputs!AN636","v":0},{"$f":"-Inputs!AO636","v":0},{"$f":"-Inputs!AP636","v":0},{"$f":"-Inputs!AQ636","v":0},{"$f":"-Inputs!AR636","v":0},{"$f":"-Inputs!AS636","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC762","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0},{"$f":"-Inputs!AI1681","v":0},{"$f":"-Inputs!AJ1681","v":0},{"$f":"-Inputs!AK1681","v":0},{"$f":"-Inputs!AL1681","v":0},{"$f":"-Inputs!AM1681","v":0},{"$f":"-Inputs!AN637","v":0},{"$f":"-Inputs!AO637","v":0},{"$f":"-Inputs!AP637","v":0},{"$f":"-Inputs!AQ637","v":0},{"$f":"-Inputs!AR637","v":0},{"$f":"-Inputs!AS637","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC763","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0},{"$f":"-Inputs!AI1682","v":0},{"$f":"-Inputs!AJ1682","v":0},{"$f":"-Inputs!AK1682","v":0},{"$f":"-Inputs!AL1682","v":0},{"$f":"-Inputs!AM1682","v":0},{"$f":"-Inputs!AN638","v":0},{"$f":"-Inputs!AO638","v":0},{"$f":"-Inputs!AP638","v":0},{"$f":"-Inputs!AQ638","v":0},{"$f":"-Inputs!AR638","v":0},{"$f":"-Inputs!AS638","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC764","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0},{"$f":"-Inputs!AI1683","v":0},{"$f":"-Inputs!AJ1683","v":0},{"$f":"-Inputs!AK1683","v":0},{"$f":"-Inputs!AL1683","v":0},{"$f":"-Inputs!AM1683","v":0},{"$f":"-Inputs!AN639","v":0},{"$f":"-Inputs!AO639","v":0},{"$f":"-Inputs!AP639","v":0},{"$f":"-Inputs!AQ639","v":0},{"$f":"-Inputs!AR639","v":0},{"$f":"-Inputs!AS639","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC765","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0},{"$f":"-Inputs!AI1684","v":0},{"$f":"-Inputs!AJ1684","v":0},{"$f":"-Inputs!AK1684","v":0},{"$f":"-Inputs!AL1684","v":0},{"$f":"-Inputs!AM1684","v":0},{"$f":"-Inputs!AN640","v":0},{"$f":"-Inputs!AO640","v":0},{"$f":"-Inputs!AP640","v":0},{"$f":"-Inputs!AQ640","v":0},{"$f":"-Inputs!AR640","v":0},{"$f":"-Inputs!AS640","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC766","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0},{"$f":"-Inputs!AI1685","v":0},{"$f":"-Inputs!AJ1685","v":0},{"$f":"-Inputs!AK1685","v":0},{"$f":"-Inputs!AL1685","v":0},{"$f":"-Inputs!AM1685","v":0},{"$f":"-Inputs!AN641","v":0},{"$f":"-Inputs!AO641","v":0},{"$f":"-Inputs!AP641","v":0},{"$f":"-Inputs!AQ641","v":0},{"$f":"-Inputs!AR641","v":0},{"$f":"-Inputs!AS641","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC767","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0},{"$f":"-Inputs!AI1686","v":0},{"$f":"-Inputs!AJ1686","v":0},{"$f":"-Inputs!AK1686","v":0},{"$f":"-Inputs!AL1686","v":0},{"$f":"-Inputs!AM1686","v":0},{"$f":"-Inputs!AN642","v":0},{"$f":"-Inputs!AO642","v":0},{"$f":"-Inputs!AP642","v":0},{"$f":"-Inputs!AQ642","v":0},{"$f":"-Inputs!AR642","v":0},{"$f":"-Inputs!AS642","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC768","v":0},{"$f":"SUM(AD758:AD767)","v":0},{"$f":"SUM(AE758:AE767)","v":0},0,0,0,{"$f":"SUM(AI758:AI767)","v":0},0,0,0,0,{"$f":"SUM(AN758:AN767)","v":0},0,0,0,0,{"$f":"SUM(AS758:AS767)","v":0}]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC770","v":-0.18214338187413961},{"$f":"-IF(AD734<0,AD734,IF(AD722=0,0,MIN((AD734/AD722)*(AD734>0),AD734)))","v":0},{"$f":"-IF(AE734<0,AE734,IF(AE722=0,0,MIN((AE734/AE722)*(AE734>0),AE734)))","v":0},0,0,0,{"$f":"-IF(AI734<0,AI734,IF(AI722=0,0,MIN((AI734/AI722)*(AI734>0),AI734)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS734<0,AS734,IF(AS722=0,0,MIN((AS734/AS722)*(AS734>0),AS734)))","v":0}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC771","v":-2.6909000648963177},0,0,0,0,0,{"$f":"-IF(AI735<0,AI735,IF(AI723=0,0,MIN((AI735/AI723)*(AI735>0),AI735)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS735<0,AS735,IF(AS723=0,0,MIN((AS735/AS723)*(AS735>0),AS735)))","v":0}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC772","v":0},0,0,0,0,0,{"$f":"-IF(AI736<0,AI736,IF(AI724=0,0,MIN((AI736/AI724)*(AI736>0),AI736)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS736<0,AS736,IF(AS724=0,0,MIN((AS736/AS724)*(AS736>0),AS736)))","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC773","v":-1.2183438079214888E-2},0,0,0,0,0,{"$f":"-IF(AI737<0,AI737,IF(AI725=0,0,MIN((AI737/AI725)*(AI737>0),AI737)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS737<0,AS737,IF(AS725=0,0,MIN((AS737/AS725)*(AS737>0),AS737)))","v":0}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC774","v":-0.10931053275130133},0,0,0,0,0,{"$f":"-IF(AI738<0,AI738,IF(AI726=0,0,MIN((AI738/AI726)*(AI738>0),AI738)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS738<0,AS738,IF(AS726=0,0,MIN((AS738/AS726)*(AS738>0),AS738)))","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC775","v":0},0,0,0,0,0,{"$f":"-IF(AI739<0,AI739,IF(AI727=0,0,MIN((AI739/AI727)*(AI739>0),AI739)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS739<0,AS739,IF(AS727=0,0,MIN((AS739/AS727)*(AS739>0),AS739)))","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC776","v":-9.7182448102489827E-2},0,0,0,0,0,{"$f":"-IF(AI740<0,AI740,IF(AI728=0,0,MIN((AI740/AI728)*(AI740>0),AI740)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS740<0,AS740,IF(AS728=0,0,MIN((AS740/AS728)*(AS740>0),AS740)))","v":0}]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC777","v":0},0,0,0,0,0,{"$f":"-IF(AI741<0,AI741,IF(AI729=0,0,MIN((AI741/AI729)*(AI741>0),AI741)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS741<0,AS741,IF(AS729=0,0,MIN((AS741/AS729)*(AS741>0),AS741)))","v":0}]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC778","v":0},0,{"$f":"-IF(AE742<0,AE742,IF(AE730=0,0,MIN((AE742/AE730)*(AE742>0),AE742)))","v":0},0,0,0,{"$f":"-IF(AI742<0,AI742,IF(AI730=0,0,MIN((AI742/AI730)*(AI742>0),AI742)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS742<0,AS742,IF(AS730=0,0,MIN((AS742/AS730)*(AS742>0),AS742)))","v":0}]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC779","v":0},0,0,0,0,0,{"$f":"-IF(AI743<0,AI743,IF(AI731=0,0,MIN((AI743/AI731)*(AI743>0),AI743)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS743<0,AS743,IF(AS731=0,0,MIN((AS743/AS731)*(AS743>0),AS743)))","v":0}]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC780","v":-3.0917198657034639},{"$f":"SUM(AD770:AD779)","v":0},{"$f":"SUM(AE770:AE779)","v":0},0,0,0,{"$f":"SUM(AI770:AI779)","v":0},0,0,0,0]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC782","v":10.017886003077681},{"$f":"MAX(AD734+AD746+AD758+AD770,0)","v":0},{"$f":"AE734+AE746+AE758+AE770","v":0},0,0,{"$f":"PrincipledApproach!AH782","v":8.8252805265208139},{"$f":"AI734+AI746+AI758+AI770","v":0},0,0,0,{"$f":"PrincipledApproach!AM782","v":7.6326750499639466},{"$f":"AN734+AN746+AN758+AN770","v":0},0,0,0,0,{"$f":"AS734+AS746+AS758+AS770","v":0}]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC783","v":40.363500973444722},0,0,0,0,{"$f":"PrincipledApproach!AH783","v":26.909000648963129},{"$f":"AI735+AI747+AI759+AI771","v":0},0,0,0,{"$f":"PrincipledApproach!AM783","v":13.454500324481566},{"$f":"AN735+AN747+AN759+AN771","v":0},0,0,0,0,{"$f":"AS735+AS747+AS759+AS771","v":0}]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC784","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH784","v":0},{"$f":"AI736+AI748+AI760+AI772","v":0},0,0,0,{"$f":"PrincipledApproach!AM784","v":0},{"$f":"AN736+AN748+AN760+AN772","v":0},0,0,0,0,{"$f":"AS736+AS748+AS760+AS772","v":0}]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC785","v":0.18275157118822299},0,0,0,0,{"$f":"PrincipledApproach!AH785","v":0},{"$f":"AI737+AI749+AI761+AI773","v":0},0,0,0,{"$f":"PrincipledApproach!AM785","v":0},{"$f":"AN737+AN749+AN761+AN773","v":0},0,0,0,0,{"$f":"AS737+AS749+AS761+AS773","v":0}]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC786","v":1.6396579912695173},0,0,0,0,{"$f":"PrincipledApproach!AH786","v":-1.9984014443252818E-15},{"$f":"AI738+AI750+AI762+AI774","v":0},0,0,0,{"$f":"PrincipledApproach!AM786","v":0},{"$f":"AN738+AN750+AN762+AN774","v":0},0,0,0,0,{"$f":"AS738+AS750+AS762+AS774","v":0}]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC787","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH787","v":0},{"$f":"AI739+AI751+AI763+AI775","v":0},0,0,0,{"$f":"PrincipledApproach!AM787","v":0},{"$f":"AN739+AN751+AN763+AN775","v":0},0,0,0,0,{"$f":"AS739+AS751+AS763+AS775","v":0}]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC788","v":1.4577367215373473},0,0,0,0,{"$f":"PrincipledApproach!AH788","v":0},{"$f":"AI740+AI752+AI764+AI776","v":0},0,0,0,{"$f":"PrincipledApproach!AM788","v":0},{"$f":"AN740+AN752+AN764+AN776","v":0},0,0,0,0,{"$f":"AS740+AS752+AS764+AS776","v":0}]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC789","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH789","v":0},{"$f":"AI741+AI753+AI765+AI777","v":0},0,0,0,{"$f":"PrincipledApproach!AM789","v":0},{"$f":"AN741+AN753+AN765+AN777","v":0},0,0,0,0,{"$f":"AS741+AS753+AS765+AS777","v":0}]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC790","v":0},{"$f":"MAX(AD742+AD754+AD766+AD778,0)","v":0},{"$f":"AE742+AE754+AE766+AE778","v":0},0,0,{"$f":"PrincipledApproach!AH790","v":0},{"$f":"AI742+AI754+AI766+AI778","v":0},0,0,0,{"$f":"PrincipledApproach!AM790","v":0},{"$f":"AN742+AN754+AN766+AN778","v":0},0,0,0,0,{"$f":"AS742+AS754+AS766+AS778","v":0}]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC791","v":0},{"$f":"MAX(AD743+AD755+AD767+AD779,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH791","v":0},{"$f":"AI743+AI755+AI767+AI779","v":0},0,0,0,{"$f":"PrincipledApproach!AM791","v":0},{"$f":"AN743+AN755+AN767+AN779","v":0},0,0,0,0,{"$f":"AS743+AS755+AS767+AS779","v":0}]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC792","v":53.661533260517487},{"$f":"SUM(AD782:AD791)","v":0},{"$f":"SUM(AE782:AE791)","v":0},0,0,{"$f":"PrincipledApproach!AH792","v":35.734281175483943},{"$f":"SUM(AI782:AI791)","v":0},0,0,0,{"$f":"PrincipledApproach!AM792","v":21.087175374445515},{"$f":"SUM(AN782:AN791)","v":0},0,0,0,0,{"$f":"SUM(AS782:AS791)","v":0}]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline"]
[{"$f":"ROW()","v":795},null,"Compression"]
[{"$f":"ROW()","v":796},null,"Metering"]
[{"$f":"ROW()","v":797},null,"Other Depreciable"]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":801},null,"Building"]
[{"$f":"ROW()","v":802},null,"Non-Depreciable"]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":804},null,"Total"]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC808","v":57},{"$f":"MAX(0,AC808-1)","v":56},{"$f":"MAX(0,AD808-1)","v":55},54,53,52,{"$f":"MAX(0,AH808-1)","v":51},{"$f":"MAX(0,AI808-1)","v":50},{"$f":"MAX(0,AJ808-1)","v":49},{"$f":"MAX(0,AK808-1)","v":48},{"$f":"MAX(0,AL808-1)","v":47},{"$f":"MAX(0,AM808-1)","v":46},{"$f":"MAX(0,AN808-1)","v":45},{"$f":"MAX(0,AO808-1)","v":44},{"$f":"MAX(0,AP808-1)","v":43},{"$f":"MAX(0,AQ808-1)","v":42},41]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC809","v":17},{"$f":"IF(AD$131=\"\",AC809-1,MIN(AC809-1,AD$131))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC810","v":17},{"$f":"IF(AD807=\"\",MAX(0,AC810-1),Inputs!$D$71-(AC$6-LEFT($A806,4)))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC813","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC815","v":17},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC815+1)","v":36},{"$f":"MAX(0,AD815-1)","v":35},{"$f":"MAX(0,AE815-1)","v":34},{"$f":"MAX(0,AF815-1)","v":33},{"$f":"MAX(0,AG815-1)","v":32},31,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":816},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC816","v":0}]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC817","v":49.598995281445561},{"$f":"MAX(0,AC817-1)","v":48.598995281445561},{"$f":"MAX(0,AD817-1)","v":47.598995281445561},{"$f":"MAX(0,AE817-1)","v":46.598995281445561},{"$f":"MAX(0,AF817-1)","v":45.598995281445561},{"$f":"MAX(0,AG817-1)","v":44.598995281445561},{"$f":"MAX(0,AH817-1)","v":43.598995281445561},{"$f":"MAX(0,AI817-1)","v":42.598995281445561},{"$f":"MAX(0,AJ817-1)","v":41.598995281445561},{"$f":"MAX(0,AK817-1)","v":40.598995281445561},{"$f":"MAX(0,AL817-1)","v":39.598995281445561},{"$f":"MAX(0,AM817-1)","v":38.598995281445561},{"$f":"MAX(0,AN817-1)","v":37.598995281445561},{"$f":"MAX(0,AO817-1)","v":36.598995281445561},{"$f":"MAX(0,AP817-1)","v":35.598995281445561},{"$f":"MAX(0,AQ817-1)","v":34.598995281445561},33.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC820","v":319.99376989331432}]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC821","v":150.80569912325831}]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC822","v":0}]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC823","v":0},{"$f":"IF(AD811>0,AC871-EconomicDep!AD823,0)","v":0},{"$f":"AD871","v":0},{"$f":"AE871","v":0},{"$f":"AF871","v":0},{"$f":"AG871","v":0},{"$f":"IF(AI811>0,AH871-EconomicDep!AI823,0)","v":0},{"$f":"AI871","v":0},{"$f":"AJ871","v":0},{"$f":"AK871","v":0},{"$f":"AL871","v":0},{"$f":"IF(AN811>0,AM871-EconomicDep!AN823,0)","v":0},{"$f":"AN871","v":0},{"$f":"AO871","v":0},{"$f":"AP871","v":0},{"$f":"AQ871","v":0},{"$f":"IF(AS811>0,AR871-EconomicDep!AS823,0)","v":0}]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC824","v":0},{"$f":"IF(AD812>0,AC872-EconomicDep!AD824,0)","v":0},{"$f":"AD872","v":0},0,0,0,{"$f":"IF(AI812>0,AH872-EconomicDep!AI824,0)","v":0},0,0,0,0,{"$f":"IF(AN812>0,AM872-EconomicDep!AN824,0)","v":0},0,0,0,0,{"$f":"IF(AS812>0,AR872-EconomicDep!AS824,0)","v":0}]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC825","v":0},{"$f":"IF(AD813>0,AC873-EconomicDep!AD825,0)","v":0},{"$f":"AD873","v":0},0,0,0,{"$f":"IF(AI813>0,AH873-EconomicDep!AI825,0)","v":0},0,0,0,0,{"$f":"IF(AN813>0,AM873-EconomicDep!AN825,0)","v":0},0,0,0,0,{"$f":"IF(AS813>0,AR873-EconomicDep!AS825,0)","v":0}]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC826","v":1.0602934185632789},{"$f":"IF(AD814>0,AC874-EconomicDep!AD826,0)","v":0},{"$f":"AD874","v":0},0,0,0,{"$f":"IF(AI814>0,AH874-EconomicDep!AI826,0)","v":0},0,0,0,0,{"$f":"IF(AN814>0,AM874-EconomicDep!AN826,0)","v":0},0,0,0,0,{"$f":"IF(AS814>0,AR874-EconomicDep!AS826,0)","v":0}]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC827","v":0},{"$f":"IF(AD815>0,AC875-EconomicDep!AD827,0)","v":0},{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0},{"$f":"IF(AI815>0,AH875-EconomicDep!AI827,0)","v":0},0,0,0,0,{"$f":"IF(AN815>0,AM875-EconomicDep!AN827,0)","v":0},0,0,0,0,{"$f":"IF(AS815>0,AR875-EconomicDep!AS827,0)","v":0}]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC828","v":0},{"$f":"IF(AD816>0,AC876-EconomicDep!AD828,0)","v":0},{"$f":"AD876","v":0},{"$f":"AE876","v":0},{"$f":"AF876","v":0},{"$f":"AG876","v":0},{"$f":"IF(AI816>0,AH876-EconomicDep!AI828,0)","v":0},0,0,0,0,{"$f":"IF(AN816>0,AM876-EconomicDep!AN828,0)","v":0},0,0,0,0,{"$f":"IF(AS816>0,AR876-EconomicDep!AS828,0)","v":0}]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC829","v":0},{"$f":"IF(AD817>0,AC877-EconomicDep!AD829,0)","v":0},0,0,0,0,{"$f":"IF(AI817>0,AH877-EconomicDep!AI829,0)","v":0},0,0,0,0,{"$f":"IF(AN817>0,AM877-EconomicDep!AN829,0)","v":0},0,0,0,0,{"$f":"IF(AS817>0,AR877-EconomicDep!AS829,0)","v":0}]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC830","v":471.85976243513591},{"$f":"SUM(AD820:AD829)","v":0},{"$f":"SUM(AE820:AE829)","v":0},0,0,0,{"$f":"SUM(AI820:AI829)","v":0},{"$f":"SUM(AJ820:AJ829)","v":0},0,0,0,{"$f":"SUM(AN820:AN829)","v":0},0,0,0,0,{"$f":"SUM(AS820:AS829)","v":0}]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC832","v":0}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC833","v":0}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC834","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC835","v":0}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC838","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC839","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC840","v":0}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC841","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC842","v":0}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC844","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0},{"$f":"-Inputs!AI1689","v":0},{"$f":"-Inputs!AJ1689","v":0},{"$f":"-Inputs!AK1689","v":0},{"$f":"-Inputs!AL1689","v":0},{"$f":"-Inputs!AM1689","v":0},{"$f":"-Inputs!AN719","v":0},{"$f":"-Inputs!AO719","v":0},{"$f":"-Inputs!AP719","v":0},{"$f":"-Inputs!AQ719","v":0},{"$f":"-Inputs!AR719","v":0},{"$f":"-Inputs!AS719","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC845","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0},{"$f":"-Inputs!AI1690","v":0},{"$f":"-Inputs!AJ1690","v":0},{"$f":"-Inputs!AK1690","v":0},{"$f":"-Inputs!AL1690","v":0},{"$f":"-Inputs!AM1690","v":0},{"$f":"-Inputs!AN720","v":0},{"$f":"-Inputs!AO720","v":0},{"$f":"-Inputs!AP720","v":0},{"$f":"-Inputs!AQ720","v":0},{"$f":"-Inputs!AR720","v":0},{"$f":"-Inputs!AS720","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC846","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0},{"$f":"-Inputs!AI1691","v":0},{"$f":"-Inputs!AJ1691","v":0},{"$f":"-Inputs!AK1691","v":0},{"$f":"-Inputs!AL1691","v":0},{"$f":"-Inputs!AM1691","v":0},{"$f":"-Inputs!AN721","v":0},{"$f":"-Inputs!AO721","v":0},{"$f":"-Inputs!AP721","v":0},{"$f":"-Inputs!AQ721","v":0},{"$f":"-Inputs!AR721","v":0},{"$f":"-Inputs!AS721","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC847","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0},{"$f":"-Inputs!AI1692","v":0},{"$f":"-Inputs!AJ1692","v":0},{"$f":"-Inputs!AK1692","v":0},{"$f":"-Inputs!AL1692","v":0},{"$f":"-Inputs!AM1692","v":0},{"$f":"-Inputs!AN722","v":0},{"$f":"-Inputs!AO722","v":0},{"$f":"-Inputs!AP722","v":0},{"$f":"-Inputs!AQ722","v":0},{"$f":"-Inputs!AR722","v":0},{"$f":"-Inputs!AS722","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC848","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0},{"$f":"-Inputs!AI1693","v":0},{"$f":"-Inputs!AJ1693","v":0},{"$f":"-Inputs!AK1693","v":0},{"$f":"-Inputs!AL1693","v":0},{"$f":"-Inputs!AM1693","v":0},{"$f":"-Inputs!AN723","v":0},{"$f":"-Inputs!AO723","v":0},{"$f":"-Inputs!AP723","v":0},{"$f":"-Inputs!AQ723","v":0},{"$f":"-Inputs!AR723","v":0},{"$f":"-Inputs!AS723","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC849","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0},{"$f":"-Inputs!AI1694","v":0},{"$f":"-Inputs!AJ1694","v":0},{"$f":"-Inputs!AK1694","v":0},{"$f":"-Inputs!AL1694","v":0},{"$f":"-Inputs!AM1694","v":0},{"$f":"-Inputs!AN724","v":0},{"$f":"-Inputs!AO724","v":0},{"$f":"-Inputs!AP724","v":0},{"$f":"-Inputs!AQ724","v":0},{"$f":"-Inputs!AR724","v":0},{"$f":"-Inputs!AS724","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC850","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0},{"$f":"-Inputs!AI1695","v":0},{"$f":"-Inputs!AJ1695","v":0},{"$f":"-Inputs!AK1695","v":0},{"$f":"-Inputs!AL1695","v":0},{"$f":"-Inputs!AM1695","v":0},{"$f":"-Inputs!AN725","v":0},{"$f":"-Inputs!AO725","v":0},{"$f":"-Inputs!AP725","v":0},{"$f":"-Inputs!AQ725","v":0},{"$f":"-Inputs!AR725","v":0},{"$f":"-Inputs!AS725","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC851","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0},{"$f":"-Inputs!AI1696","v":0},{"$f":"-Inputs!AJ1696","v":0},{"$f":"-Inputs!AK1696","v":0},{"$f":"-Inputs!AL1696","v":0},{"$f":"-Inputs!AM1696","v":0},{"$f":"-Inputs!AN726","v":0},{"$f":"-Inputs!AO726","v":0},{"$f":"-Inputs!AP726","v":0},{"$f":"-Inputs!AQ726","v":0},{"$f":"-Inputs!AR726","v":0},{"$f":"-Inputs!AS726","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC852","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0},{"$f":"-Inputs!AI1697","v":0},{"$f":"-Inputs!AJ1697","v":0},{"$f":"-Inputs!AK1697","v":0},{"$f":"-Inputs!AL1697","v":0},{"$f":"-Inputs!AM1697","v":0},{"$f":"-Inputs!AN727","v":0},{"$f":"-Inputs!AO727","v":0},{"$f":"-Inputs!AP727","v":0},{"$f":"-Inputs!AQ727","v":0},{"$f":"-Inputs!AR727","v":0},{"$f":"-Inputs!AS727","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC853","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0},{"$f":"-Inputs!AI1698","v":0},{"$f":"-Inputs!AJ1698","v":0},{"$f":"-Inputs!AK1698","v":0},{"$f":"-Inputs!AL1698","v":0},{"$f":"-Inputs!AM1698","v":0},{"$f":"-Inputs!AN728","v":0},{"$f":"-Inputs!AO728","v":0},{"$f":"-Inputs!AP728","v":0},{"$f":"-Inputs!AQ728","v":0},{"$f":"-Inputs!AR728","v":0},{"$f":"-Inputs!AS728","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC854","v":0},{"$f":"SUM(AD844:AD853)","v":0},{"$f":"SUM(AE844:AE853)","v":0},0,0,0,{"$f":"SUM(AI844:AI853)","v":0},0,0,0,0,{"$f":"SUM(AN844:AN853)","v":0},0,0,0,0,{"$f":"SUM(AS844:AS853)","v":0}]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC856","v":-5.6139257876020068},{"$f":"-IF(AD820<0,AD820,IF(AD808=0,0,MIN((AD820/AD808)*(AD820>0),AD820)))","v":0},{"$f":"-IF(AE820<0,AE820,IF(AE808=0,0,MIN((AE820/AE808)*(AE820>0),AE820)))","v":0},0,0,0,{"$f":"-IF(AI820<0,AI820,IF(AI808=0,0,MIN((AI820/AI808)*(AI820>0),AI820)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS820<0,AS820,IF(AS808=0,0,MIN((AS820/AS808)*(AS820>0),AS820)))","v":0}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC857","v":-8.8709234778387298},0,0,0,0,0,{"$f":"-IF(AI821<0,AI821,IF(AI809=0,0,MIN((AI821/AI809)*(AI821>0),AI821)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS821<0,AS821,IF(AS809=0,0,MIN((AS821/AS809)*(AS821>0),AS821)))","v":0}]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC858","v":0},0,0,0,0,0,{"$f":"-IF(AI822<0,AI822,IF(AI810=0,0,MIN((AI822/AI810)*(AI822>0),AI822)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS822<0,AS822,IF(AS810=0,0,MIN((AS822/AS810)*(AS822>0),AS822)))","v":0}]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC859","v":0},0,0,0,0,0,{"$f":"-IF(AI823<0,AI823,IF(AI811=0,0,MIN((AI823/AI811)*(AI823>0),AI823)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS823<0,AS823,IF(AS811=0,0,MIN((AS823/AS811)*(AS823>0),AS823)))","v":0}]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC860","v":0},0,0,0,0,0,{"$f":"-IF(AI824<0,AI824,IF(AI812=0,0,MIN((AI824/AI812)*(AI824>0),AI824)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS824<0,AS824,IF(AS812=0,0,MIN((AS824/AS812)*(AS824>0),AS824)))","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC861","v":0},0,0,0,0,0,{"$f":"-IF(AI825<0,AI825,IF(AI813=0,0,MIN((AI825/AI813)*(AI825>0),AI825)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS825<0,AS825,IF(AS813=0,0,MIN((AS825/AS813)*(AS825>0),AS825)))","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC862","v":-6.2370201091957608E-2},0,0,0,0,0,{"$f":"-IF(AI826<0,AI826,IF(AI814=0,0,MIN((AI826/AI814)*(AI826>0),AI826)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS826<0,AS826,IF(AS814=0,0,MIN((AS826/AS814)*(AS826>0),AS826)))","v":0}]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC863","v":0},0,0,0,0,0,{"$f":"-IF(AI827<0,AI827,IF(AI815=0,0,MIN((AI827/AI815)*(AI827>0),AI827)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS827<0,AS827,IF(AS815=0,0,MIN((AS827/AS815)*(AS827>0),AS827)))","v":0}]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC864","v":0},0,{"$f":"-IF(AE828<0,AE828,IF(AE816=0,0,MIN((AE828/AE816)*(AE828>0),AE828)))","v":0},0,0,0,{"$f":"-IF(AI828<0,AI828,IF(AI816=0,0,MIN((AI828/AI816)*(AI828>0),AI828)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS828<0,AS828,IF(AS816=0,0,MIN((AS828/AS816)*(AS828>0),AS828)))","v":0}]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC865","v":0},0,0,0,0,0,{"$f":"-IF(AI829<0,AI829,IF(AI817=0,0,MIN((AI829/AI817)*(AI829>0),AI829)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS829<0,AS829,IF(AS817=0,0,MIN((AS829/AS817)*(AS829>0),AS829)))","v":0}]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC866","v":-14.547219466532693},{"$f":"SUM(AD856:AD865)","v":0},{"$f":"SUM(AE856:AE865)","v":0},0,0,0,{"$f":"SUM(AI856:AI865)","v":0},0,0,0,0]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC868","v":314.37984410571232},{"$f":"MAX(AD820+AD832+AD844+AD856,0)","v":0},{"$f":"AE820+AE832+AE844+AE856","v":0},0,0,{"$f":"PrincipledApproach!AH868","v":276.95367218836566},{"$f":"AI820+AI832+AI844+AI856","v":0},0,0,0,{"$f":"PrincipledApproach!AM868","v":239.52750027101899},{"$f":"AN820+AN832+AN844+AN856","v":0},0,0,0,0,{"$f":"AS820+AS832+AS844+AS856","v":0}]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC869","v":141.93477564541956},0,0,0,0,{"$f":"PrincipledApproach!AH869","v":97.580158256225928},{"$f":"AI821+AI833+AI845+AI857","v":0},0,0,0,{"$f":"PrincipledApproach!AM869","v":53.225540867032336},{"$f":"AN821+AN833+AN845+AN857","v":0},0,0,0,0,{"$f":"AS821+AS833+AS845+AS857","v":0}]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC870","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH870","v":0},{"$f":"AI822+AI834+AI846+AI858","v":0},0,0,0,{"$f":"PrincipledApproach!AM870","v":0},{"$f":"AN822+AN834+AN846+AN858","v":0},0,0,0,0,{"$f":"AS822+AS834+AS846+AS858","v":0}]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC871","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH871","v":0},{"$f":"AI823+AI835+AI847+AI859","v":0},0,0,0,{"$f":"PrincipledApproach!AM871","v":0},{"$f":"AN823+AN835+AN847+AN859","v":0},0,0,0,0,{"$f":"AS823+AS835+AS847+AS859","v":0}]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC872","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH872","v":0},{"$f":"AI824+AI836+AI848+AI860","v":0},0,0,0,{"$f":"PrincipledApproach!AM872","v":0},{"$f":"AN824+AN836+AN848+AN860","v":0},0,0,0,0,{"$f":"AS824+AS836+AS848+AS860","v":0}]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC873","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH873","v":0},{"$f":"AI825+AI837+AI849+AI861","v":0},0,0,0,{"$f":"PrincipledApproach!AM873","v":0},{"$f":"AN825+AN837+AN849+AN861","v":0},0,0,0,0,{"$f":"AS825+AS837+AS849+AS861","v":0}]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC874","v":0.99792321747132129},0,0,0,0,{"$f":"PrincipledApproach!AH874","v":8.8817841970012523E-16},{"$f":"AI826+AI838+AI850+AI862","v":0},0,0,0,{"$f":"PrincipledApproach!AM874","v":0},{"$f":"AN826+AN838+AN850+AN862","v":0},0,0,0,0,{"$f":"AS826+AS838+AS850+AS862","v":0}]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC875","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH875","v":0},{"$f":"AI827+AI839+AI851+AI863","v":0},0,0,0,{"$f":"PrincipledApproach!AM875","v":0},{"$f":"AN827+AN839+AN851+AN863","v":0},0,0,0,0,{"$f":"AS827+AS839+AS851+AS863","v":0}]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC876","v":0},{"$f":"MAX(AD828+AD840+AD852+AD864,0)","v":0},{"$f":"AE828+AE840+AE852+AE864","v":0},0,0,{"$f":"PrincipledApproach!AH876","v":0},{"$f":"AI828+AI840+AI852+AI864","v":0},0,0,0,{"$f":"PrincipledApproach!AM876","v":0},{"$f":"AN828+AN840+AN852+AN864","v":0},0,0,0,0,{"$f":"AS828+AS840+AS852+AS864","v":0}]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC877","v":0},{"$f":"MAX(AD829+AD841+AD853+AD865,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH877","v":0},{"$f":"AI829+AI841+AI853+AI865","v":0},0,0,0,{"$f":"PrincipledApproach!AM877","v":0},{"$f":"AN829+AN841+AN853+AN865","v":0},0,0,0,0,{"$f":"AS829+AS841+AS853+AS865","v":0}]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC878","v":457.31254296860322},{"$f":"SUM(AD868:AD877)","v":0},{"$f":"SUM(AE868:AE877)","v":0},0,0,{"$f":"PrincipledApproach!AH878","v":374.53383044459156},{"$f":"SUM(AI868:AI877)","v":0},0,0,0,{"$f":"PrincipledApproach!AM878","v":292.75304113805134},{"$f":"SUM(AN868:AN877)","v":0},0,0,0,0,{"$f":"SUM(AS868:AS877)","v":0}]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline"]
[{"$f":"ROW()","v":881},null,"Compression"]
[{"$f":"ROW()","v":882},null,"Metering"]
[{"$f":"ROW()","v":883},null,"Other Depreciable"]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":887},null,"Building"]
[{"$f":"ROW()","v":888},null,"Non-Depreciable"]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":890},null,"Total"]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC894","v":58},{"$f":"MAX(0,AC894-1)","v":57},{"$f":"MAX(0,AD894-1)","v":56},55,54,53,{"$f":"MAX(0,AH894-1)","v":52},{"$f":"MAX(0,AI894-1)","v":51},{"$f":"MAX(0,AJ894-1)","v":50},{"$f":"MAX(0,AK894-1)","v":49},{"$f":"MAX(0,AL894-1)","v":48},{"$f":"MAX(0,AM894-1)","v":47},{"$f":"MAX(0,AN894-1)","v":46},{"$f":"MAX(0,AO894-1)","v":45},{"$f":"MAX(0,AP894-1)","v":44},{"$f":"MAX(0,AQ894-1)","v":43},42]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC895","v":18},{"$f":"IF(AD$131=\"\",AC895-1,MIN(AC895-1,AD$131))","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC896","v":18},{"$f":"IF(AD893=\"\",MAX(0,AC896-1),Inputs!$D$71-(AC$6-LEFT($A892,4)))","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC899","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC901","v":18},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC901+1)","v":37},{"$f":"MAX(0,AD901-1)","v":36},{"$f":"MAX(0,AE901-1)","v":35},{"$f":"MAX(0,AF901-1)","v":34},{"$f":"MAX(0,AG901-1)","v":33},32,31,30,29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":902},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC902","v":0}]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC903","v":50.598995281445561},{"$f":"MAX(0,AC903-1)","v":49.598995281445561},{"$f":"MAX(0,AD903-1)","v":48.598995281445561},{"$f":"MAX(0,AE903-1)","v":47.598995281445561},{"$f":"MAX(0,AF903-1)","v":46.598995281445561},{"$f":"MAX(0,AG903-1)","v":45.598995281445561},{"$f":"MAX(0,AH903-1)","v":44.598995281445561},{"$f":"MAX(0,AI903-1)","v":43.598995281445561},{"$f":"MAX(0,AJ903-1)","v":42.598995281445561},{"$f":"MAX(0,AK903-1)","v":41.598995281445561},{"$f":"MAX(0,AL903-1)","v":40.598995281445561},{"$f":"MAX(0,AM903-1)","v":39.598995281445561},{"$f":"MAX(0,AN903-1)","v":38.598995281445561},{"$f":"MAX(0,AO903-1)","v":37.598995281445561},{"$f":"MAX(0,AP903-1)","v":36.598995281445561},{"$f":"MAX(0,AQ903-1)","v":35.598995281445561},34.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC906","v":0}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC907","v":0}]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC908","v":0}]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC909","v":0.25373614179924858},{"$f":"IF(AD897>0,AC957-EconomicDep!AD909,0)","v":0},{"$f":"AD957","v":0},{"$f":"AE957","v":0},{"$f":"AF957","v":0},{"$f":"AG957","v":0},{"$f":"IF(AI897>0,AH957-EconomicDep!AI909,0)","v":0},{"$f":"AI957","v":0},{"$f":"AJ957","v":0},{"$f":"AK957","v":0},{"$f":"AL957","v":0},{"$f":"IF(AN897>0,AM957-EconomicDep!AN909,0)","v":0},{"$f":"AN957","v":0},{"$f":"AO957","v":0},{"$f":"AP957","v":0},{"$f":"AQ957","v":0},{"$f":"IF(AS897>0,AR957-EconomicDep!AS909,0)","v":0}]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC910","v":0.38163792218241316},{"$f":"IF(AD898>0,AC958-EconomicDep!AD910,0)","v":0},{"$f":"AD958","v":0},0,0,0,{"$f":"IF(AI898>0,AH958-EconomicDep!AI910,0)","v":0},0,0,0,0,{"$f":"IF(AN898>0,AM958-EconomicDep!AN910,0)","v":0},0,0,0,0,{"$f":"IF(AS898>0,AR958-EconomicDep!AS910,0)","v":0}]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC911","v":0},{"$f":"IF(AD899>0,AC959-EconomicDep!AD911,0)","v":0},{"$f":"AD959","v":0},0,0,0,{"$f":"IF(AI899>0,AH959-EconomicDep!AI911,0)","v":0},0,0,0,0,{"$f":"IF(AN899>0,AM959-EconomicDep!AN911,0)","v":0},0,0,0,0,{"$f":"IF(AS899>0,AR959-EconomicDep!AS911,0)","v":0}]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC912","v":1.0053041253154542},{"$f":"IF(AD900>0,AC960-EconomicDep!AD912,0)","v":0},{"$f":"AD960","v":0},0,0,0,{"$f":"IF(AI900>0,AH960-EconomicDep!AI912,0)","v":0},0,0,0,0,{"$f":"IF(AN900>0,AM960-EconomicDep!AN912,0)","v":0},0,0,0,0,{"$f":"IF(AS900>0,AR960-EconomicDep!AS912,0)","v":0}]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC913","v":0},{"$f":"IF(AD901>0,AC961-EconomicDep!AD913,0)","v":0},{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0},{"$f":"IF(AI901>0,AH961-EconomicDep!AI913,0)","v":0},0,0,0,0,{"$f":"IF(AN901>0,AM961-EconomicDep!AN913,0)","v":0},0,0,0,0,{"$f":"IF(AS901>0,AR961-EconomicDep!AS913,0)","v":0}]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC914","v":2.8132838257579977},{"$f":"IF(AD902>0,AC962-EconomicDep!AD914,0)","v":0},{"$f":"AD962","v":0},{"$f":"AE962","v":0},{"$f":"AF962","v":0},{"$f":"AG962","v":0},{"$f":"IF(AI902>0,AH962-EconomicDep!AI914,0)","v":0},0,0,0,0,{"$f":"IF(AN902>0,AM962-EconomicDep!AN914,0)","v":0},0,0,0,0,{"$f":"IF(AS902>0,AR962-EconomicDep!AS914,0)","v":0}]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC915","v":0},{"$f":"IF(AD903>0,AC963-EconomicDep!AD915,0)","v":0},0,0,0,0,{"$f":"IF(AI903>0,AH963-EconomicDep!AI915,0)","v":0},0,0,0,0,{"$f":"IF(AN903>0,AM963-EconomicDep!AN915,0)","v":0},0,0,0,0,{"$f":"IF(AS903>0,AR963-EconomicDep!AS915,0)","v":0}]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC916","v":4.4539620150551134},{"$f":"SUM(AD906:AD915)","v":0},{"$f":"SUM(AE906:AE915)","v":0},0,0,0,{"$f":"SUM(AI906:AI915)","v":0},{"$f":"SUM(AJ906:AJ915)","v":0},0,0,0,{"$f":"SUM(AN906:AN915)","v":0},0,0,0,0,{"$f":"SUM(AS906:AS915)","v":0}]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC918","v":0}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC919","v":0}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC920","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC921","v":0}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC924","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC925","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC926","v":0}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC927","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC928","v":0}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC930","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0},{"$f":"-Inputs!AI1701","v":0},{"$f":"-Inputs!AJ1701","v":0},{"$f":"-Inputs!AK1701","v":0},{"$f":"-Inputs!AL1701","v":0},{"$f":"-Inputs!AM1701","v":0},{"$f":"-Inputs!AN805","v":0},{"$f":"-Inputs!AO805","v":0},{"$f":"-Inputs!AP805","v":0},{"$f":"-Inputs!AQ805","v":0},{"$f":"-Inputs!AR805","v":0},{"$f":"-Inputs!AS805","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC931","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0},{"$f":"-Inputs!AI1702","v":0},{"$f":"-Inputs!AJ1702","v":0},{"$f":"-Inputs!AK1702","v":0},{"$f":"-Inputs!AL1702","v":0},{"$f":"-Inputs!AM1702","v":0},{"$f":"-Inputs!AN806","v":0},{"$f":"-Inputs!AO806","v":0},{"$f":"-Inputs!AP806","v":0},{"$f":"-Inputs!AQ806","v":0},{"$f":"-Inputs!AR806","v":0},{"$f":"-Inputs!AS806","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC932","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0},{"$f":"-Inputs!AI1703","v":0},{"$f":"-Inputs!AJ1703","v":0},{"$f":"-Inputs!AK1703","v":0},{"$f":"-Inputs!AL1703","v":0},{"$f":"-Inputs!AM1703","v":0},{"$f":"-Inputs!AN807","v":0},{"$f":"-Inputs!AO807","v":0},{"$f":"-Inputs!AP807","v":0},{"$f":"-Inputs!AQ807","v":0},{"$f":"-Inputs!AR807","v":0},{"$f":"-Inputs!AS807","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC933","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0},{"$f":"-Inputs!AI1704","v":0},{"$f":"-Inputs!AJ1704","v":0},{"$f":"-Inputs!AK1704","v":0},{"$f":"-Inputs!AL1704","v":0},{"$f":"-Inputs!AM1704","v":0},{"$f":"-Inputs!AN808","v":0},{"$f":"-Inputs!AO808","v":0},{"$f":"-Inputs!AP808","v":0},{"$f":"-Inputs!AQ808","v":0},{"$f":"-Inputs!AR808","v":0},{"$f":"-Inputs!AS808","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC934","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0},{"$f":"-Inputs!AI1705","v":0},{"$f":"-Inputs!AJ1705","v":0},{"$f":"-Inputs!AK1705","v":0},{"$f":"-Inputs!AL1705","v":0},{"$f":"-Inputs!AM1705","v":0},{"$f":"-Inputs!AN809","v":0},{"$f":"-Inputs!AO809","v":0},{"$f":"-Inputs!AP809","v":0},{"$f":"-Inputs!AQ809","v":0},{"$f":"-Inputs!AR809","v":0},{"$f":"-Inputs!AS809","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC935","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0},{"$f":"-Inputs!AI1706","v":0},{"$f":"-Inputs!AJ1706","v":0},{"$f":"-Inputs!AK1706","v":0},{"$f":"-Inputs!AL1706","v":0},{"$f":"-Inputs!AM1706","v":0},{"$f":"-Inputs!AN810","v":0},{"$f":"-Inputs!AO810","v":0},{"$f":"-Inputs!AP810","v":0},{"$f":"-Inputs!AQ810","v":0},{"$f":"-Inputs!AR810","v":0},{"$f":"-Inputs!AS810","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC936","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0},{"$f":"-Inputs!AI1707","v":0},{"$f":"-Inputs!AJ1707","v":0},{"$f":"-Inputs!AK1707","v":0},{"$f":"-Inputs!AL1707","v":0},{"$f":"-Inputs!AM1707","v":0},{"$f":"-Inputs!AN811","v":0},{"$f":"-Inputs!AO811","v":0},{"$f":"-Inputs!AP811","v":0},{"$f":"-Inputs!AQ811","v":0},{"$f":"-Inputs!AR811","v":0},{"$f":"-Inputs!AS811","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC937","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0},{"$f":"-Inputs!AI1708","v":0},{"$f":"-Inputs!AJ1708","v":0},{"$f":"-Inputs!AK1708","v":0},{"$f":"-Inputs!AL1708","v":0},{"$f":"-Inputs!AM1708","v":0},{"$f":"-Inputs!AN812","v":0},{"$f":"-Inputs!AO812","v":0},{"$f":"-Inputs!AP812","v":0},{"$f":"-Inputs!AQ812","v":0},{"$f":"-Inputs!AR812","v":0},{"$f":"-Inputs!AS812","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC938","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0},{"$f":"-Inputs!AI1709","v":0},{"$f":"-Inputs!AJ1709","v":0},{"$f":"-Inputs!AK1709","v":0},{"$f":"-Inputs!AL1709","v":0},{"$f":"-Inputs!AM1709","v":0},{"$f":"-Inputs!AN813","v":0},{"$f":"-Inputs!AO813","v":0},{"$f":"-Inputs!AP813","v":0},{"$f":"-Inputs!AQ813","v":0},{"$f":"-Inputs!AR813","v":0},{"$f":"-Inputs!AS813","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC939","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0},{"$f":"-Inputs!AI1710","v":0},{"$f":"-Inputs!AJ1710","v":0},{"$f":"-Inputs!AK1710","v":0},{"$f":"-Inputs!AL1710","v":0},{"$f":"-Inputs!AM1710","v":0},{"$f":"-Inputs!AN814","v":0},{"$f":"-Inputs!AO814","v":0},{"$f":"-Inputs!AP814","v":0},{"$f":"-Inputs!AQ814","v":0},{"$f":"-Inputs!AR814","v":0},{"$f":"-Inputs!AS814","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC940","v":0},{"$f":"SUM(AD930:AD939)","v":0},{"$f":"SUM(AE930:AE939)","v":0},0,0,0,{"$f":"SUM(AI930:AI939)","v":0},0,0,0,0,{"$f":"SUM(AN930:AN939)","v":0},0,0,0,0,{"$f":"SUM(AS930:AS939)","v":0}]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC942","v":0},{"$f":"-IF(AD906<0,AD906,IF(AD894=0,0,MIN((AD906/AD894)*(AD906>0),AD906)))","v":0},{"$f":"-IF(AE906<0,AE906,IF(AE894=0,0,MIN((AE906/AE894)*(AE906>0),AE906)))","v":0},0,0,0,{"$f":"-IF(AI906<0,AI906,IF(AI894=0,0,MIN((AI906/AI894)*(AI906>0),AI906)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS906<0,AS906,IF(AS894=0,0,MIN((AS906/AS894)*(AS906>0),AS906)))","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC943","v":0},0,0,0,0,0,{"$f":"-IF(AI907<0,AI907,IF(AI895=0,0,MIN((AI907/AI895)*(AI907>0),AI907)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS907<0,AS907,IF(AS895=0,0,MIN((AS907/AS895)*(AS907>0),AS907)))","v":0}]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC944","v":0},0,0,0,0,0,{"$f":"-IF(AI908<0,AI908,IF(AI896=0,0,MIN((AI908/AI896)*(AI908>0),AI908)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS908<0,AS908,IF(AS896=0,0,MIN((AS908/AS896)*(AS908>0),AS908)))","v":0}]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC945","v":-1.4096452322180484E-2},0,0,0,0,0,{"$f":"-IF(AI909<0,AI909,IF(AI897=0,0,MIN((AI909/AI897)*(AI909>0),AI909)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS909<0,AS909,IF(AS897=0,0,MIN((AS909/AS897)*(AS909>0),AS909)))","v":0}]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC946","v":-2.1202106787911845E-2},0,0,0,0,0,{"$f":"-IF(AI910<0,AI910,IF(AI898=0,0,MIN((AI910/AI898)*(AI910>0),AI910)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS910<0,AS910,IF(AS898=0,0,MIN((AS910/AS898)*(AS910>0),AS910)))","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC947","v":0},0,0,0,0,0,{"$f":"-IF(AI911<0,AI911,IF(AI899=0,0,MIN((AI911/AI899)*(AI911>0),AI911)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS911<0,AS911,IF(AS899=0,0,MIN((AS911/AS899)*(AS911>0),AS911)))","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC948","v":-5.5850229184191913E-2},0,0,0,0,0,{"$f":"-IF(AI912<0,AI912,IF(AI900=0,0,MIN((AI912/AI900)*(AI912>0),AI912)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS912<0,AS912,IF(AS900=0,0,MIN((AS912/AS900)*(AS912>0),AS912)))","v":0}]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC949","v":0},0,0,0,0,0,{"$f":"-IF(AI913<0,AI913,IF(AI901=0,0,MIN((AI913/AI901)*(AI913>0),AI913)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS913<0,AS913,IF(AS901=0,0,MIN((AS913/AS901)*(AS913>0),AS913)))","v":0}]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC950","v":0},0,{"$f":"-IF(AE914<0,AE914,IF(AE902=0,0,MIN((AE914/AE902)*(AE914>0),AE914)))","v":0},0,0,0,{"$f":"-IF(AI914<0,AI914,IF(AI902=0,0,MIN((AI914/AI902)*(AI914>0),AI914)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS914<0,AS914,IF(AS902=0,0,MIN((AS914/AS902)*(AS914>0),AS914)))","v":0}]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC951","v":0},0,0,0,0,0,{"$f":"-IF(AI915<0,AI915,IF(AI903=0,0,MIN((AI915/AI903)*(AI915>0),AI915)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS915<0,AS915,IF(AS903=0,0,MIN((AS915/AS903)*(AS915>0),AS915)))","v":0}]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC952","v":-9.1148788294284244E-2},{"$f":"SUM(AD942:AD951)","v":0},{"$f":"SUM(AE942:AE951)","v":0},0,0,0,{"$f":"SUM(AI942:AI951)","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC954","v":0},{"$f":"MAX(AD906+AD918+AD930+AD942,0)","v":0},{"$f":"AE906+AE918+AE930+AE942","v":0},0,0,{"$f":"PrincipledApproach!AH954","v":0},{"$f":"AI906+AI918+AI930+AI942","v":0},0,0,0,{"$f":"PrincipledApproach!AM954","v":0},{"$f":"AN906+AN918+AN930+AN942","v":0},0,0,0,0,{"$f":"AS906+AS918+AS930+AS942","v":0}]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC955","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH955","v":0},{"$f":"AI907+AI919+AI931+AI943","v":0},0,0,0,{"$f":"PrincipledApproach!AM955","v":0},{"$f":"AN907+AN919+AN931+AN943","v":0},0,0,0,0,{"$f":"AS907+AS919+AS931+AS943","v":0}]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC956","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH956","v":0},{"$f":"AI908+AI920+AI932+AI944","v":0},0,0,0,{"$f":"PrincipledApproach!AM956","v":0},{"$f":"AN908+AN920+AN932+AN944","v":0},0,0,0,0,{"$f":"AS908+AS920+AS932+AS944","v":0}]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC957","v":0.2396396894770681},0,0,0,0,{"$f":"PrincipledApproach!AH957","v":-3.3306690738754696E-16},{"$f":"AI909+AI921+AI933+AI945","v":0},0,0,0,{"$f":"PrincipledApproach!AM957","v":0},{"$f":"AN909+AN921+AN933+AN945","v":0},0,0,0,0,{"$f":"AS909+AS921+AS933+AS945","v":0}]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC958","v":0.36043581539450131},0,0,0,0,{"$f":"PrincipledApproach!AH958","v":0},{"$f":"AI910+AI922+AI934+AI946","v":0},0,0,0,{"$f":"PrincipledApproach!AM958","v":0},{"$f":"AN910+AN922+AN934+AN946","v":0},0,0,0,0,{"$f":"AS910+AS922+AS934+AS946","v":0}]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC959","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH959","v":0},{"$f":"AI911+AI923+AI935+AI947","v":0},0,0,0,{"$f":"PrincipledApproach!AM959","v":0},{"$f":"AN911+AN923+AN935+AN947","v":0},0,0,0,0,{"$f":"AS911+AS923+AS935+AS947","v":0}]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC960","v":0.9494538961312623},0,0,0,0,{"$f":"PrincipledApproach!AH960","v":0},{"$f":"AI912+AI924+AI936+AI948","v":0},0,0,0,{"$f":"PrincipledApproach!AM960","v":0},{"$f":"AN912+AN924+AN936+AN948","v":0},0,0,0,0,{"$f":"AS912+AS924+AS936+AS948","v":0}]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC961","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH961","v":0},{"$f":"AI913+AI925+AI937+AI949","v":0},0,0,0,{"$f":"PrincipledApproach!AM961","v":0},{"$f":"AN913+AN925+AN937+AN949","v":0},0,0,0,0,{"$f":"AS913+AS925+AS937+AS949","v":0}]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC962","v":2.8132838257579977},{"$f":"MAX(AD914+AD926+AD938+AD950,0)","v":0},{"$f":"AE914+AE926+AE938+AE950","v":0},0,0,{"$f":"PrincipledApproach!AH962","v":2.8132838257579977},{"$f":"AI914+AI926+AI938+AI950","v":0},0,0,0,{"$f":"PrincipledApproach!AM962","v":2.8132838257579977},{"$f":"AN914+AN926+AN938+AN950","v":0},0,0,0,0,{"$f":"AS914+AS926+AS938+AS950","v":0}]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC963","v":0},{"$f":"MAX(AD915+AD927+AD939+AD951,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH963","v":0},{"$f":"AI915+AI927+AI939+AI951","v":0},0,0,0,{"$f":"PrincipledApproach!AM963","v":0},{"$f":"AN915+AN927+AN939+AN951","v":0},0,0,0,0,{"$f":"AS915+AS927+AS939+AS951","v":0}]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC964","v":4.3628132267608297},{"$f":"SUM(AD954:AD963)","v":0},{"$f":"SUM(AE954:AE963)","v":0},0,0,{"$f":"PrincipledApproach!AH964","v":2.8132838257579973},{"$f":"SUM(AI954:AI963)","v":0},0,0,0,{"$f":"PrincipledApproach!AM964","v":2.8132838257579977},{"$f":"SUM(AN954:AN963)","v":0},0,0,0,0,{"$f":"SUM(AS954:AS963)","v":0}]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline"]
[{"$f":"ROW()","v":967},null,"Compression"]
[{"$f":"ROW()","v":968},null,"Metering"]
[{"$f":"ROW()","v":969},null,"Other Depreciable"]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":973},null,"Building"]
[{"$f":"ROW()","v":974},null,"Non-Depreciable"]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":976},null,"Total"]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC980","v":59},{"$f":"MAX(0,AC980-1)","v":58},{"$f":"MAX(0,AD980-1)","v":57},56,55,54,{"$f":"MAX(0,AH980-1)","v":53},{"$f":"MAX(0,AI980-1)","v":52},{"$f":"MAX(0,AJ980-1)","v":51},{"$f":"MAX(0,AK980-1)","v":50},{"$f":"MAX(0,AL980-1)","v":49},{"$f":"MAX(0,AM980-1)","v":48},{"$f":"MAX(0,AN980-1)","v":47},{"$f":"MAX(0,AO980-1)","v":46},{"$f":"MAX(0,AP980-1)","v":45},{"$f":"MAX(0,AQ980-1)","v":44},43]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC981","v":19},{"$f":"IF(AD$131=\"\",AC981-1,MIN(AC981-1,AD$131))","v":18},17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC982","v":19},{"$f":"IF(AD979=\"\",MAX(0,AC982-1),Inputs!$D$71-(AC$6-LEFT($A978,4)))","v":18},17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC983","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC985","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC986","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC987","v":19},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC987+1)","v":38},{"$f":"MAX(0,AD987-1)","v":37},{"$f":"MAX(0,AE987-1)","v":36},{"$f":"MAX(0,AF987-1)","v":35},{"$f":"MAX(0,AG987-1)","v":34},33,32,31,30,29,28,27,26,25,24,23]
[{"$f":"ROW()","v":988},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC988","v":0}]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC989","v":51.598995281445561},{"$f":"MAX(0,AC989-1)","v":50.598995281445561},{"$f":"MAX(0,AD989-1)","v":49.598995281445561},{"$f":"MAX(0,AE989-1)","v":48.598995281445561},{"$f":"MAX(0,AF989-1)","v":47.598995281445561},{"$f":"MAX(0,AG989-1)","v":46.598995281445561},{"$f":"MAX(0,AH989-1)","v":45.598995281445561},{"$f":"MAX(0,AI989-1)","v":44.598995281445561},{"$f":"MAX(0,AJ989-1)","v":43.598995281445561},{"$f":"MAX(0,AK989-1)","v":42.598995281445561},{"$f":"MAX(0,AL989-1)","v":41.598995281445561},{"$f":"MAX(0,AM989-1)","v":40.598995281445561},{"$f":"MAX(0,AN989-1)","v":39.598995281445561},{"$f":"MAX(0,AO989-1)","v":38.598995281445561},{"$f":"MAX(0,AP989-1)","v":37.598995281445561},{"$f":"MAX(0,AQ989-1)","v":36.598995281445561},35.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC992","v":635.78500466717423}]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC993","v":103.30778713162356}]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC994","v":0}]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC995","v":1.4143913454063735},{"$f":"IF(AD983>0,AC1043-EconomicDep!AD995,0)","v":0},{"$f":"AD1043","v":0},{"$f":"AE1043","v":0},{"$f":"AF1043","v":0},{"$f":"AG1043","v":0},{"$f":"IF(AI983>0,AH1043-EconomicDep!AI995,0)","v":0},{"$f":"AI1043","v":0},{"$f":"AJ1043","v":0},{"$f":"AK1043","v":0},{"$f":"AL1043","v":0},{"$f":"IF(AN983>0,AM1043-EconomicDep!AN995,0)","v":0},{"$f":"AN1043","v":0},{"$f":"AO1043","v":0},{"$f":"AP1043","v":0},{"$f":"AQ1043","v":0},{"$f":"IF(AS983>0,AR1043-EconomicDep!AS995,0)","v":0}]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC996","v":2.7159019793990042},{"$f":"IF(AD984>0,AC1044-EconomicDep!AD996,0)","v":0},{"$f":"AD1044","v":0},0,0,0,{"$f":"IF(AI984>0,AH1044-EconomicDep!AI996,0)","v":0},0,0,0,0,{"$f":"IF(AN984>0,AM1044-EconomicDep!AN996,0)","v":0},0,0,0,0,{"$f":"IF(AS984>0,AR1044-EconomicDep!AS996,0)","v":0}]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC997","v":0.1032943231279244},{"$f":"IF(AD985>0,AC1045-EconomicDep!AD997,0)","v":7.7297643798973109E-2},{"$f":"AD1045","v":5.1531762532648739E-2},2.576588126632437E-2,0,0,{"$f":"IF(AI985>0,AH1045-EconomicDep!AI997,0)","v":0},0,0,0,0,{"$f":"IF(AN985>0,AM1045-EconomicDep!AN997,0)","v":0},0,0,0,0,{"$f":"IF(AS985>0,AR1045-EconomicDep!AS997,0)","v":0}]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC998","v":23.967983528807579},{"$f":"IF(AD986>0,AC1046-EconomicDep!AD998,0)","v":0},{"$f":"AD1046","v":0},0,0,0,{"$f":"IF(AI986>0,AH1046-EconomicDep!AI998,0)","v":0},0,0,0,0,{"$f":"IF(AN986>0,AM1046-EconomicDep!AN998,0)","v":0},0,0,0,0,{"$f":"IF(AS986>0,AR1046-EconomicDep!AS998,0)","v":0}]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC999","v":0},{"$f":"IF(AD987>0,AC1047-EconomicDep!AD999,0)","v":0},{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0},{"$f":"IF(AI987>0,AH1047-EconomicDep!AI999,0)","v":0},0,0,0,0,{"$f":"IF(AN987>0,AM1047-EconomicDep!AN999,0)","v":0},0,0,0,0,{"$f":"IF(AS987>0,AR1047-EconomicDep!AS999,0)","v":0}]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1000","v":2.1403487482188521},{"$f":"IF(AD988>0,AC1048-EconomicDep!AD1000,0)","v":0},{"$f":"AD1048","v":0},{"$f":"AE1048","v":0},{"$f":"AF1048","v":0},{"$f":"AG1048","v":0},{"$f":"IF(AI988>0,AH1048-EconomicDep!AI1000,0)","v":0},0,0,0,0,{"$f":"IF(AN988>0,AM1048-EconomicDep!AN1000,0)","v":0},0,0,0,0,{"$f":"IF(AS988>0,AR1048-EconomicDep!AS1000,0)","v":0}]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1001","v":0},{"$f":"IF(AD989>0,AC1049-EconomicDep!AD1001,0)","v":0},0,0,0,0,{"$f":"IF(AI989>0,AH1049-EconomicDep!AI1001,0)","v":0},0,0,0,0,{"$f":"IF(AN989>0,AM1049-EconomicDep!AN1001,0)","v":0},0,0,0,0,{"$f":"IF(AS989>0,AR1049-EconomicDep!AS1001,0)","v":0}]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1002","v":769.43471172375735},{"$f":"SUM(AD992:AD1001)","v":7.7297643798973109E-2},{"$f":"SUM(AE992:AE1001)","v":5.1531762532648739E-2},2.576588126632437E-2,0,0,{"$f":"SUM(AI992:AI1001)","v":0},{"$f":"SUM(AJ992:AJ1001)","v":0},0,0,0,{"$f":"SUM(AN992:AN1001)","v":0},0,0,0,0,{"$f":"SUM(AS992:AS1001)","v":0}]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1004","v":0}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1005","v":0}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1006","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1007","v":0}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1010","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1012","v":0}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1014","v":0}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1016","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0},{"$f":"-Inputs!AI1713","v":0},{"$f":"-Inputs!AJ1713","v":0},{"$f":"-Inputs!AK1713","v":0},{"$f":"-Inputs!AL1713","v":0},{"$f":"-Inputs!AM1713","v":0},{"$f":"-Inputs!AN891","v":0},{"$f":"-Inputs!AO891","v":0},{"$f":"-Inputs!AP891","v":0},{"$f":"-Inputs!AQ891","v":0},{"$f":"-Inputs!AR891","v":0},{"$f":"-Inputs!AS891","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1017","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0},{"$f":"-Inputs!AI1714","v":0},{"$f":"-Inputs!AJ1714","v":0},{"$f":"-Inputs!AK1714","v":0},{"$f":"-Inputs!AL1714","v":0},{"$f":"-Inputs!AM1714","v":0},{"$f":"-Inputs!AN892","v":0},{"$f":"-Inputs!AO892","v":0},{"$f":"-Inputs!AP892","v":0},{"$f":"-Inputs!AQ892","v":0},{"$f":"-Inputs!AR892","v":0},{"$f":"-Inputs!AS892","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1018","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0},{"$f":"-Inputs!AI1715","v":0},{"$f":"-Inputs!AJ1715","v":0},{"$f":"-Inputs!AK1715","v":0},{"$f":"-Inputs!AL1715","v":0},{"$f":"-Inputs!AM1715","v":0},{"$f":"-Inputs!AN893","v":0},{"$f":"-Inputs!AO893","v":0},{"$f":"-Inputs!AP893","v":0},{"$f":"-Inputs!AQ893","v":0},{"$f":"-Inputs!AR893","v":0},{"$f":"-Inputs!AS893","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1019","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0},{"$f":"-Inputs!AI1716","v":0},{"$f":"-Inputs!AJ1716","v":0},{"$f":"-Inputs!AK1716","v":0},{"$f":"-Inputs!AL1716","v":0},{"$f":"-Inputs!AM1716","v":0},{"$f":"-Inputs!AN894","v":0},{"$f":"-Inputs!AO894","v":0},{"$f":"-Inputs!AP894","v":0},{"$f":"-Inputs!AQ894","v":0},{"$f":"-Inputs!AR894","v":0},{"$f":"-Inputs!AS894","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1020","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0},{"$f":"-Inputs!AI1717","v":0},{"$f":"-Inputs!AJ1717","v":0},{"$f":"-Inputs!AK1717","v":0},{"$f":"-Inputs!AL1717","v":0},{"$f":"-Inputs!AM1717","v":0},{"$f":"-Inputs!AN895","v":0},{"$f":"-Inputs!AO895","v":0},{"$f":"-Inputs!AP895","v":0},{"$f":"-Inputs!AQ895","v":0},{"$f":"-Inputs!AR895","v":0},{"$f":"-Inputs!AS895","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1021","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0},{"$f":"-Inputs!AI1718","v":0},{"$f":"-Inputs!AJ1718","v":0},{"$f":"-Inputs!AK1718","v":0},{"$f":"-Inputs!AL1718","v":0},{"$f":"-Inputs!AM1718","v":0},{"$f":"-Inputs!AN896","v":0},{"$f":"-Inputs!AO896","v":0},{"$f":"-Inputs!AP896","v":0},{"$f":"-Inputs!AQ896","v":0},{"$f":"-Inputs!AR896","v":0},{"$f":"-Inputs!AS896","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1022","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0},{"$f":"-Inputs!AI1719","v":0},{"$f":"-Inputs!AJ1719","v":0},{"$f":"-Inputs!AK1719","v":0},{"$f":"-Inputs!AL1719","v":0},{"$f":"-Inputs!AM1719","v":0},{"$f":"-Inputs!AN897","v":0},{"$f":"-Inputs!AO897","v":0},{"$f":"-Inputs!AP897","v":0},{"$f":"-Inputs!AQ897","v":0},{"$f":"-Inputs!AR897","v":0},{"$f":"-Inputs!AS897","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1023","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0},{"$f":"-Inputs!AI1720","v":0},{"$f":"-Inputs!AJ1720","v":0},{"$f":"-Inputs!AK1720","v":0},{"$f":"-Inputs!AL1720","v":0},{"$f":"-Inputs!AM1720","v":0},{"$f":"-Inputs!AN898","v":0},{"$f":"-Inputs!AO898","v":0},{"$f":"-Inputs!AP898","v":0},{"$f":"-Inputs!AQ898","v":0},{"$f":"-Inputs!AR898","v":0},{"$f":"-Inputs!AS898","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1024","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0},{"$f":"-Inputs!AI1721","v":0},{"$f":"-Inputs!AJ1721","v":0},{"$f":"-Inputs!AK1721","v":0},{"$f":"-Inputs!AL1721","v":0},{"$f":"-Inputs!AM1721","v":0},{"$f":"-Inputs!AN899","v":0},{"$f":"-Inputs!AO899","v":0},{"$f":"-Inputs!AP899","v":0},{"$f":"-Inputs!AQ899","v":0},{"$f":"-Inputs!AR899","v":0},{"$f":"-Inputs!AS899","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1025","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0},{"$f":"-Inputs!AI1722","v":0},{"$f":"-Inputs!AJ1722","v":0},{"$f":"-Inputs!AK1722","v":0},{"$f":"-Inputs!AL1722","v":0},{"$f":"-Inputs!AM1722","v":0},{"$f":"-Inputs!AN900","v":0},{"$f":"-Inputs!AO900","v":0},{"$f":"-Inputs!AP900","v":0},{"$f":"-Inputs!AQ900","v":0},{"$f":"-Inputs!AR900","v":0},{"$f":"-Inputs!AS900","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1026","v":0},{"$f":"SUM(AD1016:AD1025)","v":0},{"$f":"SUM(AE1016:AE1025)","v":0},0,0,0,{"$f":"SUM(AI1016:AI1025)","v":0},0,0,0,0,{"$f":"SUM(AN1016:AN1025)","v":0},0,0,0,0,{"$f":"SUM(AS1016:AS1025)","v":0}]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1028","v":-10.776017028257192},{"$f":"-IF(AD992<0,AD992,IF(AD980=0,0,MIN((AD992/AD980)*(AD992>0),AD992)))","v":0},{"$f":"-IF(AE992<0,AE992,IF(AE980=0,0,MIN((AE992/AE980)*(AE992>0),AE992)))","v":0},0,0,0,{"$f":"-IF(AI992<0,AI992,IF(AI980=0,0,MIN((AI992/AI980)*(AI992>0),AI992)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS992<0,AS992,IF(AS980=0,0,MIN((AS992/AS980)*(AS992>0),AS992)))","v":0}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1029","v":-5.4372519542959736},0,0,0,0,0,{"$f":"-IF(AI993<0,AI993,IF(AI981=0,0,MIN((AI993/AI981)*(AI993>0),AI993)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS993<0,AS993,IF(AS981=0,0,MIN((AS993/AS981)*(AS993>0),AS993)))","v":0}]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1030","v":0},0,0,0,0,0,{"$f":"-IF(AI994<0,AI994,IF(AI982=0,0,MIN((AI994/AI982)*(AI994>0),AI994)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS994<0,AS994,IF(AS982=0,0,MIN((AS994/AS982)*(AS994>0),AS994)))","v":0}]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1031","v":-7.4441649758230213E-2},0,0,0,0,0,{"$f":"-IF(AI995<0,AI995,IF(AI983=0,0,MIN((AI995/AI983)*(AI995>0),AI995)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS995<0,AS995,IF(AS983=0,0,MIN((AS995/AS983)*(AS995>0),AS995)))","v":0}]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1032","v":-0.14294220944205283},0,0,0,0,0,{"$f":"-IF(AI996<0,AI996,IF(AI984=0,0,MIN((AI996/AI984)*(AI996>0),AI996)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS996<0,AS996,IF(AS984=0,0,MIN((AS996/AS984)*(AS996>0),AS996)))","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1033","v":-1.7507512394563459E-3},-2.576588126632437E-2,-2.576588126632437E-2,-2.576588126632437E-2,0,0,{"$f":"-IF(AI997<0,AI997,IF(AI985=0,0,MIN((AI997/AI985)*(AI997>0),AI997)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS997<0,AS997,IF(AS985=0,0,MIN((AS997/AS985)*(AS997>0),AS997)))","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1034","v":-1.261472817305662},0,0,0,0,0,{"$f":"-IF(AI998<0,AI998,IF(AI986=0,0,MIN((AI998/AI986)*(AI998>0),AI998)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS998<0,AS998,IF(AS986=0,0,MIN((AS998/AS986)*(AS998>0),AS998)))","v":0}]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1035","v":0},0,0,0,0,0,{"$f":"-IF(AI999<0,AI999,IF(AI987=0,0,MIN((AI999/AI987)*(AI999>0),AI999)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS999<0,AS999,IF(AS987=0,0,MIN((AS999/AS987)*(AS999>0),AS999)))","v":0}]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1036","v":0},0,{"$f":"-IF(AE1000<0,AE1000,IF(AE988=0,0,MIN((AE1000/AE988)*(AE1000>0),AE1000)))","v":0},0,0,0,{"$f":"-IF(AI1000<0,AI1000,IF(AI988=0,0,MIN((AI1000/AI988)*(AI1000>0),AI1000)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1000<0,AS1000,IF(AS988=0,0,MIN((AS1000/AS988)*(AS1000>0),AS1000)))","v":0}]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1037","v":0},0,0,0,0,0,{"$f":"-IF(AI1001<0,AI1001,IF(AI989=0,0,MIN((AI1001/AI989)*(AI1001>0),AI1001)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1001<0,AS1001,IF(AS989=0,0,MIN((AS1001/AS989)*(AS1001>0),AS1001)))","v":0}]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1038","v":-17.693876410298571},{"$f":"SUM(AD1028:AD1037)","v":-2.576588126632437E-2},{"$f":"SUM(AE1028:AE1037)","v":-2.576588126632437E-2},-2.576588126632437E-2,0,0,{"$f":"SUM(AI1028:AI1037)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1040","v":625.00898763891701},{"$f":"MAX(AD992+AD1004+AD1016+AD1028,0)","v":0},{"$f":"AE992+AE1004+AE1016+AE1028","v":0},0,0,{"$f":"PrincipledApproach!AH1040","v":550.60315577714096},{"$f":"AI992+AI1004+AI1016+AI1028","v":0},0,0,0,{"$f":"PrincipledApproach!AM1040","v":476.19732391536508},{"$f":"AN992+AN1004+AN1016+AN1028","v":0},0,0,0,0,{"$f":"AS992+AS1004+AS1016+AS1028","v":0}]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1041","v":97.870535177327582},0,0,0,0,{"$f":"PrincipledApproach!AH1041","v":70.684275405847714},{"$f":"AI993+AI1005+AI1017+AI1029","v":0},0,0,0,{"$f":"PrincipledApproach!AM1041","v":43.498015634367817},{"$f":"AN993+AN1005+AN1017+AN1029","v":0},0,0,0,0,{"$f":"AS993+AS1005+AS1017+AS1029","v":0}]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1042","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1042","v":0},{"$f":"AI994+AI1006+AI1018+AI1030","v":0},0,0,0,{"$f":"PrincipledApproach!AM1042","v":0},{"$f":"AN994+AN1006+AN1018+AN1030","v":0},0,0,0,0,{"$f":"AS994+AS1006+AS1018+AS1030","v":0}]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1043","v":1.3399496956481431},0,0,0,0,{"$f":"PrincipledApproach!AH1043","v":0},{"$f":"AI995+AI1007+AI1019+AI1031","v":0},0,0,0,{"$f":"PrincipledApproach!AM1043","v":0},{"$f":"AN995+AN1007+AN1019+AN1031","v":0},0,0,0,0,{"$f":"AS995+AS1007+AS1019+AS1031","v":0}]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1044","v":2.5729597699569515},0,0,0,0,{"$f":"PrincipledApproach!AH1044","v":0},{"$f":"AI996+AI1008+AI1020+AI1032","v":0},0,0,0,{"$f":"PrincipledApproach!AM1044","v":0},{"$f":"AN996+AN1008+AN1020+AN1032","v":0},0,0,0,0,{"$f":"AS996+AS1008+AS1020+AS1032","v":0}]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1045","v":0.10154357188846805},5.1531762532648739E-2,2.576588126632437E-2,0,0,{"$f":"PrincipledApproach!AH1045","v":7.7297643798973081E-2},{"$f":"AI997+AI1009+AI1021+AI1033","v":0},0,0,0,{"$f":"PrincipledApproach!AM1045","v":0},{"$f":"AN997+AN1009+AN1021+AN1033","v":0},0,0,0,0,{"$f":"AS997+AS1009+AS1021+AS1033","v":0}]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1046","v":22.706510711501917},0,0,0,0,{"$f":"PrincipledApproach!AH1046","v":0},{"$f":"AI998+AI1010+AI1022+AI1034","v":0},0,0,0,{"$f":"PrincipledApproach!AM1046","v":0},{"$f":"AN998+AN1010+AN1022+AN1034","v":0},0,0,0,0,{"$f":"AS998+AS1010+AS1022+AS1034","v":0}]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1047","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1047","v":0},{"$f":"AI999+AI1011+AI1023+AI1035","v":0},0,0,0,{"$f":"PrincipledApproach!AM1047","v":0},{"$f":"AN999+AN1011+AN1023+AN1035","v":0},0,0,0,0,{"$f":"AS999+AS1011+AS1023+AS1035","v":0}]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1048","v":2.1403487482188521},{"$f":"MAX(AD1000+AD1012+AD1024+AD1036,0)","v":0},{"$f":"AE1000+AE1012+AE1024+AE1036","v":0},0,0,{"$f":"PrincipledApproach!AH1048","v":2.1403487482188521},{"$f":"AI1000+AI1012+AI1024+AI1036","v":0},0,0,0,{"$f":"PrincipledApproach!AM1048","v":2.1403487482188521},{"$f":"AN1000+AN1012+AN1024+AN1036","v":0},0,0,0,0,{"$f":"AS1000+AS1012+AS1024+AS1036","v":0}]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1049","v":0},{"$f":"MAX(AD1001+AD1013+AD1025+AD1037,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH1049","v":0},{"$f":"AI1001+AI1013+AI1025+AI1037","v":0},0,0,0,{"$f":"PrincipledApproach!AM1049","v":0},{"$f":"AN1001+AN1013+AN1025+AN1037","v":0},0,0,0,0,{"$f":"AS1001+AS1013+AS1025+AS1037","v":0}]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1050","v":751.74083531345877},{"$f":"SUM(AD1040:AD1049)","v":5.1531762532648739E-2},{"$f":"SUM(AE1040:AE1049)","v":2.576588126632437E-2},0,0,{"$f":"PrincipledApproach!AH1050","v":623.50507757500645},{"$f":"SUM(AI1040:AI1049)","v":0},0,0,0,{"$f":"PrincipledApproach!AM1050","v":521.83568829795172},{"$f":"SUM(AN1040:AN1049)","v":0},0,0,0,0,{"$f":"SUM(AS1040:AS1049)","v":0}]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline"]
[{"$f":"ROW()","v":1053},null,"Compression"]
[{"$f":"ROW()","v":1054},null,"Metering"]
[{"$f":"ROW()","v":1055},null,"Other Depreciable"]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1059},null,"Building"]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1062},null,"Total"]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1066","v":60},{"$f":"MAX(0,AC1066-1)","v":59},{"$f":"MAX(0,AD1066-1)","v":58},57,56,55,{"$f":"MAX(0,AH1066-1)","v":54},{"$f":"MAX(0,AI1066-1)","v":53},{"$f":"MAX(0,AJ1066-1)","v":52},{"$f":"MAX(0,AK1066-1)","v":51},{"$f":"MAX(0,AL1066-1)","v":50},{"$f":"MAX(0,AM1066-1)","v":49},{"$f":"MAX(0,AN1066-1)","v":48},{"$f":"MAX(0,AO1066-1)","v":47},{"$f":"MAX(0,AP1066-1)","v":46},{"$f":"MAX(0,AQ1066-1)","v":45},44]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1067","v":20},{"$f":"IF(AD$131=\"\",AC1067-1,MIN(AC1067-1,AD$131))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1068","v":20},{"$f":"IF(AD1065=\"\",MAX(0,AC1068-1),Inputs!$D$71-(AC$6-LEFT($A1064,4)))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1070","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1071","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1073","v":20},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1073+1)","v":39},{"$f":"MAX(0,AD1073-1)","v":38},{"$f":"MAX(0,AE1073-1)","v":37},{"$f":"MAX(0,AF1073-1)","v":36},{"$f":"MAX(0,AG1073-1)","v":35},34,33,32,31,30,29,28,27,26,25,24]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1074","v":0}]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1075","v":52.598995281445561},{"$f":"MAX(0,AC1075-1)","v":51.598995281445561},{"$f":"MAX(0,AD1075-1)","v":50.598995281445561},{"$f":"MAX(0,AE1075-1)","v":49.598995281445561},{"$f":"MAX(0,AF1075-1)","v":48.598995281445561},{"$f":"MAX(0,AG1075-1)","v":47.598995281445561},{"$f":"MAX(0,AH1075-1)","v":46.598995281445561},{"$f":"MAX(0,AI1075-1)","v":45.598995281445561},{"$f":"MAX(0,AJ1075-1)","v":44.598995281445561},{"$f":"MAX(0,AK1075-1)","v":43.598995281445561},{"$f":"MAX(0,AL1075-1)","v":42.598995281445561},{"$f":"MAX(0,AM1075-1)","v":41.598995281445561},{"$f":"MAX(0,AN1075-1)","v":40.598995281445561},{"$f":"MAX(0,AO1075-1)","v":39.598995281445561},{"$f":"MAX(0,AP1075-1)","v":38.598995281445561},{"$f":"MAX(0,AQ1075-1)","v":37.598995281445561},36.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1078","v":0}]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1079","v":0}]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1080","v":0}]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1081","v":0.13787714289347502},{"$f":"IF(AD1069>0,AC1129-EconomicDep!AD1081,0)","v":0},{"$f":"AD1129","v":0},{"$f":"AE1129","v":0},{"$f":"AF1129","v":0},{"$f":"AG1129","v":0},{"$f":"IF(AI1069>0,AH1129-EconomicDep!AI1081,0)","v":0},{"$f":"AI1129","v":0},{"$f":"AJ1129","v":0},{"$f":"AK1129","v":0},{"$f":"AL1129","v":0},{"$f":"IF(AN1069>0,AM1129-EconomicDep!AN1081,0)","v":0},{"$f":"AN1129","v":0},{"$f":"AO1129","v":0},{"$f":"AP1129","v":0},{"$f":"AQ1129","v":0},0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1082","v":2.4376521959860994E-2},{"$f":"IF(AD1070>0,AC1130-EconomicDep!AD1082,0)","v":0},{"$f":"AD1130","v":0},0,0,0,{"$f":"IF(AI1070>0,AH1130-EconomicDep!AI1082,0)","v":0},0,0,0,0,{"$f":"IF(AN1070>0,AM1130-EconomicDep!AN1082,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1083","v":0},{"$f":"IF(AD1071>0,AC1131-EconomicDep!AD1083,0)","v":0},{"$f":"AD1131","v":0},0,0,0,{"$f":"IF(AI1071>0,AH1131-EconomicDep!AI1083,0)","v":0},0,0,0,0,{"$f":"IF(AN1071>0,AM1131-EconomicDep!AN1083,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1084","v":0.11388262439035424},{"$f":"IF(AD1072>0,AC1132-EconomicDep!AD1084,0)","v":0},{"$f":"AD1132","v":0},0,0,0,{"$f":"IF(AI1072>0,AH1132-EconomicDep!AI1084,0)","v":0},0,0,0,0,{"$f":"IF(AN1072>0,AM1132-EconomicDep!AN1084,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1085","v":0},{"$f":"IF(AD1073>0,AC1133-EconomicDep!AD1085,0)","v":0},{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0},{"$f":"IF(AI1073>0,AH1133-EconomicDep!AI1085,0)","v":0},0,0,0,0,{"$f":"IF(AN1073>0,AM1133-EconomicDep!AN1085,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1086","v":0.97931350673516548},{"$f":"IF(AD1074>0,AC1134-EconomicDep!AD1086,0)","v":0},{"$f":"AD1134","v":0},{"$f":"AE1134","v":0},{"$f":"AF1134","v":0},{"$f":"AG1134","v":0},{"$f":"IF(AI1074>0,AH1134-EconomicDep!AI1086,0)","v":0},0,0,0,0,{"$f":"IF(AN1074>0,AM1134-EconomicDep!AN1086,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1087","v":0},{"$f":"IF(AD1075>0,AC1135-EconomicDep!AD1087,0)","v":0},0,0,0,0,{"$f":"IF(AI1075>0,AH1135-EconomicDep!AI1087,0)","v":0},0,0,0,0,{"$f":"IF(AN1075>0,AM1135-EconomicDep!AN1087,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1088","v":1.2554497959788558},{"$f":"SUM(AD1078:AD1087)","v":0},{"$f":"SUM(AE1078:AE1087)","v":0},0,0,0,{"$f":"SUM(AI1078:AI1087)","v":0},{"$f":"SUM(AJ1078:AJ1087)","v":0},0,0,0,{"$f":"SUM(AN1078:AN1087)","v":0},0,0,0,0,{"$f":"SUM(AS1078:AS1087)","v":0}]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1091","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1092","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1093","v":0}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1096","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1097","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1098","v":0}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1099","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1100","v":0}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1102","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0},{"$f":"-Inputs!AI1725","v":0},{"$f":"-Inputs!AJ1725","v":0},{"$f":"-Inputs!AK1725","v":0},{"$f":"-Inputs!AL1725","v":0},{"$f":"-Inputs!AM1725","v":0},{"$f":"-Inputs!AN977","v":0},{"$f":"-Inputs!AO977","v":0},{"$f":"-Inputs!AP977","v":0},{"$f":"-Inputs!AQ977","v":0},{"$f":"-Inputs!AR977","v":0},{"$f":"-Inputs!AS977","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1103","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0},{"$f":"-Inputs!AI1726","v":0},{"$f":"-Inputs!AJ1726","v":0},{"$f":"-Inputs!AK1726","v":0},{"$f":"-Inputs!AL1726","v":0},{"$f":"-Inputs!AM1726","v":0},{"$f":"-Inputs!AN978","v":0},{"$f":"-Inputs!AO978","v":0},{"$f":"-Inputs!AP978","v":0},{"$f":"-Inputs!AQ978","v":0},{"$f":"-Inputs!AR978","v":0},{"$f":"-Inputs!AS978","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1104","v":0},{"$f":"-Inputs!AD1727","v":0},{"$f":"-Inputs!AE1727","v":0},{"$f":"-Inputs!AF1727","v":0},{"$f":"-Inputs!AG1727","v":0},{"$f":"-Inputs!AH1727","v":0},{"$f":"-Inputs!AI1727","v":0},{"$f":"-Inputs!AJ1727","v":0},{"$f":"-Inputs!AK1727","v":0},{"$f":"-Inputs!AL1727","v":0},{"$f":"-Inputs!AM1727","v":0},{"$f":"-Inputs!AN979","v":0},{"$f":"-Inputs!AO979","v":0},{"$f":"-Inputs!AP979","v":0},{"$f":"-Inputs!AQ979","v":0},{"$f":"-Inputs!AR979","v":0},{"$f":"-Inputs!AS979","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1105","v":0},{"$f":"-Inputs!AD1728","v":0},{"$f":"-Inputs!AE1728","v":0},{"$f":"-Inputs!AF1728","v":0},{"$f":"-Inputs!AG1728","v":0},{"$f":"-Inputs!AH1728","v":0},{"$f":"-Inputs!AI1728","v":0},{"$f":"-Inputs!AJ1728","v":0},{"$f":"-Inputs!AK1728","v":0},{"$f":"-Inputs!AL1728","v":0},{"$f":"-Inputs!AM1728","v":0},{"$f":"-Inputs!AN980","v":0},{"$f":"-Inputs!AO980","v":0},{"$f":"-Inputs!AP980","v":0},{"$f":"-Inputs!AQ980","v":0},{"$f":"-Inputs!AR980","v":0},{"$f":"-Inputs!AS980","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1106","v":0},{"$f":"-Inputs!AD1729","v":0},{"$f":"-Inputs!AE1729","v":0},{"$f":"-Inputs!AF1729","v":0},{"$f":"-Inputs!AG1729","v":0},{"$f":"-Inputs!AH1729","v":0},{"$f":"-Inputs!AI1729","v":0},{"$f":"-Inputs!AJ1729","v":0},{"$f":"-Inputs!AK1729","v":0},{"$f":"-Inputs!AL1729","v":0},{"$f":"-Inputs!AM1729","v":0},{"$f":"-Inputs!AN981","v":0},{"$f":"-Inputs!AO981","v":0},{"$f":"-Inputs!AP981","v":0},{"$f":"-Inputs!AQ981","v":0},{"$f":"-Inputs!AR981","v":0},{"$f":"-Inputs!AS981","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1107","v":0},{"$f":"-Inputs!AD1730","v":0},{"$f":"-Inputs!AE1730","v":0},{"$f":"-Inputs!AF1730","v":0},{"$f":"-Inputs!AG1730","v":0},{"$f":"-Inputs!AH1730","v":0},{"$f":"-Inputs!AI1730","v":0},{"$f":"-Inputs!AJ1730","v":0},{"$f":"-Inputs!AK1730","v":0},{"$f":"-Inputs!AL1730","v":0},{"$f":"-Inputs!AM1730","v":0},{"$f":"-Inputs!AN982","v":0},{"$f":"-Inputs!AO982","v":0},{"$f":"-Inputs!AP982","v":0},{"$f":"-Inputs!AQ982","v":0},{"$f":"-Inputs!AR982","v":0},{"$f":"-Inputs!AS982","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1108","v":0},{"$f":"-Inputs!AD1731","v":0},{"$f":"-Inputs!AE1731","v":0},{"$f":"-Inputs!AF1731","v":0},{"$f":"-Inputs!AG1731","v":0},{"$f":"-Inputs!AH1731","v":0},{"$f":"-Inputs!AI1731","v":0},{"$f":"-Inputs!AJ1731","v":0},{"$f":"-Inputs!AK1731","v":0},{"$f":"-Inputs!AL1731","v":0},{"$f":"-Inputs!AM1731","v":0},{"$f":"-Inputs!AN983","v":0},{"$f":"-Inputs!AO983","v":0},{"$f":"-Inputs!AP983","v":0},{"$f":"-Inputs!AQ983","v":0},{"$f":"-Inputs!AR983","v":0},{"$f":"-Inputs!AS983","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1109","v":0},{"$f":"-Inputs!AD1732","v":0},{"$f":"-Inputs!AE1732","v":0},{"$f":"-Inputs!AF1732","v":0},{"$f":"-Inputs!AG1732","v":0},{"$f":"-Inputs!AH1732","v":0},{"$f":"-Inputs!AI1732","v":0},{"$f":"-Inputs!AJ1732","v":0},{"$f":"-Inputs!AK1732","v":0},{"$f":"-Inputs!AL1732","v":0},{"$f":"-Inputs!AM1732","v":0},{"$f":"-Inputs!AN984","v":0},{"$f":"-Inputs!AO984","v":0},{"$f":"-Inputs!AP984","v":0},{"$f":"-Inputs!AQ984","v":0},{"$f":"-Inputs!AR984","v":0},{"$f":"-Inputs!AS984","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1110","v":0},{"$f":"-Inputs!AD1733","v":0},{"$f":"-Inputs!AE1733","v":0},{"$f":"-Inputs!AF1733","v":0},{"$f":"-Inputs!AG1733","v":0},{"$f":"-Inputs!AH1733","v":0},{"$f":"-Inputs!AI1733","v":0},{"$f":"-Inputs!AJ1733","v":0},{"$f":"-Inputs!AK1733","v":0},{"$f":"-Inputs!AL1733","v":0},{"$f":"-Inputs!AM1733","v":0},{"$f":"-Inputs!AN985","v":0},{"$f":"-Inputs!AO985","v":0},{"$f":"-Inputs!AP985","v":0},{"$f":"-Inputs!AQ985","v":0},{"$f":"-Inputs!AR985","v":0},{"$f":"-Inputs!AS985","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1111","v":0},{"$f":"-Inputs!AD1734","v":0},{"$f":"-Inputs!AE1734","v":0},{"$f":"-Inputs!AF1734","v":0},{"$f":"-Inputs!AG1734","v":0},{"$f":"-Inputs!AH1734","v":0},{"$f":"-Inputs!AI1734","v":0},{"$f":"-Inputs!AJ1734","v":0},{"$f":"-Inputs!AK1734","v":0},{"$f":"-Inputs!AL1734","v":0},{"$f":"-Inputs!AM1734","v":0},{"$f":"-Inputs!AN986","v":0},{"$f":"-Inputs!AO986","v":0},{"$f":"-Inputs!AP986","v":0},{"$f":"-Inputs!AQ986","v":0},{"$f":"-Inputs!AR986","v":0},{"$f":"-Inputs!AS986","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1112","v":0},{"$f":"SUM(AD1102:AD1111)","v":0},{"$f":"SUM(AE1102:AE1111)","v":0},0,0,0,{"$f":"SUM(AI1102:AI1111)","v":0},0,0,0,0,{"$f":"SUM(AN1102:AN1111)","v":0},0,0,0,0,{"$f":"SUM(AS1102:AS1111)","v":0}]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1114","v":0},{"$f":"-IF(AD1078<0,AD1078,IF(AD1066=0,0,MIN((AD1078/AD1066)*(AD1078>0),AD1078)))","v":0},{"$f":"-IF(AE1078<0,AE1078,IF(AE1066=0,0,MIN((AE1078/AE1066)*(AE1078>0),AE1078)))","v":0},0,0,0,{"$f":"-IF(AI1078<0,AI1078,IF(AI1066=0,0,MIN((AI1078/AI1066)*(AI1078>0),AI1078)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1078<0,AS1078,IF(AS1066=0,0,MIN((AS1078/AS1066)*(AS1078>0),AS1078)))","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1115","v":0},0,0,0,0,0,{"$f":"-IF(AI1079<0,AI1079,IF(AI1067=0,0,MIN((AI1079/AI1067)*(AI1079>0),AI1079)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1079<0,AS1079,IF(AS1067=0,0,MIN((AS1079/AS1067)*(AS1079>0),AS1079)))","v":0}]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1116","v":0},0,0,0,0,0,{"$f":"-IF(AI1080<0,AI1080,IF(AI1068=0,0,MIN((AI1080/AI1068)*(AI1080>0),AI1080)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1080<0,AS1080,IF(AS1068=0,0,MIN((AS1080/AS1068)*(AS1080>0),AS1080)))","v":0}]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1117","v":-6.8938571446737432E-3},0,0,0,0,0,{"$f":"-IF(AI1081<0,AI1081,IF(AI1069=0,0,MIN((AI1081/AI1069)*(AI1081>0),AI1081)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1081<0,AS1081,IF(AS1069=0,0,MIN((AS1081/AS1069)*(AS1081>0),AS1081)))","v":0}]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1118","v":-1.2188260979930489E-3},0,0,0,0,0,{"$f":"-IF(AI1082<0,AI1082,IF(AI1070=0,0,MIN((AI1082/AI1070)*(AI1082>0),AI1082)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1082<0,AS1082,IF(AS1070=0,0,MIN((AS1082/AS1070)*(AS1082>0),AS1082)))","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1119","v":0},0,0,0,0,0,{"$f":"-IF(AI1083<0,AI1083,IF(AI1071=0,0,MIN((AI1083/AI1071)*(AI1083>0),AI1083)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1083<0,AS1083,IF(AS1071=0,0,MIN((AS1083/AS1071)*(AS1083>0),AS1083)))","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1120","v":-3.3917819840150586E-3},0,0,0,0,0,{"$f":"-IF(AI1084<0,AI1084,IF(AI1072=0,0,MIN((AI1084/AI1072)*(AI1084>0),AI1084)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1084<0,AS1084,IF(AS1072=0,0,MIN((AS1084/AS1072)*(AS1084>0),AS1084)))","v":0}]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1121","v":0},0,0,0,0,0,{"$f":"-IF(AI1085<0,AI1085,IF(AI1073=0,0,MIN((AI1085/AI1073)*(AI1085>0),AI1085)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1085<0,AS1085,IF(AS1073=0,0,MIN((AS1085/AS1073)*(AS1085>0),AS1085)))","v":0}]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1122","v":0},0,{"$f":"-IF(AE1086<0,AE1086,IF(AE1074=0,0,MIN((AE1086/AE1074)*(AE1086>0),AE1086)))","v":0},0,0,0,{"$f":"-IF(AI1086<0,AI1086,IF(AI1074=0,0,MIN((AI1086/AI1074)*(AI1086>0),AI1086)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1086<0,AS1086,IF(AS1074=0,0,MIN((AS1086/AS1074)*(AS1086>0),AS1086)))","v":0}]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1123","v":0},0,0,0,0,0,{"$f":"-IF(AI1087<0,AI1087,IF(AI1075=0,0,MIN((AI1087/AI1075)*(AI1087>0),AI1087)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1087<0,AS1087,IF(AS1075=0,0,MIN((AS1087/AS1075)*(AS1087>0),AS1087)))","v":0}]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1124","v":-1.1504465226681851E-2},{"$f":"SUM(AD1114:AD1123)","v":0},{"$f":"SUM(AE1114:AE1123)","v":0},0,0,0,{"$f":"SUM(AI1114:AI1123)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1126","v":0},{"$f":"MAX(AD1078+AD1090+AD1102+AD1114,0)","v":0},{"$f":"AE1078+AE1090+AE1102+AE1114","v":0},0,0,{"$f":"PrincipledApproach!AH1126","v":0},{"$f":"AI1078+AI1090+AI1102+AI1114","v":0},0,0,0,{"$f":"PrincipledApproach!AM1126","v":0},{"$f":"AN1078+AN1090+AN1102+AN1114","v":0},0,0,0,0,{"$f":"AS1078+AS1090+AS1102+AS1114","v":0}]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1127","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1127","v":0},{"$f":"AI1079+AI1091+AI1103+AI1115","v":0},0,0,0,{"$f":"PrincipledApproach!AM1127","v":0},{"$f":"AN1079+AN1091+AN1103+AN1115","v":0},0,0,0,0,{"$f":"AS1079+AS1091+AS1103+AS1115","v":0}]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1128","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1128","v":0},{"$f":"AI1080+AI1092+AI1104+AI1116","v":0},0,0,0,{"$f":"PrincipledApproach!AM1128","v":0},{"$f":"AN1080+AN1092+AN1104+AN1116","v":0},0,0,0,0,{"$f":"AS1080+AS1092+AS1104+AS1116","v":0}]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1129","v":0.13098328574880128},0,0,0,0,{"$f":"PrincipledApproach!AH1129","v":0},{"$f":"AI1081+AI1093+AI1105+AI1117","v":0},0,0,0,{"$f":"PrincipledApproach!AM1129","v":0},{"$f":"AN1081+AN1093+AN1105+AN1117","v":0},0,0,0,0,{"$f":"AS1081+AS1093+AS1105+AS1117","v":0}]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1130","v":2.3157695861867944E-2},0,0,0,0,{"$f":"PrincipledApproach!AH1130","v":0},{"$f":"AI1082+AI1094+AI1106+AI1118","v":0},0,0,0,{"$f":"PrincipledApproach!AM1130","v":0},{"$f":"AN1082+AN1094+AN1106+AN1118","v":0},0,0,0,0,{"$f":"AS1082+AS1094+AS1106+AS1118","v":0}]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1131","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1131","v":0},{"$f":"AI1083+AI1095+AI1107+AI1119","v":0},0,0,0,{"$f":"PrincipledApproach!AM1131","v":0},{"$f":"AN1083+AN1095+AN1107+AN1119","v":0},0,0,0,0,{"$f":"AS1083+AS1095+AS1107+AS1119","v":0}]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1132","v":0.11049084240633918},0,0,0,0,{"$f":"PrincipledApproach!AH1132","v":-1.5265566588595902E-16},{"$f":"AI1084+AI1096+AI1108+AI1120","v":0},0,0,0,{"$f":"PrincipledApproach!AM1132","v":0},{"$f":"AN1084+AN1096+AN1108+AN1120","v":0},0,0,0,0,{"$f":"AS1084+AS1096+AS1108+AS1120","v":0}]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1133","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1133","v":0},{"$f":"AI1085+AI1097+AI1109+AI1121","v":0},0,0,0,{"$f":"PrincipledApproach!AM1133","v":0},{"$f":"AN1085+AN1097+AN1109+AN1121","v":0},0,0,0,0,{"$f":"AS1085+AS1097+AS1109+AS1121","v":0}]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1134","v":0.97931350673516548},{"$f":"MAX(AD1086+AD1098+AD1110+AD1122,0)","v":0},{"$f":"AE1086+AE1098+AE1110+AE1122","v":0},0,0,{"$f":"PrincipledApproach!AH1134","v":0.97931350673516548},{"$f":"AI1086+AI1098+AI1110+AI1122","v":0},0,0,0,{"$f":"PrincipledApproach!AM1134","v":0.97931350673516548},{"$f":"AN1086+AN1098+AN1110+AN1122","v":0},0,0,0,0,{"$f":"AS1086+AS1098+AS1110+AS1122","v":0}]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1135","v":0},{"$f":"MAX(AD1087+AD1099+AD1111+AD1123,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH1135","v":0},{"$f":"AI1087+AI1099+AI1111+AI1123","v":0},0,0,0,{"$f":"PrincipledApproach!AM1135","v":0},{"$f":"AN1087+AN1099+AN1111+AN1123","v":0},0,0,0,0,{"$f":"AS1087+AS1099+AS1111+AS1123","v":0}]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1136","v":1.243945330752174},{"$f":"SUM(AD1126:AD1135)","v":0},{"$f":"SUM(AE1126:AE1135)","v":0},0,0,{"$f":"PrincipledApproach!AH1136","v":0.97931350673516537},{"$f":"SUM(AI1126:AI1135)","v":0},0,0,0,{"$f":"PrincipledApproach!AM1136","v":0.97931350673516548},{"$f":"SUM(AN1126:AN1135)","v":0},0,0,0,0,{"$f":"SUM(AS1126:AS1135)","v":0}]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline"]
[{"$f":"ROW()","v":1139},null,"Compression"]
[{"$f":"ROW()","v":1140},null,"Metering"]
[{"$f":"ROW()","v":1141},null,"Other Depreciable"]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1145},null,"Building"]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1148},null,"Total"]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1152","v":61},{"$f":"MAX(0,AC1152-1)","v":60},{"$f":"MAX(0,AD1152-1)","v":59},58,57,56,{"$f":"MAX(0,AH1152-1)","v":55},{"$f":"MAX(0,AI1152-1)","v":54},{"$f":"MAX(0,AJ1152-1)","v":53},{"$f":"MAX(0,AK1152-1)","v":52},{"$f":"MAX(0,AL1152-1)","v":51},{"$f":"MAX(0,AM1152-1)","v":50},{"$f":"MAX(0,AN1152-1)","v":49},{"$f":"MAX(0,AO1152-1)","v":48},{"$f":"MAX(0,AP1152-1)","v":47},{"$f":"MAX(0,AQ1152-1)","v":46},45]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1153","v":21},{"$f":"IF(AD$131=\"\",AC1153-1,MIN(AC1153-1,AD$131))","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1154","v":21},{"$f":"IF(AD1151=\"\",MAX(0,AC1154-1),Inputs!$D$71-(AC$6-LEFT($A1150,4)))","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1155","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1157","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1158","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1159","v":21},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1159+1)","v":40},{"$f":"MAX(0,AD1159-1)","v":39},{"$f":"MAX(0,AE1159-1)","v":38},{"$f":"MAX(0,AF1159-1)","v":37},{"$f":"MAX(0,AG1159-1)","v":36},35,34,33,32,31,30,29,28,27,26,25]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1160","v":0}]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1161","v":53.598995281445561},{"$f":"MAX(0,AC1161-1)","v":52.598995281445561},{"$f":"MAX(0,AD1161-1)","v":51.598995281445561},{"$f":"MAX(0,AE1161-1)","v":50.598995281445561},{"$f":"MAX(0,AF1161-1)","v":49.598995281445561},{"$f":"MAX(0,AG1161-1)","v":48.598995281445561},{"$f":"MAX(0,AH1161-1)","v":47.598995281445561},{"$f":"MAX(0,AI1161-1)","v":46.598995281445561},{"$f":"MAX(0,AJ1161-1)","v":45.598995281445561},{"$f":"MAX(0,AK1161-1)","v":44.598995281445561},{"$f":"MAX(0,AL1161-1)","v":43.598995281445561},{"$f":"MAX(0,AM1161-1)","v":42.598995281445561},{"$f":"MAX(0,AN1161-1)","v":41.598995281445561},{"$f":"MAX(0,AO1161-1)","v":40.598995281445561},{"$f":"MAX(0,AP1161-1)","v":39.598995281445561},{"$f":"MAX(0,AQ1161-1)","v":38.598995281445561},37.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1164","v":598.51976065949577}]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1165","v":107.94585207585942}]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1166","v":5.5313616714100053}]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1167","v":0.70784570456243556},{"$f":"IF(AD1155>0,AC1215-EconomicDep!AD1167,0)","v":0},{"$f":"AD1215","v":0},{"$f":"AE1215","v":0},{"$f":"AF1215","v":0},{"$f":"AG1215","v":0},{"$f":"IF(AI1155>0,AH1215-EconomicDep!AI1167,0)","v":0},{"$f":"AI1215","v":0},{"$f":"AJ1215","v":0},{"$f":"AK1215","v":0},{"$f":"AL1215","v":0},{"$f":"IF(AN1155>0,AM1215-EconomicDep!AN1167,0)","v":0},{"$f":"AN1215","v":0},{"$f":"AO1215","v":0},{"$f":"AP1215","v":0},{"$f":"AQ1215","v":0},{"$f":"IF(AS1155>0,AR1215-EconomicDep!AS1167,0)","v":0}]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1168","v":0},{"$f":"IF(AD1156>0,AC1216-EconomicDep!AD1168,0)","v":0},{"$f":"AD1216","v":0},0,0,0,{"$f":"IF(AI1156>0,AH1216-EconomicDep!AI1168,0)","v":0},0,0,0,0,{"$f":"IF(AN1156>0,AM1216-EconomicDep!AN1168,0)","v":0},0,0,0,0,{"$f":"IF(AS1156>0,AR1216-EconomicDep!AS1168,0)","v":0}]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1169","v":17.423159156097878},{"$f":"IF(AD1157>0,AC1217-EconomicDep!AD1169,0)","v":10.472937197654467},{"$f":"AD1217","v":8.3783497581235729},6.2837623185926796,4.1891748790617864,2.0945874395308932,{"$f":"IF(AI1157>0,AH1217-EconomicDep!AI1169,0)","v":0},0,0,0,0,{"$f":"IF(AN1157>0,AM1217-EconomicDep!AN1169,0)","v":0},0,0,0,0,{"$f":"IF(AS1157>0,AR1217-EconomicDep!AS1169,0)","v":0}]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1170","v":15.7570394255424},{"$f":"IF(AD1158>0,AC1218-EconomicDep!AD1170,0)","v":0},{"$f":"AD1218","v":0},0,0,0,{"$f":"IF(AI1158>0,AH1218-EconomicDep!AI1170,0)","v":0},0,0,0,0,{"$f":"IF(AN1158>0,AM1218-EconomicDep!AN1170,0)","v":0},0,0,0,0,{"$f":"IF(AS1158>0,AR1218-EconomicDep!AS1170,0)","v":0}]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1171","v":0},{"$f":"IF(AD1159>0,AC1219-EconomicDep!AD1171,0)","v":0},{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0},{"$f":"IF(AI1159>0,AH1219-EconomicDep!AI1171,0)","v":0},0,0,0,0,{"$f":"IF(AN1159>0,AM1219-EconomicDep!AN1171,0)","v":0},0,0,0,0,{"$f":"IF(AS1159>0,AR1219-EconomicDep!AS1171,0)","v":0}]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1172","v":0.96086614109453428},{"$f":"IF(AD1160>0,AC1220-EconomicDep!AD1172,0)","v":0},{"$f":"AD1220","v":0},{"$f":"AE1220","v":0},{"$f":"AF1220","v":0},{"$f":"AG1220","v":0},{"$f":"IF(AI1160>0,AH1220-EconomicDep!AI1172,0)","v":0},0,0,0,0,{"$f":"IF(AN1160>0,AM1220-EconomicDep!AN1172,0)","v":0},0,0,0,0,{"$f":"IF(AS1160>0,AR1220-EconomicDep!AS1172,0)","v":0}]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1173","v":0},{"$f":"IF(AD1161>0,AC1221-EconomicDep!AD1173,0)","v":0},0,0,0,0,{"$f":"IF(AI1161>0,AH1221-EconomicDep!AI1173,0)","v":0},0,0,0,0,{"$f":"IF(AN1161>0,AM1221-EconomicDep!AN1173,0)","v":0},0,0,0,0,{"$f":"IF(AS1161>0,AR1221-EconomicDep!AS1173,0)","v":0}]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1174","v":746.84588483406253},{"$f":"SUM(AD1164:AD1173)","v":10.472937197654467},{"$f":"SUM(AE1164:AE1173)","v":8.3783497581235729},6.2837623185926796,4.1891748790617864,2.0945874395308932,{"$f":"SUM(AI1164:AI1173)","v":0},{"$f":"SUM(AJ1164:AJ1173)","v":0},0,0,0,{"$f":"SUM(AN1164:AN1173)","v":0},0,0,0,0,{"$f":"SUM(AS1164:AS1173)","v":0}]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1176","v":0}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1177","v":0}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1178","v":0}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1179","v":0}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1183","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1184","v":0}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1185","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1186","v":0}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1188","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0},{"$f":"-Inputs!AI1737","v":0},{"$f":"-Inputs!AJ1737","v":0},{"$f":"-Inputs!AK1737","v":0},{"$f":"-Inputs!AL1737","v":0},{"$f":"-Inputs!AM1737","v":0},{"$f":"-Inputs!AN1063","v":0},{"$f":"-Inputs!AO1063","v":0},{"$f":"-Inputs!AP1063","v":0},{"$f":"-Inputs!AQ1063","v":0},{"$f":"-Inputs!AR1063","v":0},{"$f":"-Inputs!AS1063","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1189","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0},{"$f":"-Inputs!AI1738","v":0},{"$f":"-Inputs!AJ1738","v":0},{"$f":"-Inputs!AK1738","v":0},{"$f":"-Inputs!AL1738","v":0},{"$f":"-Inputs!AM1738","v":0},{"$f":"-Inputs!AN1064","v":0},{"$f":"-Inputs!AO1064","v":0},{"$f":"-Inputs!AP1064","v":0},{"$f":"-Inputs!AQ1064","v":0},{"$f":"-Inputs!AR1064","v":0},{"$f":"-Inputs!AS1064","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1190","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0},{"$f":"-Inputs!AI1739","v":0},{"$f":"-Inputs!AJ1739","v":0},{"$f":"-Inputs!AK1739","v":0},{"$f":"-Inputs!AL1739","v":0},{"$f":"-Inputs!AM1739","v":0},{"$f":"-Inputs!AN1065","v":0},{"$f":"-Inputs!AO1065","v":0},{"$f":"-Inputs!AP1065","v":0},{"$f":"-Inputs!AQ1065","v":0},{"$f":"-Inputs!AR1065","v":0},{"$f":"-Inputs!AS1065","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1191","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0},{"$f":"-Inputs!AI1740","v":0},{"$f":"-Inputs!AJ1740","v":0},{"$f":"-Inputs!AK1740","v":0},{"$f":"-Inputs!AL1740","v":0},{"$f":"-Inputs!AM1740","v":0},{"$f":"-Inputs!AN1066","v":0},{"$f":"-Inputs!AO1066","v":0},{"$f":"-Inputs!AP1066","v":0},{"$f":"-Inputs!AQ1066","v":0},{"$f":"-Inputs!AR1066","v":0},{"$f":"-Inputs!AS1066","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1192","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0},{"$f":"-Inputs!AI1741","v":0},{"$f":"-Inputs!AJ1741","v":0},{"$f":"-Inputs!AK1741","v":0},{"$f":"-Inputs!AL1741","v":0},{"$f":"-Inputs!AM1741","v":0},{"$f":"-Inputs!AN1067","v":0},{"$f":"-Inputs!AO1067","v":0},{"$f":"-Inputs!AP1067","v":0},{"$f":"-Inputs!AQ1067","v":0},{"$f":"-Inputs!AR1067","v":0},{"$f":"-Inputs!AS1067","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1193","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0},{"$f":"-Inputs!AI1742","v":0},{"$f":"-Inputs!AJ1742","v":0},{"$f":"-Inputs!AK1742","v":0},{"$f":"-Inputs!AL1742","v":0},{"$f":"-Inputs!AM1742","v":0},{"$f":"-Inputs!AN1068","v":0},{"$f":"-Inputs!AO1068","v":0},{"$f":"-Inputs!AP1068","v":0},{"$f":"-Inputs!AQ1068","v":0},{"$f":"-Inputs!AR1068","v":0},{"$f":"-Inputs!AS1068","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1194","v":0},{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0},{"$f":"-Inputs!AI1743","v":0},{"$f":"-Inputs!AJ1743","v":0},{"$f":"-Inputs!AK1743","v":0},{"$f":"-Inputs!AL1743","v":0},{"$f":"-Inputs!AM1743","v":0},{"$f":"-Inputs!AN1069","v":0},{"$f":"-Inputs!AO1069","v":0},{"$f":"-Inputs!AP1069","v":0},{"$f":"-Inputs!AQ1069","v":0},{"$f":"-Inputs!AR1069","v":0},{"$f":"-Inputs!AS1069","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1195","v":0},{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0},{"$f":"-Inputs!AI1744","v":0},{"$f":"-Inputs!AJ1744","v":0},{"$f":"-Inputs!AK1744","v":0},{"$f":"-Inputs!AL1744","v":0},{"$f":"-Inputs!AM1744","v":0},{"$f":"-Inputs!AN1070","v":0},{"$f":"-Inputs!AO1070","v":0},{"$f":"-Inputs!AP1070","v":0},{"$f":"-Inputs!AQ1070","v":0},{"$f":"-Inputs!AR1070","v":0},{"$f":"-Inputs!AS1070","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1196","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0},{"$f":"-Inputs!AI1745","v":0},{"$f":"-Inputs!AJ1745","v":0},{"$f":"-Inputs!AK1745","v":0},{"$f":"-Inputs!AL1745","v":0},{"$f":"-Inputs!AM1745","v":0},{"$f":"-Inputs!AN1071","v":0},{"$f":"-Inputs!AO1071","v":0},{"$f":"-Inputs!AP1071","v":0},{"$f":"-Inputs!AQ1071","v":0},{"$f":"-Inputs!AR1071","v":0},{"$f":"-Inputs!AS1071","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1197","v":0},{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0},{"$f":"-Inputs!AI1746","v":0},{"$f":"-Inputs!AJ1746","v":0},{"$f":"-Inputs!AK1746","v":0},{"$f":"-Inputs!AL1746","v":0},{"$f":"-Inputs!AM1746","v":0},{"$f":"-Inputs!AN1072","v":0},{"$f":"-Inputs!AO1072","v":0},{"$f":"-Inputs!AP1072","v":0},{"$f":"-Inputs!AQ1072","v":0},{"$f":"-Inputs!AR1072","v":0},{"$f":"-Inputs!AS1072","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1198","v":0},{"$f":"SUM(AD1188:AD1197)","v":0},{"$f":"SUM(AE1188:AE1197)","v":0},0,0,0,{"$f":"SUM(AI1188:AI1197)","v":0},0,0,0,0,{"$f":"SUM(AN1188:AN1197)","v":0},0,0,0,0,{"$f":"SUM(AS1188:AS1197)","v":0}]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1200","v":-9.8117993550737062},{"$f":"-IF(AD1164<0,AD1164,IF(AD1152=0,0,MIN((AD1164/AD1152)*(AD1164>0),AD1164)))","v":0},{"$f":"-IF(AE1164<0,AE1164,IF(AE1152=0,0,MIN((AE1164/AE1152)*(AE1164>0),AE1164)))","v":0},0,0,0,{"$f":"-IF(AI1164<0,AI1164,IF(AI1152=0,0,MIN((AI1164/AI1152)*(AI1164>0),AI1164)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1164<0,AS1164,IF(AS1152=0,0,MIN((AS1164/AS1152)*(AS1164>0),AS1164)))","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1201","v":-5.3806789032750917},0,0,0,0,0,{"$f":"-IF(AI1165<0,AI1165,IF(AI1153=0,0,MIN((AI1165/AI1153)*(AI1165>0),AI1165)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1165<0,AS1165,IF(AS1153=0,0,MIN((AS1165/AS1153)*(AS1165>0),AS1165)))","v":0}]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1202","v":-0.13491126027829281},0,0,0,0,0,{"$f":"-IF(AI1166<0,AI1166,IF(AI1154=0,0,MIN((AI1166/AI1154)*(AI1166>0),AI1166)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1166<0,AS1166,IF(AS1154=0,0,MIN((AS1166/AS1154)*(AS1166>0),AS1166)))","v":0}]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1203","v":-2.1623272364670265E-2},0,0,0,0,0,{"$f":"-IF(AI1167<0,AI1167,IF(AI1155=0,0,MIN((AI1167/AI1155)*(AI1167>0),AI1167)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1167<0,AS1167,IF(AS1155=0,0,MIN((AS1167/AS1155)*(AS1167>0),AS1167)))","v":0}]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1204","v":0},0,0,0,0,0,{"$f":"-IF(AI1168<0,AI1168,IF(AI1156=0,0,MIN((AI1168/AI1156)*(AI1168>0),AI1168)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1168<0,AS1168,IF(AS1156=0,0,MIN((AS1168/AS1156)*(AS1168>0),AS1168)))","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1205","v":-0.28562555993603062},-2.0945874395308932,-2.0945874395308932,-2.0945874395308932,-2.0945874395308932,-2.0945874395308932,{"$f":"-IF(AI1169<0,AI1169,IF(AI1157=0,0,MIN((AI1169/AI1157)*(AI1169>0),AI1169)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1169<0,AS1169,IF(AS1157=0,0,MIN((AS1169/AS1157)*(AS1169>0),AS1169)))","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1206","v":-0.51983180348090685},0,0,0,0,0,{"$f":"-IF(AI1170<0,AI1170,IF(AI1158=0,0,MIN((AI1170/AI1158)*(AI1170>0),AI1170)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1170<0,AS1170,IF(AS1158=0,0,MIN((AS1170/AS1158)*(AS1170>0),AS1170)))","v":0}]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1207","v":0},0,0,0,0,0,{"$f":"-IF(AI1171<0,AI1171,IF(AI1159=0,0,MIN((AI1171/AI1159)*(AI1171>0),AI1171)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1171<0,AS1171,IF(AS1159=0,0,MIN((AS1171/AS1159)*(AS1171>0),AS1171)))","v":0}]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1208","v":0},0,{"$f":"-IF(AE1172<0,AE1172,IF(AE1160=0,0,MIN((AE1172/AE1160)*(AE1172>0),AE1172)))","v":0},0,0,0,{"$f":"-IF(AI1172<0,AI1172,IF(AI1160=0,0,MIN((AI1172/AI1160)*(AI1172>0),AI1172)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1172<0,AS1172,IF(AS1160=0,0,MIN((AS1172/AS1160)*(AS1172>0),AS1172)))","v":0}]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1209","v":0},0,0,0,0,0,{"$f":"-IF(AI1173<0,AI1173,IF(AI1161=0,0,MIN((AI1173/AI1161)*(AI1173>0),AI1173)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1173<0,AS1173,IF(AS1161=0,0,MIN((AS1173/AS1161)*(AS1173>0),AS1173)))","v":0}]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1210","v":-16.154470154408699},{"$f":"SUM(AD1200:AD1209)","v":-2.0945874395308932},{"$f":"SUM(AE1200:AE1209)","v":-2.0945874395308932},-2.0945874395308932,-2.0945874395308932,-2.0945874395308932,{"$f":"SUM(AI1200:AI1209)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1212","v":588.70796130442204},{"$f":"MAX(AD1164+AD1176+AD1188+AD1200,0)","v":0},{"$f":"AE1164+AE1176+AE1188+AE1200","v":0},0,0,{"$f":"PrincipledApproach!AH1212","v":518.62368019675262},{"$f":"AI1164+AI1176+AI1188+AI1200","v":0},0,0,0,{"$f":"PrincipledApproach!AM1212","v":448.53939908908342},{"$f":"AN1164+AN1176+AN1188+AN1200","v":0},0,0,0,0,{"$f":"AS1164+AS1176+AS1188+AS1200","v":0}]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1213","v":102.56517317258432},0,0,0,0,{"$f":"PrincipledApproach!AH1213","v":76.923879879438218},{"$f":"AI1165+AI1177+AI1189+AI1201","v":0},0,0,0,{"$f":"PrincipledApproach!AM1213","v":51.282586586292148},{"$f":"AN1165+AN1177+AN1189+AN1201","v":0},0,0,0,0,{"$f":"AS1165+AS1177+AS1189+AS1201","v":0}]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1214","v":5.3964504111317124},0,0,0,0,{"$f":"PrincipledApproach!AH1214","v":4.0473378083487832},{"$f":"AI1166+AI1178+AI1190+AI1202","v":0},0,0,0,{"$f":"PrincipledApproach!AM1214","v":2.6982252055658558},{"$f":"AN1166+AN1178+AN1190+AN1202","v":0},0,0,0,0,{"$f":"AS1166+AS1178+AS1190+AS1202","v":0}]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1215","v":0.68622243219776524},0,0,0,0,{"$f":"PrincipledApproach!AH1215","v":0},{"$f":"AI1167+AI1179+AI1191+AI1203","v":0},0,0,0,{"$f":"PrincipledApproach!AM1215","v":0},{"$f":"AN1167+AN1179+AN1191+AN1203","v":0},0,0,0,0,{"$f":"AS1167+AS1179+AS1191+AS1203","v":0}]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1216","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1216","v":0},{"$f":"AI1168+AI1180+AI1192+AI1204","v":0},0,0,0,{"$f":"PrincipledApproach!AM1216","v":0},{"$f":"AN1168+AN1180+AN1192+AN1204","v":0},0,0,0,0,{"$f":"AS1168+AS1180+AS1192+AS1204","v":0}]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1217","v":17.137533596161848},8.3783497581235729,6.2837623185926796,4.1891748790617864,2.0945874395308932,{"$f":"PrincipledApproach!AH1217","v":10.472937197654465},{"$f":"AI1169+AI1181+AI1193+AI1205","v":0},0,0,0,{"$f":"PrincipledApproach!AM1217","v":0},{"$f":"AN1169+AN1181+AN1193+AN1205","v":0},0,0,0,0,{"$f":"AS1169+AS1181+AS1193+AS1205","v":0}]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1218","v":15.237207622061494},0,0,0,0,{"$f":"PrincipledApproach!AH1218","v":0},{"$f":"AI1170+AI1182+AI1194+AI1206","v":0},0,0,0,{"$f":"PrincipledApproach!AM1218","v":0},{"$f":"AN1170+AN1182+AN1194+AN1206","v":0},0,0,0,0,{"$f":"AS1170+AS1182+AS1194+AS1206","v":0}]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1219","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1219","v":0},{"$f":"AI1171+AI1183+AI1195+AI1207","v":0},0,0,0,{"$f":"PrincipledApproach!AM1219","v":0},{"$f":"AN1171+AN1183+AN1195+AN1207","v":0},0,0,0,0,{"$f":"AS1171+AS1183+AS1195+AS1207","v":0}]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1220","v":0.96086614109453428},{"$f":"MAX(AD1172+AD1184+AD1196+AD1208,0)","v":0},{"$f":"AE1172+AE1184+AE1196+AE1208","v":0},0,0,{"$f":"PrincipledApproach!AH1220","v":0.96086614109453428},{"$f":"AI1172+AI1184+AI1196+AI1208","v":0},0,0,0,{"$f":"PrincipledApproach!AM1220","v":0.96086614109453428},{"$f":"AN1172+AN1184+AN1196+AN1208","v":0},0,0,0,0,{"$f":"AS1172+AS1184+AS1196+AS1208","v":0}]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1221","v":0},{"$f":"MAX(AD1173+AD1185+AD1197+AD1209,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH1221","v":0},{"$f":"AI1173+AI1185+AI1197+AI1209","v":0},0,0,0,{"$f":"PrincipledApproach!AM1221","v":0},{"$f":"AN1173+AN1185+AN1197+AN1209","v":0},0,0,0,0,{"$f":"AS1173+AS1185+AS1197+AS1209","v":0}]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1222","v":730.69141467965369},{"$f":"SUM(AD1212:AD1221)","v":8.3783497581235729},{"$f":"SUM(AE1212:AE1221)","v":6.2837623185926796},4.1891748790617864,2.0945874395308932,{"$f":"PrincipledApproach!AH1222","v":611.02870122328864},{"$f":"SUM(AI1212:AI1221)","v":0},0,0,0,{"$f":"PrincipledApproach!AM1222","v":503.48107702203595},{"$f":"SUM(AN1212:AN1221)","v":0},0,0,0,0,{"$f":"SUM(AS1212:AS1221)","v":0}]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline"]
[{"$f":"ROW()","v":1225},null,"Compression"]
[{"$f":"ROW()","v":1226},null,"Metering"]
[{"$f":"ROW()","v":1227},null,"Other Depreciable"]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1231},null,"Building"]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1234},null,"Total"]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1238","v":62},{"$f":"MAX(0,AC1238-1)","v":61},{"$f":"MAX(0,AD1238-1)","v":60},59,58,57,{"$f":"MAX(0,AH1238-1)","v":56},{"$f":"MAX(0,AI1238-1)","v":55},{"$f":"MAX(0,AJ1238-1)","v":54},{"$f":"MAX(0,AK1238-1)","v":53},{"$f":"MAX(0,AL1238-1)","v":52},{"$f":"MAX(0,AM1238-1)","v":51},{"$f":"MAX(0,AN1238-1)","v":50},{"$f":"MAX(0,AO1238-1)","v":49},{"$f":"MAX(0,AP1238-1)","v":48},{"$f":"MAX(0,AQ1238-1)","v":47},46]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1239","v":22},{"$f":"IF(AD$131=\"\",AC1239-1,MIN(AC1239-1,AD$131))","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1240","v":22},{"$f":"IF(AD1237=\"\",MAX(0,AC1240-1),Inputs!$D$71-(AC$6-LEFT($A1236,4)))","v":21},20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1241","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1243","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1244","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1245","v":22},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1245+1)","v":41},{"$f":"MAX(0,AD1245-1)","v":40},{"$f":"MAX(0,AE1245-1)","v":39},{"$f":"MAX(0,AF1245-1)","v":38},{"$f":"MAX(0,AG1245-1)","v":37},36,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1246","v":0}]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1247","v":54.598995281445561},{"$f":"MAX(0,AC1247-1)","v":53.598995281445561},{"$f":"MAX(0,AD1247-1)","v":52.598995281445561},{"$f":"MAX(0,AE1247-1)","v":51.598995281445561},{"$f":"MAX(0,AF1247-1)","v":50.598995281445561},{"$f":"MAX(0,AG1247-1)","v":49.598995281445561},{"$f":"MAX(0,AH1247-1)","v":48.598995281445561},{"$f":"MAX(0,AI1247-1)","v":47.598995281445561},{"$f":"MAX(0,AJ1247-1)","v":46.598995281445561},{"$f":"MAX(0,AK1247-1)","v":45.598995281445561},{"$f":"MAX(0,AL1247-1)","v":44.598995281445561},{"$f":"MAX(0,AM1247-1)","v":43.598995281445561},{"$f":"MAX(0,AN1247-1)","v":42.598995281445561},{"$f":"MAX(0,AO1247-1)","v":41.598995281445561},{"$f":"MAX(0,AP1247-1)","v":40.598995281445561},{"$f":"MAX(0,AQ1247-1)","v":39.598995281445561},38.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1250","v":34.131203715261819}]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1251","v":21.906340467620804}]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1252","v":3.8493142581176504E-2}]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1253","v":19.587937895327784},{"$f":"IF(AD1241>0,AC1301-EconomicDep!AD1253,0)","v":15.766634711869314},{"$f":"AD1301","v":0},{"$f":"AE1301","v":0},{"$f":"AF1301","v":0},{"$f":"AG1301","v":0},{"$f":"IF(AI1241>0,AH1301-EconomicDep!AI1253,0)","v":0},{"$f":"AI1301","v":0},{"$f":"AJ1301","v":0},{"$f":"AK1301","v":0},{"$f":"AL1301","v":0},{"$f":"IF(AN1241>0,AM1301-EconomicDep!AN1253,0)","v":0},{"$f":"AN1301","v":0},{"$f":"AO1301","v":0},{"$f":"AP1301","v":0},{"$f":"AQ1301","v":0},{"$f":"IF(AS1241>0,AR1301-EconomicDep!AS1253,0)","v":0}]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1254","v":5.3661951597493172},{"$f":"IF(AD1242>0,AC1302-EconomicDep!AD1254,0)","v":0},{"$f":"AD1302","v":0},0,0,0,{"$f":"IF(AI1242>0,AH1302-EconomicDep!AI1254,0)","v":0},0,0,0,0,{"$f":"IF(AN1242>0,AM1302-EconomicDep!AN1254,0)","v":0},0,0,0,0,{"$f":"IF(AS1242>0,AR1302-EconomicDep!AS1254,0)","v":0}]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1255","v":18.984128123691647},{"$f":"IF(AD1243>0,AC1303-EconomicDep!AD1255,0)","v":10.356538737965785},{"$f":"AD1303","v":8.6304489483048208},6.9043591586438566,5.1782693689828925,3.4521795793219283,{"$f":"IF(AI1243>0,AH1303-EconomicDep!AI1255,0)","v":10.356538737965788},0,0,0,0,{"$f":"IF(AN1243>0,AM1303-EconomicDep!AN1255,0)","v":0},0,0,0,0,{"$f":"IF(AS1243>0,AR1303-EconomicDep!AS1255,0)","v":0}]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1256","v":32.917487549362257},{"$f":"IF(AD1244>0,AC1304-EconomicDep!AD1256,0)","v":26.977011777004492},{"$f":"AD1304","v":0},0,0,0,{"$f":"IF(AI1244>0,AH1304-EconomicDep!AI1256,0)","v":0},0,0,0,0,{"$f":"IF(AN1244>0,AM1304-EconomicDep!AN1256,0)","v":0},0,0,0,0,{"$f":"IF(AS1244>0,AR1304-EconomicDep!AS1256,0)","v":0}]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1257","v":2.8443453295569645},{"$f":"IF(AD1245>0,AC1305-EconomicDep!AD1257,0)","v":0},{"$f":"AD1305","v":0},{"$f":"AE1305","v":0},{"$f":"AF1305","v":0},{"$f":"AG1305","v":0},{"$f":"IF(AI1245>0,AH1305-EconomicDep!AI1257,0)","v":0},0,0,0,0,{"$f":"IF(AN1245>0,AM1305-EconomicDep!AN1257,0)","v":2.0531246954758462},1.9868948665895285,1.9206650377032108,1.8544352088168932,1.7882053799305755,{"$f":"IF(AS1245>0,AR1305-EconomicDep!AS1257,0)","v":1.7219755510442578}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1258","v":0},{"$f":"IF(AD1246>0,AC1306-EconomicDep!AD1258,0)","v":0},{"$f":"AD1306","v":0},{"$f":"AE1306","v":0},{"$f":"AF1306","v":0},{"$f":"AG1306","v":0},{"$f":"IF(AI1246>0,AH1306-EconomicDep!AI1258,0)","v":0},0,0,0,0,{"$f":"IF(AN1246>0,AM1306-EconomicDep!AN1258,0)","v":0},0,0,0,0,{"$f":"IF(AS1246>0,AR1306-EconomicDep!AS1258,0)","v":0}]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1259","v":0},{"$f":"IF(AD1247>0,AC1307-EconomicDep!AD1259,0)","v":0},0,0,0,0,{"$f":"IF(AI1247>0,AH1307-EconomicDep!AI1259,0)","v":0},0,0,0,0,{"$f":"IF(AN1247>0,AM1307-EconomicDep!AN1259,0)","v":0},0,0,0,0,{"$f":"IF(AS1247>0,AR1307-EconomicDep!AS1259,0)","v":0}]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1260","v":135.77613138315178},{"$f":"SUM(AD1250:AD1259)","v":53.100185226839592},{"$f":"SUM(AE1250:AE1259)","v":8.6304489483048208},6.9043591586438566,5.1782693689828925,3.4521795793219283,{"$f":"SUM(AI1250:AI1259)","v":10.356538737965788},{"$f":"SUM(AJ1250:AJ1259)","v":0},0,0,0,{"$f":"SUM(AN1250:AN1259)","v":2.0531246954758462},1.9868948665895285,1.9206650377032108,1.8544352088168932,1.7882053799305755,{"$f":"SUM(AS1250:AS1259)","v":1.7219755510442578}]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1262","v":0}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1263","v":0}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1264","v":0}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1265","v":0}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1267","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1268","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1269","v":0}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1270","v":0}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1271","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1272","v":0}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1274","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0},{"$f":"-Inputs!AI1749","v":0},{"$f":"-Inputs!AJ1749","v":0},{"$f":"-Inputs!AK1749","v":0},{"$f":"-Inputs!AL1749","v":0},{"$f":"-Inputs!AM1749","v":0},{"$f":"-Inputs!AN1149","v":0},{"$f":"-Inputs!AO1149","v":0},{"$f":"-Inputs!AP1149","v":0},{"$f":"-Inputs!AQ1149","v":0},{"$f":"-Inputs!AR1149","v":0},{"$f":"-Inputs!AS1149","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1275","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0},{"$f":"-Inputs!AI1750","v":0},{"$f":"-Inputs!AJ1750","v":0},{"$f":"-Inputs!AK1750","v":0},{"$f":"-Inputs!AL1750","v":0},{"$f":"-Inputs!AM1750","v":0},{"$f":"-Inputs!AN1150","v":0},{"$f":"-Inputs!AO1150","v":0},{"$f":"-Inputs!AP1150","v":0},{"$f":"-Inputs!AQ1150","v":0},{"$f":"-Inputs!AR1150","v":0},{"$f":"-Inputs!AS1150","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1276","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0},{"$f":"-Inputs!AI1751","v":0},{"$f":"-Inputs!AJ1751","v":0},{"$f":"-Inputs!AK1751","v":0},{"$f":"-Inputs!AL1751","v":0},{"$f":"-Inputs!AM1751","v":0},{"$f":"-Inputs!AN1151","v":0},{"$f":"-Inputs!AO1151","v":0},{"$f":"-Inputs!AP1151","v":0},{"$f":"-Inputs!AQ1151","v":0},{"$f":"-Inputs!AR1151","v":0},{"$f":"-Inputs!AS1151","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1277","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0},{"$f":"-Inputs!AI1752","v":0},{"$f":"-Inputs!AJ1752","v":0},{"$f":"-Inputs!AK1752","v":0},{"$f":"-Inputs!AL1752","v":0},{"$f":"-Inputs!AM1752","v":0},{"$f":"-Inputs!AN1152","v":0},{"$f":"-Inputs!AO1152","v":0},{"$f":"-Inputs!AP1152","v":0},{"$f":"-Inputs!AQ1152","v":0},{"$f":"-Inputs!AR1152","v":0},{"$f":"-Inputs!AS1152","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1278","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0},{"$f":"-Inputs!AI1753","v":0},{"$f":"-Inputs!AJ1753","v":0},{"$f":"-Inputs!AK1753","v":0},{"$f":"-Inputs!AL1753","v":0},{"$f":"-Inputs!AM1753","v":0},{"$f":"-Inputs!AN1153","v":0},{"$f":"-Inputs!AO1153","v":0},{"$f":"-Inputs!AP1153","v":0},{"$f":"-Inputs!AQ1153","v":0},{"$f":"-Inputs!AR1153","v":0},{"$f":"-Inputs!AS1153","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1279","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0},{"$f":"-Inputs!AI1754","v":0},{"$f":"-Inputs!AJ1754","v":0},{"$f":"-Inputs!AK1754","v":0},{"$f":"-Inputs!AL1754","v":0},{"$f":"-Inputs!AM1754","v":0},{"$f":"-Inputs!AN1154","v":0},{"$f":"-Inputs!AO1154","v":0},{"$f":"-Inputs!AP1154","v":0},{"$f":"-Inputs!AQ1154","v":0},{"$f":"-Inputs!AR1154","v":0},{"$f":"-Inputs!AS1154","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1280","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0},{"$f":"-Inputs!AI1755","v":0},{"$f":"-Inputs!AJ1755","v":0},{"$f":"-Inputs!AK1755","v":0},{"$f":"-Inputs!AL1755","v":0},{"$f":"-Inputs!AM1755","v":0},{"$f":"-Inputs!AN1155","v":0},{"$f":"-Inputs!AO1155","v":0},{"$f":"-Inputs!AP1155","v":0},{"$f":"-Inputs!AQ1155","v":0},{"$f":"-Inputs!AR1155","v":0},{"$f":"-Inputs!AS1155","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1281","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0},{"$f":"-Inputs!AI1756","v":0},{"$f":"-Inputs!AJ1756","v":0},{"$f":"-Inputs!AK1756","v":0},{"$f":"-Inputs!AL1756","v":0},{"$f":"-Inputs!AM1756","v":0},{"$f":"-Inputs!AN1156","v":0},{"$f":"-Inputs!AO1156","v":0},{"$f":"-Inputs!AP1156","v":0},{"$f":"-Inputs!AQ1156","v":0},{"$f":"-Inputs!AR1156","v":0},{"$f":"-Inputs!AS1156","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1282","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0},{"$f":"-Inputs!AI1757","v":0},{"$f":"-Inputs!AJ1757","v":0},{"$f":"-Inputs!AK1757","v":0},{"$f":"-Inputs!AL1757","v":0},{"$f":"-Inputs!AM1757","v":0},{"$f":"-Inputs!AN1157","v":0},{"$f":"-Inputs!AO1157","v":0},{"$f":"-Inputs!AP1157","v":0},{"$f":"-Inputs!AQ1157","v":0},{"$f":"-Inputs!AR1157","v":0},{"$f":"-Inputs!AS1157","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1283","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0},{"$f":"-Inputs!AI1758","v":0},{"$f":"-Inputs!AJ1758","v":0},{"$f":"-Inputs!AK1758","v":0},{"$f":"-Inputs!AL1758","v":0},{"$f":"-Inputs!AM1758","v":0},{"$f":"-Inputs!AN1158","v":0},{"$f":"-Inputs!AO1158","v":0},{"$f":"-Inputs!AP1158","v":0},{"$f":"-Inputs!AQ1158","v":0},{"$f":"-Inputs!AR1158","v":0},{"$f":"-Inputs!AS1158","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1284","v":0},{"$f":"SUM(AD1274:AD1283)","v":0},{"$f":"SUM(AE1274:AE1283)","v":0},0,0,0,{"$f":"SUM(AI1274:AI1283)","v":0},0,0,0,0,{"$f":"SUM(AN1274:AN1283)","v":0},0,0,0,0,{"$f":"SUM(AS1274:AS1283)","v":0}]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1286","v":-0.55050328573002927},{"$f":"-IF(AD1250<0,AD1250,IF(AD1238=0,0,MIN((AD1250/AD1238)*(AD1250>0),AD1250)))","v":0},{"$f":"-IF(AE1250<0,AE1250,IF(AE1238=0,0,MIN((AE1250/AE1238)*(AE1250>0),AE1250)))","v":0},0,0,0,{"$f":"-IF(AI1250<0,AI1250,IF(AI1238=0,0,MIN((AI1250/AI1238)*(AI1250>0),AI1250)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1250<0,AS1250,IF(AS1238=0,0,MIN((AS1250/AS1238)*(AS1250>0),AS1250)))","v":0}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1287","v":-0.99574596774932578},0,0,0,0,0,{"$f":"-IF(AI1251<0,AI1251,IF(AI1239=0,0,MIN((AI1251/AI1239)*(AI1251>0),AI1251)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1251<0,AS1251,IF(AS1239=0,0,MIN((AS1251/AS1239)*(AS1251>0),AS1251)))","v":0}]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1288","v":-9.1650339478991608E-4},0,0,0,0,0,{"$f":"-IF(AI1252<0,AI1252,IF(AI1240=0,0,MIN((AI1252/AI1240)*(AI1252>0),AI1252)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1252<0,AS1252,IF(AS1240=0,0,MIN((AS1252/AS1240)*(AS1252>0),AS1252)))","v":0}]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1289","v":-0.89052327614624194},-15.766634711869314,0,0,0,0,{"$f":"-IF(AI1253<0,AI1253,IF(AI1241=0,0,MIN((AI1253/AI1241)*(AI1253>0),AI1253)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1253<0,AS1253,IF(AS1241=0,0,MIN((AS1253/AS1241)*(AS1253>0),AS1253)))","v":0}]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1290","v":-0.24396246912953051},0,0,0,0,0,{"$f":"-IF(AI1254<0,AI1254,IF(AI1242=0,0,MIN((AI1254/AI1242)*(AI1254>0),AI1254)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1254<0,AS1254,IF(AS1242=0,0,MIN((AS1254/AS1242)*(AS1254>0),AS1254)))","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1291","v":-0.30735097600138966},-1.7260897896609642,-1.7260897896609642,-1.7260897896609642,-1.7260897896609642,-1.7260897896609642,{"$f":"-IF(AI1255<0,AI1255,IF(AI1243=0,0,MIN((AI1255/AI1243)*(AI1255>0),AI1255)))","v":-10.356538737965788},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1255<0,AS1255,IF(AS1243=0,0,MIN((AS1255/AS1243)*(AS1255>0),AS1255)))","v":0}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1292","v":-1.3163614971341655},-26.977011777004492,0,0,0,0,{"$f":"-IF(AI1256<0,AI1256,IF(AI1244=0,0,MIN((AI1256/AI1244)*(AI1256>0),AI1256)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1256<0,AS1256,IF(AS1244=0,0,MIN((AS1256/AS1244)*(AS1256>0),AS1256)))","v":0}]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1293","v":-0.12892234521794174},0,0,0,0,0,{"$f":"-IF(AI1257<0,AI1257,IF(AI1245=0,0,MIN((AI1257/AI1245)*(AI1257>0),AI1257)))","v":0},0,0,0,0,-6.6229828886317621E-2,-6.6229828886317621E-2,-6.6229828886317621E-2,-6.6229828886317607E-2,-6.6229828886317607E-2,{"$f":"-IF(AS1257<0,AS1257,IF(AS1245=0,0,MIN((AS1257/AS1245)*(AS1257>0),AS1257)))","v":-6.6229828886317607E-2}]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1294","v":0},0,{"$f":"-IF(AE1258<0,AE1258,IF(AE1246=0,0,MIN((AE1258/AE1246)*(AE1258>0),AE1258)))","v":0},0,0,0,{"$f":"-IF(AI1258<0,AI1258,IF(AI1246=0,0,MIN((AI1258/AI1246)*(AI1258>0),AI1258)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1258<0,AS1258,IF(AS1246=0,0,MIN((AS1258/AS1246)*(AS1258>0),AS1258)))","v":0}]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1295","v":0},0,0,0,0,0,{"$f":"-IF(AI1259<0,AI1259,IF(AI1247=0,0,MIN((AI1259/AI1247)*(AI1259>0),AI1259)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1259<0,AS1259,IF(AS1247=0,0,MIN((AS1259/AS1247)*(AS1259>0),AS1259)))","v":0}]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1296","v":-4.4342863205034142},{"$f":"SUM(AD1286:AD1295)","v":-44.469736278534768},{"$f":"SUM(AE1286:AE1295)","v":-1.7260897896609642},-1.7260897896609642,-1.7260897896609642,-1.7260897896609642,{"$f":"SUM(AI1286:AI1295)","v":-10.356538737965788},0,0,0,0]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1298","v":33.580700429531788},{"$f":"MAX(AD1250+AD1262+AD1274+AD1286,0)","v":0},{"$f":"AE1250+AE1262+AE1274+AE1286","v":0},0,0,{"$f":"PrincipledApproach!AH1298","v":29.582997997444672},{"$f":"AI1250+AI1262+AI1274+AI1286","v":0},0,0,0,{"$f":"PrincipledApproach!AM1298","v":25.585295565357551},{"$f":"AN1250+AN1262+AN1274+AN1286","v":0},0,0,0,0,{"$f":"AS1250+AS1262+AS1274+AS1286","v":0}]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1299","v":20.910594499871479},0,0,0,0,{"$f":"PrincipledApproach!AH1299","v":15.931881523711608},{"$f":"AI1251+AI1263+AI1275+AI1287","v":0},0,0,0,{"$f":"PrincipledApproach!AM1299","v":10.95316854755173},{"$f":"AN1251+AN1263+AN1275+AN1287","v":0},0,0,0,0,{"$f":"AS1251+AS1263+AS1275+AS1287","v":0}]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1300","v":3.7576639186386589E-2},0,0,0,0,{"$f":"PrincipledApproach!AH1300","v":2.8629820332485012E-2},{"$f":"AI1252+AI1264+AI1276+AI1288","v":0},0,0,0,{"$f":"PrincipledApproach!AM1300","v":1.9683001478583446E-2},{"$f":"AN1252+AN1264+AN1276+AN1288","v":0},0,0,0,0,{"$f":"AS1252+AS1264+AS1276+AS1288","v":0}]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1301","v":18.69741461918154},0,0,0,0,{"$f":"PrincipledApproach!AH1301","v":15.766634711869312},{"$f":"AI1253+AI1265+AI1277+AI1289","v":0},0,0,0,{"$f":"PrincipledApproach!AM1301","v":0},{"$f":"AN1253+AN1265+AN1277+AN1289","v":0},0,0,0,0,{"$f":"AS1253+AS1265+AS1277+AS1289","v":0}]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1302","v":5.1222326906197866},0,0,0,0,{"$f":"PrincipledApproach!AH1302","v":0},{"$f":"AI1254+AI1266+AI1278+AI1290","v":0},0,0,0,{"$f":"PrincipledApproach!AM1302","v":0},{"$f":"AN1254+AN1266+AN1278+AN1290","v":0},0,0,0,0,{"$f":"AS1254+AS1266+AS1278+AS1290","v":0}]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1303","v":18.676777147690256},8.6304489483048208,6.9043591586438566,5.1782693689828925,3.4521795793219283,{"$f":"PrincipledApproach!AH1303","v":11.743245139586534},{"$f":"AI1255+AI1267+AI1279+AI1291","v":0},0,0,0,{"$f":"PrincipledApproach!AM1303","v":0},{"$f":"AN1255+AN1267+AN1279+AN1291","v":0},0,0,0,0,{"$f":"AS1255+AS1267+AS1279+AS1291","v":0}]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1304","v":31.601126052228089},0,0,0,0,{"$f":"PrincipledApproach!AH1304","v":26.977011777004488},{"$f":"AI1256+AI1268+AI1280+AI1292","v":0},0,0,0,{"$f":"PrincipledApproach!AM1304","v":0},{"$f":"AN1256+AN1268+AN1280+AN1292","v":0},0,0,0,0,{"$f":"AS1256+AS1268+AS1280+AS1292","v":0}]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1305","v":2.715422984339023},0,0,0,0,{"$f":"PrincipledApproach!AH1305","v":2.3842738399074346},{"$f":"AI1257+AI1269+AI1281+AI1293","v":0},0,0,0,{"$f":"PrincipledApproach!AM1305","v":2.0531246954758462},{"$f":"AN1257+AN1269+AN1281+AN1293","v":1.9868948665895285},1.9206650377032108,1.8544352088168932,1.7882053799305755,1.7219755510442578,{"$f":"AS1257+AS1269+AS1281+AS1293","v":1.6557457221579401}]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1306","v":0},{"$f":"MAX(AD1258+AD1270+AD1282+AD1294,0)","v":0},{"$f":"AE1258+AE1270+AE1282+AE1294","v":0},0,0,{"$f":"PrincipledApproach!AH1306","v":0},{"$f":"AI1258+AI1270+AI1282+AI1294","v":0},0,0,0,{"$f":"PrincipledApproach!AM1306","v":0},{"$f":"AN1258+AN1270+AN1282+AN1294","v":0},0,0,0,0,{"$f":"AS1258+AS1270+AS1282+AS1294","v":0}]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1307","v":0},{"$f":"MAX(AD1259+AD1271+AD1283+AD1295,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH1307","v":0},{"$f":"AI1259+AI1271+AI1283+AI1295","v":0},0,0,0,{"$f":"PrincipledApproach!AM1307","v":0},{"$f":"AN1259+AN1271+AN1283+AN1295","v":0},0,0,0,0,{"$f":"AS1259+AS1271+AS1283+AS1295","v":0}]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1308","v":131.34184506264836},{"$f":"SUM(AD1298:AD1307)","v":8.6304489483048208},{"$f":"SUM(AE1298:AE1307)","v":6.9043591586438566},5.1782693689828925,3.4521795793219283,{"$f":"PrincipledApproach!AH1308","v":102.41467480985654},{"$f":"SUM(AI1298:AI1307)","v":0},0,0,0,{"$f":"PrincipledApproach!AM1308","v":38.611271809863709},{"$f":"SUM(AN1298:AN1307)","v":1.9868948665895285},1.9206650377032108,1.8544352088168932,1.7882053799305755,1.7219755510442578,{"$f":"SUM(AS1298:AS1307)","v":1.6557457221579401}]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1324","v":63},{"$f":"MAX(0,AC1324-1)","v":62},{"$f":"MAX(0,AD1324-1)","v":61},60,59,58,{"$f":"MAX(0,AH1324-1)","v":57},{"$f":"MAX(0,AI1324-1)","v":56},{"$f":"MAX(0,AJ1324-1)","v":55},{"$f":"MAX(0,AK1324-1)","v":54},{"$f":"MAX(0,AL1324-1)","v":53},{"$f":"MAX(0,AM1324-1)","v":52},{"$f":"MAX(0,AN1324-1)","v":51},{"$f":"MAX(0,AO1324-1)","v":50},{"$f":"MAX(0,AP1324-1)","v":49},{"$f":"MAX(0,AQ1324-1)","v":48},47]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1325","v":23},{"$f":"IF(AD$131=\"\",AC1325-1,MIN(AC1325-1,AD$131))","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1326","v":23},{"$f":"IF(AD1323=\"\",MAX(0,AC1326-1),Inputs!$D$71-(AC$6-LEFT($A1322,4)))","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1327","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1329","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1330","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1331","v":23},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1331+1)","v":42},{"$f":"MAX(0,AD1331-1)","v":41},{"$f":"MAX(0,AE1331-1)","v":40},{"$f":"MAX(0,AF1331-1)","v":39},{"$f":"MAX(0,AG1331-1)","v":38},37,36,35,34,33,32,31,30,29,28,27]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1332","v":0}]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1333","v":55.598995281445561},{"$f":"MAX(0,AC1333-1)","v":54.598995281445561},{"$f":"MAX(0,AD1333-1)","v":53.598995281445561},{"$f":"MAX(0,AE1333-1)","v":52.598995281445561},{"$f":"MAX(0,AF1333-1)","v":51.598995281445561},{"$f":"MAX(0,AG1333-1)","v":50.598995281445561},{"$f":"MAX(0,AH1333-1)","v":49.598995281445561},{"$f":"MAX(0,AI1333-1)","v":48.598995281445561},{"$f":"MAX(0,AJ1333-1)","v":47.598995281445561},{"$f":"MAX(0,AK1333-1)","v":46.598995281445561},{"$f":"MAX(0,AL1333-1)","v":45.598995281445561},{"$f":"MAX(0,AM1333-1)","v":44.598995281445561},{"$f":"MAX(0,AN1333-1)","v":43.598995281445561},{"$f":"MAX(0,AO1333-1)","v":42.598995281445561},{"$f":"MAX(0,AP1333-1)","v":41.598995281445561},{"$f":"MAX(0,AQ1333-1)","v":40.598995281445561},39.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1336","v":12.955681614278181}]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1337","v":6.2120241433185956}]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1338","v":-4.1631622804253837E-2}]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1339","v":1.6085515309386089},{"$f":"IF(AD1327>0,AC1387-EconomicDep!AD1339,0)","v":1.1439404796378734},{"$f":"AD1387","v":0.57197023981893669},{"$f":"AE1387","v":0},{"$f":"AF1387","v":0},{"$f":"AG1387","v":0},{"$f":"IF(AI1327>0,AH1387-EconomicDep!AI1339,0)","v":0},{"$f":"AI1387","v":0},{"$f":"AJ1387","v":0},{"$f":"AK1387","v":0},{"$f":"AL1387","v":0},{"$f":"IF(AN1327>0,AM1387-EconomicDep!AN1339,0)","v":0},{"$f":"AN1387","v":0},{"$f":"AO1387","v":0},{"$f":"AP1387","v":0},{"$f":"AQ1387","v":0},{"$f":"IF(AS1327>0,AR1387-EconomicDep!AS1339,0)","v":0}]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1340","v":1.4783143686870672},{"$f":"IF(AD1328>0,AC1388-EconomicDep!AD1340,0)","v":0},{"$f":"AD1388","v":0},0,0,0,{"$f":"IF(AI1328>0,AH1388-EconomicDep!AI1340,0)","v":0},0,0,0,0,{"$f":"IF(AN1328>0,AM1388-EconomicDep!AN1340,0)","v":0},0,0,0,0,{"$f":"IF(AS1328>0,AR1388-EconomicDep!AS1340,0)","v":0}]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1341","v":6.8025117421482593},{"$f":"IF(AD1329>0,AC1389-EconomicDep!AD1341,0)","v":3.2719640461823793},{"$f":"AD1389","v":2.8045406110134681},2.3371171758445568,1.8696937406756455,1.4022703055067343,{"$f":"IF(AI1329>0,AH1389-EconomicDep!AI1341,0)","v":3.2719640461823811},1.6359820230911906,0,0,0,{"$f":"IF(AN1329>0,AM1389-EconomicDep!AN1341,0)","v":0},0,0,0,0,{"$f":"IF(AS1329>0,AR1389-EconomicDep!AS1341,0)","v":0}]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1342","v":5.6468233397665282},{"$f":"IF(AD1330>0,AC1390-EconomicDep!AD1342,0)","v":4.0231111679061824},{"$f":"AD1390","v":2.0115555839530912},0,0,0,{"$f":"IF(AI1330>0,AH1390-EconomicDep!AI1342,0)","v":0},0,0,0,0,{"$f":"IF(AN1330>0,AM1390-EconomicDep!AN1342,0)","v":0},0,0,0,0,{"$f":"IF(AS1330>0,AR1390-EconomicDep!AS1342,0)","v":0}]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1343","v":1.8068347699109006},{"$f":"IF(AD1331>0,AC1391-EconomicDep!AD1343,0)","v":0},{"$f":"AD1391","v":0},{"$f":"AE1391","v":0},{"$f":"AF1391","v":0},{"$f":"AG1391","v":0},{"$f":"IF(AI1331>0,AH1391-EconomicDep!AI1343,0)","v":0},0,0,0,0,{"$f":"IF(AN1331>0,AM1391-EconomicDep!AN1343,0)","v":1.3169070334603772},1.2757536886647405,1.2346003438691038,1.1934469990734671,1.1522936542778304,{"$f":"IF(AS1331>0,AR1391-EconomicDep!AS1343,0)","v":1.1111403094821937}]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1344","v":0},{"$f":"IF(AD1332>0,AC1392-EconomicDep!AD1344,0)","v":0},{"$f":"AD1392","v":0},{"$f":"AE1392","v":0},{"$f":"AF1392","v":0},{"$f":"AG1392","v":0},{"$f":"IF(AI1332>0,AH1392-EconomicDep!AI1344,0)","v":0},0,0,0,0,{"$f":"IF(AN1332>0,AM1392-EconomicDep!AN1344,0)","v":0},0,0,0,0,{"$f":"IF(AS1332>0,AR1392-EconomicDep!AS1344,0)","v":0}]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1345","v":0},{"$f":"IF(AD1333>0,AC1393-EconomicDep!AD1345,0)","v":0},0,0,0,0,{"$f":"IF(AI1333>0,AH1393-EconomicDep!AI1345,0)","v":0},0,0,0,0,{"$f":"IF(AN1333>0,AM1393-EconomicDep!AN1345,0)","v":0},0,0,0,0,{"$f":"IF(AS1333>0,AR1393-EconomicDep!AS1345,0)","v":0}]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1346","v":36.469109886243885},{"$f":"SUM(AD1336:AD1345)","v":8.4390156937264358},{"$f":"SUM(AE1336:AE1345)","v":5.3880664347854959},2.3371171758445568,1.8696937406756455,1.4022703055067343,{"$f":"SUM(AI1336:AI1345)","v":3.2719640461823811},{"$f":"SUM(AJ1336:AJ1345)","v":1.6359820230911906},0,0,0,{"$f":"SUM(AN1336:AN1345)","v":1.3169070334603772},1.2757536886647405,1.2346003438691038,1.1934469990734671,1.1522936542778304,{"$f":"SUM(AS1336:AS1345)","v":1.1111403094821937}]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1348","v":0}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1349","v":0}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1350","v":0}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1351","v":0}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1353","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1354","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1356","v":0}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1357","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1358","v":0}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1360","v":0},{"$f":"-Inputs!AD1761","v":0},{"$f":"-Inputs!AE1761","v":0},{"$f":"-Inputs!AF1761","v":0},{"$f":"-Inputs!AG1761","v":0},{"$f":"-Inputs!AH1761","v":0},{"$f":"-Inputs!AI1761","v":0},{"$f":"-Inputs!AJ1761","v":0},{"$f":"-Inputs!AK1761","v":0},{"$f":"-Inputs!AL1761","v":0},{"$f":"-Inputs!AM1761","v":0},{"$f":"-Inputs!AN1235","v":0},{"$f":"-Inputs!AO1235","v":0},{"$f":"-Inputs!AP1235","v":0},{"$f":"-Inputs!AQ1235","v":0},{"$f":"-Inputs!AR1235","v":0},{"$f":"-Inputs!AS1235","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1361","v":0},{"$f":"-Inputs!AD1762","v":0},{"$f":"-Inputs!AE1762","v":0},{"$f":"-Inputs!AF1762","v":0},{"$f":"-Inputs!AG1762","v":0},{"$f":"-Inputs!AH1762","v":0},{"$f":"-Inputs!AI1762","v":0},{"$f":"-Inputs!AJ1762","v":0},{"$f":"-Inputs!AK1762","v":0},{"$f":"-Inputs!AL1762","v":0},{"$f":"-Inputs!AM1762","v":0},{"$f":"-Inputs!AN1236","v":0},{"$f":"-Inputs!AO1236","v":0},{"$f":"-Inputs!AP1236","v":0},{"$f":"-Inputs!AQ1236","v":0},{"$f":"-Inputs!AR1236","v":0},{"$f":"-Inputs!AS1236","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1362","v":0},{"$f":"-Inputs!AD1763","v":0},{"$f":"-Inputs!AE1763","v":0},{"$f":"-Inputs!AF1763","v":0},{"$f":"-Inputs!AG1763","v":0},{"$f":"-Inputs!AH1763","v":0},{"$f":"-Inputs!AI1763","v":0},{"$f":"-Inputs!AJ1763","v":0},{"$f":"-Inputs!AK1763","v":0},{"$f":"-Inputs!AL1763","v":0},{"$f":"-Inputs!AM1763","v":0},{"$f":"-Inputs!AN1237","v":0},{"$f":"-Inputs!AO1237","v":0},{"$f":"-Inputs!AP1237","v":0},{"$f":"-Inputs!AQ1237","v":0},{"$f":"-Inputs!AR1237","v":0},{"$f":"-Inputs!AS1237","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1363","v":0},{"$f":"-Inputs!AD1764","v":0},{"$f":"-Inputs!AE1764","v":0},{"$f":"-Inputs!AF1764","v":0},{"$f":"-Inputs!AG1764","v":0},{"$f":"-Inputs!AH1764","v":0},{"$f":"-Inputs!AI1764","v":0},{"$f":"-Inputs!AJ1764","v":0},{"$f":"-Inputs!AK1764","v":0},{"$f":"-Inputs!AL1764","v":0},{"$f":"-Inputs!AM1764","v":0},{"$f":"-Inputs!AN1238","v":0},{"$f":"-Inputs!AO1238","v":0},{"$f":"-Inputs!AP1238","v":0},{"$f":"-Inputs!AQ1238","v":0},{"$f":"-Inputs!AR1238","v":0},{"$f":"-Inputs!AS1238","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1364","v":0},{"$f":"-Inputs!AD1765","v":0},{"$f":"-Inputs!AE1765","v":0},{"$f":"-Inputs!AF1765","v":0},{"$f":"-Inputs!AG1765","v":0},{"$f":"-Inputs!AH1765","v":0},{"$f":"-Inputs!AI1765","v":0},{"$f":"-Inputs!AJ1765","v":0},{"$f":"-Inputs!AK1765","v":0},{"$f":"-Inputs!AL1765","v":0},{"$f":"-Inputs!AM1765","v":0},{"$f":"-Inputs!AN1239","v":0},{"$f":"-Inputs!AO1239","v":0},{"$f":"-Inputs!AP1239","v":0},{"$f":"-Inputs!AQ1239","v":0},{"$f":"-Inputs!AR1239","v":0},{"$f":"-Inputs!AS1239","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1365","v":0},{"$f":"-Inputs!AD1766","v":0},{"$f":"-Inputs!AE1766","v":0},{"$f":"-Inputs!AF1766","v":0},{"$f":"-Inputs!AG1766","v":0},{"$f":"-Inputs!AH1766","v":0},{"$f":"-Inputs!AI1766","v":0},{"$f":"-Inputs!AJ1766","v":0},{"$f":"-Inputs!AK1766","v":0},{"$f":"-Inputs!AL1766","v":0},{"$f":"-Inputs!AM1766","v":0},{"$f":"-Inputs!AN1240","v":0},{"$f":"-Inputs!AO1240","v":0},{"$f":"-Inputs!AP1240","v":0},{"$f":"-Inputs!AQ1240","v":0},{"$f":"-Inputs!AR1240","v":0},{"$f":"-Inputs!AS1240","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1366","v":0},{"$f":"-Inputs!AD1767","v":0},{"$f":"-Inputs!AE1767","v":0},{"$f":"-Inputs!AF1767","v":0},{"$f":"-Inputs!AG1767","v":0},{"$f":"-Inputs!AH1767","v":0},{"$f":"-Inputs!AI1767","v":0},{"$f":"-Inputs!AJ1767","v":0},{"$f":"-Inputs!AK1767","v":0},{"$f":"-Inputs!AL1767","v":0},{"$f":"-Inputs!AM1767","v":0},{"$f":"-Inputs!AN1241","v":0},{"$f":"-Inputs!AO1241","v":0},{"$f":"-Inputs!AP1241","v":0},{"$f":"-Inputs!AQ1241","v":0},{"$f":"-Inputs!AR1241","v":0},{"$f":"-Inputs!AS1241","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1367","v":0},{"$f":"-Inputs!AD1768","v":0},{"$f":"-Inputs!AE1768","v":0},{"$f":"-Inputs!AF1768","v":0},{"$f":"-Inputs!AG1768","v":0},{"$f":"-Inputs!AH1768","v":0},{"$f":"-Inputs!AI1768","v":0},{"$f":"-Inputs!AJ1768","v":0},{"$f":"-Inputs!AK1768","v":0},{"$f":"-Inputs!AL1768","v":0},{"$f":"-Inputs!AM1768","v":0},{"$f":"-Inputs!AN1242","v":0},{"$f":"-Inputs!AO1242","v":0},{"$f":"-Inputs!AP1242","v":0},{"$f":"-Inputs!AQ1242","v":0},{"$f":"-Inputs!AR1242","v":0},{"$f":"-Inputs!AS1242","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1368","v":0},{"$f":"-Inputs!AD1769","v":0},{"$f":"-Inputs!AE1769","v":0},{"$f":"-Inputs!AF1769","v":0},{"$f":"-Inputs!AG1769","v":0},{"$f":"-Inputs!AH1769","v":0},{"$f":"-Inputs!AI1769","v":0},{"$f":"-Inputs!AJ1769","v":0},{"$f":"-Inputs!AK1769","v":0},{"$f":"-Inputs!AL1769","v":0},{"$f":"-Inputs!AM1769","v":0},{"$f":"-Inputs!AN1243","v":0},{"$f":"-Inputs!AO1243","v":0},{"$f":"-Inputs!AP1243","v":0},{"$f":"-Inputs!AQ1243","v":0},{"$f":"-Inputs!AR1243","v":0},{"$f":"-Inputs!AS1243","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1369","v":0},{"$f":"-Inputs!AD1770","v":0},{"$f":"-Inputs!AE1770","v":0},{"$f":"-Inputs!AF1770","v":0},{"$f":"-Inputs!AG1770","v":0},{"$f":"-Inputs!AH1770","v":0},{"$f":"-Inputs!AI1770","v":0},{"$f":"-Inputs!AJ1770","v":0},{"$f":"-Inputs!AK1770","v":0},{"$f":"-Inputs!AL1770","v":0},{"$f":"-Inputs!AM1770","v":0},{"$f":"-Inputs!AN1244","v":0},{"$f":"-Inputs!AO1244","v":0},{"$f":"-Inputs!AP1244","v":0},{"$f":"-Inputs!AQ1244","v":0},{"$f":"-Inputs!AR1244","v":0},{"$f":"-Inputs!AS1244","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1370","v":0},{"$f":"SUM(AD1360:AD1369)","v":0},{"$f":"SUM(AE1360:AE1369)","v":0},0,0,0,{"$f":"SUM(AI1360:AI1369)","v":0},0,0,0,0,{"$f":"SUM(AN1360:AN1369)","v":0},0,0,0,0,{"$f":"SUM(AS1360:AS1369)","v":0}]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1372","v":-0.20564573990917751},{"$f":"-IF(AD1336<0,AD1336,IF(AD1324=0,0,MIN((AD1336/AD1324)*(AD1336>0),AD1336)))","v":0},{"$f":"-IF(AE1336<0,AE1336,IF(AE1324=0,0,MIN((AE1336/AE1324)*(AE1336>0),AE1336)))","v":0},0,0,0,{"$f":"-IF(AI1336<0,AI1336,IF(AI1324=0,0,MIN((AI1336/AI1324)*(AI1336>0),AI1336)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1336<0,AS1336,IF(AS1324=0,0,MIN((AS1336/AS1324)*(AS1336>0),AS1336)))","v":0}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1373","v":-0.27008800623124329},0,0,0,0,0,{"$f":"-IF(AI1337<0,AI1337,IF(AI1325=0,0,MIN((AI1337/AI1325)*(AI1337>0),AI1337)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1337<0,AS1337,IF(AS1325=0,0,MIN((AS1337/AS1325)*(AS1337>0),AS1337)))","v":0}]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1374","v":9.681772745175314E-4},0,0,0,0,0,{"$f":"-IF(AI1338<0,AI1338,IF(AI1326=0,0,MIN((AI1338/AI1326)*(AI1338>0),AI1338)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1338<0,AS1338,IF(AS1326=0,0,MIN((AS1338/AS1326)*(AS1338>0),AS1338)))","v":0}]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1375","v":-6.9990367944219423E-2},-0.57197023981893669,-0.57197023981893669,0,0,0,{"$f":"-IF(AI1339<0,AI1339,IF(AI1327=0,0,MIN((AI1339/AI1327)*(AI1339>0),AI1339)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1339<0,AS1339,IF(AS1327=0,0,MIN((AS1339/AS1327)*(AS1339>0),AS1339)))","v":0}]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1376","v":-6.4323563536232892E-2},0,0,0,0,0,{"$f":"-IF(AI1340<0,AI1340,IF(AI1328=0,0,MIN((AI1340/AI1328)*(AI1340>0),AI1340)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1340<0,AS1340,IF(AS1328=0,0,MIN((AS1340/AS1328)*(AS1340>0),AS1340)))","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1377","v":-0.10988178194679295},-0.46742343516891133,-0.46742343516891133,-0.46742343516891138,-0.46742343516891138,-0.46742343516891144,{"$f":"-IF(AI1341<0,AI1341,IF(AI1329=0,0,MIN((AI1341/AI1329)*(AI1341>0),AI1341)))","v":-1.6359820230911906},-1.6359820230911906,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1341<0,AS1341,IF(AS1329=0,0,MIN((AS1341/AS1329)*(AS1341>0),AS1341)))","v":0}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1378","v":-0.22932536661270481},-2.0115555839530912,-2.0115555839530912,0,0,0,{"$f":"-IF(AI1342<0,AI1342,IF(AI1330=0,0,MIN((AI1342/AI1330)*(AI1342>0),AI1342)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1342<0,AS1342,IF(AS1330=0,0,MIN((AS1342/AS1330)*(AS1342>0),AS1342)))","v":0}]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1379","v":-7.8394288494156486E-2},0,0,0,0,0,{"$f":"-IF(AI1343<0,AI1343,IF(AI1331=0,0,MIN((AI1343/AI1331)*(AI1343>0),AI1343)))","v":0},0,0,0,0,-4.1153344795636787E-2,-4.1153344795636787E-2,-4.1153344795636794E-2,-4.1153344795636794E-2,-4.1153344795636801E-2,{"$f":"-IF(AS1343<0,AS1343,IF(AS1331=0,0,MIN((AS1343/AS1331)*(AS1343>0),AS1343)))","v":-4.1153344795636801E-2}]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1380","v":0},0,{"$f":"-IF(AE1344<0,AE1344,IF(AE1332=0,0,MIN((AE1344/AE1332)*(AE1344>0),AE1344)))","v":0},0,0,0,{"$f":"-IF(AI1344<0,AI1344,IF(AI1332=0,0,MIN((AI1344/AI1332)*(AI1344>0),AI1344)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1344<0,AS1344,IF(AS1332=0,0,MIN((AS1344/AS1332)*(AS1344>0),AS1344)))","v":0}]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1381","v":0},0,0,0,0,0,{"$f":"-IF(AI1345<0,AI1345,IF(AI1333=0,0,MIN((AI1345/AI1333)*(AI1345>0),AI1345)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1345<0,AS1345,IF(AS1333=0,0,MIN((AS1345/AS1333)*(AS1345>0),AS1345)))","v":0}]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1382","v":-1.0266809374000099},{"$f":"SUM(AD1372:AD1381)","v":-3.050949258940939},{"$f":"SUM(AE1372:AE1381)","v":-3.050949258940939},-0.46742343516891138,-0.46742343516891138,-0.46742343516891144,{"$f":"SUM(AI1372:AI1381)","v":-1.6359820230911906},-1.6359820230911906,0,0,0]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1384","v":12.750035874369003},{"$f":"MAX(AD1336+AD1348+AD1360+AD1372,0)","v":0},{"$f":"AE1336+AE1348+AE1360+AE1372","v":0},0,0,{"$f":"PrincipledApproach!AH1384","v":11.232174460753647},{"$f":"AI1336+AI1348+AI1360+AI1372","v":0},0,0,0,{"$f":"PrincipledApproach!AM1384","v":9.7143130471382904},{"$f":"AN1336+AN1348+AN1360+AN1372","v":0},0,0,0,0,{"$f":"AS1336+AS1348+AS1360+AS1372","v":0}]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1385","v":5.9419361370873522},0,0,0,0,{"$f":"PrincipledApproach!AH1385","v":4.5914961059311352},{"$f":"AI1337+AI1349+AI1361+AI1373","v":0},0,0,0,{"$f":"PrincipledApproach!AM1385","v":3.2410560747749182},{"$f":"AN1337+AN1349+AN1361+AN1373","v":0},0,0,0,0,{"$f":"AS1337+AS1349+AS1361+AS1373","v":0}]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1386","v":-4.0663445529736303E-2},0,0,0,0,{"$f":"PrincipledApproach!AH1386","v":0},{"$f":"AI1338+AI1350+AI1362+AI1374","v":0},0,0,0,{"$f":"PrincipledApproach!AM1386","v":0},{"$f":"AN1338+AN1350+AN1362+AN1374","v":0},0,0,0,0,{"$f":"AS1338+AS1350+AS1362+AS1374","v":0}]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1387","v":1.5385611629943896},0.57197023981893669,0,0,0,{"$f":"PrincipledApproach!AH1387","v":1.1439404796378736},{"$f":"AI1339+AI1351+AI1363+AI1375","v":0},0,0,0,{"$f":"PrincipledApproach!AM1387","v":0},{"$f":"AN1339+AN1351+AN1363+AN1375","v":0},0,0,0,0,{"$f":"AS1339+AS1351+AS1363+AS1375","v":0}]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1388","v":1.4139908051508343},0,0,0,0,{"$f":"PrincipledApproach!AH1388","v":0},{"$f":"AI1340+AI1352+AI1364+AI1376","v":0},0,0,0,{"$f":"PrincipledApproach!AM1388","v":0},{"$f":"AN1340+AN1352+AN1364+AN1376","v":0},0,0,0,0,{"$f":"AS1340+AS1352+AS1364+AS1376","v":0}]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1389","v":6.6926299602014661},2.8045406110134681,2.3371171758445568,1.8696937406756455,1.4022703055067343,{"$f":"PrincipledApproach!AH1389","v":4.2492971644735489},{"$f":"AI1341+AI1353+AI1365+AI1377","v":1.6359820230911906},0,0,0,{"$f":"PrincipledApproach!AM1389","v":0},{"$f":"AN1341+AN1353+AN1365+AN1377","v":0},0,0,0,0,{"$f":"AS1341+AS1353+AS1365+AS1377","v":0}]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1390","v":5.4174979731538233},2.0115555839530912,0,0,0,{"$f":"PrincipledApproach!AH1390","v":4.0231111679061815},{"$f":"AI1342+AI1354+AI1366+AI1378","v":0},0,0,0,{"$f":"PrincipledApproach!AM1390","v":0},{"$f":"AN1342+AN1354+AN1366+AN1378","v":0},0,0,0,0,{"$f":"AS1342+AS1354+AS1366+AS1378","v":0}]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1391","v":1.7284404814167442},0,0,0,0,{"$f":"PrincipledApproach!AH1391","v":1.5226737574385607},{"$f":"AI1343+AI1355+AI1367+AI1379","v":0},0,0,0,{"$f":"PrincipledApproach!AM1391","v":1.3169070334603772},{"$f":"AN1343+AN1355+AN1367+AN1379","v":1.2757536886647405},1.2346003438691038,1.1934469990734671,1.1522936542778304,1.1111403094821937,{"$f":"AS1343+AS1355+AS1367+AS1379","v":1.069986964686557}]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1392","v":0},{"$f":"MAX(AD1344+AD1356+AD1368+AD1380,0)","v":0},{"$f":"AE1344+AE1356+AE1368+AE1380","v":0},0,0,{"$f":"PrincipledApproach!AH1392","v":0},{"$f":"AI1344+AI1356+AI1368+AI1380","v":0},0,0,0,{"$f":"PrincipledApproach!AM1392","v":0},{"$f":"AN1344+AN1356+AN1368+AN1380","v":0},0,0,0,0,{"$f":"AS1344+AS1356+AS1368+AS1380","v":0}]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1393","v":0},{"$f":"MAX(AD1345+AD1357+AD1369+AD1381,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH1393","v":0},{"$f":"AI1345+AI1357+AI1369+AI1381","v":0},0,0,0,{"$f":"PrincipledApproach!AM1393","v":0},{"$f":"AN1345+AN1357+AN1369+AN1381","v":0},0,0,0,0,{"$f":"AS1345+AS1357+AS1369+AS1381","v":0}]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1394","v":35.442428948843876},{"$f":"SUM(AD1384:AD1393)","v":5.3880664347854959},{"$f":"SUM(AE1384:AE1393)","v":2.3371171758445568},1.8696937406756455,1.4022703055067343,{"$f":"PrincipledApproach!AH1394","v":26.762693136140946},{"$f":"SUM(AI1384:AI1393)","v":1.6359820230911906},0,0,0,{"$f":"PrincipledApproach!AM1394","v":14.272276155373586},{"$f":"SUM(AN1384:AN1393)","v":1.2757536886647405},1.2346003438691038,1.1934469990734671,1.1522936542778304,1.1111403094821937,{"$f":"SUM(AS1384:AS1393)","v":1.069986964686557}]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1410","v":64},{"$f":"MAX(0,AC1410-1)","v":63},{"$f":"MAX(0,AD1410-1)","v":62},61,60,59,{"$f":"MAX(0,AH1410-1)","v":58},{"$f":"MAX(0,AI1410-1)","v":57},{"$f":"MAX(0,AJ1410-1)","v":56},{"$f":"MAX(0,AK1410-1)","v":55},{"$f":"MAX(0,AL1410-1)","v":54},{"$f":"MAX(0,AM1410-1)","v":53},{"$f":"MAX(0,AN1410-1)","v":52},{"$f":"MAX(0,AO1410-1)","v":51},{"$f":"MAX(0,AP1410-1)","v":50},{"$f":"MAX(0,AQ1410-1)","v":49},48]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1411","v":24},{"$f":"IF(AD$131=\"\",AC1411-1,MIN(AC1411-1,AD$131))","v":23},22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1412","v":24},{"$f":"IF(AD1409=\"\",MAX(0,AC1412-1),Inputs!$D$71-(AC$6-LEFT($A1408,4)))","v":23},22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1413","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1415","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1416","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1417","v":24},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1417+1)","v":43},{"$f":"MAX(0,AD1417-1)","v":42},{"$f":"MAX(0,AE1417-1)","v":41},{"$f":"MAX(0,AF1417-1)","v":40},{"$f":"MAX(0,AG1417-1)","v":39},38,37,36,35,34,33,32,31,30,29,28]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1418","v":0}]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1419","v":56.598995281445561},{"$f":"MAX(0,AC1419-1)","v":55.598995281445561},{"$f":"MAX(0,AD1419-1)","v":54.598995281445561},{"$f":"MAX(0,AE1419-1)","v":53.598995281445561},{"$f":"MAX(0,AF1419-1)","v":52.598995281445561},{"$f":"MAX(0,AG1419-1)","v":51.598995281445561},{"$f":"MAX(0,AH1419-1)","v":50.598995281445561},{"$f":"MAX(0,AI1419-1)","v":49.598995281445561},{"$f":"MAX(0,AJ1419-1)","v":48.598995281445561},{"$f":"MAX(0,AK1419-1)","v":47.598995281445561},{"$f":"MAX(0,AL1419-1)","v":46.598995281445561},{"$f":"MAX(0,AM1419-1)","v":45.598995281445561},{"$f":"MAX(0,AN1419-1)","v":44.598995281445561},{"$f":"MAX(0,AO1419-1)","v":43.598995281445561},{"$f":"MAX(0,AP1419-1)","v":42.598995281445561},{"$f":"MAX(0,AQ1419-1)","v":41.598995281445561},40.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1422","v":2.9647936716162948}]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1423","v":5.1281133275026543}]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1424","v":0.20612139817382336}]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1425","v":5.8508835312414282},{"$f":"IF(AD1413>0,AC1473-EconomicDep!AD1425,0)","v":3.5289245745728812},{"$f":"AD1473","v":2.3526163830485878},{"$f":"AE1473","v":1.1763081915242939},{"$f":"AF1473","v":0},{"$f":"AG1473","v":0},{"$f":"IF(AI1413>0,AH1473-EconomicDep!AI1425,0)","v":0},{"$f":"AI1473","v":0},{"$f":"AJ1473","v":0},{"$f":"AK1473","v":0},{"$f":"AL1473","v":0},{"$f":"IF(AN1413>0,AM1473-EconomicDep!AN1425,0)","v":0},{"$f":"AN1473","v":0},{"$f":"AO1473","v":0},{"$f":"AP1473","v":0},{"$f":"AQ1473","v":0},{"$f":"IF(AS1413>0,AR1473-EconomicDep!AS1425,0)","v":0}]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1426","v":1.5622808651501807},{"$f":"IF(AD1414>0,AC1474-EconomicDep!AD1426,0)","v":0},{"$f":"AD1474","v":0},0,0,0,{"$f":"IF(AI1414>0,AH1474-EconomicDep!AI1426,0)","v":0},0,0,0,0,{"$f":"IF(AN1414>0,AM1474-EconomicDep!AN1426,0)","v":0},0,0,0,0,{"$f":"IF(AS1414>0,AR1474-EconomicDep!AS1426,0)","v":0}]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1427","v":2.6241689832250943},{"$f":"IF(AD1415>0,AC1475-EconomicDep!AD1427,0)","v":1.033935973218667},{"$f":"AD1475","v":0.90469397656633366},0.77545197991400028,0.6462099832616669,0.51696798660933352,{"$f":"IF(AI1415>0,AH1475-EconomicDep!AI1427,0)","v":1.0339359732186668},0.68929064881244462,0.34464532440622231,0,0,{"$f":"IF(AN1415>0,AM1475-EconomicDep!AN1427,0)","v":0},0,0,0,0,{"$f":"IF(AS1415>0,AR1475-EconomicDep!AS1427,0)","v":0}]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1428","v":3.9156355745467986},{"$f":"IF(AD1416>0,AC1476-EconomicDep!AD1428,0)","v":2.3792313809181227},{"$f":"AD1476","v":1.586154253945415},0.79307712697270749,0,0,{"$f":"IF(AI1416>0,AH1476-EconomicDep!AI1428,0)","v":0},0,0,0,0,{"$f":"IF(AN1416>0,AM1476-EconomicDep!AN1428,0)","v":0},0,0,0,0,{"$f":"IF(AS1416>0,AR1476-EconomicDep!AS1428,0)","v":0}]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1429","v":1.2320164867133565},{"$f":"IF(AD1417>0,AC1477-EconomicDep!AD1429,0)","v":0},{"$f":"AD1477","v":0},{"$f":"AE1477","v":0},{"$f":"AF1477","v":0},{"$f":"AG1477","v":0},{"$f":"IF(AI1417>0,AH1477-EconomicDep!AI1429,0)","v":0},0,0,0,0,{"$f":"IF(AN1417>0,AM1477-EconomicDep!AN1429,0)","v":0.90610514865836955},0.87864741688084325,0.85118968510331694,0.82373195332579063,0.79627422154826433,{"$f":"IF(AS1417>0,AR1477-EconomicDep!AS1429,0)","v":0.76881648977073802}]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1430","v":0.25133039877673641},{"$f":"IF(AD1418>0,AC1478-EconomicDep!AD1430,0)","v":0},{"$f":"AD1478","v":0},{"$f":"AE1478","v":0},{"$f":"AF1478","v":0},{"$f":"AG1478","v":0},{"$f":"IF(AI1418>0,AH1478-EconomicDep!AI1430,0)","v":0},0,0,0,0,{"$f":"IF(AN1418>0,AM1478-EconomicDep!AN1430,0)","v":0},0,0,0,0,{"$f":"IF(AS1418>0,AR1478-EconomicDep!AS1430,0)","v":0}]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1431","v":0},{"$f":"IF(AD1419>0,AC1479-EconomicDep!AD1431,0)","v":0},0,0,0,0,{"$f":"IF(AI1419>0,AH1479-EconomicDep!AI1431,0)","v":0},0,0,0,0,{"$f":"IF(AN1419>0,AM1479-EconomicDep!AN1431,0)","v":0},0,0,0,0,{"$f":"IF(AS1419>0,AR1479-EconomicDep!AS1431,0)","v":0}]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1432","v":23.735344236946368},{"$f":"SUM(AD1422:AD1431)","v":6.9420919287096705},{"$f":"SUM(AE1422:AE1431)","v":4.8434646135603359},2.7448372984110017,0.6462099832616669,0.51696798660933352,{"$f":"SUM(AI1422:AI1431)","v":1.0339359732186668},{"$f":"SUM(AJ1422:AJ1431)","v":0.68929064881244462},0.34464532440622231,0,0,{"$f":"SUM(AN1422:AN1431)","v":0.90610514865836955},0.87864741688084325,0.85118968510331694,0.82373195332579063,0.79627422154826433,{"$f":"SUM(AS1422:AS1431)","v":0.76881648977073802}]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1434","v":0}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1435","v":0}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1436","v":0}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1437","v":0}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1439","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1440","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1441","v":0}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1442","v":0}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1443","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1444","v":0}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1446","v":0},{"$f":"-Inputs!AD1773","v":0},{"$f":"-Inputs!AE1773","v":0},{"$f":"-Inputs!AF1773","v":0},{"$f":"-Inputs!AG1773","v":0},{"$f":"-Inputs!AH1773","v":0},{"$f":"-Inputs!AI1773","v":0},{"$f":"-Inputs!AJ1773","v":0},{"$f":"-Inputs!AK1773","v":0},{"$f":"-Inputs!AL1773","v":0},{"$f":"-Inputs!AM1773","v":0},{"$f":"-Inputs!AN1321","v":0},{"$f":"-Inputs!AO1321","v":0},{"$f":"-Inputs!AP1321","v":0},{"$f":"-Inputs!AQ1321","v":0},{"$f":"-Inputs!AR1321","v":0},{"$f":"-Inputs!AS1321","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1447","v":0},{"$f":"-Inputs!AD1774","v":0},{"$f":"-Inputs!AE1774","v":0},{"$f":"-Inputs!AF1774","v":0},{"$f":"-Inputs!AG1774","v":0},{"$f":"-Inputs!AH1774","v":0},{"$f":"-Inputs!AI1774","v":0},{"$f":"-Inputs!AJ1774","v":0},{"$f":"-Inputs!AK1774","v":0},{"$f":"-Inputs!AL1774","v":0},{"$f":"-Inputs!AM1774","v":0},{"$f":"-Inputs!AN1322","v":0},{"$f":"-Inputs!AO1322","v":0},{"$f":"-Inputs!AP1322","v":0},{"$f":"-Inputs!AQ1322","v":0},{"$f":"-Inputs!AR1322","v":0},{"$f":"-Inputs!AS1322","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1448","v":0},{"$f":"-Inputs!AD1775","v":0},{"$f":"-Inputs!AE1775","v":0},{"$f":"-Inputs!AF1775","v":0},{"$f":"-Inputs!AG1775","v":0},{"$f":"-Inputs!AH1775","v":0},{"$f":"-Inputs!AI1775","v":0},{"$f":"-Inputs!AJ1775","v":0},{"$f":"-Inputs!AK1775","v":0},{"$f":"-Inputs!AL1775","v":0},{"$f":"-Inputs!AM1775","v":0},{"$f":"-Inputs!AN1323","v":0},{"$f":"-Inputs!AO1323","v":0},{"$f":"-Inputs!AP1323","v":0},{"$f":"-Inputs!AQ1323","v":0},{"$f":"-Inputs!AR1323","v":0},{"$f":"-Inputs!AS1323","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1449","v":0},{"$f":"-Inputs!AD1776","v":0},{"$f":"-Inputs!AE1776","v":0},{"$f":"-Inputs!AF1776","v":0},{"$f":"-Inputs!AG1776","v":0},{"$f":"-Inputs!AH1776","v":0},{"$f":"-Inputs!AI1776","v":0},{"$f":"-Inputs!AJ1776","v":0},{"$f":"-Inputs!AK1776","v":0},{"$f":"-Inputs!AL1776","v":0},{"$f":"-Inputs!AM1776","v":0},{"$f":"-Inputs!AN1324","v":0},{"$f":"-Inputs!AO1324","v":0},{"$f":"-Inputs!AP1324","v":0},{"$f":"-Inputs!AQ1324","v":0},{"$f":"-Inputs!AR1324","v":0},{"$f":"-Inputs!AS1324","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1450","v":0},{"$f":"-Inputs!AD1777","v":0},{"$f":"-Inputs!AE1777","v":0},{"$f":"-Inputs!AF1777","v":0},{"$f":"-Inputs!AG1777","v":0},{"$f":"-Inputs!AH1777","v":0},{"$f":"-Inputs!AI1777","v":0},{"$f":"-Inputs!AJ1777","v":0},{"$f":"-Inputs!AK1777","v":0},{"$f":"-Inputs!AL1777","v":0},{"$f":"-Inputs!AM1777","v":0},{"$f":"-Inputs!AN1325","v":0},{"$f":"-Inputs!AO1325","v":0},{"$f":"-Inputs!AP1325","v":0},{"$f":"-Inputs!AQ1325","v":0},{"$f":"-Inputs!AR1325","v":0},{"$f":"-Inputs!AS1325","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1451","v":0},{"$f":"-Inputs!AD1778","v":0},{"$f":"-Inputs!AE1778","v":0},{"$f":"-Inputs!AF1778","v":0},{"$f":"-Inputs!AG1778","v":0},{"$f":"-Inputs!AH1778","v":0},{"$f":"-Inputs!AI1778","v":0},{"$f":"-Inputs!AJ1778","v":0},{"$f":"-Inputs!AK1778","v":0},{"$f":"-Inputs!AL1778","v":0},{"$f":"-Inputs!AM1778","v":0},{"$f":"-Inputs!AN1326","v":0},{"$f":"-Inputs!AO1326","v":0},{"$f":"-Inputs!AP1326","v":0},{"$f":"-Inputs!AQ1326","v":0},{"$f":"-Inputs!AR1326","v":0},{"$f":"-Inputs!AS1326","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1452","v":0},{"$f":"-Inputs!AD1779","v":0},{"$f":"-Inputs!AE1779","v":0},{"$f":"-Inputs!AF1779","v":0},{"$f":"-Inputs!AG1779","v":0},{"$f":"-Inputs!AH1779","v":0},{"$f":"-Inputs!AI1779","v":0},{"$f":"-Inputs!AJ1779","v":0},{"$f":"-Inputs!AK1779","v":0},{"$f":"-Inputs!AL1779","v":0},{"$f":"-Inputs!AM1779","v":0},{"$f":"-Inputs!AN1327","v":0},{"$f":"-Inputs!AO1327","v":0},{"$f":"-Inputs!AP1327","v":0},{"$f":"-Inputs!AQ1327","v":0},{"$f":"-Inputs!AR1327","v":0},{"$f":"-Inputs!AS1327","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1453","v":0},{"$f":"-Inputs!AD1780","v":0},{"$f":"-Inputs!AE1780","v":0},{"$f":"-Inputs!AF1780","v":0},{"$f":"-Inputs!AG1780","v":0},{"$f":"-Inputs!AH1780","v":0},{"$f":"-Inputs!AI1780","v":0},{"$f":"-Inputs!AJ1780","v":0},{"$f":"-Inputs!AK1780","v":0},{"$f":"-Inputs!AL1780","v":0},{"$f":"-Inputs!AM1780","v":0},{"$f":"-Inputs!AN1328","v":0},{"$f":"-Inputs!AO1328","v":0},{"$f":"-Inputs!AP1328","v":0},{"$f":"-Inputs!AQ1328","v":0},{"$f":"-Inputs!AR1328","v":0},{"$f":"-Inputs!AS1328","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1454","v":0},{"$f":"-Inputs!AD1781","v":0},{"$f":"-Inputs!AE1781","v":0},{"$f":"-Inputs!AF1781","v":0},{"$f":"-Inputs!AG1781","v":0},{"$f":"-Inputs!AH1781","v":0},{"$f":"-Inputs!AI1781","v":0},{"$f":"-Inputs!AJ1781","v":0},{"$f":"-Inputs!AK1781","v":0},{"$f":"-Inputs!AL1781","v":0},{"$f":"-Inputs!AM1781","v":0},{"$f":"-Inputs!AN1329","v":0},{"$f":"-Inputs!AO1329","v":0},{"$f":"-Inputs!AP1329","v":0},{"$f":"-Inputs!AQ1329","v":0},{"$f":"-Inputs!AR1329","v":0},{"$f":"-Inputs!AS1329","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1455","v":0},{"$f":"-Inputs!AD1782","v":0},{"$f":"-Inputs!AE1782","v":0},{"$f":"-Inputs!AF1782","v":0},{"$f":"-Inputs!AG1782","v":0},{"$f":"-Inputs!AH1782","v":0},{"$f":"-Inputs!AI1782","v":0},{"$f":"-Inputs!AJ1782","v":0},{"$f":"-Inputs!AK1782","v":0},{"$f":"-Inputs!AL1782","v":0},{"$f":"-Inputs!AM1782","v":0},{"$f":"-Inputs!AN1330","v":0},{"$f":"-Inputs!AO1330","v":0},{"$f":"-Inputs!AP1330","v":0},{"$f":"-Inputs!AQ1330","v":0},{"$f":"-Inputs!AR1330","v":0},{"$f":"-Inputs!AS1330","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1456","v":0},{"$f":"SUM(AD1446:AD1454)","v":0},{"$f":"SUM(AE1446:AE1454)","v":0},0,0,0,{"$f":"SUM(AI1446:AI1454)","v":0},0,0,0,0,{"$f":"SUM(AN1446:AN1455)","v":0},0,0,0,0,{"$f":"SUM(AS1446:AS1455)","v":0}]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1458","v":-4.6324901119004606E-2},{"$f":"-IF(AD1422<0,AD1422,IF(AD1410=0,0,MIN((AD1422/AD1410)*(AD1422>0),AD1422)))","v":0},{"$f":"-IF(AE1422<0,AE1422,IF(AE1410=0,0,MIN((AE1422/AE1410)*(AE1422>0),AE1422)))","v":0},0,0,0,{"$f":"-IF(AI1422<0,AI1422,IF(AI1410=0,0,MIN((AI1422/AI1410)*(AI1422>0),AI1422)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1422<0,AS1422,IF(AS1410=0,0,MIN((AS1422/AS1410)*(AS1422>0),AS1422)))","v":0}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1459","v":-0.21367138864594393},0,0,0,0,0,{"$f":"-IF(AI1423<0,AI1423,IF(AI1411=0,0,MIN((AI1423/AI1411)*(AI1423>0),AI1423)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1423<0,AS1423,IF(AS1411=0,0,MIN((AS1423/AS1411)*(AS1423>0),AS1423)))","v":0}]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1460","v":-4.6845772312232572E-3},0,0,0,0,0,{"$f":"-IF(AI1424<0,AI1424,IF(AI1412=0,0,MIN((AI1424/AI1412)*(AI1424>0),AI1424)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1424<0,AS1424,IF(AS1412=0,0,MIN((AS1424/AS1412)*(AS1424>0),AS1424)))","v":0}]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1461","v":-0.24378681380172595},-1.1763081915242937,-1.1763081915242939,-1.1763081915242939,0,0,{"$f":"-IF(AI1425<0,AI1425,IF(AI1413=0,0,MIN((AI1425/AI1413)*(AI1425>0),AI1425)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1425<0,AS1425,IF(AS1413=0,0,MIN((AS1425/AS1413)*(AS1425>0),AS1425)))","v":0}]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1462","v":-6.5095036047924146E-2},0,0,0,0,0,{"$f":"-IF(AI1426<0,AI1426,IF(AI1414=0,0,MIN((AI1426/AI1414)*(AI1426>0),AI1426)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1426<0,AS1426,IF(AS1414=0,0,MIN((AS1426/AS1414)*(AS1426>0),AS1426)))","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1463","v":-4.540440266813419E-2},-0.12924199665233338,-0.12924199665233338,-0.12924199665233338,-0.12924199665233338,-0.12924199665233338,{"$f":"-IF(AI1427<0,AI1427,IF(AI1415=0,0,MIN((AI1427/AI1415)*(AI1427>0),AI1427)))","v":-0.34464532440622225},-0.34464532440622231,-0.34464532440622231,0,0,0,0,0,0,0,{"$f":"-IF(AS1427<0,AS1427,IF(AS1415=0,0,MIN((AS1427/AS1415)*(AS1427>0),AS1427)))","v":0}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1464","v":-0.13976724750637554},-0.7930771269727076,-0.79307712697270749,-0.79307712697270749,0,0,{"$f":"-IF(AI1428<0,AI1428,IF(AI1416=0,0,MIN((AI1428/AI1416)*(AI1428>0),AI1428)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1428<0,AS1428,IF(AS1416=0,0,MIN((AS1428/AS1416)*(AS1428>0),AS1428)))","v":0}]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1465","v":-5.1334020279723148E-2},0,0,0,0,0,{"$f":"-IF(AI1429<0,AI1429,IF(AI1417=0,0,MIN((AI1429/AI1417)*(AI1429>0),AI1429)))","v":0},0,0,0,0,-2.7457731777526351E-2,-2.7457731777526351E-2,-2.7457731777526351E-2,-2.7457731777526355E-2,-2.7457731777526355E-2,{"$f":"-IF(AS1429<0,AS1429,IF(AS1417=0,0,MIN((AS1429/AS1417)*(AS1429>0),AS1429)))","v":-2.7457731777526358E-2}]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1466","v":0},0,{"$f":"-IF(AE1430<0,AE1430,IF(AE1418=0,0,MIN((AE1430/AE1418)*(AE1430>0),AE1430)))","v":0},0,0,0,{"$f":"-IF(AI1430<0,AI1430,IF(AI1418=0,0,MIN((AI1430/AI1418)*(AI1430>0),AI1430)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1430<0,AS1430,IF(AS1418=0,0,MIN((AS1430/AS1418)*(AS1430>0),AS1430)))","v":0}]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1467","v":0},0,0,0,0,0,{"$f":"-IF(AI1431<0,AI1431,IF(AI1419=0,0,MIN((AI1431/AI1419)*(AI1431>0),AI1431)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1431<0,AS1431,IF(AS1419=0,0,MIN((AS1431/AS1419)*(AS1431>0),AS1431)))","v":0}]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1468","v":-0.81006838730005459},{"$f":"SUM(AD1458:AD1467)","v":-2.0986273151493346},{"$f":"SUM(AE1458:AE1467)","v":-2.0986273151493346},-2.0986273151493346,-0.12924199665233338,-0.12924199665233338,{"$f":"SUM(AI1458:AI1467)","v":-0.34464532440622225},-0.34464532440622231,-0.34464532440622231,0,0]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1470","v":2.9184687704972903},{"$f":"MAX(AD1422+AD1434+AD1446+AD1458,0)","v":0},{"$f":"AE1422+AE1434+AE1446+AE1458","v":0},0,0,{"$f":"PrincipledApproach!AH1470","v":2.5710320121047561},{"$f":"AI1422+AI1434+AI1446+AI1458","v":0},0,0,0,{"$f":"PrincipledApproach!AM1470","v":2.2235952537122219},{"$f":"AN1422+AN1434+AN1446+AN1458","v":0},0,0,0,0,{"$f":"AS1422+AS1434+AS1446+AS1458","v":0}]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1471","v":4.9144419388567107},0,0,0,0,{"$f":"PrincipledApproach!AH1471","v":3.8460849956269922},{"$f":"AI1423+AI1435+AI1447+AI1459","v":0},0,0,0,{"$f":"PrincipledApproach!AM1471","v":2.7777280523972721},{"$f":"AN1423+AN1435+AN1447+AN1459","v":0},0,0,0,0,{"$f":"AS1423+AS1435+AS1447+AS1459","v":0}]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1472","v":0.2014368209426001},0,0,0,0,{"$f":"PrincipledApproach!AH1472","v":0.15764620769420878},{"$f":"AI1424+AI1436+AI1448+AI1460","v":0},0,0,0,{"$f":"PrincipledApproach!AM1472","v":0.11385559444581747},{"$f":"AN1424+AN1436+AN1448+AN1460","v":0},0,0,0,0,{"$f":"AS1424+AS1436+AS1448+AS1460","v":0}]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1473","v":5.6070967174397026},2.3526163830485878,1.1763081915242939,0,0,{"$f":"PrincipledApproach!AH1473","v":3.5289245745728803},{"$f":"AI1425+AI1437+AI1449+AI1461","v":0},0,0,0,{"$f":"PrincipledApproach!AM1473","v":0},{"$f":"AN1425+AN1437+AN1449+AN1461","v":0},0,0,0,0,{"$f":"AS1425+AS1437+AS1449+AS1461","v":0}]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1474","v":1.4971858291022566},0,0,0,0,{"$f":"PrincipledApproach!AH1474","v":0},{"$f":"AI1426+AI1438+AI1450+AI1462","v":0},0,0,0,{"$f":"PrincipledApproach!AM1474","v":0},{"$f":"AN1426+AN1438+AN1450+AN1462","v":0},0,0,0,0,{"$f":"AS1426+AS1438+AS1450+AS1462","v":0}]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1475","v":2.5787645805569599},0.90469397656633366,0.77545197991400028,0.6462099832616669,0.51696798660933352,{"$f":"PrincipledApproach!AH1475","v":1.6132467009705267},{"$f":"AI1427+AI1439+AI1451+AI1463","v":0.68929064881244462},0.34464532440622231,0,0,{"$f":"PrincipledApproach!AM1475","v":0},{"$f":"AN1427+AN1439+AN1451+AN1463","v":0},0,0,0,0,{"$f":"AS1427+AS1439+AS1451+AS1463","v":0}]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1476","v":3.7758683270404232},1.586154253945415,0.79307712697270749,0,0,{"$f":"PrincipledApproach!AH1476","v":2.3792313809181231},{"$f":"AI1428+AI1440+AI1452+AI1464","v":0},0,0,0,{"$f":"PrincipledApproach!AM1476","v":0},{"$f":"AN1428+AN1440+AN1452+AN1464","v":0},0,0,0,0,{"$f":"AS1428+AS1440+AS1452+AS1464","v":0}]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1477","v":1.1806824664336333},0,0,0,0,{"$f":"PrincipledApproach!AH1477","v":1.0433938075460012},{"$f":"AI1429+AI1441+AI1453+AI1465","v":0},0,0,0,{"$f":"PrincipledApproach!AM1477","v":0.90610514865836955},{"$f":"AN1429+AN1441+AN1453+AN1465","v":0.87864741688084325},0.85118968510331694,0.82373195332579063,0.79627422154826433,0.76881648977073802,{"$f":"AS1429+AS1441+AS1453+AS1465","v":0.74135875799321171}]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1478","v":0.25133039877673641},{"$f":"MAX(AD1430+AD1442+AD1454+AD1466,0)","v":0},{"$f":"AE1430+AE1442+AE1454+AE1466","v":0},0,0,{"$f":"PrincipledApproach!AH1478","v":0.25133039877673641},{"$f":"AI1430+AI1442+AI1454+AI1466","v":0},0,0,0,{"$f":"PrincipledApproach!AM1478","v":0.25133039877673641},{"$f":"AN1430+AN1442+AN1454+AN1466","v":0},0,0,0,0,{"$f":"AS1430+AS1442+AS1454+AS1466","v":0}]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1479","v":0},{"$f":"MAX(AD1431+AD1443+AD1455+AD1467,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH1479","v":0},{"$f":"AI1431+AI1443+AI1455+AI1467","v":0},0,0,0,{"$f":"PrincipledApproach!AM1479","v":0},{"$f":"AN1431+AN1443+AN1455+AN1467","v":0},0,0,0,0,{"$f":"AS1431+AS1443+AS1455+AS1467","v":0}]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1480","v":22.925275849646315},{"$f":"SUM(AD1470:AD1479)","v":4.8434646135603359},{"$f":"SUM(AE1470:AE1479)","v":2.7448372984110017},0.6462099832616669,0.51696798660933352,{"$f":"PrincipledApproach!AH1480","v":15.390890078210226},{"$f":"SUM(AI1470:AI1479)","v":0.68929064881244462},0.34464532440622231,0,0,{"$f":"PrincipledApproach!AM1480","v":6.2726144479904171},{"$f":"SUM(AN1470:AN1479)","v":0.87864741688084325},0.85118968510331694,0.82373195332579063,0.79627422154826433,0.76881648977073802,{"$f":"SUM(AS1470:AS1479)","v":0.74135875799321171}]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1496","v":65},{"$f":"MAX(0,AC1496-1)","v":64},{"$f":"MAX(0,AD1496-1)","v":63},62,61,60,{"$f":"MAX(0,AH1496-1)","v":59},{"$f":"MAX(0,AI1496-1)","v":58},{"$f":"MAX(0,AJ1496-1)","v":57},{"$f":"MAX(0,AK1496-1)","v":56},{"$f":"MAX(0,AL1496-1)","v":55},{"$f":"MAX(0,AM1496-1)","v":54},{"$f":"MAX(0,AN1496-1)","v":53},{"$f":"MAX(0,AO1496-1)","v":52},{"$f":"MAX(0,AP1496-1)","v":51},{"$f":"MAX(0,AQ1496-1)","v":50},49]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1497","v":25},{"$f":"IF(AD$131=\"\",AC1497-1,MIN(AC1497-1,AD$131))","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1498","v":25},{"$f":"IF(AD1495=\"\",MAX(0,AC1498-1),Inputs!$D$71-(AC$6-LEFT($A1494,4)))","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1499","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1501","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1502","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1503","v":25},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1503+1)","v":44},{"$f":"MAX(0,AD1503-1)","v":43},{"$f":"MAX(0,AE1503-1)","v":42},{"$f":"MAX(0,AF1503-1)","v":41},{"$f":"MAX(0,AG1503-1)","v":40},39,38,37,36,35,34,33,32,31,30,29]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1504","v":0}]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1505","v":57.598995281445561},{"$f":"MAX(0,AC1505-1)","v":56.598995281445561},{"$f":"MAX(0,AD1505-1)","v":55.598995281445561},{"$f":"MAX(0,AE1505-1)","v":54.598995281445561},{"$f":"MAX(0,AF1505-1)","v":53.598995281445561},{"$f":"MAX(0,AG1505-1)","v":52.598995281445561},{"$f":"MAX(0,AH1505-1)","v":51.598995281445561},{"$f":"MAX(0,AI1505-1)","v":50.598995281445561},{"$f":"MAX(0,AJ1505-1)","v":49.598995281445561},{"$f":"MAX(0,AK1505-1)","v":48.598995281445561},{"$f":"MAX(0,AL1505-1)","v":47.598995281445561},{"$f":"MAX(0,AM1505-1)","v":46.598995281445561},{"$f":"MAX(0,AN1505-1)","v":45.598995281445561},{"$f":"MAX(0,AO1505-1)","v":44.598995281445561},{"$f":"MAX(0,AP1505-1)","v":43.598995281445561},{"$f":"MAX(0,AQ1505-1)","v":42.598995281445561},41.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1508","v":0.43287741642516797}]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1509","v":1.8426712813648027}]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1510","v":0.56025307302154237}]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1511","v":4.1353124904498486},{"$f":"IF(AD1499>0,AC1559-EconomicDep!AD1511,0)","v":2.0077533368133373},{"$f":"AD1559","v":1.505815002610003},{"$f":"AE1559","v":1.0038766684066687},{"$f":"AF1559","v":0.50193833420333434},{"$f":"AG1559","v":0},{"$f":"IF(AI1499>0,AH1559-EconomicDep!AI1511,0)","v":0},{"$f":"AI1559","v":0},{"$f":"AJ1559","v":0},{"$f":"AK1559","v":0},{"$f":"AL1559","v":0},{"$f":"IF(AN1499>0,AM1559-EconomicDep!AN1511,0)","v":0},{"$f":"AN1559","v":0},{"$f":"AO1559","v":0},{"$f":"AP1559","v":0},{"$f":"AQ1559","v":0},{"$f":"IF(AS1499>0,AR1559-EconomicDep!AS1511,0)","v":0}]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1512","v":0.97253542763819956},{"$f":"IF(AD1500>0,AC1560-EconomicDep!AD1512,0)","v":0},{"$f":"AD1560","v":0},0,0,0,{"$f":"IF(AI1500>0,AH1560-EconomicDep!AI1512,0)","v":0},0,0,0,0,{"$f":"IF(AN1500>0,AM1560-EconomicDep!AN1512,0)","v":0},0,0,0,0,{"$f":"IF(AS1500>0,AR1560-EconomicDep!AS1512,0)","v":0}]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1513","v":1.0662533981432927},{"$f":"IF(AD1501>0,AC1561-EconomicDep!AD1513,0)","v":0.28533119117629013},{"$f":"AD1561","v":0.25362772549003565},0.22192425980378119,0.19022079411752674,0.15851732843127228,{"$f":"IF(AI1501>0,AH1561-EconomicDep!AI1513,0)","v":0.28533119117628997},0.21399839338221749,0.14266559558814501,7.1332797794072506E-2,0,{"$f":"IF(AN1501>0,AM1561-EconomicDep!AN1513,0)","v":0},0,0,0,0,{"$f":"IF(AS1501>0,AR1561-EconomicDep!AS1513,0)","v":0}]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1514","v":4.6537749333820022},{"$f":"IF(AD1502>0,AC1562-EconomicDep!AD1514,0)","v":2.2823107627917505},{"$f":"AD1562","v":1.7117330720938129},1.1411553813958752,0.57057769069793762,0,{"$f":"IF(AI1502>0,AH1562-EconomicDep!AI1514,0)","v":0},0,0,0,0,{"$f":"IF(AN1502>0,AM1562-EconomicDep!AN1514,0)","v":0},0,0,0,0,{"$f":"IF(AS1502>0,AR1562-EconomicDep!AS1514,0)","v":0}]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1515","v":9.478246411323981E-3},{"$f":"IF(AD1503>0,AC1563-EconomicDep!AD1515,0)","v":0},{"$f":"AD1563","v":0},{"$f":"AE1563","v":0},{"$f":"AF1563","v":0},{"$f":"AG1563","v":0},{"$f":"IF(AI1503>0,AH1563-EconomicDep!AI1515,0)","v":0},0,0,0,0,{"$f":"IF(AN1503>0,AM1563-EconomicDep!AN1515,0)","v":7.0311355196730589E-3},6.8243374161532627E-3,6.6175393126334664E-3,6.4107412091136701E-3,6.2039431055938747E-3,{"$f":"IF(AS1503>0,AR1563-EconomicDep!AS1515,0)","v":5.9971450020740794E-3}]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1516","v":7.8337249962628106E-4},{"$f":"IF(AD1504>0,AC1564-EconomicDep!AD1516,0)","v":0},{"$f":"AD1564","v":0},{"$f":"AE1564","v":0},{"$f":"AF1564","v":0},{"$f":"AG1564","v":0},{"$f":"IF(AI1504>0,AH1564-EconomicDep!AI1516,0)","v":0},0,0,0,0,{"$f":"IF(AN1504>0,AM1564-EconomicDep!AN1516,0)","v":0},0,0,0,0,{"$f":"IF(AS1504>0,AR1564-EconomicDep!AS1516,0)","v":0}]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1517","v":0},{"$f":"IF(AD1505>0,AC1565-EconomicDep!AD1517,0)","v":0},0,0,0,0,{"$f":"IF(AI1505>0,AH1565-EconomicDep!AI1517,0)","v":0},0,0,0,0,{"$f":"IF(AN1505>0,AM1565-EconomicDep!AN1517,0)","v":0},0,0,0,0,{"$f":"IF(AS1505>0,AR1565-EconomicDep!AS1517,0)","v":0}]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1518","v":13.673939639335808},{"$f":"SUM(AD1508:AD1517)","v":4.575395290781378},{"$f":"SUM(AE1508:AE1517)","v":3.4711758001938513},2.3669563096063251,1.2627368190187986,0.15851732843127228,{"$f":"SUM(AI1508:AI1517)","v":0.28533119117628997},{"$f":"SUM(AJ1508:AJ1517)","v":0.21399839338221749},0.14266559558814501,7.1332797794072506E-2,0,{"$f":"SUM(AN1508:AN1517)","v":7.0311355196730589E-3},6.8243374161532627E-3,6.6175393126334664E-3,6.4107412091136701E-3,6.2039431055938747E-3,{"$f":"SUM(AS1508:AS1517)","v":5.9971450020740794E-3}]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1520","v":0}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1521","v":0}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1522","v":0}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1523","v":0}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1525","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1526","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1527","v":0}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1528","v":0}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1529","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1530","v":0}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1532","v":0},{"$f":"-Inputs!AD1785","v":0},{"$f":"-Inputs!AE1785","v":0},{"$f":"-Inputs!AF1785","v":0},{"$f":"-Inputs!AG1785","v":0},{"$f":"-Inputs!AH1785","v":0},{"$f":"-Inputs!AI1785","v":0},{"$f":"-Inputs!AJ1785","v":0},{"$f":"-Inputs!AK1785","v":0},{"$f":"-Inputs!AL1785","v":0},{"$f":"-Inputs!AM1785","v":0},{"$f":"-Inputs!AN1407","v":0},{"$f":"-Inputs!AO1407","v":0},{"$f":"-Inputs!AP1407","v":0},{"$f":"-Inputs!AQ1407","v":0},{"$f":"-Inputs!AR1407","v":0},{"$f":"-Inputs!AS1407","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1533","v":0},{"$f":"-Inputs!AD1786","v":0},{"$f":"-Inputs!AE1786","v":0},{"$f":"-Inputs!AF1786","v":0},{"$f":"-Inputs!AG1786","v":0},{"$f":"-Inputs!AH1786","v":0},{"$f":"-Inputs!AI1786","v":0},{"$f":"-Inputs!AJ1786","v":0},{"$f":"-Inputs!AK1786","v":0},{"$f":"-Inputs!AL1786","v":0},{"$f":"-Inputs!AM1786","v":0},{"$f":"-Inputs!AN1408","v":0},{"$f":"-Inputs!AO1408","v":0},{"$f":"-Inputs!AP1408","v":0},{"$f":"-Inputs!AQ1408","v":0},{"$f":"-Inputs!AR1408","v":0},{"$f":"-Inputs!AS1408","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1534","v":0},{"$f":"-Inputs!AD1787","v":0},{"$f":"-Inputs!AE1787","v":0},{"$f":"-Inputs!AF1787","v":0},{"$f":"-Inputs!AG1787","v":0},{"$f":"-Inputs!AH1787","v":0},{"$f":"-Inputs!AI1787","v":0},{"$f":"-Inputs!AJ1787","v":0},{"$f":"-Inputs!AK1787","v":0},{"$f":"-Inputs!AL1787","v":0},{"$f":"-Inputs!AM1787","v":0},{"$f":"-Inputs!AN1409","v":0},{"$f":"-Inputs!AO1409","v":0},{"$f":"-Inputs!AP1409","v":0},{"$f":"-Inputs!AQ1409","v":0},{"$f":"-Inputs!AR1409","v":0},{"$f":"-Inputs!AS1409","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1535","v":0},{"$f":"-Inputs!AD1788","v":0},{"$f":"-Inputs!AE1788","v":0},{"$f":"-Inputs!AF1788","v":0},{"$f":"-Inputs!AG1788","v":0},{"$f":"-Inputs!AH1788","v":0},{"$f":"-Inputs!AI1788","v":0},{"$f":"-Inputs!AJ1788","v":0},{"$f":"-Inputs!AK1788","v":0},{"$f":"-Inputs!AL1788","v":0},{"$f":"-Inputs!AM1788","v":0},{"$f":"-Inputs!AN1410","v":0},{"$f":"-Inputs!AO1410","v":0},{"$f":"-Inputs!AP1410","v":0},{"$f":"-Inputs!AQ1410","v":0},{"$f":"-Inputs!AR1410","v":0},{"$f":"-Inputs!AS1410","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1536","v":0},{"$f":"-Inputs!AD1789","v":0},{"$f":"-Inputs!AE1789","v":0},{"$f":"-Inputs!AF1789","v":0},{"$f":"-Inputs!AG1789","v":0},{"$f":"-Inputs!AH1789","v":0},{"$f":"-Inputs!AI1789","v":0},{"$f":"-Inputs!AJ1789","v":0},{"$f":"-Inputs!AK1789","v":0},{"$f":"-Inputs!AL1789","v":0},{"$f":"-Inputs!AM1789","v":0},{"$f":"-Inputs!AN1411","v":0},{"$f":"-Inputs!AO1411","v":0},{"$f":"-Inputs!AP1411","v":0},{"$f":"-Inputs!AQ1411","v":0},{"$f":"-Inputs!AR1411","v":0},{"$f":"-Inputs!AS1411","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1537","v":0},{"$f":"-Inputs!AD1790","v":0},{"$f":"-Inputs!AE1790","v":0},{"$f":"-Inputs!AF1790","v":0},{"$f":"-Inputs!AG1790","v":0},{"$f":"-Inputs!AH1790","v":0},{"$f":"-Inputs!AI1790","v":0},{"$f":"-Inputs!AJ1790","v":0},{"$f":"-Inputs!AK1790","v":0},{"$f":"-Inputs!AL1790","v":0},{"$f":"-Inputs!AM1790","v":0},{"$f":"-Inputs!AN1412","v":0},{"$f":"-Inputs!AO1412","v":0},{"$f":"-Inputs!AP1412","v":0},{"$f":"-Inputs!AQ1412","v":0},{"$f":"-Inputs!AR1412","v":0},{"$f":"-Inputs!AS1412","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1538","v":0},{"$f":"-Inputs!AD1791","v":0},{"$f":"-Inputs!AE1791","v":0},{"$f":"-Inputs!AF1791","v":0},{"$f":"-Inputs!AG1791","v":0},{"$f":"-Inputs!AH1791","v":0},{"$f":"-Inputs!AI1791","v":0},{"$f":"-Inputs!AJ1791","v":0},{"$f":"-Inputs!AK1791","v":0},{"$f":"-Inputs!AL1791","v":0},{"$f":"-Inputs!AM1791","v":0},{"$f":"-Inputs!AN1413","v":0},{"$f":"-Inputs!AO1413","v":0},{"$f":"-Inputs!AP1413","v":0},{"$f":"-Inputs!AQ1413","v":0},{"$f":"-Inputs!AR1413","v":0},{"$f":"-Inputs!AS1413","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1539","v":0},{"$f":"-Inputs!AD1792","v":0},{"$f":"-Inputs!AE1792","v":0},{"$f":"-Inputs!AF1792","v":0},{"$f":"-Inputs!AG1792","v":0},{"$f":"-Inputs!AH1792","v":0},{"$f":"-Inputs!AI1792","v":0},{"$f":"-Inputs!AJ1792","v":0},{"$f":"-Inputs!AK1792","v":0},{"$f":"-Inputs!AL1792","v":0},{"$f":"-Inputs!AM1792","v":0},{"$f":"-Inputs!AN1414","v":0},{"$f":"-Inputs!AO1414","v":0},{"$f":"-Inputs!AP1414","v":0},{"$f":"-Inputs!AQ1414","v":0},{"$f":"-Inputs!AR1414","v":0},{"$f":"-Inputs!AS1414","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1540","v":0},{"$f":"-Inputs!AD1793","v":0},{"$f":"-Inputs!AE1793","v":0},{"$f":"-Inputs!AF1793","v":0},{"$f":"-Inputs!AG1793","v":0},{"$f":"-Inputs!AH1793","v":0},{"$f":"-Inputs!AI1793","v":0},{"$f":"-Inputs!AJ1793","v":0},{"$f":"-Inputs!AK1793","v":0},{"$f":"-Inputs!AL1793","v":0},{"$f":"-Inputs!AM1793","v":0},{"$f":"-Inputs!AN1415","v":0},{"$f":"-Inputs!AO1415","v":0},{"$f":"-Inputs!AP1415","v":0},{"$f":"-Inputs!AQ1415","v":0},{"$f":"-Inputs!AR1415","v":0},{"$f":"-Inputs!AS1415","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1541","v":0},{"$f":"-Inputs!AD1794","v":0},{"$f":"-Inputs!AE1794","v":0},{"$f":"-Inputs!AF1794","v":0},{"$f":"-Inputs!AG1794","v":0},{"$f":"-Inputs!AH1794","v":0},{"$f":"-Inputs!AI1794","v":0},{"$f":"-Inputs!AJ1794","v":0},{"$f":"-Inputs!AK1794","v":0},{"$f":"-Inputs!AL1794","v":0},{"$f":"-Inputs!AM1794","v":0},{"$f":"-Inputs!AN1416","v":0},{"$f":"-Inputs!AO1416","v":0},{"$f":"-Inputs!AP1416","v":0},{"$f":"-Inputs!AQ1416","v":0},{"$f":"-Inputs!AR1416","v":0},{"$f":"-Inputs!AS1416","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1542","v":0},{"$f":"SUM(AD1532:AD1541)","v":0},{"$f":"SUM(AE1532:AE1541)","v":0},0,0,0,{"$f":"SUM(AI1532:AI1541)","v":0},0,0,0,0,{"$f":"SUM(AN1532:AN1541)","v":0},0,0,0,0,{"$f":"SUM(AS1532:AS1541)","v":0}]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1544","v":-6.6596525603872031E-3},{"$f":"-IF(AD1508<0,AD1508,IF(AD1496=0,0,MIN((AD1508/AD1496)*(AD1508>0),AD1508)))","v":0},{"$f":"-IF(AE1508<0,AE1508,IF(AE1496=0,0,MIN((AE1508/AE1496)*(AE1508>0),AE1508)))","v":0},0,0,0,{"$f":"-IF(AI1508<0,AI1508,IF(AI1496=0,0,MIN((AI1508/AI1496)*(AI1508>0),AI1508)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1508<0,AS1508,IF(AS1496=0,0,MIN((AS1508/AS1496)*(AS1508>0),AS1508)))","v":0}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1545","v":-7.3706851254592115E-2},0,0,0,0,0,{"$f":"-IF(AI1509<0,AI1509,IF(AI1497=0,0,MIN((AI1509/AI1497)*(AI1509>0),AI1509)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1509<0,AS1509,IF(AS1497=0,0,MIN((AS1509/AS1497)*(AS1509>0),AS1509)))","v":0}]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1546","v":-1.2450068289367606E-2},0,0,0,0,0,{"$f":"-IF(AI1510<0,AI1510,IF(AI1498=0,0,MIN((AI1510/AI1498)*(AI1510>0),AI1510)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1510<0,AS1510,IF(AS1498=0,0,MIN((AS1510/AS1498)*(AS1510>0),AS1510)))","v":0}]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1547","v":-0.16541249961799417},-0.50193833420333434,-0.50193833420333434,-0.50193833420333434,-0.50193833420333434,0,{"$f":"-IF(AI1511<0,AI1511,IF(AI1499=0,0,MIN((AI1511/AI1499)*(AI1511>0),AI1511)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1511<0,AS1511,IF(AS1499=0,0,MIN((AS1511/AS1499)*(AS1511>0),AS1511)))","v":0}]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1548","v":-3.8901417105528045E-2},0,0,0,0,0,{"$f":"-IF(AI1512<0,AI1512,IF(AI1500=0,0,MIN((AI1512/AI1500)*(AI1512>0),AI1512)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1512<0,AS1512,IF(AS1500=0,0,MIN((AS1512/AS1500)*(AS1512>0),AS1512)))","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1549","v":-3.704059220136658E-2},-3.1703465686254456E-2,-3.1703465686254456E-2,-3.1703465686254456E-2,-3.1703465686254456E-2,-3.1703465686254456E-2,{"$f":"-IF(AI1513<0,AI1513,IF(AI1501=0,0,MIN((AI1513/AI1501)*(AI1513>0),AI1513)))","v":-7.1332797794072492E-2},-7.1332797794072492E-2,-7.1332797794072506E-2,-7.1332797794072506E-2,0,0,0,0,0,0,{"$f":"-IF(AS1513<0,AS1513,IF(AS1501=0,0,MIN((AS1513/AS1501)*(AS1513>0),AS1513)))","v":0}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1550","v":-0.17053008694934882},-0.57057769069793762,-0.57057769069793762,-0.57057769069793762,-0.57057769069793762,0,{"$f":"-IF(AI1514<0,AI1514,IF(AI1502=0,0,MIN((AI1514/AI1502)*(AI1514>0),AI1514)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1514<0,AS1514,IF(AS1502=0,0,MIN((AS1514/AS1502)*(AS1514>0),AS1514)))","v":0}]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1551","v":-3.7912985645295995E-4},0,0,0,0,0,{"$f":"-IF(AI1515<0,AI1515,IF(AI1503=0,0,MIN((AI1515/AI1503)*(AI1515>0),AI1515)))","v":0},0,0,0,0,-2.0679810351979585E-4,-2.0679810351979582E-4,-2.0679810351979582E-4,-2.067981035197958E-4,-2.0679810351979582E-4,{"$f":"-IF(AS1515<0,AS1515,IF(AS1503=0,0,MIN((AS1515/AS1503)*(AS1515>0),AS1515)))","v":-2.0679810351979585E-4}]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1552","v":0},0,{"$f":"-IF(AE1516<0,AE1516,IF(AE1504=0,0,MIN((AE1516/AE1504)*(AE1516>0),AE1516)))","v":0},0,0,0,{"$f":"-IF(AI1516<0,AI1516,IF(AI1504=0,0,MIN((AI1516/AI1504)*(AI1516>0),AI1516)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1516<0,AS1516,IF(AS1504=0,0,MIN((AS1516/AS1504)*(AS1516>0),AS1516)))","v":0}]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1553","v":0},0,0,0,0,0,{"$f":"-IF(AI1517<0,AI1517,IF(AI1505=0,0,MIN((AI1517/AI1505)*(AI1517>0),AI1517)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1517<0,AS1517,IF(AS1505=0,0,MIN((AS1517/AS1505)*(AS1517>0),AS1517)))","v":0}]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1554","v":-0.50508029783503749},{"$f":"SUM(AD1544:AD1553)","v":-1.1042194905875264},{"$f":"SUM(AE1544:AE1553)","v":-1.1042194905875264},-1.1042194905875264,-1.1042194905875264,-3.1703465686254456E-2,{"$f":"SUM(AI1544:AI1553)","v":-7.1332797794072492E-2},-7.1332797794072492E-2,-7.1332797794072506E-2,-7.1332797794072506E-2,0]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1556","v":0.42621776386478077},{"$f":"MAX(AD1508+AD1520+AD1532+AD1544,0)","v":0},{"$f":"AE1508+AE1520+AE1532+AE1544","v":0},0,0,{"$f":"PrincipledApproach!AH1556","v":0.37547755388087833},{"$f":"AI1508+AI1520+AI1532+AI1544","v":0},0,0,0,{"$f":"PrincipledApproach!AM1556","v":0.32473734389697589},{"$f":"AN1508+AN1520+AN1532+AN1544","v":0},0,0,0,0,{"$f":"AS1508+AS1520+AS1532+AS1544","v":0}]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1557","v":1.7689644301102105},0,0,0,0,{"$f":"PrincipledApproach!AH1557","v":1.4004301738372495},{"$f":"AI1509+AI1521+AI1533+AI1545","v":0},0,0,0,{"$f":"PrincipledApproach!AM1557","v":1.0318959175642892},{"$f":"AN1509+AN1521+AN1533+AN1545","v":0},0,0,0,0,{"$f":"AS1509+AS1521+AS1533+AS1545","v":0}]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1558","v":0.5478030047321748},0,0,0,0,{"$f":"PrincipledApproach!AH1558","v":0.43367737874630508},{"$f":"AI1510+AI1522+AI1534+AI1546","v":0},0,0,0,{"$f":"PrincipledApproach!AM1558","v":0.31955175276043535},{"$f":"AN1510+AN1522+AN1534+AN1546","v":0},0,0,0,0,{"$f":"AS1510+AS1522+AS1534+AS1546","v":0}]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1559","v":3.9698999908318546},1.505815002610003,1.0038766684066687,0.50193833420333434,0,{"$f":"PrincipledApproach!AH1559","v":2.0077533368133382},{"$f":"AI1511+AI1523+AI1535+AI1547","v":0},0,0,0,{"$f":"PrincipledApproach!AM1559","v":0},{"$f":"AN1511+AN1523+AN1535+AN1547","v":0},0,0,0,0,{"$f":"AS1511+AS1523+AS1535+AS1547","v":0}]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1560","v":0.93363401053267148},0,0,0,0,{"$f":"PrincipledApproach!AH1560","v":0},{"$f":"AI1512+AI1524+AI1536+AI1548","v":0},0,0,0,{"$f":"PrincipledApproach!AM1560","v":0},{"$f":"AN1512+AN1524+AN1536+AN1548","v":0},0,0,0,0,{"$f":"AS1512+AS1524+AS1536+AS1548","v":0}]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1561","v":1.0292128059419261},0.25362772549003565,0.22192425980378119,0.19022079411752674,0.15851732843127228,{"$f":"PrincipledApproach!AH1561","v":0.61594524218323921},{"$f":"AI1513+AI1525+AI1537+AI1549","v":0.21399839338221749},0.14266559558814501,7.1332797794072506E-2,0,{"$f":"PrincipledApproach!AM1561","v":0},{"$f":"AN1513+AN1525+AN1537+AN1549","v":0},0,0,0,0,{"$f":"AS1513+AS1525+AS1537+AS1549","v":0}]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1562","v":4.4832448464326538},1.7117330720938129,1.1411553813958752,0.57057769069793762,0,{"$f":"PrincipledApproach!AH1562","v":2.2823107627917514},{"$f":"AI1514+AI1526+AI1538+AI1550","v":0},0,0,0,{"$f":"PrincipledApproach!AM1562","v":0},{"$f":"AN1514+AN1526+AN1538+AN1550","v":0},0,0,0,0,{"$f":"AS1514+AS1526+AS1538+AS1550","v":0}]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1563","v":9.0991165548710215E-3},0,0,0,0,{"$f":"PrincipledApproach!AH1563","v":8.0651260372720402E-3},{"$f":"AI1515+AI1527+AI1539+AI1551","v":0},0,0,0,{"$f":"PrincipledApproach!AM1563","v":7.0311355196730589E-3},{"$f":"AN1515+AN1527+AN1539+AN1551","v":6.8243374161532627E-3},6.6175393126334664E-3,6.4107412091136701E-3,6.2039431055938747E-3,5.9971450020740794E-3,{"$f":"AS1515+AS1527+AS1539+AS1551","v":5.7903468985542831E-3}]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1564","v":7.8337249962628106E-4},{"$f":"MAX(AD1516+AD1528+AD1540+AD1552,0)","v":0},{"$f":"AE1516+AE1528+AE1540+AE1552","v":0},0,0,{"$f":"PrincipledApproach!AH1564","v":7.8337249962628106E-4},{"$f":"AI1516+AI1528+AI1540+AI1552","v":0},0,0,0,{"$f":"PrincipledApproach!AM1564","v":7.8337249962628106E-4},{"$f":"AN1516+AN1528+AN1540+AN1552","v":0},0,0,0,0,{"$f":"AS1516+AS1528+AS1540+AS1552","v":0}]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1565","v":0},{"$f":"MAX(AD1517+AD1529+AD1541+AD1553,0)","v":0},0,0,0,{"$f":"PrincipledApproach!AH1565","v":0},{"$f":"AI1517+AI1529+AI1541+AI1553","v":0},0,0,0,{"$f":"PrincipledApproach!AM1565","v":0},{"$f":"AN1517+AN1529+AN1541+AN1553","v":0},0,0,0,0,{"$f":"AS1517+AS1529+AS1541+AS1553","v":0}]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1566","v":13.16885934150077},{"$f":"SUM(AD1556:AD1565)","v":3.4711758001938513},{"$f":"SUM(AE1556:AE1565)","v":2.3669563096063251},1.2627368190187986,0.15851732843127228,{"$f":"PrincipledApproach!AH1566","v":7.1244429467896602},{"$f":"SUM(AI1556:AI1565)","v":0.21399839338221749},0.14266559558814501,7.1332797794072506E-2,0,{"$f":"PrincipledApproach!AM1566","v":1.6839995222409998},{"$f":"SUM(AN1556:AN1565)","v":6.8243374161532627E-3},6.6175393126334664E-3,6.4107412091136701E-3,6.2039431055938747E-3,5.9971450020740794E-3,{"$f":"SUM(AS1556:AS1565)","v":5.7903468985542831E-3}]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1582","v":66},{"$f":"MAX(0,AC1582-1)","v":65},{"$f":"MAX(0,AD1582-1)","v":64},63,62,61,{"$f":"MAX(0,AH1582-1)","v":60},{"$f":"MAX(0,AI1582-1)","v":59},{"$f":"MAX(0,AJ1582-1)","v":58},{"$f":"MAX(0,AK1582-1)","v":57},{"$f":"MAX(0,AL1582-1)","v":56},{"$f":"MAX(0,AM1582-1)","v":55},{"$f":"MAX(0,AN1582-1)","v":54},{"$f":"MAX(0,AO1582-1)","v":53},{"$f":"MAX(0,AP1582-1)","v":52},{"$f":"MAX(0,AQ1582-1)","v":51},50]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1583","v":26},{"$f":"IF(AD$131=\"\",AC1583-1,MIN(AC1583-1,AD$131))","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1584","v":26},{"$f":"IF(AD1581=\"\",MAX(0,AC1584-1),Inputs!$D$71-(AC$6-LEFT($A1580,4)))","v":25},24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1585","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1586","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1587","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1588","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1589","v":26},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1589+1)","v":45},{"$f":"MAX(0,AD1589-1)","v":44},{"$f":"MAX(0,AE1589-1)","v":43},{"$f":"MAX(0,AF1589-1)","v":42},{"$f":"MAX(0,AG1589-1)","v":41},40,39,38,37,36,35,34,33,32,31,30]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1590","v":0}]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1591","v":58.598995281445561},{"$f":"MAX(0,AC1591-1)","v":57.598995281445561},{"$f":"MAX(0,AD1591-1)","v":56.598995281445561},{"$f":"MAX(0,AE1591-1)","v":55.598995281445561},{"$f":"MAX(0,AF1591-1)","v":54.598995281445561},{"$f":"MAX(0,AG1591-1)","v":53.598995281445561},{"$f":"MAX(0,AH1591-1)","v":52.598995281445561},{"$f":"MAX(0,AI1591-1)","v":51.598995281445561},{"$f":"MAX(0,AJ1591-1)","v":50.598995281445561},{"$f":"MAX(0,AK1591-1)","v":49.598995281445561},{"$f":"MAX(0,AL1591-1)","v":48.598995281445561},{"$f":"MAX(0,AM1591-1)","v":47.598995281445561},{"$f":"MAX(0,AN1591-1)","v":46.598995281445561},{"$f":"MAX(0,AO1591-1)","v":45.598995281445561},{"$f":"MAX(0,AP1591-1)","v":44.598995281445561},{"$f":"MAX(0,AQ1591-1)","v":43.598995281445561},42.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1594","v":2.3526641149662151}]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1595","v":2.1177779584301732}]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1596","v":1.470070402668572}]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1597","v":6.0199853768668046},{"$f":"IF(AD1585>0,AC1645-EconomicDep!AD1597,0)","v":2.3153789911026181},{"$f":"AD1645","v":1.8523031928820946},{"$f":"AE1645","v":1.389227394661571},{"$f":"AF1645","v":0.92615159644104739},{"$f":"AG1645","v":0.46307579822052369},{"$f":"IF(AI1585>0,AH1645-EconomicDep!AI1597,0)","v":0},{"$f":"AI1645","v":0},{"$f":"AJ1645","v":0},{"$f":"AK1645","v":0},{"$f":"AL1645","v":0},{"$f":"IF(AN1585>0,AM1645-EconomicDep!AN1597,0)","v":0},{"$f":"AN1645","v":0},{"$f":"AO1645","v":0},{"$f":"AP1645","v":0},{"$f":"AQ1645","v":0},{"$f":"IF(AS1585>0,AR1645-EconomicDep!AS1597,0)","v":0}]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1598","v":3.0413019977502889},{"$f":"IF(AD1586>0,AC1646-EconomicDep!AD1598,0)","v":0},{"$f":"AD1646","v":0},0,0,0,{"$f":"IF(AI1586>0,AH1646-EconomicDep!AI1598,0)","v":0},0,0,0,0,{"$f":"IF(AN1586>0,AM1646-EconomicDep!AN1598,0)","v":0},0,0,0,0,{"$f":"IF(AS1586>0,AR1646-EconomicDep!AS1598,0)","v":0}]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1599","v":1.6717884109395147},{"$f":"IF(AD1587>0,AC1647-EconomicDep!AD1599,0)","v":0.40165928233366266},{"$f":"AD1647","v":0.36149335410029637},0.32132742586693008,0.28116149763356379,0.24099556940019753,{"$f":"IF(AI1587>0,AH1647-EconomicDep!AI1599,0)","v":0.40165928233366199},0.32132742586692958,0.24099556940019717,0.16066371293346476,8.0331856466732382E-2,{"$f":"IF(AN1587>0,AM1647-EconomicDep!AN1599,0)","v":0},0,0,0,0,{"$f":"IF(AS1587>0,AR1647-EconomicDep!AS1599,0)","v":0}]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1600","v":8.7857402780385243},{"$f":"IF(AD1588>0,AC1648-EconomicDep!AD1600,0)","v":3.5131816633882309},{"$f":"AD1648","v":2.8105453307105845},2.1079089980329382,1.4052726653552923,0.70263633267764614,{"$f":"IF(AI1588>0,AH1648-EconomicDep!AI1600,0)","v":0},0,0,0,0,{"$f":"IF(AN1588>0,AM1648-EconomicDep!AN1600,0)","v":0},0,0,0,0,{"$f":"IF(AS1588>0,AR1648-EconomicDep!AS1600,0)","v":0}]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1601","v":0.12626105037083038},{"$f":"IF(AD1589>0,AC1649-EconomicDep!AD1601,0)","v":0},{"$f":"AD1649","v":0},{"$f":"AE1649","v":0},{"$f":"AF1649","v":0},{"$f":"AG1649","v":0},{"$f":"IF(AI1589>0,AH1649-EconomicDep!AI1601,0)","v":0},0,0,0,0,{"$f":"IF(AN1589>0,AM1649-EconomicDep!AN1601,0)","v":9.4425999208954295E-2},9.1728113517269894E-2,8.9030227825585478E-2,8.6332342133901063E-2,8.3634456442216648E-2,{"$f":"IF(AS1589>0,AR1649-EconomicDep!AS1601,0)","v":8.0936570750532247E-2}]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1602","v":0},{"$f":"IF(AD1590>0,AC1650-EconomicDep!AD1602,0)","v":0},{"$f":"AD1650","v":0},{"$f":"AE1650","v":0},{"$f":"AF1650","v":0},{"$f":"AG1650","v":0},{"$f":"IF(AI1590>0,AH1650-EconomicDep!AI1602,0)","v":0},0,0,0,0,{"$f":"IF(AN1590>0,AM1650-EconomicDep!AN1602,0)","v":0},0,0,0,0,{"$f":"IF(AS1590>0,AR1650-EconomicDep!AS1602,0)","v":0}]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1603","v":0},{"$f":"IF(AD1591>0,AC1651-EconomicDep!AD1603,0)","v":0},0,0,0,0,{"$f":"IF(AI1591>0,AH1651-EconomicDep!AI1603,0)","v":0},0,0,0,0,{"$f":"IF(AN1591>0,AM1651-EconomicDep!AN1603,0)","v":0},0,0,0,0,{"$f":"IF(AS1591>0,AR1651-EconomicDep!AS1603,0)","v":0}]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1604","v":25.585589590030921},{"$f":"SUM(AD1594:AD1603)","v":6.2302199368245113},{"$f":"SUM(AE1594:AE1603)","v":5.0243418776929758},3.8184638185614395,2.6125857594299036,1.4067077002983672,{"$f":"SUM(AI1594:AI1603)","v":0.40165928233366199},{"$f":"SUM(AJ1594:AJ1603)","v":0.32132742586692958},0.24099556940019717,0.16066371293346476,8.0331856466732382E-2,{"$f":"SUM(AN1594:AN1603)","v":9.4425999208954295E-2},9.1728113517269894E-2,8.9030227825585478E-2,8.6332342133901063E-2,8.3634456442216648E-2,{"$f":"SUM(AS1594:AS1603)","v":8.0936570750532247E-2}]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1606","v":0}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1607","v":0}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1608","v":0}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1609","v":0}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1610","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1611","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1612","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1613","v":0}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1614","v":0}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1615","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1616","v":0}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1618","v":0},{"$f":"-Inputs!AD1797","v":0},{"$f":"-Inputs!AE1797","v":0},{"$f":"-Inputs!AF1797","v":0},{"$f":"-Inputs!AG1797","v":0},{"$f":"-Inputs!AH1797","v":0},{"$f":"-Inputs!AI1797","v":0},{"$f":"-Inputs!AJ1797","v":0},{"$f":"-Inputs!AK1797","v":0},{"$f":"-Inputs!AL1797","v":0},{"$f":"-Inputs!AM1797","v":0},{"$f":"-Inputs!AN1493","v":0},{"$f":"-Inputs!AO1493","v":0},{"$f":"-Inputs!AP1493","v":0},{"$f":"-Inputs!AQ1493","v":0},{"$f":"-Inputs!AR1493","v":0},{"$f":"-Inputs!AS1493","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1619","v":0},{"$f":"-Inputs!AD1798","v":0},{"$f":"-Inputs!AE1798","v":0},{"$f":"-Inputs!AF1798","v":0},{"$f":"-Inputs!AG1798","v":0},{"$f":"-Inputs!AH1798","v":0},{"$f":"-Inputs!AI1798","v":0},{"$f":"-Inputs!AJ1798","v":0},{"$f":"-Inputs!AK1798","v":0},{"$f":"-Inputs!AL1798","v":0},{"$f":"-Inputs!AM1798","v":0},{"$f":"-Inputs!AN1494","v":0},{"$f":"-Inputs!AO1494","v":0},{"$f":"-Inputs!AP1494","v":0},{"$f":"-Inputs!AQ1494","v":0},{"$f":"-Inputs!AR1494","v":0},{"$f":"-Inputs!AS1494","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1620","v":0},{"$f":"-Inputs!AD1799","v":0},{"$f":"-Inputs!AE1799","v":0},{"$f":"-Inputs!AF1799","v":0},{"$f":"-Inputs!AG1799","v":0},{"$f":"-Inputs!AH1799","v":0},{"$f":"-Inputs!AI1799","v":0},{"$f":"-Inputs!AJ1799","v":0},{"$f":"-Inputs!AK1799","v":0},{"$f":"-Inputs!AL1799","v":0},{"$f":"-Inputs!AM1799","v":0},{"$f":"-Inputs!AN1495","v":0},{"$f":"-Inputs!AO1495","v":0},{"$f":"-Inputs!AP1495","v":0},{"$f":"-Inputs!AQ1495","v":0},{"$f":"-Inputs!AR1495","v":0},{"$f":"-Inputs!AS1495","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1621","v":0},{"$f":"-Inputs!AD1800","v":0},{"$f":"-Inputs!AE1800","v":0},{"$f":"-Inputs!AF1800","v":0},{"$f":"-Inputs!AG1800","v":0},{"$f":"-Inputs!AH1800","v":0},{"$f":"-Inputs!AI1800","v":0},{"$f":"-Inputs!AJ1800","v":0},{"$f":"-Inputs!AK1800","v":0},{"$f":"-Inputs!AL1800","v":0},{"$f":"-Inputs!AM1800","v":0},{"$f":"-Inputs!AN1496","v":0},{"$f":"-Inputs!AO1496","v":0},{"$f":"-Inputs!AP1496","v":0},{"$f":"-Inputs!AQ1496","v":0},{"$f":"-Inputs!AR1496","v":0},{"$f":"-Inputs!AS1496","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1622","v":0},{"$f":"-Inputs!AD1801","v":0},{"$f":"-Inputs!AE1801","v":0},{"$f":"-Inputs!AF1801","v":0},{"$f":"-Inputs!AG1801","v":0},{"$f":"-Inputs!AH1801","v":0},{"$f":"-Inputs!AI1801","v":0},{"$f":"-Inputs!AJ1801","v":0},{"$f":"-Inputs!AK1801","v":0},{"$f":"-Inputs!AL1801","v":0},{"$f":"-Inputs!AM1801","v":0},{"$f":"-Inputs!AN1497","v":0},{"$f":"-Inputs!AO1497","v":0},{"$f":"-Inputs!AP1497","v":0},{"$f":"-Inputs!AQ1497","v":0},{"$f":"-Inputs!AR1497","v":0},{"$f":"-Inputs!AS1497","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1623","v":0},{"$f":"-Inputs!AD1802","v":0},{"$f":"-Inputs!AE1802","v":0},{"$f":"-Inputs!AF1802","v":0},{"$f":"-Inputs!AG1802","v":0},{"$f":"-Inputs!AH1802","v":0},{"$f":"-Inputs!AI1802","v":0},{"$f":"-Inputs!AJ1802","v":0},{"$f":"-Inputs!AK1802","v":0},{"$f":"-Inputs!AL1802","v":0},{"$f":"-Inputs!AM1802","v":0},{"$f":"-Inputs!AN1498","v":0},{"$f":"-Inputs!AO1498","v":0},{"$f":"-Inputs!AP1498","v":0},{"$f":"-Inputs!AQ1498","v":0},{"$f":"-Inputs!AR1498","v":0},{"$f":"-Inputs!AS1498","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1624","v":0},{"$f":"-Inputs!AD1803","v":0},{"$f":"-Inputs!AE1803","v":0},{"$f":"-Inputs!AF1803","v":0},{"$f":"-Inputs!AG1803","v":0},{"$f":"-Inputs!AH1803","v":0},{"$f":"-Inputs!AI1803","v":0},{"$f":"-Inputs!AJ1803","v":0},{"$f":"-Inputs!AK1803","v":0},{"$f":"-Inputs!AL1803","v":0},{"$f":"-Inputs!AM1803","v":0},{"$f":"-Inputs!AN1499","v":0},{"$f":"-Inputs!AO1499","v":0},{"$f":"-Inputs!AP1499","v":0},{"$f":"-Inputs!AQ1499","v":0},{"$f":"-Inputs!AR1499","v":0},{"$f":"-Inputs!AS1499","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1625","v":0},{"$f":"-Inputs!AD1804","v":0},{"$f":"-Inputs!AE1804","v":0},{"$f":"-Inputs!AF1804","v":0},{"$f":"-Inputs!AG1804","v":0},{"$f":"-Inputs!AH1804","v":0},{"$f":"-Inputs!AI1804","v":0},{"$f":"-Inputs!AJ1804","v":0},{"$f":"-Inputs!AK1804","v":0},{"$f":"-Inputs!AL1804","v":0},{"$f":"-Inputs!AM1804","v":0},{"$f":"-Inputs!AN1500","v":0},{"$f":"-Inputs!AO1500","v":0},{"$f":"-Inputs!AP1500","v":0},{"$f":"-Inputs!AQ1500","v":0},{"$f":"-Inputs!AR1500","v":0},{"$f":"-Inputs!AS1500","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1626","v":0},{"$f":"-Inputs!AD1805","v":0},{"$f":"-Inputs!AE1805","v":0},{"$f":"-Inputs!AF1805","v":0},{"$f":"-Inputs!AG1805","v":0},{"$f":"-Inputs!AH1805","v":0},{"$f":"-Inputs!AI1805","v":0},{"$f":"-Inputs!AJ1805","v":0},{"$f":"-Inputs!AK1805","v":0},{"$f":"-Inputs!AL1805","v":0},{"$f":"-Inputs!AM1805","v":0},{"$f":"-Inputs!AN1501","v":0},{"$f":"-Inputs!AO1501","v":0},{"$f":"-Inputs!AP1501","v":0},{"$f":"-Inputs!AQ1501","v":0},{"$f":"-Inputs!AR1501","v":0},{"$f":"-Inputs!AS1501","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1627","v":0},{"$f":"-Inputs!AD1806","v":0},{"$f":"-Inputs!AE1806","v":0},{"$f":"-Inputs!AF1806","v":0},{"$f":"-Inputs!AG1806","v":0},{"$f":"-Inputs!AH1806","v":0},{"$f":"-Inputs!AI1806","v":0},{"$f":"-Inputs!AJ1806","v":0},{"$f":"-Inputs!AK1806","v":0},{"$f":"-Inputs!AL1806","v":0},{"$f":"-Inputs!AM1806","v":0},{"$f":"-Inputs!AN1502","v":0},{"$f":"-Inputs!AO1502","v":0},{"$f":"-Inputs!AP1502","v":0},{"$f":"-Inputs!AQ1502","v":0},{"$f":"-Inputs!AR1502","v":0},{"$f":"-Inputs!AS1502","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1628","v":0},{"$f":"SUM(AD1618:AD1627)","v":0},{"$f":"SUM(AE1618:AE1627)","v":0},0,0,0,{"$f":"SUM(AI1618:AI1627)","v":0},0,0,0,0,{"$f":"SUM(AN1618:AN1627)","v":0},0,0,0,0,{"$f":"SUM(AS1618:AS1627)","v":0}]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1630","v":-3.5646425984336587E-2},{"$f":"-IF(AD1594<0,AD1594,IF(AD1582=0,0,MIN((AD1594/AD1582)*(AD1594>0),AD1594)))","v":0},{"$f":"-IF(AE1594<0,AE1594,IF(AE1582=0,0,MIN((AE1594/AE1582)*(AE1594>0),AE1594)))","v":0},0,0,0,{"$f":"-IF(AI1594<0,AI1594,IF(AI1582=0,0,MIN((AI1594/AI1582)*(AI1594>0),AI1594)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1594<0,AS1594,IF(AS1582=0,0,MIN((AS1594/AS1582)*(AS1594>0),AS1594)))","v":0}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1631","v":-8.1452998401160506E-2},0,0,0,0,0,{"$f":"-IF(AI1595<0,AI1595,IF(AI1583=0,0,MIN((AI1595/AI1583)*(AI1595>0),AI1595)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1595<0,AS1595,IF(AS1583=0,0,MIN((AS1595/AS1583)*(AS1595>0),AS1595)))","v":0}]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1632","v":-3.195805223192548E-2},0,0,0,0,0,{"$f":"-IF(AI1596<0,AI1596,IF(AI1584=0,0,MIN((AI1596/AI1584)*(AI1596>0),AI1596)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1596<0,AS1596,IF(AS1584=0,0,MIN((AS1596/AS1584)*(AS1596>0),AS1596)))","v":0}]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1633","v":-0.23153789911026165},-0.46307579822052364,-0.46307579822052364,-0.46307579822052364,-0.46307579822052369,-0.46307579822052369,{"$f":"-IF(AI1597<0,AI1597,IF(AI1585=0,0,MIN((AI1597/AI1585)*(AI1597>0),AI1597)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1597<0,AS1597,IF(AS1585=0,0,MIN((AS1597/AS1585)*(AS1597>0),AS1597)))","v":0}]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1634","v":-0.11697565084500826},0,0,0,0,0,{"$f":"-IF(AI1598<0,AI1598,IF(AI1586=0,0,MIN((AI1598/AI1586)*(AI1598>0),AI1598)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1598<0,AS1598,IF(AS1586=0,0,MIN((AS1598/AS1586)*(AS1598>0),AS1598)))","v":0}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1635","v":-4.2437323994411677E-2},-4.0165928233366267E-2,-4.016592823336626E-2,-4.016592823336626E-2,-4.0165928233366253E-2,-4.0165928233366253E-2,{"$f":"-IF(AI1599<0,AI1599,IF(AI1587=0,0,MIN((AI1599/AI1587)*(AI1599>0),AI1599)))","v":-8.0331856466732396E-2},-8.0331856466732396E-2,-8.0331856466732396E-2,-8.0331856466732382E-2,-8.0331856466732382E-2,0,0,0,0,0,{"$f":"-IF(AS1599<0,AS1599,IF(AS1587=0,0,MIN((AS1599/AS1587)*(AS1599>0),AS1599)))","v":0}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1636","v":-0.29322949187701053},-0.70263633267764614,-0.70263633267764614,-0.70263633267764602,-0.70263633267764614,-0.70263633267764614,{"$f":"-IF(AI1600<0,AI1600,IF(AI1588=0,0,MIN((AI1600/AI1588)*(AI1600>0),AI1600)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1600<0,AS1600,IF(AS1588=0,0,MIN((AS1600/AS1588)*(AS1600>0),AS1600)))","v":0}]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1637","v":-4.8561942450319395E-3},0,0,0,0,0,{"$f":"-IF(AI1601<0,AI1601,IF(AI1589=0,0,MIN((AI1601/AI1589)*(AI1601>0),AI1601)))","v":0},0,0,0,0,-2.6978856916844082E-3,-2.6978856916844087E-3,-2.6978856916844082E-3,-2.6978856916844082E-3,-2.6978856916844078E-3,{"$f":"-IF(AS1601<0,AS1601,IF(AS1589=0,0,MIN((AS1601/AS1589)*(AS1601>0),AS1601)))","v":-2.6978856916844082E-3}]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1638","v":0},0,{"$f":"-IF(AE1602<0,AE1602,IF(AE1590=0,0,MIN((AE1602/AE1590)*(AE1602>0),AE1602)))","v":0},0,0,0,{"$f":"-IF(AI1602<0,AI1602,IF(AI1590=0,0,MIN((AI1602/AI1590)*(AI1602>0),AI1602)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1602<0,AS1602,IF(AS1590=0,0,MIN((AS1602/AS1590)*(AS1602>0),AS1602)))","v":0}]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1639","v":0},0,0,0,0,0,{"$f":"-IF(AI1603<0,AI1603,IF(AI1591=0,0,MIN((AI1603/AI1591)*(AI1603>0),AI1603)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1603<0,AS1603,IF(AS1591=0,0,MIN((AS1603/AS1591)*(AS1603>0),AS1603)))","v":0}]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1640","v":-0.83809403668914662},{"$f":"SUM(AD1630:AD1639)","v":-1.2058780591315359},{"$f":"SUM(AE1630:AE1639)","v":-1.2058780591315359},-1.2058780591315359,-1.2058780591315361,-1.2058780591315361,{"$f":"SUM(AI1630:AI1639)","v":-8.0331856466732396E-2},-8.0331856466732396E-2,-8.0331856466732396E-2,-8.0331856466732382E-2,-8.0331856466732382E-2]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1642","v":2.3170176889818785},{"$f":"AD1594+AD1606+AD1618+AD1630","v":0},{"$f":"AE1594+AE1606+AE1618+AE1630","v":0},0,0,{"$f":"PrincipledApproach!AH1642","v":2.0411822498173695},{"$f":"AI1594+AI1606+AI1618+AI1630","v":0},0,0,0,{"$f":"PrincipledApproach!AM1642","v":1.7653468106528605},{"$f":"AN1594+AN1606+AN1618+AN1630","v":0},0,0,0,0,{"$f":"AS1594+AS1606+AS1618+AS1630","v":0}]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1643","v":2.0363249600290128},0,0,0,0,{"$f":"PrincipledApproach!AH1643","v":1.6290599680232103},{"$f":"AI1595+AI1607+AI1619+AI1631","v":0},0,0,0,{"$f":"PrincipledApproach!AM1643","v":1.2217949760174078},{"$f":"AN1595+AN1607+AN1619+AN1631","v":0},0,0,0,0,{"$f":"AS1595+AS1607+AS1619+AS1631","v":0}]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1644","v":1.4381123504366466},0,0,0,0,{"$f":"PrincipledApproach!AH1644","v":1.1504898803493178},{"$f":"AI1596+AI1608+AI1620+AI1632","v":0},0,0,0,{"$f":"PrincipledApproach!AM1644","v":0.86286741026198832},{"$f":"AN1596+AN1608+AN1620+AN1632","v":0},0,0,0,0,{"$f":"AS1596+AS1608+AS1620+AS1632","v":0}]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1645","v":5.7884474777565433},1.8523031928820946,1.389227394661571,0.92615159644104739,0.46307579822052369,{"$f":"PrincipledApproach!AH1645","v":2.3153789911026172},{"$f":"AI1597+AI1609+AI1621+AI1633","v":0},0,0,0,{"$f":"PrincipledApproach!AM1645","v":0},{"$f":"AN1597+AN1609+AN1621+AN1633","v":0},0,0,0,0,{"$f":"AS1597+AS1609+AS1621+AS1633","v":0}]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1646","v":2.9243263469052807},0,0,0,0,{"$f":"PrincipledApproach!AH1646","v":0},{"$f":"AI1598+AI1610+AI1622+AI1634","v":0},0,0,0,{"$f":"PrincipledApproach!AM1646","v":0},{"$f":"AN1598+AN1610+AN1622+AN1634","v":0},0,0,0,0,{"$f":"AS1598+AS1610+AS1622+AS1634","v":0}]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1647","v":1.6293510869451031},0.36149335410029637,0.32132742586693008,0.28116149763356379,0.24099556940019753,{"$f":"PrincipledApproach!AH1647","v":1.0155051846393823},{"$f":"AI1599+AI1611+AI1623+AI1635","v":0.32132742586692958},0.24099556940019717,0.16066371293346476,8.0331856466732382E-2,{"$f":"PrincipledApproach!AM1647","v":0},{"$f":"AN1599+AN1611+AN1623+AN1635","v":0},0,0,0,0,{"$f":"AS1599+AS1611+AS1623+AS1635","v":0}]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1648","v":8.4925107861615139},2.8105453307105845,2.1079089980329382,1.4052726653552923,0.70263633267764614,{"$f":"PrincipledApproach!AH1648","v":3.51318166338823},{"$f":"AI1600+AI1612+AI1624+AI1636","v":0},0,0,0,{"$f":"PrincipledApproach!AM1648","v":0},{"$f":"AN1600+AN1612+AN1624+AN1636","v":0},0,0,0,0,{"$f":"AS1600+AS1612+AS1624+AS1636","v":0}]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1649","v":0.12140485612579845},0,0,0,0,{"$f":"PrincipledApproach!AH1649","v":0.10791542766737637},{"$f":"AI1601+AI1613+AI1625+AI1637","v":0},0,0,0,{"$f":"PrincipledApproach!AM1649","v":9.4425999208954295E-2},{"$f":"AN1601+AN1613+AN1625+AN1637","v":9.1728113517269894E-2},8.9030227825585478E-2,8.6332342133901063E-2,8.3634456442216648E-2,8.0936570750532247E-2,{"$f":"AS1601+AS1613+AS1625+AS1637","v":7.8238685058847846E-2}]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1650","v":0},0,{"$f":"AE1602+AE1614+AE1626+AE1638","v":0},0,0,{"$f":"PrincipledApproach!AH1650","v":0},{"$f":"AI1602+AI1614+AI1626+AI1638","v":0},0,0,0,{"$f":"PrincipledApproach!AM1650","v":0},{"$f":"AN1602+AN1614+AN1626+AN1638","v":0},0,0,0,0,{"$f":"AS1602+AS1614+AS1626+AS1638","v":0}]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1651","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1651","v":0},{"$f":"AI1603+AI1615+AI1627+AI1639","v":0},0,0,0,{"$f":"PrincipledApproach!AM1651","v":0},{"$f":"AN1603+AN1615+AN1627+AN1639","v":0},0,0,0,0,{"$f":"AS1603+AS1615+AS1627+AS1639","v":0}]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1652","v":24.747495553341778},{"$f":"SUM(AD1642:AD1651)","v":5.0243418776929758},{"$f":"SUM(AE1642:AE1651)","v":3.8184638185614395},2.6125857594299036,1.4067077002983672,{"$f":"PrincipledApproach!AH1652","v":11.772713364987503},{"$f":"SUM(AI1642:AI1651)","v":0.32132742586692958},0.24099556940019717,0.16066371293346476,8.0331856466732382E-2,{"$f":"PrincipledApproach!AM1652","v":3.9444351961412112},{"$f":"SUM(AN1642:AN1651)","v":9.1728113517269894E-2},8.9030227825585478E-2,8.6332342133901063E-2,8.3634456442216648E-2,8.0936570750532247E-2,{"$f":"SUM(AS1642:AS1651)","v":7.8238685058847846E-2}]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1668","v":67},{"$f":"MAX(0,AC1668-1)","v":66},{"$f":"MAX(0,AD1668-1)","v":65},64,63,62,{"$f":"MAX(0,AH1668-1)","v":61},{"$f":"MAX(0,AI1668-1)","v":60},{"$f":"MAX(0,AJ1668-1)","v":59},{"$f":"MAX(0,AK1668-1)","v":58},{"$f":"MAX(0,AL1668-1)","v":57},{"$f":"MAX(0,AM1668-1)","v":56},{"$f":"MAX(0,AN1668-1)","v":55},{"$f":"MAX(0,AO1668-1)","v":54},{"$f":"MAX(0,AP1668-1)","v":53},{"$f":"MAX(0,AQ1668-1)","v":52},51]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1669","v":27},{"$f":"IF(AD$131=\"\",AC1669-1,MIN(AC1669-1,AD$131))","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1670","v":27},{"$f":"IF(AD1667=\"\",MAX(0,AC1670-1),Inputs!$D$71-(AC$6-LEFT($A1666,4)))","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1671","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1672","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1673","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1674","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1675","v":27},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1675+1)","v":46},{"$f":"MAX(0,AD1675-1)","v":45},{"$f":"MAX(0,AE1675-1)","v":44},{"$f":"MAX(0,AF1675-1)","v":43},{"$f":"MAX(0,AG1675-1)","v":42},41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1676","v":0}]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1677","v":59.598995281445561},{"$f":"MAX(0,AC1677-1)","v":58.598995281445561},{"$f":"MAX(0,AD1677-1)","v":57.598995281445561},{"$f":"MAX(0,AE1677-1)","v":56.598995281445561},{"$f":"MAX(0,AF1677-1)","v":55.598995281445561},{"$f":"MAX(0,AG1677-1)","v":54.598995281445561},{"$f":"MAX(0,AH1677-1)","v":53.598995281445561},{"$f":"MAX(0,AI1677-1)","v":52.598995281445561},{"$f":"MAX(0,AJ1677-1)","v":51.598995281445561},{"$f":"MAX(0,AK1677-1)","v":50.598995281445561},{"$f":"MAX(0,AL1677-1)","v":49.598995281445561},{"$f":"MAX(0,AM1677-1)","v":48.598995281445561},{"$f":"MAX(0,AN1677-1)","v":47.598995281445561},{"$f":"MAX(0,AO1677-1)","v":46.598995281445561},{"$f":"MAX(0,AP1677-1)","v":45.598995281445561},{"$f":"MAX(0,AQ1677-1)","v":44.598995281445561},43.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1680","v":0}]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1681","v":2.2923527997484179}]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1682","v":3.9253050159037755}]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1683","v":2.7473199291792851},{"$f":"IF(AD1671>0,AC1731-EconomicDep!AD1683,0)","v":1.0009219182923168},{"$f":"AD1731","v":0.83410159857693067},{"$f":"AE1731","v":0.66728127886154454},{"$f":"AF1731","v":0.5004609591461584},{"$f":"AG1731","v":0.33364063943077227},{"$f":"IF(AI1671>0,AH1731-EconomicDep!AI1683,0)","v":1.0009219182923168},{"$f":"AI1731","v":0},{"$f":"AJ1731","v":0},{"$f":"AK1731","v":0},{"$f":"AL1731","v":0},{"$f":"IF(AN1671>0,AM1731-EconomicDep!AN1683,0)","v":0},{"$f":"AN1731","v":0},{"$f":"AO1731","v":0},{"$f":"AP1731","v":0},{"$f":"AQ1731","v":0},{"$f":"IF(AS1671>0,AR1731-EconomicDep!AS1683,0)","v":0}]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1684","v":3.9770129776691512},{"$f":"IF(AD1672>0,AC1732-EconomicDep!AD1684,0)","v":3.0640337028182048},{"$f":"AD1732","v":0},0,0,0,{"$f":"IF(AI1672>0,AH1732-EconomicDep!AI1684,0)","v":0},0,0,0,0,{"$f":"IF(AN1672>0,AM1732-EconomicDep!AN1684,0)","v":0},0,0,0,0,{"$f":"IF(AS1672>0,AR1732-EconomicDep!AS1684,0)","v":0}]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1685","v":0.89000982239419435},{"$f":"IF(AD1673>0,AC1733-EconomicDep!AD1685,0)","v":5.463447667446053E-2},{"$f":"AD1733","v":4.9667706067691393E-2},4.4700935460922256E-2,3.9734164854153119E-2,3.4767394247383981E-2,{"$f":"IF(AI1673>0,AH1733-EconomicDep!AI1685,0)","v":5.4634476674460697E-2},4.5528730562050583E-2,3.6422984449640469E-2,2.7317238337230352E-2,1.8211492224820235E-2,{"$f":"IF(AN1673>0,AM1733-EconomicDep!AN1685,0)","v":7.9858576519772545E-2},0,0,0,0,{"$f":"IF(AS1673>0,AR1733-EconomicDep!AS1685,0)","v":0}]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1686","v":5.3814302957875393},{"$f":"IF(AD1674>0,AC1734-EconomicDep!AD1686,0)","v":0.9810312446227516},{"$f":"AD1734","v":0.81752603718562633},0.65402082974850106,0.4905156223113758,0.32701041487425053,{"$f":"IF(AI1674>0,AH1734-EconomicDep!AI1686,0)","v":0.98103124462275093},0,0,0,0,{"$f":"IF(AN1674>0,AM1734-EconomicDep!AN1686,0)","v":0},0,0,0,0,{"$f":"IF(AS1674>0,AR1734-EconomicDep!AS1686,0)","v":0}]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1687","v":2.2435226085272725E-2},{"$f":"IF(AD1675>0,AC1735-EconomicDep!AD1687,0)","v":0},{"$f":"AD1735","v":0},{"$f":"AE1735","v":0},{"$f":"AF1735","v":0},{"$f":"AG1735","v":0},{"$f":"IF(AI1675>0,AH1735-EconomicDep!AI1687,0)","v":0},0,0,0,0,{"$f":"IF(AN1675>0,AM1735-EconomicDep!AN1687,0)","v":1.6907706614988152E-2},1.643804809790515E-2,1.5968389580822147E-2,1.5498731063739142E-2,1.5029072546656138E-2,{"$f":"IF(AS1675>0,AR1735-EconomicDep!AS1687,0)","v":1.4559414029573134E-2}]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1688","v":0},{"$f":"IF(AD1676>0,AC1736-EconomicDep!AD1688,0)","v":0},{"$f":"AD1736","v":0},{"$f":"AE1736","v":0},{"$f":"AF1736","v":0},{"$f":"AG1736","v":0},{"$f":"IF(AI1676>0,AH1736-EconomicDep!AI1688,0)","v":0},0,0,0,0,{"$f":"IF(AN1676>0,AM1736-EconomicDep!AN1688,0)","v":0},0,0,0,0,{"$f":"IF(AS1676>0,AR1736-EconomicDep!AS1688,0)","v":0}]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1689","v":-1.7664902550543616E-15},{"$f":"IF(AD1677>0,AC1737-EconomicDep!AD1689,0)","v":0},0,0,0,0,{"$f":"IF(AI1677>0,AH1737-EconomicDep!AI1689,0)","v":0},0,0,0,0,{"$f":"IF(AN1677>0,AM1737-EconomicDep!AN1689,0)","v":0},0,0,0,0,{"$f":"IF(AS1677>0,AR1737-EconomicDep!AS1689,0)","v":0}]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1690","v":19.235866066767635},{"$f":"SUM(AD1680:AD1689)","v":5.1006213424077345},{"$f":"SUM(AE1680:AE1689)","v":1.7012953418302486},1.3660030440709678,1.0307107463116874,0.69541844855240675,{"$f":"SUM(AI1680:AI1689)","v":2.0365876395895284},{"$f":"SUM(AJ1680:AJ1689)","v":4.5528730562050583E-2},3.6422984449640469E-2,2.7317238337230352E-2,1.8211492224820235E-2,{"$f":"SUM(AN1680:AN1689)","v":9.6766283134760697E-2},1.643804809790515E-2,1.5968389580822147E-2,1.5498731063739142E-2,1.5029072546656138E-2,{"$f":"SUM(AS1680:AS1689)","v":1.4559414029573134E-2}]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1693","v":0}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1694","v":0}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1695","v":0}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1696","v":0}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1697","v":0}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1698","v":0}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1699","v":0}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1700","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1701","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1702","v":0}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1704","v":0},{"$f":"-Inputs!AD1809","v":0},{"$f":"-Inputs!AE1809","v":0},{"$f":"-Inputs!AF1809","v":0},{"$f":"-Inputs!AG1809","v":0},{"$f":"-Inputs!AH1809","v":0},{"$f":"-Inputs!AI1809","v":0},{"$f":"-Inputs!AJ1809","v":0},{"$f":"-Inputs!AK1809","v":0},{"$f":"-Inputs!AL1809","v":0},{"$f":"-Inputs!AM1809","v":0},{"$f":"-Inputs!AN1579","v":0},{"$f":"-Inputs!AO1579","v":0},{"$f":"-Inputs!AP1579","v":0},{"$f":"-Inputs!AQ1579","v":0},{"$f":"-Inputs!AR1579","v":0},{"$f":"-Inputs!AS1579","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1705","v":0},{"$f":"-Inputs!AD1810","v":0},{"$f":"-Inputs!AE1810","v":0},{"$f":"-Inputs!AF1810","v":0},{"$f":"-Inputs!AG1810","v":0},{"$f":"-Inputs!AH1810","v":0},{"$f":"-Inputs!AI1810","v":0},{"$f":"-Inputs!AJ1810","v":0},{"$f":"-Inputs!AK1810","v":0},{"$f":"-Inputs!AL1810","v":0},{"$f":"-Inputs!AM1810","v":0},{"$f":"-Inputs!AN1580","v":0},{"$f":"-Inputs!AO1580","v":0},{"$f":"-Inputs!AP1580","v":0},{"$f":"-Inputs!AQ1580","v":0},{"$f":"-Inputs!AR1580","v":0},{"$f":"-Inputs!AS1580","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1706","v":0},{"$f":"-Inputs!AD1811","v":0},{"$f":"-Inputs!AE1811","v":0},{"$f":"-Inputs!AF1811","v":0},{"$f":"-Inputs!AG1811","v":0},{"$f":"-Inputs!AH1811","v":0},{"$f":"-Inputs!AI1811","v":0},{"$f":"-Inputs!AJ1811","v":0},{"$f":"-Inputs!AK1811","v":0},{"$f":"-Inputs!AL1811","v":0},{"$f":"-Inputs!AM1811","v":0},{"$f":"-Inputs!AN1581","v":0},{"$f":"-Inputs!AO1581","v":0},{"$f":"-Inputs!AP1581","v":0},{"$f":"-Inputs!AQ1581","v":0},{"$f":"-Inputs!AR1581","v":0},{"$f":"-Inputs!AS1581","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1707","v":0},{"$f":"-Inputs!AD1812","v":0},{"$f":"-Inputs!AE1812","v":0},{"$f":"-Inputs!AF1812","v":0},{"$f":"-Inputs!AG1812","v":0},{"$f":"-Inputs!AH1812","v":0},{"$f":"-Inputs!AI1812","v":0},{"$f":"-Inputs!AJ1812","v":0},{"$f":"-Inputs!AK1812","v":0},{"$f":"-Inputs!AL1812","v":0},{"$f":"-Inputs!AM1812","v":0},{"$f":"-Inputs!AN1582","v":0},{"$f":"-Inputs!AO1582","v":0},{"$f":"-Inputs!AP1582","v":0},{"$f":"-Inputs!AQ1582","v":0},{"$f":"-Inputs!AR1582","v":0},{"$f":"-Inputs!AS1582","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1708","v":0},{"$f":"-Inputs!AD1813","v":0},{"$f":"-Inputs!AE1813","v":0},{"$f":"-Inputs!AF1813","v":0},{"$f":"-Inputs!AG1813","v":0},{"$f":"-Inputs!AH1813","v":0},{"$f":"-Inputs!AI1813","v":0},{"$f":"-Inputs!AJ1813","v":0},{"$f":"-Inputs!AK1813","v":0},{"$f":"-Inputs!AL1813","v":0},{"$f":"-Inputs!AM1813","v":0},{"$f":"-Inputs!AN1583","v":0},{"$f":"-Inputs!AO1583","v":0},{"$f":"-Inputs!AP1583","v":0},{"$f":"-Inputs!AQ1583","v":0},{"$f":"-Inputs!AR1583","v":0},{"$f":"-Inputs!AS1583","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1709","v":0},{"$f":"-Inputs!AD1814","v":0},{"$f":"-Inputs!AE1814","v":0},{"$f":"-Inputs!AF1814","v":0},{"$f":"-Inputs!AG1814","v":0},{"$f":"-Inputs!AH1814","v":0},{"$f":"-Inputs!AI1814","v":0},{"$f":"-Inputs!AJ1814","v":0},{"$f":"-Inputs!AK1814","v":0},{"$f":"-Inputs!AL1814","v":0},{"$f":"-Inputs!AM1814","v":0},{"$f":"-Inputs!AN1584","v":0},{"$f":"-Inputs!AO1584","v":0},{"$f":"-Inputs!AP1584","v":0},{"$f":"-Inputs!AQ1584","v":0},{"$f":"-Inputs!AR1584","v":0},{"$f":"-Inputs!AS1584","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1710","v":0},{"$f":"-Inputs!AD1815","v":0},{"$f":"-Inputs!AE1815","v":0},{"$f":"-Inputs!AF1815","v":0},{"$f":"-Inputs!AG1815","v":0},{"$f":"-Inputs!AH1815","v":0},{"$f":"-Inputs!AI1815","v":0},{"$f":"-Inputs!AJ1815","v":0},{"$f":"-Inputs!AK1815","v":0},{"$f":"-Inputs!AL1815","v":0},{"$f":"-Inputs!AM1815","v":0},{"$f":"-Inputs!AN1585","v":0},{"$f":"-Inputs!AO1585","v":0},{"$f":"-Inputs!AP1585","v":0},{"$f":"-Inputs!AQ1585","v":0},{"$f":"-Inputs!AR1585","v":0},{"$f":"-Inputs!AS1585","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1711","v":0},{"$f":"-Inputs!AD1816","v":0},{"$f":"-Inputs!AE1816","v":0},{"$f":"-Inputs!AF1816","v":0},{"$f":"-Inputs!AG1816","v":0},{"$f":"-Inputs!AH1816","v":0},{"$f":"-Inputs!AI1816","v":0},{"$f":"-Inputs!AJ1816","v":0},{"$f":"-Inputs!AK1816","v":0},{"$f":"-Inputs!AL1816","v":0},{"$f":"-Inputs!AM1816","v":0},{"$f":"-Inputs!AN1586","v":0},{"$f":"-Inputs!AO1586","v":0},{"$f":"-Inputs!AP1586","v":0},{"$f":"-Inputs!AQ1586","v":0},{"$f":"-Inputs!AR1586","v":0},{"$f":"-Inputs!AS1586","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1712","v":0},{"$f":"-Inputs!AD1817","v":0},{"$f":"-Inputs!AE1817","v":0},{"$f":"-Inputs!AF1817","v":0},{"$f":"-Inputs!AG1817","v":0},{"$f":"-Inputs!AH1817","v":0},{"$f":"-Inputs!AI1817","v":0},{"$f":"-Inputs!AJ1817","v":0},{"$f":"-Inputs!AK1817","v":0},{"$f":"-Inputs!AL1817","v":0},{"$f":"-Inputs!AM1817","v":0},{"$f":"-Inputs!AN1587","v":0},{"$f":"-Inputs!AO1587","v":0},{"$f":"-Inputs!AP1587","v":0},{"$f":"-Inputs!AQ1587","v":0},{"$f":"-Inputs!AR1587","v":0},{"$f":"-Inputs!AS1587","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1713","v":0},{"$f":"-Inputs!AD1818","v":0},{"$f":"-Inputs!AE1818","v":0},{"$f":"-Inputs!AF1818","v":0},{"$f":"-Inputs!AG1818","v":0},{"$f":"-Inputs!AH1818","v":0},{"$f":"-Inputs!AI1818","v":0},{"$f":"-Inputs!AJ1818","v":0},{"$f":"-Inputs!AK1818","v":0},{"$f":"-Inputs!AL1818","v":0},{"$f":"-Inputs!AM1818","v":0},{"$f":"-Inputs!AN1588","v":0},{"$f":"-Inputs!AO1588","v":0},{"$f":"-Inputs!AP1588","v":0},{"$f":"-Inputs!AQ1588","v":0},{"$f":"-Inputs!AR1588","v":0},{"$f":"-Inputs!AS1588","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1714","v":0},{"$f":"SUM(AD1704:AD1713)","v":0},{"$f":"SUM(AE1704:AE1713)","v":0},0,0,0,{"$f":"SUM(AI1704:AI1713)","v":0},0,0,0,0,{"$f":"SUM(AN1704:AN1713)","v":0},0,0,0,0,{"$f":"SUM(AS1704:AS1713)","v":0}]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1716","v":0},{"$f":"-IF(AD1680<0,AD1680,IF(AD1668=0,0,MIN((AD1680/AD1668)*(AD1680>0),AD1680)))","v":0},{"$f":"-IF(AE1680<0,AE1680,IF(AE1668=0,0,MIN((AE1680/AE1668)*(AE1680>0),AE1680)))","v":0},0,0,0,{"$f":"-IF(AI1680<0,AI1680,IF(AI1668=0,0,MIN((AI1680/AI1668)*(AI1680>0),AI1680)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1680<0,AS1680,IF(AS1668=0,0,MIN((AS1680/AS1668)*(AS1680>0),AS1680)))","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1717","v":-0.25620825703795808},0,0,0,0,0,{"$f":"-IF(AI1681<0,AI1681,IF(AI1669=0,0,MIN((AI1681/AI1669)*(AI1681>0),AI1681)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1681<0,AS1681,IF(AS1669=0,0,MIN((AS1681/AS1669)*(AS1681>0),AS1681)))","v":0}]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1718","v":-9.2759142050100107E-2},0,0,0,0,0,{"$f":"-IF(AI1682<0,AI1682,IF(AI1670=0,0,MIN((AI1682/AI1670)*(AI1682>0),AI1682)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1682<0,AS1682,IF(AS1670=0,0,MIN((AS1682/AS1670)*(AS1682>0),AS1682)))","v":0}]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1719","v":-3.5002161921213117E-2},-0.16682031971538613,-0.16682031971538613,-0.16682031971538613,-0.16682031971538613,-0.16682031971538613,{"$f":"-IF(AI1683<0,AI1683,IF(AI1671=0,0,MIN((AI1683/AI1671)*(AI1683>0),AI1683)))","v":-1.0009219182923168},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1683<0,AS1683,IF(AS1671=0,0,MIN((AS1683/AS1671)*(AS1683>0),AS1683)))","v":0}]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1720","v":-7.3485424573197677E-2},-3.0640337028182048,0,0,0,0,{"$f":"-IF(AI1684<0,AI1684,IF(AI1672=0,0,MIN((AI1684/AI1672)*(AI1684>0),AI1684)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1684<0,AS1684,IF(AS1672=0,0,MIN((AS1684/AS1672)*(AS1684>0),AS1684)))","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1721","v":-5.7094211238747236E-2},-4.966770606769139E-3,-4.966770606769139E-3,-4.9667706067691398E-3,-4.9667706067691398E-3,-4.9667706067691398E-3,{"$f":"-IF(AI1685<0,AI1685,IF(AI1673=0,0,MIN((AI1685/AI1673)*(AI1685>0),AI1685)))","v":-9.1057461124101156E-3},-9.1057461124101173E-3,-9.1057461124101173E-3,-9.1057461124101173E-3,-9.1057461124101173E-3,-7.9858576519772545E-2,0,0,0,0,{"$f":"-IF(AS1685<0,AS1685,IF(AS1673=0,0,MIN((AS1685/AS1673)*(AS1685>0),AS1685)))","v":0}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1722","v":-0.4184074548900949},-0.16350520743712527,-0.16350520743712527,-0.16350520743712527,-0.16350520743712527,-0.16350520743712527,{"$f":"-IF(AI1686<0,AI1686,IF(AI1674=0,0,MIN((AI1686/AI1674)*(AI1686>0),AI1686)))","v":-0.98103124462275093},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1686<0,AS1686,IF(AS1674=0,0,MIN((AS1686/AS1674)*(AS1686>0),AS1686)))","v":0}]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1723","v":-8.3093429945454652E-4},0,0,0,0,0,{"$f":"-IF(AI1687<0,AI1687,IF(AI1675=0,0,MIN((AI1687/AI1675)*(AI1687>0),AI1687)))","v":0},0,0,0,0,-4.696585170830042E-4,-4.6965851708300426E-4,-4.6965851708300431E-4,-4.6965851708300431E-4,-4.6965851708300431E-4,{"$f":"-IF(AS1687<0,AS1687,IF(AS1675=0,0,MIN((AS1687/AS1675)*(AS1687>0),AS1687)))","v":-4.6965851708300431E-4}]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1724","v":0},0,{"$f":"-IF(AE1688<0,AE1688,IF(AE1676=0,0,MIN((AE1688/AE1676)*(AE1688>0),AE1688)))","v":0},0,0,0,{"$f":"-IF(AI1688<0,AI1688,IF(AI1676=0,0,MIN((AI1688/AI1676)*(AI1688>0),AI1688)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1688<0,AS1688,IF(AS1676=0,0,MIN((AS1688/AS1676)*(AS1688>0),AS1688)))","v":0}]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1725","v":-5.8883008501812056E-16},0,0,0,0,0,{"$f":"-IF(AI1689<0,AI1689,IF(AI1677=0,0,MIN((AI1689/AI1677)*(AI1689>0),AI1689)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1689<0,AS1689,IF(AS1677=0,0,MIN((AS1689/AS1677)*(AS1689>0),AS1689)))","v":0}]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1726","v":-0.93378758601076628},{"$f":"SUM(AD1716:AD1725)","v":-3.399326000577485},{"$f":"SUM(AE1716:AE1725)","v":-0.33529229775928054},-0.33529229775928054,-0.33529229775928054,-0.33529229775928054,{"$f":"SUM(AI1716:AI1725)","v":-1.991058909027478},-9.1057461124101173E-3,-9.1057461124101173E-3,-9.1057461124101173E-3,-9.1057461124101173E-3]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1728","v":0},{"$f":"AD1680+AD1692+AD1704+AD1716","v":0},{"$f":"AE1680+AE1692+AE1704+AE1716","v":0},0,0,{"$f":"PrincipledApproach!AH1728","v":0},{"$f":"AI1680+AI1692+AI1704+AI1716","v":0},0,0,0,{"$f":"PrincipledApproach!AM1728","v":0},{"$f":"AN1680+AN1692+AN1704+AN1716","v":0},0,0,0,0,{"$f":"AS1680+AS1692+AS1704+AS1716","v":0}]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1729","v":2.0361445427104599},0,0,0,0,{"$f":"PrincipledApproach!AH1729","v":1.6445782844969101},{"$f":"AI1681+AI1693+AI1705+AI1717","v":0},0,0,0,{"$f":"PrincipledApproach!AM1729","v":1.2530120262833597},{"$f":"AN1681+AN1693+AN1705+AN1717","v":0},0,0,0,0,{"$f":"AS1681+AS1693+AS1705+AS1717","v":0}]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1730","v":3.8325458738536753},0,0,0,0,{"$f":"PrincipledApproach!AH1730","v":3.0955178211895071},{"$f":"AI1682+AI1694+AI1706+AI1718","v":0},0,0,0,{"$f":"PrincipledApproach!AM1730","v":2.358489768525339},{"$f":"AN1682+AN1694+AN1706+AN1718","v":0},0,0,0,0,{"$f":"AS1682+AS1694+AS1706+AS1718","v":0}]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1731","v":2.7123177672580718},0.83410159857693067,0.66728127886154454,0.5004609591461584,0.33364063943077227,{"$f":"PrincipledApproach!AH1731","v":1.2861545597866093},{"$f":"AI1683+AI1695+AI1707+AI1719","v":0},0,0,0,{"$f":"PrincipledApproach!AM1731","v":0},{"$f":"AN1683+AN1695+AN1707+AN1719","v":0},0,0,0,0,{"$f":"AS1683+AS1695+AS1707+AS1719","v":0}]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1732","v":3.9035275530959535},0,0,0,0,{"$f":"PrincipledApproach!AH1732","v":3.0640337028182039},{"$f":"AI1684+AI1696+AI1708+AI1720","v":0},0,0,0,{"$f":"PrincipledApproach!AM1732","v":0},{"$f":"AN1684+AN1696+AN1708+AN1720","v":0},0,0,0,0,{"$f":"AS1684+AS1696+AS1708+AS1720","v":0}]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1733","v":0.8329156111554471},4.9667706067691393E-2,4.4700935460922256E-2,3.9734164854153119E-2,3.4767394247383981E-2,{"$f":"PrincipledApproach!AH1733","v":0.47915145911863516},{"$f":"AI1685+AI1697+AI1709+AI1721","v":4.5528730562050583E-2},3.6422984449640469E-2,2.7317238337230352E-2,1.8211492224820235E-2,{"$f":"PrincipledApproach!AM1733","v":7.9858576519772545E-2},{"$f":"AN1685+AN1697+AN1709+AN1721","v":0},0,0,0,0,{"$f":"AS1685+AS1697+AS1709+AS1721","v":0}]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1734","v":4.9630228408974446},0.81752603718562633,0.65402082974850106,0.4905156223113758,0.32701041487425053,{"$f":"PrincipledApproach!AH1734","v":1.644696510668533},{"$f":"AI1686+AI1698+AI1710+AI1722","v":0},0,0,0,{"$f":"PrincipledApproach!AM1734","v":0},{"$f":"AN1686+AN1698+AN1710+AN1722","v":0},0,0,0,0,{"$f":"AS1686+AS1698+AS1710+AS1722","v":0}]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1735","v":2.1604291785818179E-2},0,0,0,0,{"$f":"PrincipledApproach!AH1735","v":1.9255999200403166E-2},{"$f":"AI1687+AI1699+AI1711+AI1723","v":0},0,0,0,{"$f":"PrincipledApproach!AM1735","v":1.6907706614988152E-2},{"$f":"AN1687+AN1699+AN1711+AN1723","v":1.643804809790515E-2},1.5968389580822147E-2,1.5498731063739142E-2,1.5029072546656138E-2,1.4559414029573134E-2,{"$f":"AS1687+AS1699+AS1711+AS1723","v":1.4089755512490129E-2}]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1736","v":0},0,{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,{"$f":"PrincipledApproach!AH1736","v":0},{"$f":"AI1688+AI1700+AI1712+AI1724","v":0},0,0,0,{"$f":"PrincipledApproach!AM1736","v":0},{"$f":"AN1688+AN1700+AN1712+AN1724","v":0},0,0,0,0,{"$f":"AS1688+AS1700+AS1712+AS1724","v":0}]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1737","v":-2.3553203400724822E-15},0,0,0,0,{"$f":"PrincipledApproach!AH1737","v":0},{"$f":"AI1689+AI1701+AI1713+AI1725","v":0},0,0,0,{"$f":"PrincipledApproach!AM1737","v":0},{"$f":"AN1689+AN1701+AN1713+AN1725","v":0},0,0,0,0,{"$f":"AS1689+AS1701+AS1713+AS1725","v":0}]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1738","v":18.302078480756865},{"$f":"SUM(AD1728:AD1737)","v":1.7012953418302486},{"$f":"SUM(AE1728:AE1737)","v":1.3660030440709678},1.0307107463116874,0.69541844855240675,{"$f":"PrincipledApproach!AH1738","v":11.233388337278802},{"$f":"SUM(AI1728:AI1737)","v":4.5528730562050583E-2},3.6422984449640469E-2,2.7317238337230352E-2,1.8211492224820235E-2,{"$f":"PrincipledApproach!AM1738","v":3.7082680779434591},{"$f":"SUM(AN1728:AN1737)","v":1.643804809790515E-2},1.5968389580822147E-2,1.5498731063739142E-2,1.5029072546656138E-2,1.4559414029573134E-2,{"$f":"SUM(AS1728:AS1737)","v":1.4089755512490129E-2}]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1754","v":68},{"$f":"MAX(0,AC1754-1)","v":67},{"$f":"MAX(0,AD1754-1)","v":66},65,64,63,{"$f":"MAX(0,AH1754-1)","v":62},{"$f":"MAX(0,AI1754-1)","v":61},{"$f":"MAX(0,AJ1754-1)","v":60},{"$f":"MAX(0,AK1754-1)","v":59},{"$f":"MAX(0,AL1754-1)","v":58},57,{"$f":"MAX(0,AN1754-1)","v":56},{"$f":"MAX(0,AO1754-1)","v":55},{"$f":"MAX(0,AP1754-1)","v":54},{"$f":"MAX(0,AQ1754-1)","v":53},52]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1755","v":28},{"$f":"IF(AD$131=\"\",AC1755-1,MIN(AC1755-1,AD$131))","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1756","v":28},{"$f":"IF(AD1753=\"\",MAX(0,AC1756-1),Inputs!$D$71-(AC$6-LEFT($A1752,4)))","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1757","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1758","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1759","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1760","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1761","v":28},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1761+1)","v":47},{"$f":"MAX(0,AD1761-1)","v":46},{"$f":"MAX(0,AE1761-1)","v":45},{"$f":"MAX(0,AF1761-1)","v":44},{"$f":"MAX(0,AG1761-1)","v":43},42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1762","v":0}]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1763","v":60.598995281445561},{"$f":"MAX(0,AC1763-1)","v":59.598995281445561},{"$f":"MAX(0,AD1763-1)","v":58.598995281445561},{"$f":"MAX(0,AE1763-1)","v":57.598995281445561},{"$f":"MAX(0,AF1763-1)","v":56.598995281445561},{"$f":"MAX(0,AG1763-1)","v":55.598995281445561},{"$f":"MAX(0,AH1763-1)","v":54.598995281445561},{"$f":"MAX(0,AI1763-1)","v":53.598995281445561},{"$f":"MAX(0,AJ1763-1)","v":52.598995281445561},{"$f":"MAX(0,AK1763-1)","v":51.598995281445561},{"$f":"MAX(0,AL1763-1)","v":50.598995281445561},49.598995281445561,{"$f":"MAX(0,AN1763-1)","v":48.598995281445561},{"$f":"MAX(0,AO1763-1)","v":47.598995281445561},{"$f":"MAX(0,AP1763-1)","v":46.598995281445561},{"$f":"MAX(0,AQ1763-1)","v":45.598995281445561},44.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1766","v":0}]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1767","v":5.1132415131092284}]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1768","v":4.2741952389895008}]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1769","v":5.8684492512183306},{"$f":"IF(AD1757>0,AC1817-EconomicDep!AD1769,0)","v":1.6113025585064085},{"$f":"AD1817","v":1.3811164787197787},{"$f":"AE1817","v":1.150930398933149},{"$f":"AF1817","v":0.92074431914651922},{"$f":"AG1817","v":0.69055823935988947},{"$f":"IF(AI1757>0,AH1817-EconomicDep!AI1769,0)","v":1.611302558506408},{"$f":"AI1817","v":0.80565127925320401},{"$f":"AJ1817","v":0},{"$f":"AK1817","v":0},{"$f":"AL1817","v":0},{"$f":"IF(AN1757>0,AM1817-EconomicDep!AN1769,0)","v":0},{"$f":"AN1817","v":0},{"$f":"AO1817","v":0},{"$f":"AP1817","v":0},{"$f":"AQ1817","v":0},{"$f":"IF(AS1757>0,AR1817-EconomicDep!AS1769,0)","v":0}]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1770","v":3.0009716054987687},{"$f":"IF(AD1758>0,AC1818-EconomicDep!AD1770,0)","v":1.7433478710821659},{"$f":"AD1818","v":0.87167393554108297},0,0,0,{"$f":"IF(AI1758>0,AH1818-EconomicDep!AI1770,0)","v":0},0,0,0,0,{"$f":"IF(AN1758>0,AM1818-EconomicDep!AN1770,0)","v":0},0,0,0,0,{"$f":"IF(AS1758>0,AR1818-EconomicDep!AS1770,0)","v":0}]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1771","v":1.7545819077321096},{"$f":"IF(AD1759>0,AC1819-EconomicDep!AD1771,0)","v":0.16911103664344918},{"$f":"AD1819","v":0.15501845025649508},0.14092586386954098,0.12683327748258688,0.11274069109563278,{"$f":"IF(AI1759>0,AH1819-EconomicDep!AI1771,0)","v":0.16911103664344929},0.14495231712295653,0.12079359760246378,9.6634878081971021E-2,7.2476158561478266E-2,{"$f":"IF(AN1759>0,AM1819-EconomicDep!AN1771,0)","v":0.30090839544659742},0.15045419772329871,0,0,0,{"$f":"IF(AS1759>0,AR1819-EconomicDep!AS1771,0)","v":0}]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1772","v":7.0824809597587315},{"$f":"IF(AD1760>0,AC1820-EconomicDep!AD1772,0)","v":1.313687578543294},{"$f":"AD1820","v":1.1260179244656805},0.93834827038806712,0.75067861631045374,0.56300896223284025,{"$f":"IF(AI1760>0,AH1820-EconomicDep!AI1772,0)","v":1.3136875785432913},0.65684378927164566,0,0,0,{"$f":"IF(AN1760>0,AM1820-EconomicDep!AN1772,0)","v":0},0,0,0,0,{"$f":"IF(AS1760>0,AR1820-EconomicDep!AS1772,0)","v":0}]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1773","v":0},{"$f":"IF(AD1761>0,AC1821-EconomicDep!AD1773,0)","v":0},{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0},{"$f":"IF(AI1761>0,AH1821-EconomicDep!AI1773,0)","v":0},0,0,0,0,{"$f":"IF(AN1761>0,AM1821-EconomicDep!AN1773,0)","v":0},0,0,0,0,{"$f":"IF(AS1761>0,AR1821-EconomicDep!AS1773,0)","v":0}]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1774","v":0},{"$f":"IF(AD1762>0,AC1822-EconomicDep!AD1774,0)","v":0},{"$f":"AD1822","v":0},{"$f":"AE1822","v":0},{"$f":"AF1822","v":0},{"$f":"AG1822","v":0},{"$f":"IF(AI1762>0,AH1822-EconomicDep!AI1774,0)","v":0},0,0,0,0,{"$f":"IF(AN1762>0,AM1822-EconomicDep!AN1774,0)","v":0},0,0,0,0,{"$f":"IF(AS1762>0,AR1822-EconomicDep!AS1774,0)","v":0}]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1775","v":0},{"$f":"IF(AD1763>0,AC1823-EconomicDep!AD1775,0)","v":0},0,0,0,0,{"$f":"IF(AI1763>0,AH1823-EconomicDep!AI1775,0)","v":0},0,0,0,0,{"$f":"IF(AN1763>0,AM1823-EconomicDep!AN1775,0)","v":0},0,0,0,0,{"$f":"IF(AS1763>0,AR1823-EconomicDep!AS1775,0)","v":0}]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1776","v":27.093920476306671},{"$f":"SUM(AD1766:AD1775)","v":4.8374490447753171},{"$f":"SUM(AE1766:AE1775)","v":3.533826788983037},2.230204533190757,1.7982562129395598,1.3663078926883625,3.0941011736931485,{"$f":"SUM(AJ1766:AJ1775)","v":1.6074473856478062},0.12079359760246378,9.6634878081971021E-2,7.2476158561478266E-2,0.30090839544659742,0.15045419772329871,0,0,0,{"$f":"SUM(AS1766:AS1775)","v":0}]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1779","v":0}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1780","v":0}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1781","v":0}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1782","v":0}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1783","v":0}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1784","v":0}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1785","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1786","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1787","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1788","v":0}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1790","v":0},{"$f":"-Inputs!AD1821","v":0},{"$f":"-Inputs!AE1821","v":0},{"$f":"-Inputs!AF1821","v":0},{"$f":"-Inputs!AG1821","v":0},{"$f":"-Inputs!AH1821","v":0},{"$f":"-Inputs!AI1821","v":0},{"$f":"-Inputs!AJ1821","v":0},{"$f":"-Inputs!AK1821","v":0},{"$f":"-Inputs!AL1821","v":0},{"$f":"-Inputs!AM1821","v":0},{"$f":"-Inputs!AN1665","v":0},{"$f":"-Inputs!AO1665","v":0},{"$f":"-Inputs!AP1665","v":0},{"$f":"-Inputs!AQ1665","v":0},{"$f":"-Inputs!AR1665","v":0},{"$f":"-Inputs!AS1665","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1791","v":0},{"$f":"-Inputs!AD1822","v":0},{"$f":"-Inputs!AE1822","v":0},{"$f":"-Inputs!AF1822","v":0},{"$f":"-Inputs!AG1822","v":0},{"$f":"-Inputs!AH1822","v":0},{"$f":"-Inputs!AI1822","v":0},{"$f":"-Inputs!AJ1822","v":0},{"$f":"-Inputs!AK1822","v":0},{"$f":"-Inputs!AL1822","v":0},{"$f":"-Inputs!AM1822","v":0},{"$f":"-Inputs!AN1666","v":0},{"$f":"-Inputs!AO1666","v":0},{"$f":"-Inputs!AP1666","v":0},{"$f":"-Inputs!AQ1666","v":0},{"$f":"-Inputs!AR1666","v":0},{"$f":"-Inputs!AS1666","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1792","v":0},{"$f":"-Inputs!AD1823","v":0},{"$f":"-Inputs!AE1823","v":0},{"$f":"-Inputs!AF1823","v":0},{"$f":"-Inputs!AG1823","v":0},{"$f":"-Inputs!AH1823","v":0},{"$f":"-Inputs!AI1823","v":0},{"$f":"-Inputs!AJ1823","v":0},{"$f":"-Inputs!AK1823","v":0},{"$f":"-Inputs!AL1823","v":0},{"$f":"-Inputs!AM1823","v":0},{"$f":"-Inputs!AN1667","v":0},{"$f":"-Inputs!AO1667","v":0},{"$f":"-Inputs!AP1667","v":0},{"$f":"-Inputs!AQ1667","v":0},{"$f":"-Inputs!AR1667","v":0},{"$f":"-Inputs!AS1667","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1793","v":0},{"$f":"-Inputs!AD1824","v":0},{"$f":"-Inputs!AE1824","v":0},{"$f":"-Inputs!AF1824","v":0},{"$f":"-Inputs!AG1824","v":0},{"$f":"-Inputs!AH1824","v":0},{"$f":"-Inputs!AI1824","v":0},{"$f":"-Inputs!AJ1824","v":0},{"$f":"-Inputs!AK1824","v":0},{"$f":"-Inputs!AL1824","v":0},{"$f":"-Inputs!AM1824","v":0},{"$f":"-Inputs!AN1668","v":0},{"$f":"-Inputs!AO1668","v":0},{"$f":"-Inputs!AP1668","v":0},{"$f":"-Inputs!AQ1668","v":0},{"$f":"-Inputs!AR1668","v":0},{"$f":"-Inputs!AS1668","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1794","v":0},{"$f":"-Inputs!AD1825","v":0},{"$f":"-Inputs!AE1825","v":0},{"$f":"-Inputs!AF1825","v":0},{"$f":"-Inputs!AG1825","v":0},{"$f":"-Inputs!AH1825","v":0},{"$f":"-Inputs!AI1825","v":0},{"$f":"-Inputs!AJ1825","v":0},{"$f":"-Inputs!AK1825","v":0},{"$f":"-Inputs!AL1825","v":0},{"$f":"-Inputs!AM1825","v":0},{"$f":"-Inputs!AN1669","v":0},{"$f":"-Inputs!AO1669","v":0},{"$f":"-Inputs!AP1669","v":0},{"$f":"-Inputs!AQ1669","v":0},{"$f":"-Inputs!AR1669","v":0},{"$f":"-Inputs!AS1669","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1795","v":0},{"$f":"-Inputs!AD1826","v":0},{"$f":"-Inputs!AE1826","v":0},{"$f":"-Inputs!AF1826","v":0},{"$f":"-Inputs!AG1826","v":0},{"$f":"-Inputs!AH1826","v":0},{"$f":"-Inputs!AI1826","v":0},{"$f":"-Inputs!AJ1826","v":0},{"$f":"-Inputs!AK1826","v":0},{"$f":"-Inputs!AL1826","v":0},{"$f":"-Inputs!AM1826","v":0},{"$f":"-Inputs!AN1670","v":0},{"$f":"-Inputs!AO1670","v":0},{"$f":"-Inputs!AP1670","v":0},{"$f":"-Inputs!AQ1670","v":0},{"$f":"-Inputs!AR1670","v":0},{"$f":"-Inputs!AS1670","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1796","v":0},{"$f":"-Inputs!AD1827","v":0},{"$f":"-Inputs!AE1827","v":0},{"$f":"-Inputs!AF1827","v":0},{"$f":"-Inputs!AG1827","v":0},{"$f":"-Inputs!AH1827","v":0},{"$f":"-Inputs!AI1827","v":0},{"$f":"-Inputs!AJ1827","v":0},{"$f":"-Inputs!AK1827","v":0},{"$f":"-Inputs!AL1827","v":0},{"$f":"-Inputs!AM1827","v":0},{"$f":"-Inputs!AN1671","v":0},{"$f":"-Inputs!AO1671","v":0},{"$f":"-Inputs!AP1671","v":0},{"$f":"-Inputs!AQ1671","v":0},{"$f":"-Inputs!AR1671","v":0},{"$f":"-Inputs!AS1671","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1797","v":0},{"$f":"-Inputs!AD1828","v":0},{"$f":"-Inputs!AE1828","v":0},{"$f":"-Inputs!AF1828","v":0},{"$f":"-Inputs!AG1828","v":0},{"$f":"-Inputs!AH1828","v":0},{"$f":"-Inputs!AI1828","v":0},{"$f":"-Inputs!AJ1828","v":0},{"$f":"-Inputs!AK1828","v":0},{"$f":"-Inputs!AL1828","v":0},{"$f":"-Inputs!AM1828","v":0},{"$f":"-Inputs!AN1672","v":0},{"$f":"-Inputs!AO1672","v":0},{"$f":"-Inputs!AP1672","v":0},{"$f":"-Inputs!AQ1672","v":0},{"$f":"-Inputs!AR1672","v":0},{"$f":"-Inputs!AS1672","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1798","v":0},{"$f":"-Inputs!AD1829","v":0},{"$f":"-Inputs!AE1829","v":0},{"$f":"-Inputs!AF1829","v":0},{"$f":"-Inputs!AG1829","v":0},{"$f":"-Inputs!AH1829","v":0},{"$f":"-Inputs!AI1829","v":0},{"$f":"-Inputs!AJ1829","v":0},{"$f":"-Inputs!AK1829","v":0},{"$f":"-Inputs!AL1829","v":0},{"$f":"-Inputs!AM1829","v":0},{"$f":"-Inputs!AN1673","v":0},{"$f":"-Inputs!AO1673","v":0},{"$f":"-Inputs!AP1673","v":0},{"$f":"-Inputs!AQ1673","v":0},{"$f":"-Inputs!AR1673","v":0},{"$f":"-Inputs!AS1673","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1799","v":0},{"$f":"-Inputs!AD1830","v":0},{"$f":"-Inputs!AE1830","v":0},{"$f":"-Inputs!AF1830","v":0},{"$f":"-Inputs!AG1830","v":0},{"$f":"-Inputs!AH1830","v":0},{"$f":"-Inputs!AI1830","v":0},{"$f":"-Inputs!AJ1830","v":0},{"$f":"-Inputs!AK1830","v":0},{"$f":"-Inputs!AL1830","v":0},{"$f":"-Inputs!AM1830","v":0},{"$f":"-Inputs!AN1674","v":0},{"$f":"-Inputs!AO1674","v":0},{"$f":"-Inputs!AP1674","v":0},{"$f":"-Inputs!AQ1674","v":0},{"$f":"-Inputs!AR1674","v":0},{"$f":"-Inputs!AS1674","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1800","v":0},{"$f":"SUM(AD1790:AD1799)","v":0},{"$f":"SUM(AE1790:AE1799)","v":0},0,0,0,{"$f":"SUM(AI1790:AI1799)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1790:AS1799)","v":0}]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1802","v":0},{"$f":"-IF(AD1766<0,AD1766,IF(AD1754=0,0,MIN((AD1766/AD1754)*(AD1766>0),AD1766)))","v":0},{"$f":"-IF(AE1766<0,AE1766,IF(AE1754=0,0,MIN((AE1766/AE1754)*(AE1766>0),AE1766)))","v":0},0,0,0,{"$f":"-IF(AI1766<0,AI1766,IF(AI1754=0,0,MIN((AI1766/AI1754)*(AI1766>0),AI1766)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1766<0,AS1766,IF(AS1754=0,0,MIN((AS1766/AS1754)*(AS1766>0),AS1766)))","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1803","v":-0.31921134899783299},0,0,0,0,0,{"$f":"-IF(AI1767<0,AI1767,IF(AI1755=0,0,MIN((AI1767/AI1755)*(AI1767>0),AI1767)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1767<0,AS1767,IF(AS1755=0,0,MIN((AS1767/AS1755)*(AS1767>0),AS1767)))","v":0}]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1804","v":-6.6425060913816114E-2},0,0,0,0,0,{"$f":"-IF(AI1768<0,AI1768,IF(AI1756=0,0,MIN((AI1768/AI1756)*(AI1768>0),AI1768)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1768<0,AS1768,IF(AS1756=0,0,MIN((AS1768/AS1756)*(AS1768>0),AS1768)))","v":0}]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1805","v":-6.2180090357954541E-2},-0.23018607978662978,-0.23018607978662978,-0.2301860797866298,-0.2301860797866298,-0.23018607978662983,{"$f":"-IF(AI1769<0,AI1769,IF(AI1757=0,0,MIN((AI1769/AI1757)*(AI1769>0),AI1769)))","v":-0.80565127925320401},-0.80565127925320401,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1769<0,AS1769,IF(AS1757=0,0,MIN((AS1769/AS1757)*(AS1769>0),AS1769)))","v":0}]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1806","v":-3.1797273453941816E-2},-0.87167393554108297,-0.87167393554108297,0,0,0,{"$f":"-IF(AI1770<0,AI1770,IF(AI1758=0,0,MIN((AI1770/AI1758)*(AI1770>0),AI1770)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1770<0,AS1770,IF(AS1758=0,0,MIN((AS1770/AS1758)*(AS1770>0),AS1770)))","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1807","v":-6.9925132654989453E-2},-1.4092586386954098E-2,-1.4092586386954098E-2,-1.4092586386954098E-2,-1.4092586386954098E-2,-1.4092586386954098E-2,{"$f":"-IF(AI1771<0,AI1771,IF(AI1759=0,0,MIN((AI1771/AI1759)*(AI1771>0),AI1771)))","v":-2.4158719520492755E-2},-2.4158719520492755E-2,-2.4158719520492755E-2,-2.4158719520492755E-2,-2.4158719520492755E-2,-0.15045419772329871,-0.15045419772329871,0,0,0,{"$f":"-IF(AS1771<0,AS1771,IF(AS1759=0,0,MIN((AS1771/AS1759)*(AS1771>0),AS1771)))","v":0}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1808","v":-0.33794029557680239},-0.18766965407761343,-0.18766965407761341,-0.18766965407761343,-0.18766965407761343,-0.18766965407761341,{"$f":"-IF(AI1772<0,AI1772,IF(AI1760=0,0,MIN((AI1772/AI1760)*(AI1772>0),AI1772)))","v":-0.65684378927164566},-0.65684378927164566,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1772<0,AS1772,IF(AS1760=0,0,MIN((AS1772/AS1760)*(AS1772>0),AS1772)))","v":0}]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1809","v":0},0,0,0,0,0,{"$f":"-IF(AI1773<0,AI1773,IF(AI1761=0,0,MIN((AI1773/AI1761)*(AI1773>0),AI1773)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1773<0,AS1773,IF(AS1761=0,0,MIN((AS1773/AS1761)*(AS1773>0),AS1773)))","v":0}]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1810","v":0},0,{"$f":"-IF(AE1774<0,AE1774,IF(AE1762=0,0,MIN((AE1774/AE1762)*(AE1774>0),AE1774)))","v":0},0,0,0,{"$f":"-IF(AI1774<0,AI1774,IF(AI1762=0,0,MIN((AI1774/AI1762)*(AI1774>0),AI1774)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1774<0,AS1774,IF(AS1762=0,0,MIN((AS1774/AS1762)*(AS1774>0),AS1774)))","v":0}]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1811","v":0},0,0,0,0,0,{"$f":"-IF(AI1775<0,AI1775,IF(AI1763=0,0,MIN((AI1775/AI1763)*(AI1775>0),AI1775)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1775<0,AS1775,IF(AS1763=0,0,MIN((AS1775/AS1763)*(AS1775>0),AS1775)))","v":0}]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1812","v":-0.88747920195533725},{"$f":"SUM(AD1802:AD1811)","v":-1.3036222557922803},{"$f":"SUM(AE1802:AE1811)","v":-1.3036222557922803},-0.43194832025119734,-0.43194832025119734,-0.43194832025119734,{"$f":"SUM(AI1802:AI1811)","v":-1.4866537880453423},-1.4866537880453423,-2.4158719520492755E-2,-2.4158719520492755E-2,-2.4158719520492755E-2]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1814","v":0},{"$f":"AD1766+AD1778+AD1790+AD1802","v":0},{"$f":"AE1766+AE1778+AE1790+AE1802","v":0},0,0,{"$f":"PrincipledApproach!AH1814","v":0},{"$f":"AI1766+AI1778+AI1790+AI1802","v":0},0,0,0,{"$f":"PrincipledApproach!AM1814","v":0},{"$f":"AN1766+AN1778+AN1790+AN1802","v":0},0,0,0,0,{"$f":"AS1766+AS1778+AS1790+AS1802","v":0}]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1815","v":4.7940301641113958},0,0,0,0,{"$f":"PrincipledApproach!AH1815","v":3.906246800387065},{"$f":"AI1767+AI1779+AI1791+AI1803","v":0},0,0,0,{"$f":"PrincipledApproach!AM1815","v":3.0184634366627323},{"$f":"AN1767+AN1779+AN1791+AN1803","v":0},0,0,0,0,{"$f":"AS1767+AS1779+AS1791+AS1803","v":0}]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1816","v":4.2077701780756849},0,0,0,0,{"$f":"PrincipledApproach!AH1816","v":3.4285534784320397},{"$f":"AI1768+AI1780+AI1792+AI1804","v":0},0,0,0,{"$f":"PrincipledApproach!AM1816","v":2.6493367787883941},{"$f":"AN1768+AN1780+AN1792+AN1804","v":0},0,0,0,0,{"$f":"AS1768+AS1780+AS1792+AS1804","v":0}]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1817","v":5.806269160860376},1.3811164787197787,1.150930398933149,0.92074431914651922,0.69055823935988947,{"$f":"PrincipledApproach!AH1817","v":2.8098644448932557},{"$f":"AI1769+AI1781+AI1793+AI1805","v":0.80565127925320401},0,0,0,{"$f":"PrincipledApproach!AM1817","v":0},{"$f":"AN1769+AN1781+AN1793+AN1805","v":0},0,0,0,0,{"$f":"AS1769+AS1781+AS1793+AS1805","v":0}]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1818","v":2.9691743320448269},0.87167393554108297,0,0,0,{"$f":"PrincipledApproach!AH1818","v":1.7433478710821655},{"$f":"AI1770+AI1782+AI1794+AI1806","v":0},0,0,0,{"$f":"PrincipledApproach!AM1818","v":0},{"$f":"AN1770+AN1782+AN1794+AN1806","v":0},0,0,0,0,{"$f":"AS1770+AS1782+AS1794+AS1806","v":0}]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1819","v":1.6846567750771202},0.15501845025649508,0.14092586386954098,0.12683327748258688,0.11274069109563278,{"$f":"PrincipledApproach!AH1819","v":1.053179384063091},{"$f":"AI1771+AI1783+AI1795+AI1807","v":0.14495231712295653},0.12079359760246378,9.6634878081971021E-2,7.2476158561478266E-2,{"$f":"PrincipledApproach!AM1819","v":0.30090839544659742},{"$f":"AN1771+AN1783+AN1795+AN1807","v":0.15045419772329871},0,0,0,0,{"$f":"AS1771+AS1783+AS1795+AS1807","v":0}]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1820","v":6.7445406641819288},1.1260179244656805,0.93834827038806712,0.75067861631045374,0.56300896223284025,{"$f":"PrincipledApproach!AH1820","v":2.8653598887257585},{"$f":"AI1772+AI1784+AI1796+AI1808","v":0.65684378927164566},0,0,0,{"$f":"PrincipledApproach!AM1820","v":0},{"$f":"AN1772+AN1784+AN1796+AN1808","v":0},0,0,0,0,{"$f":"AS1772+AS1784+AS1796+AS1808","v":0}]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1821","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1821","v":0},{"$f":"AI1773+AI1785+AI1797+AI1809","v":0},0,0,0,{"$f":"PrincipledApproach!AM1821","v":0},{"$f":"AN1773+AN1785+AN1797+AN1809","v":0},0,0,0,0,{"$f":"AS1773+AS1785+AS1797+AS1809","v":0}]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1822","v":0},0,{"$f":"AE1774+AE1786+AE1798+AE1810","v":0},0,0,{"$f":"PrincipledApproach!AH1822","v":0},{"$f":"AI1774+AI1786+AI1798+AI1810","v":0},0,0,0,{"$f":"PrincipledApproach!AM1822","v":0},{"$f":"AN1774+AN1786+AN1798+AN1810","v":0},0,0,0,0,{"$f":"AS1774+AS1786+AS1798+AS1810","v":0}]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1823","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1823","v":0},{"$f":"AI1775+AI1787+AI1799+AI1811","v":0},0,0,0,{"$f":"PrincipledApproach!AM1823","v":0},{"$f":"AN1775+AN1787+AN1799+AN1811","v":0},0,0,0,0,{"$f":"AS1775+AS1787+AS1799+AS1811","v":0}]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1824","v":26.206441274351334},{"$f":"SUM(AD1814:AD1823)","v":3.533826788983037},{"$f":"SUM(AE1814:AE1823)","v":2.230204533190757},1.7982562129395598,1.3663078926883625,{"$f":"PrincipledApproach!AH1824","v":15.806551867583373},{"$f":"SUM(AI1814:AI1823)","v":1.6074473856478062},0.12079359760246378,9.6634878081971021E-2,7.2476158561478266E-2,{"$f":"PrincipledApproach!AM1824","v":5.9687086108977248},{"$f":"SUM(AN1814:AN1823)","v":0.15045419772329871},0,0,0,0,{"$f":"SUM(AS1814:AS1823)","v":0}]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1840","v":69},{"$f":"MAX(0,AC1840-1)","v":68},{"$f":"MAX(0,AD1840-1)","v":67},66,65,64,{"$f":"MAX(0,AH1840-1)","v":63},{"$f":"MAX(0,AI1840-1)","v":62},{"$f":"MAX(0,AJ1840-1)","v":61},{"$f":"MAX(0,AK1840-1)","v":60},{"$f":"MAX(0,AL1840-1)","v":59},58,{"$f":"MAX(0,AN1840-1)","v":57},{"$f":"MAX(0,AO1840-1)","v":56},{"$f":"MAX(0,AP1840-1)","v":55},{"$f":"MAX(0,AQ1840-1)","v":54},53]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1841","v":29},{"$f":"IF(AD$131=\"\",AC1841-1,MIN(AC1841-1,AD$131))","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1842","v":29},{"$f":"IF(AD1839=\"\",MAX(0,AC1842-1),Inputs!$D$71-(AC$6-LEFT($A1838,4)))","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1843","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1844","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1845","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1846","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1847","v":29},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1847+1)","v":48},{"$f":"MAX(0,AD1847-1)","v":47},{"$f":"MAX(0,AE1847-1)","v":46},{"$f":"MAX(0,AF1847-1)","v":45},{"$f":"MAX(0,AG1847-1)","v":44},43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1848","v":0}]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1849","v":61.598995281445561},{"$f":"MAX(0,AC1849-1)","v":60.598995281445561},{"$f":"MAX(0,AD1849-1)","v":59.598995281445561},{"$f":"MAX(0,AE1849-1)","v":58.598995281445561},{"$f":"MAX(0,AF1849-1)","v":57.598995281445561},{"$f":"MAX(0,AG1849-1)","v":56.598995281445561},{"$f":"MAX(0,AH1849-1)","v":55.598995281445561},{"$f":"MAX(0,AI1849-1)","v":54.598995281445561},{"$f":"MAX(0,AJ1849-1)","v":53.598995281445561},{"$f":"MAX(0,AK1849-1)","v":52.598995281445561},{"$f":"MAX(0,AL1849-1)","v":51.598995281445561},50.598995281445561,{"$f":"MAX(0,AN1849-1)","v":49.598995281445561},{"$f":"MAX(0,AO1849-1)","v":48.598995281445561},{"$f":"MAX(0,AP1849-1)","v":47.598995281445561},{"$f":"MAX(0,AQ1849-1)","v":46.598995281445561},45.598995281445561]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1852","v":0.10380380151804787}]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1853","v":3.1509928994206526}]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1854","v":8.2981923776416178}]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1855","v":2.1031780300219802},{"$f":"IF(AD1843>0,AC1903-EconomicDep!AD1855,0)","v":0.36206475185233966},{"$f":"AD1903","v":0.3168066578707972},{"$f":"AE1903","v":0.27154856388925475},{"$f":"AF1903","v":0.22629046990771229},{"$f":"AG1903","v":0.18103237592616983},{"$f":"IF(AI1843>0,AH1903-EconomicDep!AI1855,0)","v":0.36206475185233988},{"$f":"AI1903","v":0.24137650123489324},{"$f":"AJ1903","v":0.12068825061744662},{"$f":"AK1903","v":0},{"$f":"AL1903","v":0},{"$f":"IF(AN1843>0,AM1903-EconomicDep!AN1855,0)","v":0},{"$f":"AN1903","v":0},{"$f":"AO1903","v":0},{"$f":"AP1903","v":0},{"$f":"AQ1903","v":0},{"$f":"IF(AS1843>0,AR1903-EconomicDep!AS1855,0)","v":0}]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1856","v":3.5749816200572582},{"$f":"IF(AD1844>0,AC1904-EconomicDep!AD1856,0)","v":1.3414960019100182},{"$f":"AD1904","v":0.89433066794001204},0.44716533397000602,0,0,{"$f":"IF(AI1844>0,AH1904-EconomicDep!AI1856,0)","v":0},0,0,0,0,{"$f":"IF(AN1844>0,AM1904-EconomicDep!AN1856,0)","v":0},0,0,0,0,{"$f":"IF(AS1844>0,AR1904-EconomicDep!AS1856,0)","v":0}]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1857","v":5.8539506930223935},{"$f":"IF(AD1845>0,AC1905-EconomicDep!AD1857,0)","v":0.64171866275941447},{"$f":"AD1905","v":0.59235568870099797},0.54299271464258148,0.49362974058416498,0.44426676652574848,{"$f":"IF(AI1845>0,AH1905-EconomicDep!AI1857,0)","v":0.64171866275941447},0.56150382991448766,0.48128899706956085,0.40107416422463404,0.32085933137970724,{"$f":"IF(AN1845>0,AM1905-EconomicDep!AN1857,0)","v":1.4263069331724991},0.95087128878166616,0.47543564439083308,0,0,{"$f":"IF(AS1845>0,AR1905-EconomicDep!AS1857,0)","v":0}]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1858","v":3.3722001069127732},{"$f":"IF(AD1846>0,AC1906-EconomicDep!AD1858,0)","v":0.40349522437497676},{"$f":"AD1906","v":0.35305832132810466},0.30262141828123257,0.25218451523436047,0.20174761218748838,{"$f":"IF(AI1846>0,AH1906-EconomicDep!AI1858,0)","v":0.40349522437497676},0.26899681624998451,0.13449840812499225,0,0,{"$f":"IF(AN1846>0,AM1906-EconomicDep!AN1858,0)","v":0},0,0,0,0,{"$f":"IF(AS1846>0,AR1906-EconomicDep!AS1858,0)","v":0}]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1859","v":0},{"$f":"IF(AD1847>0,AC1907-EconomicDep!AD1859,0)","v":0},{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0},{"$f":"IF(AI1847>0,AH1907-EconomicDep!AI1859,0)","v":0},0,0,0,0,{"$f":"IF(AN1847>0,AM1907-EconomicDep!AN1859,0)","v":0},0,0,0,0,{"$f":"IF(AS1847>0,AR1907-EconomicDep!AS1859,0)","v":0}]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1860","v":0},{"$f":"IF(AD1848>0,AC1908-EconomicDep!AD1860,0)","v":0},{"$f":"AD1908","v":0},{"$f":"AE1908","v":0},{"$f":"AF1908","v":0},{"$f":"AG1908","v":0},{"$f":"IF(AI1848>0,AH1908-EconomicDep!AI1860,0)","v":0},0,0,0,0,{"$f":"IF(AN1848>0,AM1908-EconomicDep!AN1860,0)","v":0},0,0,0,0,{"$f":"IF(AS1848>0,AR1908-EconomicDep!AS1860,0)","v":0}]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1861","v":0},{"$f":"IF(AD1849>0,AC1909-EconomicDep!AD1861,0)","v":0},0,0,0,0,{"$f":"IF(AI1849>0,AH1909-EconomicDep!AI1861,0)","v":0},0,0,0,0,{"$f":"IF(AN1849>0,AM1909-EconomicDep!AN1861,0)","v":0},0,0,0,0,{"$f":"IF(AS1849>0,AR1909-EconomicDep!AS1861,0)","v":0}]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1862","v":26.457299528594724},{"$f":"SUM(AD1852:AD1861)","v":2.7487746408967491},{"$f":"SUM(AE1852:AE1861)","v":2.1565513358399118},1.5643280307830749,0.97210472572623774,0.82704675463940669,{"$f":"SUM(AI1852:AI1861)","v":1.4072786389867311},{"$f":"SUM(AJ1852:AJ1861)","v":1.0718771473993653},0.7364756558119997,0.40107416422463404,0.32085933137970724,1.4263069331724991,0.95087128878166616,0.47543564439083308,0,0,{"$f":"SUM(AS1852:AS1861)","v":0}]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1864","v":0}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1865","v":0}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1866","v":0}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1867","v":0}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1868","v":0}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1869","v":0}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1870","v":0}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1871","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1872","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1873","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1874","v":0}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1876","v":0},{"$f":"-Inputs!AD1833","v":0},{"$f":"-Inputs!AE1833","v":0},{"$f":"-Inputs!AF1833","v":0},{"$f":"-Inputs!AG1833","v":0},{"$f":"-Inputs!AH1833","v":0},{"$f":"-Inputs!AI1833","v":0},{"$f":"-Inputs!AJ1833","v":0},{"$f":"-Inputs!AK1833","v":0},{"$f":"-Inputs!AL1833","v":0},{"$f":"-Inputs!AM1833","v":0},{"$f":"-Inputs!AN1751","v":0},{"$f":"-Inputs!AO1751","v":0},{"$f":"-Inputs!AP1751","v":0},{"$f":"-Inputs!AQ1751","v":0},{"$f":"-Inputs!AR1751","v":0},{"$f":"-Inputs!AS1751","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1877","v":0},{"$f":"-Inputs!AD1834","v":0},{"$f":"-Inputs!AE1834","v":0},{"$f":"-Inputs!AF1834","v":0},{"$f":"-Inputs!AG1834","v":0},{"$f":"-Inputs!AH1834","v":0},{"$f":"-Inputs!AI1834","v":0},{"$f":"-Inputs!AJ1834","v":0},{"$f":"-Inputs!AK1834","v":0},{"$f":"-Inputs!AL1834","v":0},{"$f":"-Inputs!AM1834","v":0},{"$f":"-Inputs!AN1752","v":0},{"$f":"-Inputs!AO1752","v":0},{"$f":"-Inputs!AP1752","v":0},{"$f":"-Inputs!AQ1752","v":0},{"$f":"-Inputs!AR1752","v":0},{"$f":"-Inputs!AS1752","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1878","v":0},{"$f":"-Inputs!AD1835","v":0},{"$f":"-Inputs!AE1835","v":0},{"$f":"-Inputs!AF1835","v":0},{"$f":"-Inputs!AG1835","v":0},{"$f":"-Inputs!AH1835","v":0},{"$f":"-Inputs!AI1835","v":0},{"$f":"-Inputs!AJ1835","v":0},{"$f":"-Inputs!AK1835","v":0},{"$f":"-Inputs!AL1835","v":0},{"$f":"-Inputs!AM1835","v":0},{"$f":"-Inputs!AN1753","v":0},{"$f":"-Inputs!AO1753","v":0},{"$f":"-Inputs!AP1753","v":0},{"$f":"-Inputs!AQ1753","v":0},{"$f":"-Inputs!AR1753","v":0},{"$f":"-Inputs!AS1753","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1879","v":0},{"$f":"-Inputs!AD1836","v":0},{"$f":"-Inputs!AE1836","v":0},{"$f":"-Inputs!AF1836","v":0},{"$f":"-Inputs!AG1836","v":0},{"$f":"-Inputs!AH1836","v":0},{"$f":"-Inputs!AI1836","v":0},{"$f":"-Inputs!AJ1836","v":0},{"$f":"-Inputs!AK1836","v":0},{"$f":"-Inputs!AL1836","v":0},{"$f":"-Inputs!AM1836","v":0},{"$f":"-Inputs!AN1754","v":0},{"$f":"-Inputs!AO1754","v":0},{"$f":"-Inputs!AP1754","v":0},{"$f":"-Inputs!AQ1754","v":0},{"$f":"-Inputs!AR1754","v":0},{"$f":"-Inputs!AS1754","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1880","v":0},{"$f":"-Inputs!AD1837","v":0},{"$f":"-Inputs!AE1837","v":0},{"$f":"-Inputs!AF1837","v":0},{"$f":"-Inputs!AG1837","v":0},{"$f":"-Inputs!AH1837","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0},{"$f":"-Inputs!AN1755","v":0},{"$f":"-Inputs!AO1755","v":0},{"$f":"-Inputs!AP1755","v":0},{"$f":"-Inputs!AQ1755","v":0},{"$f":"-Inputs!AR1755","v":0},{"$f":"-Inputs!AS1755","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1881","v":0},{"$f":"-Inputs!AD1838","v":0},{"$f":"-Inputs!AE1838","v":0},{"$f":"-Inputs!AF1838","v":0},{"$f":"-Inputs!AG1838","v":0},{"$f":"-Inputs!AH1838","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0},{"$f":"-Inputs!AN1756","v":0},{"$f":"-Inputs!AO1756","v":0},{"$f":"-Inputs!AP1756","v":0},{"$f":"-Inputs!AQ1756","v":0},{"$f":"-Inputs!AR1756","v":0},{"$f":"-Inputs!AS1756","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1882","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"-Inputs!AH1839","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0},{"$f":"-Inputs!AN1757","v":0},{"$f":"-Inputs!AO1757","v":0},{"$f":"-Inputs!AP1757","v":0},{"$f":"-Inputs!AQ1757","v":0},{"$f":"-Inputs!AR1757","v":0},{"$f":"-Inputs!AS1757","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1883","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"-Inputs!AH1840","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0},{"$f":"-Inputs!AN1758","v":0},{"$f":"-Inputs!AO1758","v":0},{"$f":"-Inputs!AP1758","v":0},{"$f":"-Inputs!AQ1758","v":0},{"$f":"-Inputs!AR1758","v":0},{"$f":"-Inputs!AS1758","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1884","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"-Inputs!AH1841","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0},{"$f":"-Inputs!AN1759","v":0},{"$f":"-Inputs!AO1759","v":0},{"$f":"-Inputs!AP1759","v":0},{"$f":"-Inputs!AQ1759","v":0},{"$f":"-Inputs!AR1759","v":0},{"$f":"-Inputs!AS1759","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1885","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"-Inputs!AH1842","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0},{"$f":"-Inputs!AN1760","v":0},{"$f":"-Inputs!AO1760","v":0},{"$f":"-Inputs!AP1760","v":0},{"$f":"-Inputs!AQ1760","v":0},{"$f":"-Inputs!AR1760","v":0},{"$f":"-Inputs!AS1760","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1886","v":0},{"$f":"SUM(AD1876:AD1885)","v":0},{"$f":"SUM(AE1876:AE1885)","v":0},0,0,0,{"$f":"SUM(AI1876:AI1885)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1876:AS1885)","v":0}]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1888","v":-5.0704499677022984E-4},{"$f":"-IF(AD1852<0,AD1852,IF(AD1840=0,0,MIN((AD1852/AD1840)*(AD1852>0),AD1852)))","v":0},{"$f":"-IF(AE1852<0,AE1852,IF(AE1840=0,0,MIN((AE1852/AE1840)*(AE1852>0),AE1852)))","v":0},0,0,0,{"$f":"-IF(AI1852<0,AI1852,IF(AI1840=0,0,MIN((AI1852/AI1840)*(AI1852>0),AI1852)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1852<0,AS1852,IF(AS1840=0,0,MIN((AS1852/AS1840)*(AS1852>0),AS1852)))","v":0}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1889","v":-0.33289713376146551},0,0,0,0,0,{"$f":"-IF(AI1853<0,AI1853,IF(AI1841=0,0,MIN((AI1853/AI1841)*(AI1853>0),AI1853)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1853<0,AS1853,IF(AS1841=0,0,MIN((AS1853/AS1841)*(AS1853>0),AS1853)))","v":0}]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1890","v":-2.1907776623174998E-2},0,0,0,0,0,{"$f":"-IF(AI1854<0,AI1854,IF(AI1842=0,0,MIN((AI1854/AI1842)*(AI1854>0),AI1854)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1854<0,AS1854,IF(AS1842=0,0,MIN((AS1854/AS1842)*(AS1854>0),AS1854)))","v":0}]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1891","v":-3.2539363417809254E-2},-4.5258093981542458E-2,-4.5258093981542458E-2,-4.5258093981542458E-2,-4.5258093981542458E-2,-4.5258093981542458E-2,{"$f":"-IF(AI1855<0,AI1855,IF(AI1843=0,0,MIN((AI1855/AI1843)*(AI1855>0),AI1855)))","v":-0.12068825061744663},-0.12068825061744662,-0.12068825061744662,0,0,0,0,0,0,0,{"$f":"-IF(AS1855<0,AS1855,IF(AS1843=0,0,MIN((AS1855/AS1843)*(AS1855>0),AS1855)))","v":0}]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1892","v":-5.5310403820553342E-2},-0.44716533397000607,-0.44716533397000602,-0.44716533397000602,0,0,{"$f":"-IF(AI1856<0,AI1856,IF(AI1844=0,0,MIN((AI1856/AI1844)*(AI1856>0),AI1856)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1856<0,AS1856,IF(AS1844=0,0,MIN((AS1856/AS1844)*(AS1856>0),AS1856)))","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1893","v":-7.4361480166198757E-2},-4.9362974058416498E-2,-4.9362974058416498E-2,-4.9362974058416498E-2,-4.9362974058416498E-2,-4.9362974058416498E-2,{"$f":"-IF(AI1857<0,AI1857,IF(AI1845=0,0,MIN((AI1857/AI1845)*(AI1857>0),AI1857)))","v":-8.0214832844926809E-2},-8.0214832844926809E-2,-8.0214832844926809E-2,-8.0214832844926809E-2,-8.0214832844926809E-2,-0.47543564439083302,-0.47543564439083308,-0.47543564439083308,0,0,{"$f":"-IF(AS1857<0,AS1857,IF(AS1845=0,0,MIN((AS1857/AS1845)*(AS1857>0),AS1857)))","v":0}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1894","v":-0.15052488722643231},-5.0436903046872095E-2,-5.0436903046872095E-2,-5.0436903046872095E-2,-5.0436903046872095E-2,-5.0436903046872095E-2,{"$f":"-IF(AI1858<0,AI1858,IF(AI1846=0,0,MIN((AI1858/AI1846)*(AI1858>0),AI1858)))","v":-0.13449840812499225},-0.13449840812499225,-0.13449840812499225,0,0,0,0,0,0,0,{"$f":"-IF(AS1858<0,AS1858,IF(AS1846=0,0,MIN((AS1858/AS1846)*(AS1858>0),AS1858)))","v":0}]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1895","v":0},0,0,0,0,0,{"$f":"-IF(AI1859<0,AI1859,IF(AI1847=0,0,MIN((AI1859/AI1847)*(AI1859>0),AI1859)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1859<0,AS1859,IF(AS1847=0,0,MIN((AS1859/AS1847)*(AS1859>0),AS1859)))","v":0}]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1896","v":0},0,{"$f":"-IF(AE1860<0,AE1860,IF(AE1848=0,0,MIN((AE1860/AE1848)*(AE1860>0),AE1860)))","v":0},0,0,0,{"$f":"-IF(AI1860<0,AI1860,IF(AI1848=0,0,MIN((AI1860/AI1848)*(AI1860>0),AI1860)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1860<0,AS1860,IF(AS1848=0,0,MIN((AS1860/AS1848)*(AS1860>0),AS1860)))","v":0}]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1897","v":0},0,0,0,0,0,{"$f":"-IF(AI1861<0,AI1861,IF(AI1849=0,0,MIN((AI1861/AI1849)*(AI1861>0),AI1861)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AS1861<0,AS1861,IF(AS1849=0,0,MIN((AS1861/AS1849)*(AS1861>0),AS1861)))","v":0}]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1898","v":-0.66804809001240451},{"$f":"SUM(AD1888:AD1897)","v":-0.59222330505683707},{"$f":"SUM(AE1888:AE1897)","v":-0.59222330505683707},-0.59222330505683707,-0.14505797108683105,-0.14505797108683105,{"$f":"SUM(AI1888:AI1897)","v":-0.33540149158736571},-0.33540149158736565,-0.33540149158736565,-8.0214832844926809E-2,-8.0214832844926809E-2]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1900","v":0.10329675652127764},{"$f":"AD1852+AD1864+AD1876+AD1888","v":0},{"$f":"AE1852+AE1864+AE1876+AE1888","v":0},0,0,{"$f":"PrincipledApproach!AH1900","v":9.0999523602077942E-2},{"$f":"AI1852+AI1864+AI1876+AI1888","v":0},0,0,0,{"$f":"PrincipledApproach!AM1900","v":7.8702290682878248E-2},{"$f":"AN1852+AN1864+AN1876+AN1888","v":0},0,0,0,0,{"$f":"AS1852+AS1864+AS1876+AS1888","v":0}]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1901","v":2.8180957656591872},0,0,0,0,{"$f":"PrincipledApproach!AH1901","v":2.3148643789343333},{"$f":"AI1853+AI1865+AI1877+AI1889","v":0},0,0,0,{"$f":"PrincipledApproach!AM1901","v":1.811632992209478},{"$f":"AN1853+AN1865+AN1877+AN1889","v":0},0,0,0,0,{"$f":"AS1853+AS1865+AS1877+AS1889","v":0}]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1902","v":8.2762846010184425},0,0,0,0,{"$f":"PrincipledApproach!AH1902","v":6.7983766365508629},{"$f":"AI1854+AI1866+AI1878+AI1890","v":0},0,0,0,{"$f":"PrincipledApproach!AM1902","v":5.3204686720832832},{"$f":"AN1854+AN1866+AN1878+AN1890","v":0},0,0,0,0,{"$f":"AS1854+AS1866+AS1878+AS1890","v":0}]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1903","v":2.0706386666041712},0.3168066578707972,0.27154856388925475,0.22629046990771229,0.18103237592616983,{"$f":"PrincipledApproach!AH1903","v":1.0027799698842768},{"$f":"AI1855+AI1867+AI1879+AI1891","v":0.24137650123489324},0.12068825061744662,0,0,{"$f":"PrincipledApproach!AM1903","v":0},{"$f":"AN1855+AN1867+AN1879+AN1891","v":0},0,0,0,0,{"$f":"AS1855+AS1867+AS1879+AS1891","v":0}]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1904","v":3.5196712162367048},0.89433066794001204,0.44716533397000602,0,0,{"$f":"PrincipledApproach!AH1904","v":1.3414960019100173},{"$f":"AI1856+AI1868+AI1880+AI1892","v":0},0,0,0,{"$f":"PrincipledApproach!AM1904","v":0},{"$f":"AN1856+AN1868+AN1880+AN1892","v":0},0,0,0,0,{"$f":"AS1856+AS1868+AS1880+AS1892","v":0}]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1905","v":5.7795892128561945},0.59235568870099797,0.54299271464258148,0.49362974058416498,0.44426676652574848,{"$f":"PrincipledApproach!AH1905","v":3.8034851551266637},{"$f":"AI1857+AI1869+AI1881+AI1893","v":0.56150382991448766},0.48128899706956085,0.40107416422463404,0.32085933137970724,{"$f":"PrincipledApproach!AM1905","v":1.4263069331724991},{"$f":"AN1857+AN1869+AN1881+AN1893","v":0.95087128878166616},0.47543564439083308,0,0,0,{"$f":"AS1857+AS1869+AS1881+AS1893","v":0}]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1906","v":3.221675219686341},0.35305832132810466,0.30262141828123257,0.25218451523436047,0.20174761218748838,{"$f":"PrincipledApproach!AH1906","v":1.4603127226167381},{"$f":"AI1858+AI1870+AI1882+AI1894","v":0.26899681624998451},0.13449840812499225,0,0,{"$f":"PrincipledApproach!AM1906","v":0},{"$f":"AN1858+AN1870+AN1882+AN1894","v":0},0,0,0,0,{"$f":"AS1858+AS1870+AS1882+AS1894","v":0}]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1907","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1907","v":0},{"$f":"AI1859+AI1871+AI1883+AI1895","v":0},0,0,0,{"$f":"PrincipledApproach!AM1907","v":0},{"$f":"AN1859+AN1871+AN1883+AN1895","v":0},0,0,0,0,{"$f":"AS1859+AS1871+AS1883+AS1895","v":0}]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1908","v":0},0,{"$f":"AE1860+AE1872+AE1884+AE1896","v":0},0,0,{"$f":"PrincipledApproach!AH1908","v":0},{"$f":"AI1860+AI1872+AI1884+AI1896","v":0},0,0,0,{"$f":"PrincipledApproach!AM1908","v":0},{"$f":"AN1860+AN1872+AN1884+AN1896","v":0},0,0,0,0,{"$f":"AS1860+AS1872+AS1884+AS1896","v":0}]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1909","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1909","v":0},{"$f":"AI1861+AI1873+AI1885+AI1897","v":0},0,0,0,{"$f":"PrincipledApproach!AM1909","v":0},{"$f":"AN1861+AN1873+AN1885+AN1897","v":0},0,0,0,0,{"$f":"AS1861+AS1873+AS1885+AS1897","v":0}]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1910","v":25.789251438582319},{"$f":"SUM(AD1900:AD1909)","v":2.1565513358399118},{"$f":"SUM(AE1900:AE1909)","v":1.5643280307830749},0.97210472572623774,0.82704675463940669,{"$f":"PrincipledApproach!AH1910","v":16.812314388624969},{"$f":"SUM(AI1900:AI1909)","v":1.0718771473993653},0.7364756558119997,0.40107416422463404,0.32085933137970724,{"$f":"PrincipledApproach!AM1910","v":8.637110888148138},{"$f":"SUM(AN1900:AN1909)","v":0.95087128878166616},0.47543564439083308,0,0,0,{"$f":"SUM(AS1900:AS1909)","v":0}]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1926","v":70},{"$f":"MAX(0,AC1926-1)","v":69},{"$f":"MAX(0,AD1926-1)","v":68},67,66,65,{"$f":"MAX(0,AH1926-1)","v":64},{"$f":"MAX(0,AI1926-1)","v":63},{"$f":"MAX(0,AJ1926-1)","v":62},{"$f":"MAX(0,AK1926-1)","v":61},{"$f":"MAX(0,AL1926-1)","v":60},59,{"$f":"MAX(0,AN1926-1)","v":58},{"$f":"MAX(0,AO1926-1)","v":57},{"$f":"MAX(0,AP1926-1)","v":56},{"$f":"MAX(0,AQ1926-1)","v":55},54]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1927","v":30},{"$f":"IF(AD$131=\"\",AC1927-1,MIN(AC1927-1,AD$131))","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1928","v":30},{"$f":"IF(AD1925=\"\",MAX(0,AC1928-1),Inputs!$D$71-(AC$6-LEFT($A1924,4)))","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1929","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1930","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1931","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1932","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1933","v":30},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1933+1)","v":49},{"$f":"MAX(0,AD1933-1)","v":48},{"$f":"MAX(0,AE1933-1)","v":47},{"$f":"MAX(0,AF1933-1)","v":46},{"$f":"MAX(0,AG1933-1)","v":45},44,43,42,41,40,39,38,37,36,35,34]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1934","v":0}]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1935","v":62.598995281445561},{"$f":"MAX(0,AC1935-1)","v":61.598995281445561},{"$f":"MAX(0,AD1935-1)","v":60.598995281445561},{"$f":"MAX(0,AE1935-1)","v":59.598995281445561},{"$f":"MAX(0,AF1935-1)","v":58.598995281445561},{"$f":"MAX(0,AG1935-1)","v":57.598995281445561},{"$f":"MAX(0,AH1935-1)","v":56.598995281445561},{"$f":"MAX(0,AI1935-1)","v":55.598995281445561},{"$f":"MAX(0,AJ1935-1)","v":54.598995281445561},{"$f":"MAX(0,AK1935-1)","v":53.598995281445561},{"$f":"MAX(0,AL1935-1)","v":52.598995281445561},51.598995281445561,{"$f":"MAX(0,AN1935-1)","v":50.598995281445561},{"$f":"MAX(0,AO1935-1)","v":49.598995281445561},{"$f":"MAX(0,AP1935-1)","v":48.598995281445561},{"$f":"MAX(0,AQ1935-1)","v":47.598995281445561},46.598995281445561]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1938","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1939","v":2.2997917277841817}]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1940","v":6.4931489774370563}]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1941","v":3.2162616745103039},{"$f":"IF(AD1929>0,AC1989-EconomicDep!AD1941,0)","v":0.29549932287894398},{"$f":"AD1989","v":0.26266606478128351},{"$f":"AE1989","v":0.22983280668362308},{"$f":"AF1989","v":0.19699954858596264},{"$f":"AG1989","v":0.1641662904883022},{"$f":"IF(AI1929>0,AH1989-EconomicDep!AI1941,0)","v":0.29549932287894465},{"$f":"AI1989","v":0.22162449215920849},{"$f":"AJ1989","v":0.14774966143947232},{"$f":"AK1989","v":7.3874830719736162E-2},{"$f":"AL1989","v":0},{"$f":"IF(AN1929>0,AM1989-EconomicDep!AN1941,0)","v":0},{"$f":"AN1989","v":0},{"$f":"AO1989","v":0},{"$f":"AP1989","v":0},{"$f":"AQ1989","v":0},{"$f":"IF(AS1929>0,AR1989-EconomicDep!AS1941,0)","v":0}]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1942","v":3.029731707699276},{"$f":"IF(AD1930>0,AC1990-EconomicDep!AD1942,0)","v":0.56685708616554153},{"$f":"AD1990","v":0.42514281462415615},0.28342854308277077,0.14171427154138538,0,{"$f":"IF(AI1930>0,AH1990-EconomicDep!AI1942,0)","v":0},0,0,0,0,{"$f":"IF(AN1930>0,AM1990-EconomicDep!AN1942,0)","v":0},0,0,0,0,{"$f":"IF(AS1930>0,AR1990-EconomicDep!AS1942,0)","v":0}]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1943","v":8.8525541598806097},{"$f":"IF(AD1931>0,AC1991-EconomicDep!AD1943,0)","v":0.44336378161336221},{"$f":"AD1991","v":0.4116949400695506},0.38002609852573899,0.34835725698192743,0.31668841543811588,{"$f":"IF(AI1931>0,AH1991-EconomicDep!AI1943,0)","v":0.44336378161336221},0.3941011392118775,0.3448384968103928,0.2955758544089081,0.24631321200742343,{"$f":"IF(AN1931>0,AM1991-EconomicDep!AN1943,0)","v":2.5577316789074351},1.9182987591805762,1.2788658394537173,0.63943291972685867,0,{"$f":"IF(AS1931>0,AR1991-EconomicDep!AS1943,0)","v":0}]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1944","v":7.8458632095775105},{"$f":"IF(AD1932>0,AC1992-EconomicDep!AD1944,0)","v":0.5136960980999925},{"$f":"AD1992","v":0.45661875386666001},0.39954140963332752,0.34246406539999502,0.28538672116666253,{"$f":"IF(AI1932>0,AH1992-EconomicDep!AI1944,0)","v":0.5136960980999925},0.38527207357499438,0.25684804904999625,0.12842402452499813,0,{"$f":"IF(AN1932>0,AM1992-EconomicDep!AN1944,0)","v":0},0,0,0,0,{"$f":"IF(AS1932>0,AR1992-EconomicDep!AS1944,0)","v":0}]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1945","v":0},{"$f":"IF(AD1933>0,AC1993-EconomicDep!AD1945,0)","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0},{"$f":"IF(AI1933>0,AH1993-EconomicDep!AI1945,0)","v":0},0,0,0,0,{"$f":"IF(AN1933>0,AM1993-EconomicDep!AN1945,0)","v":0},0,0,0,0,{"$f":"IF(AS1933>0,AR1993-EconomicDep!AS1945,0)","v":0}]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1946","v":0},{"$f":"IF(AD1934>0,AC1994-EconomicDep!AD1946,0)","v":0},{"$f":"AD1994","v":0},{"$f":"AE1994","v":0},{"$f":"AF1994","v":0},{"$f":"AG1994","v":0},{"$f":"IF(AI1934>0,AH1994-EconomicDep!AI1946,0)","v":0},0,0,0,0,{"$f":"IF(AN1934>0,AM1994-EconomicDep!AN1946,0)","v":0},0,0,0,0,{"$f":"IF(AS1934>0,AR1994-EconomicDep!AS1946,0)","v":0}]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1947","v":0},{"$f":"IF(AD1935>0,AC1995-EconomicDep!AD1947,0)","v":0},0,0,0,0,{"$f":"IF(AI1935>0,AH1995-EconomicDep!AI1947,0)","v":0},0,0,0,0,{"$f":"IF(AN1935>0,AM1995-EconomicDep!AN1947,0)","v":0},0,0,0,0,{"$f":"IF(AS1935>0,AR1995-EconomicDep!AS1947,0)","v":0}]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1948","v":31.748024008348906},{"$f":"SUM(AD1938:AD1947)","v":1.8194162887578402},{"$f":"SUM(AE1938:AE1947)","v":1.5561225733416502},1.2928288579254603,1.0295351425092705,0.76624142709308063,1.2525592025922994,{"$f":"SUM(AJ1938:AJ1947)","v":1.0009977049460803},0.74943620729986138,0.49787470965364239,0.24631321200742343,2.5577316789074351,{"$f":"SUM(AO1938:AO1947)","v":1.9182987591805762},1.2788658394537173,0.63943291972685867,0,0]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1950","v":0}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1951","v":0}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1952","v":0}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1953","v":0}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1954","v":0}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1955","v":0}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1956","v":0}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1957","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1958","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1959","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1960","v":0}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1962","v":0},{"$f":"-Inputs!AD1837","v":0},{"$f":"-Inputs!AE1837","v":0},{"$f":"-Inputs!AF1837","v":0},{"$f":"-Inputs!AG1837","v":0},{"$f":"-Inputs!AH1837","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0},{"$f":"-Inputs!AN1837","v":0},{"$f":"-Inputs!AO1837","v":0},{"$f":"-Inputs!AP1837","v":0},{"$f":"-Inputs!AQ1837","v":0},{"$f":"-Inputs!AR1837","v":0},{"$f":"-Inputs!AS1837","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1963","v":0},{"$f":"-Inputs!AD1838","v":0},{"$f":"-Inputs!AE1838","v":0},{"$f":"-Inputs!AF1838","v":0},{"$f":"-Inputs!AG1838","v":0},{"$f":"-Inputs!AH1838","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0},{"$f":"-Inputs!AN1838","v":0},{"$f":"-Inputs!AO1838","v":0},{"$f":"-Inputs!AP1838","v":0},{"$f":"-Inputs!AQ1838","v":0},{"$f":"-Inputs!AR1838","v":0},{"$f":"-Inputs!AS1838","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1964","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"-Inputs!AH1839","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0},{"$f":"-Inputs!AN1839","v":0},{"$f":"-Inputs!AO1839","v":0},{"$f":"-Inputs!AP1839","v":0},{"$f":"-Inputs!AQ1839","v":0},{"$f":"-Inputs!AR1839","v":0},{"$f":"-Inputs!AS1839","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1965","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"-Inputs!AH1840","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0},{"$f":"-Inputs!AN1840","v":0},{"$f":"-Inputs!AO1840","v":0},{"$f":"-Inputs!AP1840","v":0},{"$f":"-Inputs!AQ1840","v":0},{"$f":"-Inputs!AR1840","v":0},{"$f":"-Inputs!AS1840","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1966","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"-Inputs!AH1841","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0},{"$f":"-Inputs!AN1841","v":0},{"$f":"-Inputs!AO1841","v":0},{"$f":"-Inputs!AP1841","v":0},{"$f":"-Inputs!AQ1841","v":0},{"$f":"-Inputs!AR1841","v":0},{"$f":"-Inputs!AS1841","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1967","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"-Inputs!AH1842","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0},{"$f":"-Inputs!AN1842","v":0},{"$f":"-Inputs!AO1842","v":0},{"$f":"-Inputs!AP1842","v":0},{"$f":"-Inputs!AQ1842","v":0},{"$f":"-Inputs!AR1842","v":0},{"$f":"-Inputs!AS1842","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1968","v":0},{"$f":"-Inputs!AD1843","v":0},{"$f":"-Inputs!AE1843","v":0},{"$f":"-Inputs!AF1843","v":0},{"$f":"-Inputs!AG1843","v":0},{"$f":"-Inputs!AH1843","v":0},{"$f":"-Inputs!AI1843","v":0},{"$f":"-Inputs!AJ1843","v":0},{"$f":"-Inputs!AK1843","v":0},{"$f":"-Inputs!AL1843","v":0},{"$f":"-Inputs!AM1843","v":0},{"$f":"-Inputs!AN1843","v":0},{"$f":"-Inputs!AO1843","v":0},{"$f":"-Inputs!AP1843","v":0},{"$f":"-Inputs!AQ1843","v":0},{"$f":"-Inputs!AR1843","v":0},{"$f":"-Inputs!AS1843","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1969","v":0},{"$f":"-Inputs!AD1844","v":0},{"$f":"-Inputs!AE1844","v":0},{"$f":"-Inputs!AF1844","v":0},{"$f":"-Inputs!AG1844","v":0},{"$f":"-Inputs!AH1844","v":0},{"$f":"-Inputs!AI1844","v":0},{"$f":"-Inputs!AJ1844","v":0},{"$f":"-Inputs!AK1844","v":0},{"$f":"-Inputs!AL1844","v":0},{"$f":"-Inputs!AM1844","v":0},{"$f":"-Inputs!AN1844","v":0},{"$f":"-Inputs!AO1844","v":0},{"$f":"-Inputs!AP1844","v":0},{"$f":"-Inputs!AQ1844","v":0},{"$f":"-Inputs!AR1844","v":0},{"$f":"-Inputs!AS1844","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1970","v":0},{"$f":"-Inputs!AD1845","v":0},{"$f":"-Inputs!AE1845","v":0},{"$f":"-Inputs!AF1845","v":0},{"$f":"-Inputs!AG1845","v":0},{"$f":"-Inputs!AH1845","v":0},{"$f":"-Inputs!AI1845","v":0},{"$f":"-Inputs!AJ1845","v":0},{"$f":"-Inputs!AK1845","v":0},{"$f":"-Inputs!AL1845","v":0},{"$f":"-Inputs!AM1845","v":0},{"$f":"-Inputs!AN1845","v":0},{"$f":"-Inputs!AO1845","v":0},{"$f":"-Inputs!AP1845","v":0},{"$f":"-Inputs!AQ1845","v":0},{"$f":"-Inputs!AR1845","v":0},{"$f":"-Inputs!AS1845","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1971","v":0},{"$f":"-Inputs!AD1846","v":0},{"$f":"-Inputs!AE1846","v":0},{"$f":"-Inputs!AF1846","v":0},{"$f":"-Inputs!AG1846","v":0},{"$f":"-Inputs!AH1846","v":0},{"$f":"-Inputs!AI1846","v":0},{"$f":"-Inputs!AJ1846","v":0},{"$f":"-Inputs!AK1846","v":0},{"$f":"-Inputs!AL1846","v":0},{"$f":"-Inputs!AM1846","v":0},{"$f":"-Inputs!AN1846","v":0},{"$f":"-Inputs!AO1846","v":0},{"$f":"-Inputs!AP1846","v":0},{"$f":"-Inputs!AQ1846","v":0},{"$f":"-Inputs!AR1846","v":0},{"$f":"-Inputs!AS1846","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1972","v":0},{"$f":"SUM(AD1962:AD1971)","v":0},0,0,0,0,{"$f":"SUM(AI1962:AI1971)","v":0},0,0,0,0,{"$f":"SUM(AN1962:AN1971)","v":0},0,0,0,0,{"$f":"SUM(AS1962:AS1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1974","v":-1.3416379681641805E-4},{"$f":"-IF(AD1938<0,AD1938,IF(AD1926=0,0,MIN((AD1938/AD1926)*(AD1938>0),AD1938)))","v":0},0,0,0,0,{"$f":"-IF(AI1938<0,AI1938,IF(AI1926=0,0,MIN((AI1938/AI1926)*(AI1938>0),AI1938)))","v":0},0,0,0,0,{"$f":"-IF(AN1938<0,AN1938,IF(AN1926=0,0,MIN((AN1938/AN1926)*(AN1938>0),AN1938)))","v":0},0,0,0,0,{"$f":"-IF(AS1938<0,AS1938,IF(AS1926=0,0,MIN((AS1938/AS1926)*(AS1938>0),AS1938)))","v":0}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1975","v":-0.12905830328705786},0,0,0,0,0,{"$f":"-IF(AI1939<0,AI1939,IF(AI1927=0,0,MIN((AI1939/AI1927)*(AI1939>0),AI1939)))","v":0},0,0,0,0,{"$f":"-IF(AN1939<0,AN1939,IF(AN1927=0,0,MIN((AN1939/AN1927)*(AN1939>0),AN1939)))","v":0},0,0,0,0,{"$f":"-IF(AS1939<0,AS1939,IF(AS1927=0,0,MIN((AS1939/AS1927)*(AS1939>0),AS1939)))","v":0}]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1976","v":-1.5999106066723254E-2},0,0,0,0,0,{"$f":"-IF(AI1940<0,AI1940,IF(AI1928=0,0,MIN((AI1940/AI1928)*(AI1940>0),AI1940)))","v":0},0,0,0,0,{"$f":"-IF(AN1940<0,AN1940,IF(AN1928=0,0,MIN((AN1940/AN1928)*(AN1940>0),AN1940)))","v":0},0,0,0,0,{"$f":"-IF(AS1940<0,AS1940,IF(AS1928=0,0,MIN((AS1940/AS1928)*(AS1940>0),AS1940)))","v":0}]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1977","v":-2.6126844572086458E-2},-3.2833258097660439E-2,-3.2833258097660439E-2,-3.2833258097660439E-2,-3.2833258097660439E-2,-3.2833258097660439E-2,{"$f":"-IF(AI1941<0,AI1941,IF(AI1929=0,0,MIN((AI1941/AI1929)*(AI1941>0),AI1941)))","v":-7.3874830719736162E-2},-7.3874830719736162E-2,-7.3874830719736162E-2,-7.3874830719736162E-2,0,{"$f":"-IF(AN1941<0,AN1941,IF(AN1929=0,0,MIN((AN1941/AN1929)*(AN1941>0),AN1941)))","v":0},0,0,0,0,{"$f":"-IF(AS1941<0,AS1941,IF(AS1929=0,0,MIN((AS1941/AS1929)*(AS1941>0),AS1941)))","v":0}]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1978","v":-3.9089255374313889E-2},-0.14171427154138538,-0.14171427154138538,-0.14171427154138538,-0.14171427154138538,0,{"$f":"-IF(AI1942<0,AI1942,IF(AI1930=0,0,MIN((AI1942/AI1930)*(AI1942>0),AI1942)))","v":0},0,0,0,0,{"$f":"-IF(AN1942<0,AN1942,IF(AN1930=0,0,MIN((AN1942/AN1930)*(AN1942>0),AN1942)))","v":0},0,0,0,0,{"$f":"-IF(AS1942<0,AS1942,IF(AS1930=0,0,MIN((AS1942/AS1930)*(AS1942>0),AS1942)))","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1979","v":-0.14680649571201113},-3.1668841543811589E-2,-3.1668841543811582E-2,-3.1668841543811582E-2,-3.1668841543811582E-2,-3.1668841543811589E-2,{"$f":"-IF(AI1943<0,AI1943,IF(AI1931=0,0,MIN((AI1943/AI1931)*(AI1943>0),AI1943)))","v":-4.9262642401484688E-2},-4.9262642401484688E-2,-4.9262642401484688E-2,-4.9262642401484681E-2,-4.9262642401484688E-2,{"$f":"-IF(AN1943<0,AN1943,IF(AN1931=0,0,MIN((AN1943/AN1931)*(AN1943>0),AN1943)))","v":-0.63943291972685878},-0.63943291972685878,-0.63943291972685867,-0.63943291972685867,0,{"$f":"-IF(AS1943<0,AS1943,IF(AS1931=0,0,MIN((AS1943/AS1931)*(AS1943>0),AS1943)))","v":0}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1980","v":-0.27089022285775877},-5.7077344233332501E-2,-5.7077344233332501E-2,-5.7077344233332501E-2,-5.7077344233332501E-2,-5.7077344233332508E-2,{"$f":"-IF(AI1944<0,AI1944,IF(AI1932=0,0,MIN((AI1944/AI1932)*(AI1944>0),AI1944)))","v":-0.12842402452499813},-0.12842402452499813,-0.12842402452499813,-0.12842402452499813,0,{"$f":"-IF(AN1944<0,AN1944,IF(AN1932=0,0,MIN((AN1944/AN1932)*(AN1944>0),AN1944)))","v":0},0,0,0,0,{"$f":"-IF(AS1944<0,AS1944,IF(AS1932=0,0,MIN((AS1944/AS1932)*(AS1944>0),AS1944)))","v":0}]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1981","v":0},0,0,0,0,0,{"$f":"-IF(AI1945<0,AI1945,IF(AI1933=0,0,MIN((AI1945/AI1933)*(AI1945>0),AI1945)))","v":0},0,0,0,0,{"$f":"-IF(AN1945<0,AN1945,IF(AN1933=0,0,MIN((AN1945/AN1933)*(AN1945>0),AN1945)))","v":0},0,0,0,0,{"$f":"-IF(AS1945<0,AS1945,IF(AS1933=0,0,MIN((AS1945/AS1933)*(AS1945>0),AS1945)))","v":0}]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1982","v":0},{"$f":"-IF(AD1946<0,AD1946,IF(AD1934=0,0,MIN((AD1946/AD1934)*(AD1946>0),AD1946)))","v":0},0,0,0,0,{"$f":"-IF(AI1946<0,AI1946,IF(AI1934=0,0,MIN((AI1946/AI1934)*(AI1946>0),AI1946)))","v":0},0,0,0,0,{"$f":"-IF(AN1946<0,AN1946,IF(AN1934=0,0,MIN((AN1946/AN1934)*(AN1946>0),AN1946)))","v":0},0,0,0,0,{"$f":"-IF(AS1946<0,AS1946,IF(AS1934=0,0,MIN((AS1946/AS1934)*(AS1946>0),AS1946)))","v":0}]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1983","v":0},0,0,0,0,0,{"$f":"-IF(AI1947<0,AI1947,IF(AI1935=0,0,MIN((AI1947/AI1935)*(AI1947>0),AI1947)))","v":0},0,0,0,0,{"$f":"-IF(AN1947<0,AN1947,IF(AN1935=0,0,MIN((AN1947/AN1935)*(AN1947>0),AN1947)))","v":0},0,0,0,0,{"$f":"-IF(AS1947<0,AS1947,IF(AS1935=0,0,MIN((AS1947/AS1935)*(AS1947>0),AS1947)))","v":0}]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1984","v":-0.62810439166676779},{"$f":"SUM(AD1974:AD1983)","v":-0.2632937154161899},-0.2632937154161899,-0.2632937154161899,-0.2632937154161899,-0.12157944387480453,{"$f":"SUM(AI1974:AI1983)","v":-0.25156149764621899},-0.25156149764621899,-0.25156149764621899,-0.25156149764621893,-4.9262642401484688E-2]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1986","v":1.0538387663155607E-2},{"$f":"AD1938+AD1950+AD1962+AD1974","v":0},0,0,0,{"$f":"PrincipledApproach!AH1986","v":9.2838177032561267E-3},{"$f":"AI1938+AI1950+AI1962+AI1974","v":0},0,0,0,{"$f":"PrincipledApproach!AM1986","v":8.0292477433566468E-3},{"$f":"AN1938+AN1950+AN1962+AN1974","v":0},0,0,0,{"$f":"PrincipledApproach!AR1986","v":0},{"$f":"AS1938+AS1950+AS1962+AS1974","v":0}]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1987","v":2.1707334244971239},0,0,0,0,{"$f":"PrincipledApproach!AH1987","v":1.7964690409631374},{"$f":"AI1939+AI1951+AI1963+AI1975","v":0},0,0,0,{"$f":"PrincipledApproach!AM1987","v":1.4222046574291509},{"$f":"AN1939+AN1951+AN1963+AN1975","v":0},0,0,0,{"$f":"PrincipledApproach!AR1987","v":0},{"$f":"AS1939+AS1951+AS1963+AS1975","v":0}]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1988","v":6.477149871370333},0,0,0,0,{"$f":"PrincipledApproach!AH1988","v":5.3603998935478598},{"$f":"AI1940+AI1952+AI1964+AI1976","v":0},0,0,0,{"$f":"PrincipledApproach!AM1988","v":4.2436499157253902},{"$f":"AN1940+AN1952+AN1964+AN1976","v":0},0,0,0,{"$f":"PrincipledApproach!AR1988","v":0},{"$f":"AS1940+AS1952+AS1964+AS1976","v":0}]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1989","v":3.1901348299382173},0.26266606478128351,0.22983280668362308,0.19699954858596264,0.1641662904883022,{"$f":"PrincipledApproach!AH1989","v":1.5820039926830662},{"$f":"AI1941+AI1953+AI1965+AI1977","v":0.22162449215920849},0.14774966143947232,7.3874830719736162E-2,0,{"$f":"PrincipledApproach!AM1989","v":0},{"$f":"AN1941+AN1953+AN1965+AN1977","v":0},0,0,0,{"$f":"PrincipledApproach!AR1989","v":0},{"$f":"AS1941+AS1953+AS1965+AS1977","v":0}]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1990","v":2.9906424523249622},0.42514281462415615,0.28342854308277077,0.14171427154138538,0,{"$f":"PrincipledApproach!AH1990","v":0.56685708616554165},{"$f":"AI1942+AI1954+AI1966+AI1978","v":0},0,0,0,{"$f":"PrincipledApproach!AM1990","v":0},{"$f":"AN1942+AN1954+AN1966+AN1978","v":0},0,0,0,{"$f":"PrincipledApproach!AR1990","v":0},{"$f":"AS1942+AS1954+AS1966+AS1978","v":0}]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1991","v":8.705747664168598},0.4116949400695506,0.38002609852573899,0.34835725698192743,0.31668841543811588,{"$f":"PrincipledApproach!AH1991","v":5.7548962775417287},{"$f":"AI1943+AI1955+AI1967+AI1979","v":0.3941011392118775},0.3448384968103928,0.2955758544089081,0.24631321200742343,{"$f":"PrincipledApproach!AM1991","v":2.5577316789074351},{"$f":"AN1943+AN1955+AN1967+AN1979","v":1.9182987591805762},1.2788658394537173,0.63943291972685867,0,{"$f":"PrincipledApproach!AR1991","v":0},{"$f":"AS1943+AS1955+AS1967+AS1979","v":0}]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1992","v":7.5749729867197519},0.45661875386666001,0.39954140963332752,0.34246406539999502,0.28538672116666253,{"$f":"PrincipledApproach!AH1992","v":3.6520413819309967},{"$f":"AI1944+AI1956+AI1968+AI1980","v":0.38527207357499438},0.25684804904999625,0.12842402452499813,0,{"$f":"PrincipledApproach!AM1992","v":0},{"$f":"AN1944+AN1956+AN1968+AN1980","v":0},0,0,0,{"$f":"PrincipledApproach!AR1992","v":0},{"$f":"AS1944+AS1956+AS1968+AS1980","v":0}]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1993","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1993","v":0},{"$f":"AI1945+AI1957+AI1969+AI1981","v":0},0,0,0,{"$f":"PrincipledApproach!AM1993","v":0},{"$f":"AN1945+AN1957+AN1969+AN1981","v":0},0,0,0,{"$f":"PrincipledApproach!AR1993","v":0},{"$f":"AS1945+AS1957+AS1969+AS1981","v":0}]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1994","v":0},{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},0,0,0,{"$f":"PrincipledApproach!AH1994","v":0},{"$f":"AI1946+AI1958+AI1970+AI1982","v":0},0,0,0,{"$f":"PrincipledApproach!AM1994","v":0},{"$f":"AN1946+AN1958+AN1970+AN1982","v":0},0,0,0,{"$f":"PrincipledApproach!AR1994","v":0},{"$f":"AS1946+AS1958+AS1970+AS1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1995","v":0},0,0,0,0,{"$f":"PrincipledApproach!AH1995","v":0},{"$f":"AI1947+AI1959+AI1971+AI1983","v":0},0,0,0,{"$f":"PrincipledApproach!AM1995","v":0},{"$f":"AN1947+AN1959+AN1971+AN1983","v":0},0,0,0,{"$f":"PrincipledApproach!AR1995","v":0},{"$f":"AS1947+AS1959+AS1971+AS1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PrincipledApproach!AC1996","v":31.119919616682139},{"$f":"SUM(AD1986:AD1995)","v":1.5561225733416502},1.2928288579254603,1.0295351425092705,0.76624142709308063,{"$f":"PrincipledApproach!AH1996","v":18.721951490535588},{"$f":"SUM(AI1986:AI1995)","v":1.0009977049460803},0.74943620729986138,0.49787470965364239,0.24631321200742343,{"$f":"PrincipledApproach!AM1996","v":8.2316154998053328},{"$f":"SUM(AN1986:AN1995)","v":1.9182987591805762},1.2788658394537173,0.63943291972685867,0,{"$f":"PrincipledApproach!AR1996","v":0},{"$f":"SUM(AS1986:AS1995)","v":0}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]

{"sheet":"EconomicDep","index":13,"n_rows":2954,"n_cols":39,"rows_kept":2954,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"},null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation consistent with Economic Lives of Assets"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"EconomicDep"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258},{"$f":"Inputs!AD28","v":0.86867098352461281},{"$f":"Inputs!AE28","v":0.93670374810403434},{"$f":"Inputs!AF28","v":0.97465886939571145},{"$f":"Inputs!AG28","v":1},{"$f":"Inputs!AH28","v":1.0369999999999999},{"$f":"Inputs!AI28","v":1.0596439037187981},{"$f":"Inputs!AJ28","v":1.0827822591016525},{"$f":"Inputs!AK28","v":1.1064258629816144},{"$f":"Inputs!AL28","v":1.1305857479510879},{"$f":"Inputs!AM28","v":1.1552731875098632}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172},{"$f":"Inputs!AD29","v":1.1511838417147569},{"$f":"Inputs!AE29","v":1.0675733944954127},{"$f":"Inputs!AF29","v":1.026},{"$f":"Inputs!AG29","v":1},{"$f":"Inputs!AH29","v":0.96432015429122475},{"$f":"Inputs!AI29","v":0.94371325734099998},{"$f":"Inputs!AJ29","v":0.92354671642816344},{"$f":"Inputs!AK29","v":0.90381112142948627},{"$f":"Inputs!AL29","v":0.88449726330997636},{"$f":"Inputs!AM29","v":0.86559612982575385}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I22+I29","v":3135.1426060824306},{"$f":"J22+J29","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3341.8705302838171,3280.0259216882978,4134.3631576322741,4026.6481732691591,4852.0601615087253,4915.9065171432458,4812.4826647167502,4690.3734131825486,4554.3324039928275,4431.3599748554498,4306.1034990325716,4198.0437929428144,4085.1609619471942,3978.4801447477439,{"$f":"AD22+AD29","v":3884.8704089127909},3798.1382550958228,3711.6062856449807,3606.8906425650166,3514.1828459195185,{"$f":"AI22+AI29","v":3371.5661321317925},3306.0317236588162,3252.3001014045358,3183.6245024709146,3100.316773800484]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I23+I30","v":9.6725304726342269},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,91.275388291251588,640.58042157237298,20.347697205955811,950.26588551896668,1.8981751455895011,892.78122186304211,204.67457596812528,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.954950727214715,40.397097980972937,38.265511775601198,34.429808605308935,37.291550427432433,59.552711275918362,42.130393976108323,26.172846213830933,38.510783080619873,24.896828192904685,{"$f":"AI23+AI30","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797973,-1.012554757625632,-2.8566011367249948,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"AI24+AI31","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-77.140695306085675,-82.141779396612023,-95.890470877184498,-109.49125211148532,-111.66287260401512,-134.64263638485428,-145.03836419397055,-148.77685650538999,-149.31653455669894,-150.90221901479867,-148.21142655009234,-148.45680407073127,-151.14834277122128,-141.11062580475897,-130.90128626238555,-146.28486509288615,-128.66236342695055,-130.8884892937954,-131.21857972611747,-132.86719457795823,{"$f":"AI25+AI32","v":-128.40392615853918},-128.98753081062711,-132.25272214542539,-135.75004767198078,-138.59225522973222]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,3135.1426060824306,3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3341.8705302838171,3280.0259216882978,4134.3631576322741,4026.6481732691591,4852.0601615087253,4915.9065171432458,4812.4826647167502,4690.3734131825486,4554.3324039928275,4431.3599748554498,4306.1034990325716,4198.0437929428144,4085.1609619471942,3978.4801447477439,3884.8704089127909,3798.1382550958228,3711.6062856449807,3606.8906425650166,3514.1828459195185,3406.2124795344648,{"$f":"AI26+AI33","v":3306.0317236588162},3252.3001014045358,3183.6245024709146,3100.316773800484,3001.638449654271]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,{"$f":"Shippers_Asset!I18","v":0},{"$f":"Shippers_Asset!J18","v":0},{"$f":"Shippers_Asset!K18","v":0},{"$f":"Shippers_Asset!L18","v":0},{"$f":"Shippers_Asset!M18","v":0},{"$f":"Shippers_Asset!N18","v":0},{"$f":"Shippers_Asset!O18","v":4.3199947290397791},{"$f":"Shippers_Asset!P18","v":24.497186064614045},{"$f":"Shippers_Asset!Q18","v":35.977798149922563},{"$f":"Shippers_Asset!R18","v":36.427616476687838},{"$f":"Shippers_Asset!S18","v":35.293346850942861},{"$f":"Shippers_Asset!T18","v":34.159077225197883},{"$f":"Shippers_Asset!U18","v":33.024807599452906},{"$f":"Shippers_Asset!V18","v":31.890537973707929},{"$f":"Shippers_Asset!W18","v":30.756268347962951},{"$f":"Shippers_Asset!X18","v":29.621998722217974},{"$f":"Shippers_Asset!Y18","v":28.487729096472997},{"$f":"Shippers_Asset!Z18","v":28.290334930002086},{"$f":"Shippers_Asset!AA18","v":38.672847231791494},{"$f":"Shippers_Asset!AB18","v":47.968970690234976},{"$f":"Shippers_Asset!AC18","v":48.441919663778265},{"$f":"Shippers_Asset!AD18","v":46.142657620260586},{"$f":"Shippers_Asset!AE18","v":43.843395576742907},{"$f":"Shippers_Asset!AF18","v":41.544133533225228},{"$f":"Shippers_Asset!AG18","v":39.244871489707549},{"$f":"Shippers_Asset!AH18","v":36.94560944618987},{"$f":"Shippers_Asset!AI18","v":0},{"$f":"Shippers_Asset!AJ18","v":0},{"$f":"Shippers_Asset!AK18","v":0},{"$f":"Shippers_Asset!AL18","v":0},{"$f":"Shippers_Asset!AM18","v":0}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,{"$f":"Shippers_Asset!I19","v":0},{"$f":"Shippers_Asset!J19","v":0},{"$f":"Shippers_Asset!K19","v":0},{"$f":"Shippers_Asset!L19","v":0},{"$f":"Shippers_Asset!M19","v":0},{"$f":"Shippers_Asset!N19","v":4.3199947290397791},{"$f":"Shippers_Asset!O19","v":20.31337635283867},{"$f":"Shippers_Asset!P19","v":12.154170544227346},{"$f":"Shippers_Asset!Q19","v":1.5287667652389121},{"$f":"Shippers_Asset!R19","v":0},{"$f":"Shippers_Asset!S19","v":0},{"$f":"Shippers_Asset!T19","v":0},{"$f":"Shippers_Asset!U19","v":0},{"$f":"Shippers_Asset!V19","v":0},{"$f":"Shippers_Asset!W19","v":0},{"$f":"Shippers_Asset!X19","v":0},{"$f":"Shippers_Asset!Y19","v":0.91772190241478169},{"$f":"Shippers_Asset!Z19","v":11.528219100755594},{"$f":"Shippers_Asset!AA19","v":11.140164156994073},{"$f":"Shippers_Asset!AB19","v":2.6817845969600254},{"$f":"Shippers_Asset!AC19","v":0},{"$f":"Shippers_Asset!AD19","v":0},{"$f":"Shippers_Asset!AE19","v":0},{"$f":"Shippers_Asset!AF19","v":0},{"$f":"Shippers_Asset!AG19","v":0},{"$f":"Shippers_Asset!AH19","v":0},{"$f":"Shippers_Asset!AI19","v":0},{"$f":"Shippers_Asset!AJ19","v":0},{"$f":"Shippers_Asset!AK19","v":0},{"$f":"Shippers_Asset!AL19","v":0},{"$f":"Shippers_Asset!AM19","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"Shippers_Asset!I20","v":0},{"$f":"Shippers_Asset!J20","v":0},{"$f":"Shippers_Asset!K20","v":0},{"$f":"Shippers_Asset!L20","v":0},{"$f":"Shippers_Asset!M20","v":0},{"$f":"Shippers_Asset!N20","v":0},{"$f":"Shippers_Asset!O20","v":0},{"$f":"Shippers_Asset!P20","v":0},{"$f":"Shippers_Asset!Q20","v":0},{"$f":"Shippers_Asset!R20","v":0},{"$f":"Shippers_Asset!S20","v":0},{"$f":"Shippers_Asset!T20","v":0},{"$f":"Shippers_Asset!U20","v":0},{"$f":"Shippers_Asset!V20","v":0},{"$f":"Shippers_Asset!W20","v":0},{"$f":"Shippers_Asset!X20","v":0},{"$f":"Shippers_Asset!Y20","v":0},{"$f":"Shippers_Asset!Z20","v":0},{"$f":"Shippers_Asset!AA20","v":0},{"$f":"Shippers_Asset!AB20","v":0},{"$f":"Shippers_Asset!AC20","v":0},{"$f":"Shippers_Asset!AD20","v":0},{"$f":"Shippers_Asset!AE20","v":0},{"$f":"Shippers_Asset!AF20","v":0},{"$f":"Shippers_Asset!AG20","v":0},{"$f":"Shippers_Asset!AH20","v":0},{"$f":"Shippers_Asset!AI20","v":0},{"$f":"Shippers_Asset!AJ20","v":0},{"$f":"Shippers_Asset!AK20","v":0},{"$f":"Shippers_Asset!AL20","v":0},{"$f":"Shippers_Asset!AM20","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Shippers_Asset!I21","v":0},{"$f":"Shippers_Asset!J21","v":0},{"$f":"Shippers_Asset!K21","v":0},{"$f":"Shippers_Asset!L21","v":0},{"$f":"Shippers_Asset!M21","v":0},{"$f":"Shippers_Asset!N21","v":0},{"$f":"Shippers_Asset!O21","v":-0.13618501726440743},{"$f":"Shippers_Asset!P21","v":-0.67355845891882948},{"$f":"Shippers_Asset!Q21","v":-1.0789484384736403},{"$f":"Shippers_Asset!R21","v":-1.1342696257449756},{"$f":"Shippers_Asset!S21","v":-1.1342696257449756},{"$f":"Shippers_Asset!T21","v":-1.1342696257449756},{"$f":"Shippers_Asset!U21","v":-1.1342696257449756},{"$f":"Shippers_Asset!V21","v":-1.1342696257449756},{"$f":"Shippers_Asset!W21","v":-1.1342696257449756},{"$f":"Shippers_Asset!X21","v":-1.1342696257449756},{"$f":"Shippers_Asset!Y21","v":-1.115116068885694},{"$f":"Shippers_Asset!Z21","v":-1.1457067989661867},{"$f":"Shippers_Asset!AA21","v":-1.8440406985505922},{"$f":"Shippers_Asset!AB21","v":-2.208835623416737},{"$f":"Shippers_Asset!AC21","v":-2.299262043517678},{"$f":"Shippers_Asset!AD21","v":-2.299262043517678},{"$f":"Shippers_Asset!AE21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AF21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AG21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AH21","v":-2.2992620435176785},{"$f":"Shippers_Asset!AI21","v":0},{"$f":"Shippers_Asset!AJ21","v":0},{"$f":"Shippers_Asset!AK21","v":0},{"$f":"Shippers_Asset!AL21","v":0},{"$f":"Shippers_Asset!AM21","v":0}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,{"$f":"Shippers_Asset!H22","v":0},{"$f":"Shippers_Asset!I22","v":0},{"$f":"Shippers_Asset!J22","v":0},{"$f":"Shippers_Asset!K22","v":0},{"$f":"Shippers_Asset!L22","v":0},{"$f":"Shippers_Asset!M22","v":0},{"$f":"Shippers_Asset!N22","v":4.3199947290397791},{"$f":"Shippers_Asset!O22","v":24.497186064614045},{"$f":"Shippers_Asset!P22","v":35.977798149922563},{"$f":"Shippers_Asset!Q22","v":36.427616476687838},{"$f":"Shippers_Asset!R22","v":35.293346850942861},{"$f":"Shippers_Asset!S22","v":34.159077225197883},{"$f":"Shippers_Asset!T22","v":33.024807599452906},{"$f":"Shippers_Asset!U22","v":31.890537973707929},{"$f":"Shippers_Asset!V22","v":30.756268347962951},{"$f":"Shippers_Asset!W22","v":29.621998722217974},{"$f":"Shippers_Asset!X22","v":28.487729096472997},{"$f":"Shippers_Asset!Y22","v":28.290334930002086},{"$f":"Shippers_Asset!Z22","v":38.672847231791494},{"$f":"Shippers_Asset!AA22","v":47.968970690234976},{"$f":"Shippers_Asset!AB22","v":48.441919663778265},{"$f":"Shippers_Asset!AC22","v":46.142657620260586},{"$f":"Shippers_Asset!AD22","v":43.843395576742907},{"$f":"Shippers_Asset!AE22","v":41.544133533225228},{"$f":"Shippers_Asset!AF22","v":39.244871489707549},{"$f":"Shippers_Asset!AG22","v":36.94560944618987},{"$f":"Shippers_Asset!AH22","v":34.646347402672191},{"$f":"Shippers_Asset!AI22","v":0},{"$f":"Shippers_Asset!AJ22","v":0},{"$f":"Shippers_Asset!AK22","v":0},{"$f":"Shippers_Asset!AL22","v":0},{"$f":"Shippers_Asset!AM22","v":0}]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3317.3733442192029,3244.0481235383754,4097.9355411555862,3991.3548264182164,4817.9010842835278,4882.8817095437926,4780.5921267430422,4659.6171448345858,{"$f":"X35+X42","v":4524.71040527061},{"$f":"Y35+Y42","v":4402.8722457589765},4277.8131641025693,4159.3709457110226,4037.1919912569592,3930.0382250839657,3838.7277512925302,3754.2948595190801,3670.0621521117555,3567.6457710753089,3477.2372364733287,{"$f":"AI35+AI42","v":3371.5661321317925},3306.0317236588162,3252.3001014045358,3183.6245024709146,3100.316773800484]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,9.6725304726342269,6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,204.67457596812528,42.12279492398163,27.680159728814189,16.132126503702793,{"$f":"X36+X43","v":28.93413841537749},22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,59.552711275918362,42.130393976108323,26.172846213830933,38.510783080619873,24.896828192904685,{"$f":"AI36+AI43","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797973,-1.012554757625632,-2.8566011367249948,{"$f":"X37+X44","v":-1.0043485379572374},0,0,0,0,0,0,0,0,0,0,{"$f":"AI37+AI44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-77.004510288821265,-81.468220937693189,-94.811522438710853,-108.35698248574035,-110.52860297827014,-133.50836675910932,-143.90409456822559,-147.64258687964502,-148.18226493095398,{"$f":"X38+X45","v":-149.76794938905371},-147.09631048120664,-147.31109727176508,-149.30430207267068,-138.90179018134222,-128.60202421886788,-143.98560304936848,-126.36310138343286,-128.58922725027773,-128.9193176825998,-130.56793253444056,{"$f":"AI38+AI45","v":-128.40392615853918},-128.98753081062711,-132.25272214542539,-135.75004767198078,-138.59225522973222]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3317.3733442192029,3244.0481235383754,4097.9355411555862,3991.3548264182164,4817.9010842835278,4882.8817095437926,4780.5921267430422,4659.6171448345858,4524.71040527061,4402.8722457589765,4277.8131641025693,4159.3709457110226,4037.1919912569592,3930.0382250839657,3838.7277512925302,3754.2948595190801,3670.0621521117555,3567.6457710753089,3477.2372364733287,3371.5661321317925,{"$f":"AI39+AI47","v":3306.0317236588162},3252.3001014045358,3183.6245024709146,3100.316773800484,3001.638449654271]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":27.204733649191773},{"$f":"V133","v":26.727457620258583},26.250181591325394,25.772905562392204,25.295629533459014,24.818353504525824,24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,22.431973359859875,21.954697330926685,21.477421301993495,21.000145273060305,{"$f":"AI133","v":20.522869244127115},20.045593215193925,19.568317186260735,19.091041157327545,18.613765128394355]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":27.204733649191773},{"$f":"U134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI134","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI135","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,-0.47727602893318893,-0.47727602893318893,-0.47727602893318888,-0.47727602893318888,-0.47727602893318888,-0.47727602893318882,-0.47727602893318882,-0.47727602893318882,-0.47727602893318877,-0.47727602893318877,{"$f":"AI136","v":-0.47727602893318871},-0.47727602893318871,-0.47727602893318866,-0.47727602893318866,-0.4772760289331886]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":27.204733649191773},{"$f":"SUM(U35:U38)","v":26.727457620258583},{"$f":"SUM(V35:V38)","v":26.250181591325394},{"$f":"SUM(W35:W38)","v":25.772905562392204},{"$f":"SUM(X35:X38)","v":25.295629533459014},{"$f":"SUM(Y35:Y38)","v":24.818353504525824},24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,{"$f":"SUM(AD35:AD38)","v":22.431973359859875},21.954697330926685,21.477421301993495,21.000145273060305,20.522869244127115,{"$f":"SUM(AI35:AI38)","v":20.045593215193925},19.568317186260735,19.091041157327545,18.613765128394355,18.136489099461166]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":3135.1426060824306},{"$f":"I47","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3317.3733442192029,3244.0481235383754,4097.9355411555862,3991.3548264182164,4817.9010842835278,4855.6769758946011,4753.8646691227832,4633.3669632432602,4498.9374997082177,4377.5766162255177,4252.9948105980438,4135.0298682354296,4013.3281898102996,3906.6516996662394,3815.8185019037373,3731.8628861592201,3648.1074547808289,3546.1683497733152,3456.2370912002684,{"$f":"AH47","v":3351.0432628876656},{"$f":"AI47","v":3285.9861304436222},{"$f":"AJ47","v":3232.7317842182752},{"$f":"AK47","v":3164.5334613135869},{"$f":"AL47","v":3081.7030086720897}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":9.6725304726342269},{"$f":"J78","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,177.4698423189335,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,59.552711275918362,42.130393976108323,26.172846213830933,38.510783080619873,24.896828192904685,{"$f":"AI78","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797973,-1.012554757625632,-2.8566011367249948,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"AI90","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-76.382290228629856},{"$f":"J102","v":-76.800733040853018},-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-77.004510288821265,-81.468220937693189,-94.811522438710853,-108.35698248574035,-110.52860297827014,-133.50836675910932,-143.42681853929241,-147.16531085071185,-147.7049889020208,-149.29067336012054,-146.61903445227347,-146.8338212428319,-148.8270260437375,-138.42451415240905,-128.12474818993471,-143.5083270204353,-125.88582535449967,-128.11195122134455,-128.44204165366662,-130.09065650550738,{"$f":"AI102","v":-127.92665012960599},-128.51025478169393,-131.77544611649222,-135.27277164304761,-138.11497920079904]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":3135.1426060824306},{"$f":"SUM(I42:I46)","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3317.3733442192029,{"$f":"SUM(P42:P46)","v":3244.0481235383754},{"$f":"SUM(Q42:Q46)","v":4097.9355411555862},3991.3548264182164,{"$f":"SUM(S42:S46)-S50","v":4817.9010842835278},4855.6769758946011,4753.8646691227832,4633.3669632432602,4498.9374997082177,4377.5766162255177,{"$f":"SUM(Y42:Y46)-Y50","v":4252.9948105980438},4135.0298682354296,4013.3281898102996,3906.6516996662394,3815.8185019037373,{"$f":"SUM(AD42:AD46)-AD50","v":3731.8628861592201},{"$f":"SUM(AE42:AE46)","v":3648.1074547808289},3546.1683497733152,3456.2370912002684,3351.0432628876656,{"$f":"SUM(AI42:AI46)","v":3285.9861304436222},3232.7317842182752,3164.5334613135869,3081.7030086720897,2983.50196055481]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI47-AI200-AI275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-44.309615205444601}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-46.866639946694349}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2554.9322341172274},2510.7059573709571,2463.8698367743918,2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.2024703632255,3201.0893312160952,3844.6834448841032,3808.7167752376472,3749.0857891939868,3678.694042194375,3605.4850956930545,3534.2989290492119,3460.1339777661788,3385.9690264831456,3311.9083860466271,3237.7536002700576,3163.8659689318174,3089.6953749749568,3015.5247810180963,2941.3541870612357,2867.1835931043752,{"$f":"AH104","v":2793.0129991475146},{"$f":"AI104","v":2719.0293533874947},{"$f":"AJ104","v":2645.0435128484869},{"$f":"AK104","v":2571.0554719432957},{"$f":"AL104","v":2497.1665044054885}]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":428.00497755607023},401.33074662856626,380.86773719012041,357.80128338725962,334.08309249509983,310.75766463659409,350.65777059619705,575.43957484377233,550.15419012978271,673.95394605413026,639.8785721182004,787.37823864194399,775.3183855367904,738.70317919391209,700.03917363559196,657.35463165683461,614.49910489079286,572.72043908252238,533.37625165745658,491.44507870547011,456.27649415950958,434.08323606167448,415.74274725220903,394.05096729296565,372.93582022737343,351.46015673275616,330.3646992298294,313.16336734351728,294.54091838480394,277.17280287492514,256.65618286848974]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":35.09975371374987},35.269139917578997,35.345998187078848,35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.618435702414715,36.686129892784209,35.573793729432829,34.365177688808984,33.458750911818605,30.712952942008297,31.102078611816157,35.791132849874472,38.910490489307549,45.876477861274459,50.993606279790463,59.564871471792657,44.027453976327379,43.609612837073186,43.388786610479173,42.868806929562446,42.515566098981829,49.293053281741862,55.74694883700689,58.955439956158138,60.265796333802342]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":96.397013780847772},100.41837549479739,96.897263453384681,91.845201761871124,86.675936277162492,81.114997738077989,75.106989153914398,69.257267404418954,63.361384481026029,59.641148222429898,53.430766691028055,47.567987761687426,65.873085533651107,58.770399385677294,55.593313141916227,50.026380334005751,45.985235955461739,40.769136445097068,40.713079469762476,36.229758479580553,32.795634733897224,31.079945773540977,27.06208037252221,24.321709521789582,20.961778527714365,17.794988077274031,15.880575472672176,13.902117361018878,12.369270051045797,10.699221354157217,9.341367660767407]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},0,0,0,0,0,3.4832504625640723,3.5847345755557916,3.5123729436715672,7.7541336131215992,5.7968708599957397,3.7114944586510501,8.7093677844401149,9.0181278792166548,7.7392375901050841,6.6439813554356562,7.5432943574949212,8.7992069688480292,9.3594555980763943,10.23483541511002,10.153533639027073,12.714562338600899,26.712738476162318,23.469144470404334,19.490251258310757,18.474401444836545,14.53987198670719,25.704500914337327,30.991076713341982,31.311075792718899,34.160356288772448]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0.12122964044747472,0.11314766441764307,20.098854883909954,39.558449934597569,44.160651423490634,43.840836724025365,41.67124470344433,40.02065110519483,37.467043075677459,35.675821932684386,37.792185311635009,42.437569865731739,42.772697293264514,41.743535198177938,39.772830616268465,37.838607482416926,35.423540846336437,31.313682529132883,31.860486371243287,32.865448787505223,33.635980861889912,34.19459803970058]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H110","v":0},0,0,0,0,0,2.8667899588169079,4.3123656372948753,5.9174375322488002,41.559021336878558,37.47006310328451,53.662970960713395,93.583137707904228,89.47801964370214,82.264001042275964,75.559945575457107,72.768811925521277,66.11427599260665,60.090861100150008,49.171303398147842,45.835813038164375,41.596489265377656,50.820476766011197,65.657227840367639,66.270112074411784,69.748709704264243,66.62243688778895,74.004609824701035,78.399754109009777,81.697066678814309,84.910379854438446]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":4.2548367090670451},{"$f":"U111","v":6.2475806291687306},{"$f":"V111","v":7.4505335195552744},{"$f":"W111","v":7.1954095918803151},{"$f":"X111","v":7.0744797953366003},{"$f":"Y111","v":6.8355218462269303},{"$f":"Z111","v":6.5708049338341699},{"$f":"AA111","v":6.3060880214414095},{"$f":"AB111","v":6.041371109048649},{"$f":"AC111","v":5.7766541966558886},{"$f":"AD111","v":9.3285720739207374},{"$f":"AE111","v":13.223259828058811},{"$f":"AF111","v":13.897117294367325},{"$f":"AG111","v":21.545609705757791},23.522859373149902,24.135583378249013,46.672253539719719,62.831544581955015,67.201455079832257]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,24.111962799735952,24.089143721072698,24.035744084821086,24.287074483597824,24.28785785609745,{"$f":"X112","v":24.284030534687432},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,2.3658304979198568,4.1138447847922297,5.6676126659930937,7.3732080840930401,8.9064955908762222,10.528982010306384,11.738524376342394,12.810780698659864,13.442291569785297]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":3135.1426060824306},{"$f":"SUM(J56:J65)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884897,3317.3733442192033,3244.0481235383759,4097.935541155588,3991.3548264182182,4817.9010842835287,4855.6769758946029,4753.864669122785,4633.3669632432611,4498.9374997082177,4377.5766162255177,4252.9948105980448,4135.0298682354296,4013.3281898102991,3906.6516996662394,3815.8185019037373,3731.8628861592206,3648.1074547808289,3546.1683497733152,3456.2370912002689,{"$f":"SUM(AI56:AI65)","v":3351.0432628876656},3285.9861304436222,3232.7317842182756,3164.5334613135865,3081.7030086720893]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI66-AI164-AI227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.6532137879906417},5.5794926826108635E-2,0.11505117360557758,3.7159867684781319E-5,1.0644127832496852,12.3900141672906,371.0814151419288,1.7973695496968982,746.17834924232147,0,686.82595485515935,37.353501631273986,13.944256427342809,3.238826089200542,0.46599299404631278,2.4952498189035612,0,0,0.1043108465148181,1.0672551459972025E-2,0.2779611535864136,0,0,0,0,0,{"$f":"AI229","v":0.18694819684054823},0.18742410637939938,0.18790122742974402,0.28965889806263234,0.18885911640922806]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,{"$f":"I230","v":-3.8158744519368568},2.4600725618919737,0.14991573159444149,-0.20179158142352899,0.31435448382467646,67.827105879647988,246.37885386511044,0.21278697396756302,155.99777148028062,0,156.83820084470821,31.272698493702347,7.9557631793651113,6.1467412448141241,2.2116259152319651,2.4435899520348152,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,2.9468827546417229,6.0394518863579085,2.8894757994585176,3.5624245530916596,3.3206556091696493,3.8115501211657938,{"$f":"AI230","v":7.8327274084859813},6.6727012497009826,8.1494580735255102,5.2726021794198044,5.3225778936407169]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,{"$f":"I231","v":1.0929383970612276},1.0004104627319463,0.64411701650187214,-5.5840330043392061E-2,2.8622862933944333,0,0,0,0,0,6.7455630139146416,4.8438228154356333E-2,-4.627188111960788E-2,0.25566153277475701,0.64134106536426472,1.5979026115962736,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,9.9632848569899739,2.1065588685722867,1.4386419592240718,1.6836116038583873,1.4405785363309507,1.6553366712114264,{"$f":"AI231","v":8.8412425735924636},8.8123590318838687,5.8606998968328856,4.1579218185536035,4.0872768128693897]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,{"$f":"I232","v":9.7422527395192144},2.5410712824792387,1.3495935253165701,1.6180459838804471,1.5446067596273543,0.38823309389223304,0.46984492849080212,0.52119465230492412,2.7366130752752302,0.60385780941042222,0.90591502009924096,29.390026369907915,1.9788400844860801,6.9272404762227362,4.9053666350462937,6.9461369733078495,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,5.2148864381724556,3.3441713078075672,2.0253030815622339,1.4109629046976071,1.0524756911799797,1.9195644426318261,{"$f":"AI232","v":1.3528616825127846},1.6485260109499862,1.0768962819360597,1.2832091742844585,1.0823861187754682]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I233","v":0},0,0,0,0,3.4832504625640723,0.79813420550453329,0.78391530172949719,5.254820663409653,0.10676137351569195,0,8.051517117007144,1.8186223282027698,1.849685639187618,1.1536353901075906,3.5092046011303215,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881,17.992044254010793,3.5091891112158011,2.8628144966420357,5.6723623898142455,3.282208881582096,{"$f":"AI233","v":17.828352754283131},11.917561325712116,8.6326590489836441,12.315909376128596,8.3114983664328204]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I234","v":0},0,0,0,0,0,0,0,0.12122964044747472,0,19.993789195522144,20.800596306418925,7.3299091650523014,2.8965536387592987,1.2398026912760602,1.841537706917161,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269,4.1103422753988141,3.4428226069358336,3.708825562122823,3.4671551213388971,2.0035071149717631,{"$f":"AI234","v":5.4608171355823627},4.8963237838186418,4.4996484683837163,4.3946065604513196,4.3042566455633136]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I235","v":0},0,0,0,0,2.8667899588169079,1.7322546743596581,2.0649763582715814,36.307985903774579,0.20824245592822133,20.510932792543972,46.321046542065048,6.9786308371425125,4.6554564870743365,5.5023352091022586,9.958658245546566,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555,19.904179060814517,22.883246265395258,10.250510648998674,13.675729460999415,7.8881984398613874,{"$f":"AI235","v":18.189598212680242},16.357864115299137,16.119982657233603,17.295709029362655,13.254667890429447]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0,3.6901331250366174,4.1559074394110631,1.0736073995618702,8.0840292579625537,2.682254155896286,{"$f":"AI236","v":1.4071369654664923},23.377987687353635,17.779874824363343,6.5831567741507353,2.6196587114828405]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,0,0,{"$f":"AD237","v":0},0,0,0,0,{"$f":"AI237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3658304979198568,1.7858077129055399,1.6200890448578777,1.7977970138241837,1.6542083655841069,{"$f":"AI238","v":1.769832756118501},1.3851612452493733,1.2700027331153529,0.84954519113664184,0.7427495279163282]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":9.6725304726342269},{"$f":"SUM(J68:J77)","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,177.4698423189335,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,59.552711275918362,42.130393976108323,26.172846213830933,38.510783080619873,24.896828192904685,{"$f":"SUM(AI68:AI77)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI78-Inputs!AI496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ78-Inputs!AJ496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK78-Inputs!AK496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL78-Inputs!AL496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM78-Inputs!AM496,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI166+AI241","v":0},0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-6.4408711539579082,0,0,0,0,0,-0.10664210381005887,0,-1.8648277183650044E-2,-2.2098186674737532E-2,-0.35091978191326018,0,0,0,0,0,0,0,0,0,0,{"$f":"AI167+AI242","v":0},0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2096498125714148,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI168+AI243","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-0.11549830945880681,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-4.3822627820494571,-0.15617308554933021,-0.3795067835452236,-0.21206798478653768,-0.19301456321285324,0,0,0,0,0,0,0,0,0,0,{"$f":"AI169+AI244","v":0},0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,-1.664917482386203,-0.26460353788721291,-0.41760845655217083,-0.29877819444497555,-0.32606189858514273,0,0,0,0,0,0,0,0,0,0,{"$f":"AI170+AI245","v":0},0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-5.1061849596669509E-8,7.7147295080039367E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI171+AI246","v":0},0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,-3.1761580504721929E-2,-8.7506533071436632E-2,-0.19679118928273795,-0.11408410554240907,-0.1343522942459813,0,0,0,0,0,0,0,0,0,0,{"$f":"AI172+AI247","v":0},0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI173+AI248","v":0},0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-3.4904763366056506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI174+AI249","v":0},0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175+AI250","v":0},0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797973,-1.012554757625632,-2.8566011367249948,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI80:AI89)","v":0},0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI90-AI176-AI251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-46.879490534261052},-46.891915523391148,-46.900006213987488,-46.904571675109715,-46.914916200943608,-46.935040674711615,-47.045179543805915,-47.185757833855021,-53.408543486714379,-60.113139147130447,-62.158765851342991,-73.320171277730154,-73.575242471003165,-73.630573088812469,-73.674939495366573,-73.681416462746171,-74.164951283033062,-74.164951283033076,-74.164951283033076,-74.165458328029843,-74.165592491826644,-74.170593956860557,-74.170593956860557,-74.170593956860557,-74.170593956860557,-74.170593956860543,{"$f":"AI178+AI253","v":-74.170593956860543},-74.173264645386837,-74.175942132620818,-74.178626435869802,-74.182764420127839]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-22.858356475567103},-22.923082000337835,-23.216369534455225,-23.516399310736233,-23.639782342330445,-21.486128766087141,-21.597049617535149,-25.498171687957264,-32.198015555933139,-34.075373935929825,-34.09880542301007,-43.225909495045983,-44.570969522243487,-44.792098525950664,-44.874069707314518,-44.948196936163313,-44.839643379132752,-45.095851636170707,-45.415062985168547,-37.468376273744674,-25.140140852476812,-24.379940695823333,-24.581255758701928,-24.677571618683878,-24.796319103786928,-24.907007624092582,{"$f":"AI179+AI254","v":-25.034059294798109},-25.295150208414313,-25.517573583404342,-25.789222185855191,-25.964975591835852]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.92355219323209836},-0.92355219323209836,-0.92557486588118376,-0.92759753853026927,-0.92962021117935467,-1.0207273059264428,-1.059385361099453,-1.1015588481141843,-1.1068306668930796,-1.1068306668930796,-1.1068306668930796,-1.1607743915057298,-1.1623441595042348,-1.1620883097651404,-1.1774892226031604,-1.2087769417884124,0.48547179600424073,-1.2876877213840632,-1.3541127822978793,-1.3760205589210543,-1.3920196649877776,-17.643976364037563,-1.8564830984782656,-1.9044378304524014,-1.960558217247681,-2.008577501792046,{"$f":"AI180+AI255","v":-2.0637553908324269},-2.3584634766188421,-2.6522087776816377,-2.8475654409094004,-2.9861628348611871]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-5.7208910255695988},-6.062183323891948,-6.4016552168301208,-6.7873114685890776,-7.1055452987118537,-6.280743368597026,-6.3195666779862494,-6.3665511708353302,-6.4186706360658219,-6.692331943593345,-6.7527177245343877,-6.7026658158947932,-8.9253531469105667,-9.7248199364385783,-10.260231458170235,-10.794266788639005,-8.0684259253075918,-6.0488664072688287,-6.6190383836217102,-6.650385420193639,-6.9305753985287009,-7.3620367088263317,-4.7656739322948622,-4.7708938987728278,-4.2192661416203139,-3.8339770472336827,{"$f":"AI181+AI256","v":-3.3313197941660802},-3.1813733209230661,-2.7469449788246409,-2.6410628676742682,-2.4477576176516833]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,-0.69665009251281451,-0.85627693361372115,-1.0130599939596208,-2.0640241266415513,-2.0853764013446896,-1.3887263088318751,-1.2452586955390168,-2.7109674717470162,-1.9501134303320422,-2.2838297004859127,-2.9415566400356346,-2.5043175231782877,-2.7549122068441854,-3.111033483782224,-3.4862527473005613,-3.9938681164493741,-6.7527831169737844,-6.8417077087356137,-6.6882122032884581,-7.2167383397114513,{"$f":"AI182+AI257","v":-6.6637238266529932},-6.6309855267074616,-8.3126599696067238,-9.4666288800750458,-10.795338277337915]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,-8.0819760298316487E-3,-8.081976029831647E-3,-1.3410012557313078,-2.7277076761592363,-3.2163682871627235,-3.4094718591521751,-3.4921313051666609,-3.6149004856278051,-3.6856533160351677,-3.8119487942379737,-4.2071696057838803,-4.7973398831092542,-5.1395043704853887,-5.4135271888453103,-5.6430486959743655,-5.8822217574193889,-6.113365432175315,{"$f":"AI183+AI258","v":-4.9140132934719558},-3.8913613675567018,-3.7291163939990271,-3.8359893826406548,-4.0463096405856724]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,-0.28667899588169077,-0.45990446331765666,-0.66640209914481474,-4.2972006895222723,-4.3180249351150941,-6.3691182143694913,-10.996242368273171,-11.672683899217771,-12.092306570378712,-12.615439601236407,-13.291188593372461,-13.781776443368983,-14.442282696141366,-11.181353569560976,-11.948110239312172,-10.680191560180971,-8.0464951910388205,-9.637626414954525,-10.19713183114696,-11.014471256336673,{"$f":"AI184+AI259","v":-10.807425275768155},-11.962719830990398,-12.822670087429078,-14.082395853738516,-15.027380435717033]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.22370049965957861,-0.25571133161749121,-0.26636715870338395,-0.26661562389467236,-0.26388597809330627,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.13821524777176797,-0.26121968527298856,-0.39974993325335734,-0.4355368465720863,-0.70500448850417141,{"$f":"AI185+AI260","v":-0.79441296036738096},-0.84131752588293074,-1.620583782128052,-2.2132462762734968,-2.4326848354118544]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0046036324882344E-2,0,0,0,0,0,0,0,0,0,{"$f":"AI186+AI261","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,2.3553203400724822E-15,-3.7793426033166586E-2,-6.6321163657013973E-2,-9.2201595724237181E-2,-0.12092085880092515,{"$f":"AI187+AI262","v":-0.14734633668833808},-0.17561887921336297,-0.19774641079788244,-0.21803432001120784,-0.23160554727000138]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-76.382290228629856},{"$f":"SUM(J92:J101)","v":-76.800733040853018},-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-77.004510288821265,-81.468220937693189,-94.811522438710853,-108.35698248574035,-110.52860297827014,-133.50836675910932,-143.42681853929241,-147.16531085071185,-147.7049889020208,-149.29067336012054,-146.61903445227347,-146.8338212428319,-148.8270260437375,-138.42451415240905,-128.12474818993471,-143.5083270204353,-125.88582535449967,-128.11195122134455,-128.44204165366662,-130.09065650550738,{"$f":"SUM(AI92:AI101)","v":-127.92665012960599},-128.51025478169393,-131.77544611649222,-135.27277164304761,-138.11497920079904]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,null,null,"Economic Depreciation",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD102-AD188-AD263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK",{"$f":"IF(ROUND(AI102-AI188-AI263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2554.9322341172274},{"$f":"I56+I68+I80+I92","v":2510.7059573709571},2463.8698367743918,2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.2024703632255,3201.0893312160952,{"$f":"S56+S68+S80+S92-S116","v":3844.6834448841032},{"$f":"T56+T68+T80+T92","v":3808.7167752376472},3749.0857891939868,3678.694042194375,3605.4850956930545,3534.2989290492119,{"$f":"Y56+Y68+Y80+Y92","v":3460.1339777661788},3385.9690264831456,3311.9083860466271,3237.7536002700576,3163.8659689318174,3089.6953749749568,{"$f":"AE56+AE68+AE80+AE92","v":3015.5247810180963},2941.3541870612357,2867.1835931043752,2793.0129991475146,{"$f":"AI56+AI68+AI80+AI92","v":2719.0293533874947},2645.0435128484869,2571.0554719432957,2497.1665044054885,2423.1725991017697]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":428.00497755607023},{"$f":"I57+I69+I81+I93","v":401.33074662856626},380.86773719012041,357.80128338725962,334.08309249509983,310.75766463659409,350.65777059619705,575.43957484377233,550.15419012978271,673.95394605413026,639.8785721182004,787.37823864194399,775.3183855367904,738.70317919391209,700.03917363559196,657.35463165683461,614.49910489079286,{"$f":"Y57+Y69+Y81+Y93","v":572.72043908252238},533.37625165745658,491.44507870547011,456.27649415950958,434.08323606167448,415.74274725220903,394.05096729296565,372.93582022737343,351.46015673275616,330.3646992298294,{"$f":"AI57+AI69+AI81+AI93","v":313.16336734351728},294.54091838480394,277.17280287492514,256.65618286848974,236.01378517029457]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":35.09975371374987},{"$f":"I58+I70+I82+I94","v":35.269139917578997},35.345998187078848,35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.618435702414715,36.686129892784209,35.573793729432829,34.365177688808984,33.458750911818605,30.712952942008297,31.102078611816157,{"$f":"Y58+Y70+Y82+Y94","v":35.791132849874472},38.910490489307549,45.876477861274459,50.993606279790463,59.564871471792657,44.027453976327379,43.609612837073186,43.388786610479173,42.868806929562446,42.515566098981829,{"$f":"AI58+AI70+AI82+AI94","v":49.293053281741862},55.74694883700689,58.955439956158138,60.265796333802342,61.366910311810543]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":96.397013780847772},{"$f":"I59+I71+I83+I95","v":100.41837549479739},96.897263453384681,91.845201761871124,86.675936277162492,81.114997738077989,75.106989153914398,69.257267404418954,63.361384481026029,59.641148222429898,53.430766691028055,47.567987761687426,65.873085533651107,58.770399385677294,55.593313141916227,50.026380334005751,45.985235955461739,{"$f":"Y59+Y71+Y83+Y95","v":40.769136445097068},40.713079469762476,36.229758479580553,32.795634733897224,31.079945773540977,27.06208037252221,24.321709521789582,20.961778527714365,17.794988077274031,15.880575472672176,{"$f":"AI59+AI71+AI83+AI95","v":13.902117361018878},12.369270051045797,10.699221354157217,9.341367660767407,7.9759961618911905]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,3.4832504625640723,3.5847345755557916,3.5123729436715672,7.7541336131215992,5.7968708599957397,3.7114944586510501,8.7093677844401149,9.0181278792166548,7.7392375901050841,6.6439813554356562,7.5432943574949212,{"$f":"Y60+Y72+Y84+Y96","v":8.7992069688480292},9.3594555980763943,10.23483541511002,10.153533639027073,12.714562338600899,26.712738476162318,23.469144470404334,19.490251258310757,18.474401444836545,14.53987198670719,{"$f":"AI60+AI72+AI84+AI96","v":25.704500914337327},30.991076713341982,31.311075792718899,34.160356288772448,31.676516377867355]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0.12122964044747472,0.11314766441764307,20.098854883909954,39.558449934597569,44.160651423490634,43.840836724025365,41.67124470344433,40.02065110519483,{"$f":"Y61+Y73+Y85+Y97","v":37.467043075677459},35.675821932684386,37.792185311635009,42.437569865731739,42.772697293264514,41.743535198177938,39.772830616268465,37.838607482416926,35.423540846336437,31.313682529132883,{"$f":"AI61+AI73+AI85+AI97","v":31.860486371243287},32.865448787505223,33.635980861889912,34.19459803970058,34.452545044678217]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,2.8667899588169079,4.3123656372948753,5.9174375322488002,41.559021336878558,37.47006310328451,53.662970960713395,93.583137707904228,89.47801964370214,82.264001042275964,75.559945575457107,72.768811925521277,{"$f":"Y62+Y74+Y86+Y98","v":66.11427599260665},60.090861100150008,49.171303398147842,45.835813038164375,41.596489265377656,50.820476766011197,65.657227840367639,66.270112074411784,69.748709704264243,66.62243688778895,{"$f":"AI62+AI74+AI86+AI98","v":74.004609824701035},78.399754109009777,81.697066678814309,84.910379854438446,83.137667309150856]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,7.0744797953366003,6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,5.7766541966558886,9.3285720739207374,13.223259828058811,13.897117294367325,21.545609705757791,23.522859373149902,{"$f":"AI63+AI75+AI87+AI99","v":24.135583378249013},46.672253539719719,62.831544581955015,67.201455079832257,67.388428955903251]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":20.708626914535049},{"$f":"I64+I76+I88+I100","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,{"$f":"S64+S76+S88+S100-S124","v":24.111962799735952},{"$f":"T64+T76+T88+T100","v":24.089143721072698},24.035744084821086,24.287074483597824,24.28785785609745,24.284030534687432,{"$f":"Y64+Y76+Y88+Y100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315,{"$f":"AE64+AE76+AE88+AE100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,{"$f":"AI64+AI76+AI88+AI100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},0,0,0,0,0,{"$f":"Y65+Y77+Y89+Y101","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,2.3658304979198568,4.1138447847922297,5.6676126659930937,7.3732080840930401,8.9064955908762222,{"$f":"AI65+AI77+AI89+AI101","v":10.528982010306384},11.738524376342394,12.810780698659864,13.442291569785297,13.953435550431623]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":3135.1426060824306},{"$f":"SUM(I104:I113)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884897,3317.3733442192033,3244.0481235383759,4097.935541155588,3991.3548264182182,4817.9010842835287,4855.6769758946029,4753.864669122785,4633.3669632432611,4498.9374997082177,4377.5766162255177,{"$f":"SUM(Y104:Y113)","v":4252.9948105980448},4135.0298682354296,4013.3281898102991,3906.6516996662394,3815.8185019037373,3731.8628861592206,3648.1074547808289,3546.1683497733152,3456.2370912002689,3351.0432628876656,{"$f":"SUM(AI104:AI113)","v":3285.9861304436222},3232.7317842182756,3164.5334613135865,3081.7030086720893,2983.5019605548091]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(Y114-Y200-Y275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI114-AI200-AI275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-18.926924664191446}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.19345759585980318}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-44.309615205444601}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$81","v":2063},{"$f":"AD128","v":2063},{"$f":"AE128","v":2063},2063,2063,{"$f":"AH128","v":2063},{"$f":"AI128","v":2063},{"$f":"AJ128","v":2063},{"$f":"AK128","v":2063},{"$f":"AL128","v":2063}]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD$128=\"\",\"\",AD$128-AD$6)","v":42},{"$f":"IF(AE128=\"\",\"\",AD131-1)","v":41},{"$f":"IF(AF128=\"\",\"\",AE131-1)","v":40},39,38,{"$f":"IF(AI128=\"\",\"\",AH131-1)","v":37},{"$f":"IF(AJ128=\"\",\"\",AI131-1)","v":36},{"$f":"IF(AK128=\"\",\"\",AJ131-1)","v":35},{"$f":"IF(AL128=\"\",\"\",AK131-1)","v":34},{"$f":"IF(AM128=\"\",\"\",AL131-1)","v":33}]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"U132-1","v":56},55,54,53,52,51,50,49,{"$f":"AC132-1","v":48},47,46,45,44,{"$f":"AH132-1","v":43},{"$f":"AI132-1","v":42},{"$f":"AJ132-1","v":41},{"$f":"AK132-1","v":40},{"$f":"AL132-1","v":39}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":27.204733649191773},{"$f":"U137","v":26.727457620258583},{"$f":"V137","v":26.250181591325394},{"$f":"W137","v":25.772905562392204},{"$f":"X137","v":25.295629533459014},24.818353504525824,24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,22.431973359859875,21.954697330926685,21.477421301993495,21.000145273060305,{"$f":"AH137","v":20.522869244127115},{"$f":"AI137","v":20.045593215193925},{"$f":"AJ137","v":19.568317186260735},{"$f":"AK137","v":19.091041157327545},{"$f":"AL137","v":18.613765128394355}]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":27.204733649191773}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"Inputs!AC460","v":0},{"$f":"Inputs!AD460","v":0},{"$f":"Inputs!AE460","v":0},{"$f":"Inputs!AF460","v":0},{"$f":"Inputs!AG460","v":0},{"$f":"Inputs!AH460","v":0},{"$f":"Inputs!AI460","v":0},{"$f":"Inputs!AJ460","v":0},{"$f":"Inputs!AK460","v":0},{"$f":"Inputs!AL460","v":0},{"$f":"Inputs!AM460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.47727602893318904},{"$f":"Inputs!V456","v":-0.47727602893318904},{"$f":"Inputs!W456","v":-0.47727602893318904},{"$f":"Inputs!X456","v":-0.47727602893318904},{"$f":"-Y133/Y132","v":-0.47727602893318893},-0.47727602893318893,-0.47727602893318888,-0.47727602893318888,-0.47727602893318888,-0.47727602893318882,-0.47727602893318882,-0.47727602893318882,-0.47727602893318877,-0.47727602893318877,{"$f":"-AI133/AI132","v":-0.47727602893318871},-0.47727602893318871,-0.47727602893318866,-0.47727602893318866,-0.4772760289331886]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":27.204733649191773},{"$f":"SUM(U133:U136)","v":26.727457620258583},{"$f":"SUM(V133:V136)","v":26.250181591325394},{"$f":"SUM(W133:W136)","v":25.772905562392204},{"$f":"SUM(X133:X136)","v":25.295629533459014},{"$f":"SUM(Y133:Y136)","v":24.818353504525824},24.341077475592634,23.863801446659444,23.386525417726254,22.909249388793064,{"$f":"SUM(AD133:AD136)","v":22.431973359859875},21.954697330926685,21.477421301993495,21.000145273060305,20.522869244127115,{"$f":"SUM(AI133:AI136)","v":20.045593215193925},19.568317186260735,19.091041157327545,18.613765128394355,18.136489099461166]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,{"$f":"MAX(Z142-1,0)","v":36.5},35.5,34.5,{"$f":"IF(AD$131=\"\",AC142-1,MIN(AC142-1,AD$131))","v":33.5},{"$f":"MAX(AD142-1,0)","v":32.5},31.5,30.5,29.5,{"$f":"MAX(AH142-1,0)","v":28.5},{"$f":"MAX(AI142-1,0)","v":27.5},{"$f":"MAX(AJ142-1,0)","v":26.5},{"$f":"MAX(AK142-1,0)","v":25.5},{"$f":"MAX(AL142-1,0)","v":24.5}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448,{"$f":"MAX(0,1)","v":1},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2554.9322341172274},2508.0527435829663,2461.1732530487052,2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,2039.2578382403553,1992.3783477060942,1945.4988571718332,1898.6193666375721,1851.739876103311,1804.8603855690499,1757.9808950347888,1711.1014045005277,1664.2219139662666,1617.3424234320055,1570.4629328977444,1523.5834423634833,1476.7039518292222,1429.8244612949611,1382.9449707607,{"$f":"AH190","v":1336.0654802264389},{"$f":"AI190","v":1289.1859896921778},{"$f":"AJ190","v":1242.3064991579167},{"$f":"AK190","v":1195.4270086236556},{"$f":"AL190","v":1148.5475180893945}]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":428.00497755607023},405.14662108050311,382.28826460493599,359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,157.6169422336614,136.87968828368994,116.14243433371848,95.405180383747023,74.667926433775563,53.931048864035304,33.194171294295046,12.457293724554788,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":35.09975371374987},34.176201520517772,33.252649327285674,32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,24.11304926365473,23.203200194521209,22.293351125387687,21.350032911432113,20.440183842298591,19.531822141847162,18.623460441395732,17.715098740944303,16.806737040492873,15.898375340041444,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":96.397013780847772},90.676122755278172,84.955231729708572,79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,25.035265512784932,19.338484159947427,13.629621378449606,7.9672067689913435,2.30479215953308,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"X198","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":3135.1426060824306},{"$f":"SUM(J154:J163)","v":3058.7603158538004},2982.3780256251707,2905.9957353965406,2829.6134451679109,2753.2311549392807,2668.1879497442073,2593.1915903491558,2518.1447045492423,2443.1101664563848,2367.991899664115,2292.979564044158,2216.361755294125,2142.1383803879212,2067.9029240530572,1993.680446745411,1919.4914385825866,1848.6619166186008,1780.137186814148,1711.6124570096952,1651.3673110504276,1603.579458815715,1540.8015929414125,1493.9221024071514,1447.0426118728903,1400.1631213386293,{"$f":"SUM(AI154:AI163)","v":1353.2836308043682},1306.4041402701071,1259.524649735846,1212.6451592015849,1165.7656686673238]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0},{"$f":"-Inputs!AD272","v":0},{"$f":"-Inputs!AE272","v":0},{"$f":"-Inputs!AF272","v":0},{"$f":"-Inputs!AG272","v":0},{"$f":"-Inputs!AH272","v":0},{"$f":"-Inputs!AI272","v":0},{"$f":"-Inputs!AJ272","v":0},{"$f":"-Inputs!AK272","v":0},{"$f":"-Inputs!AL272","v":0},{"$f":"-Inputs!AM272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-6.4408711539579082},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.3552441210178498E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0},{"$f":"-Inputs!AD273","v":0},{"$f":"-Inputs!AE273","v":0},{"$f":"-Inputs!AF273","v":0},{"$f":"-Inputs!AG273","v":0},{"$f":"-Inputs!AH273","v":0},{"$f":"-Inputs!AI273","v":0},{"$f":"-Inputs!AJ273","v":0},{"$f":"-Inputs!AK273","v":0},{"$f":"-Inputs!AL273","v":0},{"$f":"-Inputs!AM273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-3.3469144822053626E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0},{"$f":"-Inputs!AD274","v":0},{"$f":"-Inputs!AE274","v":0},{"$f":"-Inputs!AF274","v":0},{"$f":"-Inputs!AG274","v":0},{"$f":"-Inputs!AH274","v":0},{"$f":"-Inputs!AI274","v":0},{"$f":"-Inputs!AJ274","v":0},{"$f":"-Inputs!AK274","v":0},{"$f":"-Inputs!AL274","v":0},{"$f":"-Inputs!AM274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-0.11549830945880681},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-5.0526404862521655E-2},{"$f":"-Inputs!Q275","v":-3.8178697805545829E-2},{"$f":"-Inputs!R275","v":-0.12190739721892255},{"$f":"-Inputs!S275","v":-1.5976224905486679E-2},{"$f":"-Inputs!T275","v":-2.4274453430877001},{"$f":"-Inputs!U275","v":-3.4366743379239471E-2},{"$f":"-Inputs!V275","v":-4.6448172039557881E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0},{"$f":"-Inputs!AD275","v":0},{"$f":"-Inputs!AE275","v":0},{"$f":"-Inputs!AF275","v":0},{"$f":"-Inputs!AG275","v":0},{"$f":"-Inputs!AH275","v":0},{"$f":"-Inputs!AI275","v":0},{"$f":"-Inputs!AJ275","v":0},{"$f":"-Inputs!AK275","v":0},{"$f":"-Inputs!AL275","v":0},{"$f":"-Inputs!AM275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0},{"$f":"-Inputs!AD276","v":0},{"$f":"-Inputs!AE276","v":0},{"$f":"-Inputs!AF276","v":0},{"$f":"-Inputs!AG276","v":0},{"$f":"-Inputs!AH276","v":0},{"$f":"-Inputs!AI276","v":0},{"$f":"-Inputs!AJ276","v":0},{"$f":"-Inputs!AK276","v":0},{"$f":"-Inputs!AL276","v":0},{"$f":"-Inputs!AM276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0},{"$f":"-Inputs!AD277","v":0},{"$f":"-Inputs!AE277","v":0},{"$f":"-Inputs!AF277","v":0},{"$f":"-Inputs!AG277","v":0},{"$f":"-Inputs!AH277","v":0},{"$f":"-Inputs!AI277","v":0},{"$f":"-Inputs!AJ277","v":0},{"$f":"-Inputs!AK277","v":0},{"$f":"-Inputs!AL277","v":0},{"$f":"-Inputs!AM277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"-Inputs!AC278","v":0},{"$f":"-Inputs!AD278","v":0},{"$f":"-Inputs!AE278","v":0},{"$f":"-Inputs!AF278","v":0},{"$f":"-Inputs!AG278","v":0},{"$f":"-Inputs!AH278","v":0},{"$f":"-Inputs!AI278","v":0},{"$f":"-Inputs!AJ278","v":0},{"$f":"-Inputs!AK278","v":0},{"$f":"-Inputs!AL278","v":0},{"$f":"-Inputs!AM278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"-Inputs!AC279","v":0},{"$f":"-Inputs!AD279","v":0},{"$f":"-Inputs!AE279","v":0},{"$f":"-Inputs!AF279","v":0},{"$f":"-Inputs!AG279","v":0},{"$f":"-Inputs!AH279","v":0},{"$f":"-Inputs!AI279","v":0},{"$f":"-Inputs!AJ279","v":0},{"$f":"-Inputs!AK279","v":0},{"$f":"-Inputs!AL279","v":0},{"$f":"-Inputs!AM279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-3.4904763366056506},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"-Inputs!AC280","v":0},{"$f":"-Inputs!AD280","v":0},{"$f":"-Inputs!AE280","v":0},{"$f":"-Inputs!AF280","v":0},{"$f":"-Inputs!AG280","v":0},{"$f":"-Inputs!AH280","v":0},{"$f":"-Inputs!AI280","v":0},{"$f":"-Inputs!AJ280","v":0},{"$f":"-Inputs!AK280","v":0},{"$f":"-Inputs!AL280","v":0},{"$f":"-Inputs!AM280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"-Inputs!AC281","v":0},{"$f":"-Inputs!AD281","v":0},{"$f":"-Inputs!AE281","v":0},{"$f":"-Inputs!AF281","v":0},{"$f":"-Inputs!AG281","v":0},{"$f":"-Inputs!AH281","v":0},{"$f":"-Inputs!AI281","v":0},{"$f":"-Inputs!AJ281","v":0},{"$f":"-Inputs!AK281","v":0},{"$f":"-Inputs!AL281","v":0},{"$f":"-Inputs!AM281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-2.4288005872087179,-3.4366743379239471E-2,-4.6448172039557881E-2,-3.3469144822053626E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI166:AI175)","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":-1.3845134189443129E-15},null,null,null,null,{"$f":"AE157/($H181-(AE$8-1))","v":-1.0698512782751509E-15}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-46.879490534261052},{"$f":"-Inputs!J210","v":-46.879490534261052},{"$f":"-Inputs!K210","v":-46.879490534261052},{"$f":"-Inputs!L210","v":-46.879490534261052},{"$f":"-Inputs!M210","v":-46.879490534261052},{"$f":"-Inputs!N210","v":-46.879490534261045},{"$f":"-Inputs!O210","v":-46.879490534261045},{"$f":"-Inputs!P210","v":-46.879490534261045},{"$f":"-Inputs!Q210","v":-46.879490534261045},{"$f":"-Inputs!R210","v":-46.879490534261045},{"$f":"-Inputs!S210","v":-46.879490534261045},{"$f":"-Inputs!T210","v":-46.879490534261031},{"$f":"-Inputs!U210","v":-46.879490534261031},{"$f":"-Inputs!V210","v":-46.879490534261031},{"$f":"-Inputs!W210","v":-46.879490534261024},{"$f":"-Inputs!X210","v":-46.879490534261024},{"$f":"-Inputs!Y210","v":-46.879490534261009},{"$f":"-Inputs!Z210","v":-46.879490534261024},{"$f":"-Inputs!AA210","v":-46.879490534261024},{"$f":"-Inputs!AB210","v":-46.879490534261024},{"$f":"-Inputs!AC210","v":-46.879490534261009},{"$f":"IF(AD142<=0,0,-MIN(IF(AD154/AD142>AD154,AD154,AD154/AD142),AD154))","v":-46.879490534261024},-46.879490534261024,-46.879490534261024,-46.879490534261024,-46.879490534261016,{"$f":"IF(AI142<=0,0,-MIN(IF(AI154/AI142>AI154,AI154,AI154/AI142),AI154))","v":-46.879490534261016},-46.879490534261009,-46.879490534261009,-46.879490534261002,-46.879490534261002]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-22.858356475567103},{"$f":"-Inputs!J211","v":-22.858356475567103},{"$f":"-Inputs!K211","v":-22.858356475567103},{"$f":"-Inputs!L211","v":-22.858356475567103},{"$f":"-Inputs!M211","v":-22.858356475567103},{"$f":"-Inputs!N211","v":-21.486128766087141},{"$f":"-Inputs!O211","v":-21.486128766087141},{"$f":"-Inputs!P211","v":-21.486128766087141},{"$f":"-Inputs!Q211","v":-21.486128766087141},{"$f":"-Inputs!R211","v":-21.486128766087141},{"$f":"-Inputs!S211","v":-21.486128766087141},{"$f":"-Inputs!T211","v":-20.737253949971464},{"$f":"-Inputs!U211","v":-20.737253949971464},{"$f":"-Inputs!V211","v":-20.737253949971468},{"$f":"-Inputs!W211","v":-20.737253949971468},{"$f":"-Inputs!X211","v":-20.737253949971468},{"$f":"-Inputs!Y211","v":-20.736877569740258},{"$f":"-Inputs!Z211","v":-20.736877569740255},{"$f":"-Inputs!AA211","v":-20.736877569740258},{"$f":"-Inputs!AB211","v":-12.457293724554919},{"$f":"-Inputs!AC211","v":0},0,0,0,0,0,{"$f":"IF(AI143<=0,0,-MIN(IF(AI155/AI143>AI155,AI155,AI155/AI143),AI155))","v":0},0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.92355219323209836},{"$f":"-Inputs!J212","v":-0.92355219323209836},{"$f":"-Inputs!K212","v":-0.92355219323209836},{"$f":"-Inputs!L212","v":-0.92355219323209836},{"$f":"-Inputs!M212","v":-0.92355219323209836},{"$f":"-Inputs!N212","v":-0.90984906913352093},{"$f":"-Inputs!O212","v":-0.90984906913352093},{"$f":"-Inputs!P212","v":-0.90984906913352093},{"$f":"-Inputs!Q212","v":-0.90984906913352093},{"$f":"-Inputs!R212","v":-0.90984906913352093},{"$f":"-Inputs!S212","v":-0.90984906913352093},{"$f":"-Inputs!T212","v":-0.90984906913352148},{"$f":"-Inputs!U212","v":-0.90984906913352148},{"$f":"-Inputs!V212","v":-0.9098490691335217},{"$f":"-Inputs!W212","v":-0.90984906913352148},{"$f":"-Inputs!X212","v":-0.90984906913352148},{"$f":"-Inputs!Y212","v":-0.90836170045142994},{"$f":"-Inputs!Z212","v":-0.90836170045142994},{"$f":"-Inputs!AA212","v":-0.90836170045142994},{"$f":"-Inputs!AB212","v":-0.90836170045142994},{"$f":"-Inputs!AC212","v":-0.90836170045142994},-15.898375340041444,0,0,0,0,{"$f":"IF(AI144<=0,0,-MIN(IF(AI156/AI144>AI156,AI156,AI156/AI144),AI156))","v":0},0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-5.7208910255695988},{"$f":"-Inputs!J213","v":-5.7208910255695988},{"$f":"-Inputs!K213","v":-5.7208910255695988},{"$f":"-Inputs!L213","v":-5.7208910255695988},{"$f":"-Inputs!M213","v":-5.7208910255695988},{"$f":"-Inputs!N213","v":-5.7208910255695988},{"$f":"-Inputs!O213","v":-5.7208910255695988},{"$f":"-Inputs!P213","v":-5.7208910255695988},{"$f":"-Inputs!Q213","v":-5.7208910255695988},{"$f":"-Inputs!R213","v":-5.7208910255695988},{"$f":"-Inputs!S213","v":-5.7208910255695988},{"$f":"-Inputs!T213","v":-5.6624146094582635},{"$f":"-Inputs!U213","v":-5.6624146094582635},{"$f":"-Inputs!V213","v":-5.6624146094582626},{"$f":"-Inputs!W213","v":-5.6624146094582626},{"$f":"-Inputs!X213","v":-5.6624146094582635},{"$f":"-Inputs!Y213","v":-2.3047921595330565},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"-Inputs!AC213","v":0},0,0,0,0,0,{"$f":"IF(AI145<=0,0,-MIN(IF(AI157/AI145>AI157,AI157,AI157/AI145),AI157))","v":0},0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"-Inputs!AC214","v":0},0,0,0,0,0,{"$f":"IF(AI146<=0,0,-MIN(IF(AI158/AI146>AI158,AI158,AI158/AI146),AI158))","v":0},0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0},0,0,0,0,0,{"$f":"IF(AI147<=0,0,-MIN(IF(AI159/AI147>AI159,AI159,AI159/AI147),AI159))","v":0},0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0},0,0,0,0,0,{"$f":"IF(AI148<=0,0,-MIN(IF(AI160/AI148>AI160,AI160,AI160/AI148),AI160))","v":0},0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0},0,0,0,0,0,{"$f":"IF(AI149<=0,0,-MIN(IF(AI161/AI149>AI161,AI161,AI161/AI149),AI161))","v":0},0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0},{"$f":"IF(AD151<=0,0,-MIN(IF(AD163/AD151>AD163,AD163,AD163/AD151),AD163))","v":0},0,0,0,0,{"$f":"IF(AI151<=0,0,-MIN(IF(AI163/AI151>AI163,AI163,AI163/AI151),AI163))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-76.382290228629856},-76.382290228629856,-76.382290228629856,-76.382290228629856,-76.382290228629856,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.18900816282428,-74.18900816282428,-74.189008162824294,-74.18900816282428,-74.18900816282428,-70.829521963985755,-68.524729804452718,-68.524729804452718,-60.245145959267369,-47.787852234712439,-62.777865874302464,-46.879490534261024,-46.879490534261024,-46.879490534261024,-46.879490534261016,{"$f":"SUM(AI178:AI187)","v":-46.879490534261016},-46.879490534261009,-46.879490534261009,-46.879490534261002,-46.879490534261002]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2554.9322341172274},{"$f":"I154+I166+I178","v":2508.0527435829663},2461.1732530487052,2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":2039.2578382403553},{"$f":"T154+T166+T178","v":1992.3783477060942},1945.4988571718332,1898.6193666375721,1851.739876103311,1804.8603855690499,{"$f":"Y154+Y166+Y178","v":1757.9808950347888},{"$f":"Z154+Z166+Z178","v":1711.1014045005277},1664.2219139662666,1617.3424234320055,1570.4629328977444,{"$f":"AD154+AD166+AD178","v":1523.5834423634833},{"$f":"AE154+AE166+AE178","v":1476.7039518292222},1429.8244612949611,1382.9449707607,1336.0654802264389,{"$f":"AI154+AI166+AI178","v":1289.1859896921778},1242.3064991579167,1195.4270086236556,1148.5475180893945,1101.6680275551334]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":428.00497755607023},{"$f":"I155+I167+I179","v":405.14662108050311},382.28826460493599,359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,157.6169422336614,136.87968828368994,116.14243433371848,95.405180383747023,74.667926433775563,{"$f":"Y155+Y167+Y179","v":53.931048864035304},33.194171294295046,12.457293724554788,-1.3145040611561853E-13,-1.3145040611561853E-13,{"$f":"AD155+AD167+AD179","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,{"$f":"AI155+AI167+AI179","v":-1.3145040611561853E-13},-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":35.09975371374987},{"$f":"I156+I168+I180","v":34.176201520517772},33.252649327285674,32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,24.11304926365473,23.203200194521209,22.293351125387687,21.350032911432113,20.440183842298591,{"$f":"Y156+Y168+Y180","v":19.531822141847162},18.623460441395732,17.715098740944303,16.806737040492873,15.898375340041444,{"$f":"AD156+AD168+AD180","v":0},0,0,0,0,{"$f":"AI156+AI168+AI180","v":0},0,0,0,0]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":96.397013780847772},{"$f":"I157+I169+I181","v":90.676122755278172},84.955231729708572,79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,25.035265512784932,19.338484159947427,13.629621378449606,7.9672067689913435,2.30479215953308,{"$f":"Y157+Y169+Y181","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,{"$f":"AD157+AD169+AD181","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,{"$f":"AI157+AI169+AI181","v":2.3536728122053319E-14},2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y158+Y170+Y182","v":0},0,0,0,0,{"$f":"AD158+AD170+AD182","v":0},0,0,0,0,{"$f":"AI158+AI170+AI182","v":0},0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y159+Y171+Y183","v":0},0,0,0,0,{"$f":"AD159+AD171+AD183","v":0},0,0,0,0,{"$f":"AI159+AI171+AI183","v":0},0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y160+Y172+Y184","v":0},0,0,0,0,{"$f":"AD160+AD172+AD184","v":0},0,0,0,0,{"$f":"AI160+AI172+AI184","v":0},0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI161+AI173+AI185","v":0},0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":20.708626914535049},{"$f":"I162+I174+I186","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":17.2181505779294},{"$f":"T162+T174+T186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"Y162+Y174+Y186","v":17.2181505779294},{"$f":"Z162+Z174+Z186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"AD162+AD174+AD186","v":17.2181505779294},{"$f":"AE162+AE174+AE186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"AI162+AI174+AI186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},0,0,0,0,0,{"$f":"Y163+Y175+Y187","v":0},0,0,0,0,{"$f":"AD163+AD175+AD187","v":0},0,0,0,0,{"$f":"AI163+AI175+AI187","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":3135.1426060824306},3058.7603158538004,{"$f":"SUM(J190:J199)","v":2982.3780256251707},2905.9957353965406,2829.6134451679109,2753.2311549392807,2668.1879497442073,2593.1915903491558,2518.1447045492423,2443.1101664563848,2367.991899664115,2292.979564044158,2216.361755294125,2142.1383803879212,2067.9029240530572,1993.680446745411,1919.4914385825866,{"$f":"SUM(Y190:Y199)","v":1848.6619166186008},1780.137186814148,1711.6124570096952,1651.3673110504276,1603.579458815715,{"$f":"SUM(AD190:AD199)","v":1540.8015929414125},1493.9221024071514,1447.0426118728903,1400.1631213386293,1353.2836308043682,{"$f":"SUM(AI190:AI199)","v":1306.4041402701071},1259.524649735846,1212.6451592015849,1165.7656686673238,1118.8861781330627]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":0},{"$f":"I200-Inputs!I172","v":0},{"$f":"J200-Inputs!J172","v":0},{"$f":"K200-Inputs!K172","v":0},{"$f":"L200-Inputs!L172","v":0},{"$f":"M200-Inputs!M172","v":0},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.6532137879906417,2.6965837256866538,2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.5363547644788,1128.1856510543471,1114.9520024414774,{"$f":"S265","v":1805.4256066437461},1816.3384275315509,1803.5869320221516,1780.0746755568007,1753.7452195897413,1729.4385434801598,1702.1530827313877,1674.8676219826157,1647.6864720803585,1620.4111768380496,1593.4030360340703,1566.1119326114708,1538.8208291888714,1511.5297257662719,1484.2386223436724,{"$f":"AH265","v":1456.947518921073},{"$f":"AI265","v":1429.8433636953141},{"$f":"AJ265","v":1402.7370136905677},{"$f":"AK265","v":1375.6284633196376},{"$f":"AL265","v":1348.6189863160914}]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.8158744519368568,-1.4205274148156173,-1.6286247421092983,-2.4884591587019562,-2.9555305416406203,64.871575338007361,311.1395083516698,307.34025240376724,452.62613709420185,440.03689192435917,{"$f":"S266","v":609.02268721418977},617.7014433031286,601.82349091022172,583.89673930187303,561.94945127308722,539.8311784570169,518.78939021848669,500.18208036316111,478.98778498091491,456.2764941595093,434.0832360616742,415.74274725220874,394.05096729296531,372.93582022737309,351.46015673275582,330.36469922982906,313.16336734351694,294.5409183848036,277.1728028749248,256.6561828684894]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},1.0929383970612276,2.0933488597931742,2.7354432036459606,2.675557528304398,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.882669898252499,4.6856883004929415,{"$f":"S267","v":11.663231559995957},11.460744465778106,11.161977494287784,11.165399786430923,9.3629200305761877,10.66189476951757,16.259310708027314,20.287030047911813,28.161379120330157,34.186869239297586,43.666496131751209,44.027453976327379,43.609612837073186,43.388786610479173,42.868806929562446,42.515566098981829,49.293053281741862,55.74694883700689,58.955439956158138,60.265796333802342]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},9.7422527395192144,11.942031723676104,12.610861057732151,13.162486598593121,13.322439085078219,13.150819835943025,13.021989112017177,12.897523619056374,14.936357083835377,14.568773975222056,{"$f":"S268","v":14.442862296356509},40.83782002086614,39.431915225729824,41.963691763466578,42.059173565014362,43.680443795928618,40.769136445097004,40.71307946976242,36.229758479580497,32.795634733897167,31.079945773540921,27.062080372522153,24.321709521789526,20.961778527714308,17.794988077273974,15.880575472672119,13.902117361018821,12.36927005104574,10.69922135415716,9.3413676607673501]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,3.4832504625640723,3.5847345755557916,3.5123729436715676,7.7541336131216001,5.7968708599957406,{"$f":"S269","v":3.711494458651051},8.7093677844401167,9.0181278792166566,7.7392375901050858,6.6439813554356579,7.5432943574949229,8.7992069688480328,9.3594555980763978,10.234835415110023,10.153533639027076,12.714562338600903,26.712738476162322,23.469144470404338,19.490251258310757,18.474401444836545,14.53987198670719,25.704500914337327,30.991076713341982,31.311075792718899,34.160356288772448]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0.12122964044747472,0.11314766441764307,{"$f":"S270","v":20.098854883909954},39.558449934597569,44.160651423490634,43.840836724025365,41.67124470344433,40.02065110519483,37.467043075677459,35.675821932684386,37.792185311635009,42.437569865731739,42.772697293264514,41.743535198177938,39.772830616268465,37.838607482416926,35.423540846336437,31.313682529132883,31.860486371243287,32.865448787505223,33.635980861889912,34.19459803970058]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,2.8667899588169079,4.3123656372948753,5.9174375322488002,41.559021336878565,37.47006310328451,{"$f":"S271","v":53.662970960713395},93.583137707904228,89.47801964370214,82.264001042275964,75.559945575457107,72.768811925521277,66.11427599260665,60.090861100150008,49.171303398147842,45.835813038164375,41.596489265377656,50.820476766011197,65.657227840367639,66.270112074411784,69.748709704264243,66.62243688778895,74.004609824701035,78.399754109009777,81.697066678814309,84.910379854438446]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":4.2548367090670451},{"$f":"U272","v":6.2475806291687306},{"$f":"V272","v":7.4505335195552744},{"$f":"W272","v":7.1954095918803151},{"$f":"X272","v":7.0744797953366003},{"$f":"Y272","v":6.8355218462269303},{"$f":"Z272","v":6.5708049338341699},{"$f":"AA272","v":6.3060880214414095},{"$f":"AB272","v":6.041371109048649},{"$f":"AC272","v":5.7766541966558886},{"$f":"AD272","v":9.3285720739207374},{"$f":"AE272","v":13.223259828058811},{"$f":"AF272","v":13.897117294367325},{"$f":"AG272","v":21.545609705757791},23.522859373149902,24.135583378249013,46.672253539719719,62.831544581955015,67.201455079832257]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S273","v":6.8938122218065487},6.8709931431432949,6.8175935068916838,7.0689239056684201,7.0697072781680461,7.0658799567580282,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,2.3658304979198568,4.1138447847922297,5.6676126659930937,7.3732080840930401,8.9064955908762222,10.528982010306384,11.738524376342394,12.810780698659864,13.442291569785297]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":9.6725304726342269},15.311436894340314,16.508798738834606,16.115660206780383,19.693746702341123,105.92285954428201,724.18175387004646,725.903418989133,1654.8253746992013,1623.3629267541019,2524.9215202393689,2639.3152206004761,2611.7262887348606,2565.4640391902012,2505.2570529628051,2458.0851776429286,2404.3328939794405,2354.8926814212787,2301.7157328006015,2255.2843886158089,2212.2390430880187,2191.0612932178051,2154.1853523736736,2099.1257379004214,2056.0739698616358,{"$f":"SUM(AI217:AI226)","v":1997.759632083294},1979.5819901735117,1973.207134482426,1951.8883021119987,1915.9373400047625]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ABS(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD227-(AD314+AD400+AD486+AD572+AD658+AD744+AD830+AD916+AD1002+AD1088+AD1174+AD1260+AD1346+AD1432+AD1518+AD1604+AD1690+AD1776+AD1862+AD1948+AD2034+AD2120+AD2206+AD2292+AD2378+AD2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE227-(AE314+AE400+AE486+AE572+AE658+AE744+AE830+AE916+AE1002+AE1088+AE1174+AE1260+AE1346+AE1432+AE1518+AE1604+AE1690+AE1776+AE1862+AE1948+AE2034+AE2120+AE2206+AE2292+AE2378+AE2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF227-(AF314+AF400+AF486+AF572+AF658+AF744+AF830+AF916+AF1002+AF1088+AF1174+AF1260+AF1346+AF1432+AF1518+AF1604+AF1690+AF1776+AF1862+AF1948+AF2034+AF2120+AF2206+AF2292+AF2378+AF2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG227-(AG314+AG400+AG486+AG572+AG658+AG744+AG830+AG916+AG1002+AG1088+AG1174+AG1260+AG1346+AG1432+AG1518+AG1604+AG1690+AG1776+AG1862+AG1948+AG2034+AG2120+AG2206+AG2292+AG2378+AG2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH227-(AH314+AH400+AH486+AH572+AH658+AH744+AH830+AH916+AH1002+AH1088+AH1174+AH1260+AH1346+AH1432+AH1518+AH1604+AH1690+AH1776+AH1862+AH1948+AH2034+AH2120+AH2206+AH2292+AH2378+AH2464),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI227-(AI314+AI400+AI486+AI572+AI658+AI744+AI830+AI916+AI1002+AI1088+AI1174+AI1260+AI1346+AI1432+AI1518+AI1604+AI1690+AI1776+AI1862+AI1948+AI2034+AI2120+AI2206+AI2292+AI2378+AI2464+AI2550+AI2636+AI2722+AI2808+AI2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ227-(AJ314+AJ400+AJ486+AJ572+AJ658+AJ744+AJ830+AJ916+AJ1002+AJ1088+AJ1174+AJ1260+AJ1346+AJ1432+AJ1518+AJ1604+AJ1690+AJ1776+AJ1862+AJ1948+AJ2034+AJ2120+AJ2206+AJ2292+AJ2378+AJ2464+AJ2550+AJ2636+AJ2722+AJ2808+AJ2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK227-(AK314+AK400+AK486+AK572+AK658+AK744+AK830+AK916+AK1002+AK1088+AK1174+AK1260+AK1346+AK1432+AK1518+AK1604+AK1690+AK1776+AK1862+AK1948+AK2034+AK2120+AK2206+AK2292+AK2378+AK2464+AK2550+AK2636+AK2722+AK2808+AK2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL227-(AL314+AL400+AL486+AL572+AL658+AL744+AL830+AL916+AL1002+AL1088+AL1174+AL1260+AL1346+AL1432+AL1518+AL1604+AL1690+AL1776+AL1862+AL1948+AL2034+AL2120+AL2206+AL2292+AL2378+AL2464+AL2550+AL2636+AL2722+AL2808+AL2894),6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM227-(AM314+AM400+AM486+AM572+AM658+AM744+AM830+AM916+AM1002+AM1088+AM1174+AM1260+AM1346+AM1432+AM1518+AM1604+AM1690+AM1776+AM1862+AM1948+AM2034+AM2120+AM2206+AM2292+AM2378+AM2464+AM2550+AM2636+AM2722+AM2808+AM2894),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.6532137879906417},{"$f":"Inputs!J683","v":5.5794926826108635E-2},{"$f":"Inputs!K683","v":0.11505117360557758},{"$f":"Inputs!L683","v":3.7159867684781319E-5},{"$f":"Inputs!M683","v":1.0644127832496852},{"$f":"N746","v":12.3900141672906},{"$f":"O832","v":371.0814151419288},{"$f":"P918","v":1.7973695496968982},{"$f":"Q1004","v":746.17834924232147},{"$f":"R1090","v":0},{"$f":"S1176","v":686.82595485515935},{"$f":"T1262","v":37.353501631273986},{"$f":"U1348","v":13.944256427342809},{"$f":"V1434","v":3.238826089200542},{"$f":"W1520","v":0.46599299404631278},{"$f":"X1606","v":2.4952498189035612},{"$f":"Inputs!Y683","v":0},{"$f":"Inputs!Z683","v":0},{"$f":"Inputs!AA683","v":0.1043108465148181},{"$f":"Inputs!AB683","v":1.0672551459972025E-2},{"$f":"Inputs!AC683","v":0.2779611535864136},{"$f":"Inputs!AD486","v":0},{"$f":"Inputs!AE486","v":0},{"$f":"Inputs!AF486","v":0},{"$f":"Inputs!AG486","v":0},{"$f":"Inputs!AH486","v":0},{"$f":"Inputs!AI683","v":0.18694819684054823},{"$f":"Inputs!AJ683","v":0.18742410637939938},{"$f":"Inputs!AK683","v":0.18790122742974402},{"$f":"Inputs!AL683","v":0.28965889806263234},{"$f":"Inputs!AM683","v":0.18885911640922806}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.8158744519368568},{"$f":"Inputs!J684","v":2.4600725618919737},{"$f":"Inputs!K684","v":0.14991573159444149},{"$f":"Inputs!L684","v":-0.20179158142352899},{"$f":"Inputs!M684","v":0.31435448382467646},67.827105879647988,246.37885386511044,0.21278697396756302,155.99777148028062,0,156.83820084470821,31.272698493702347,7.9557631793651113,6.1467412448141241,2.2116259152319651,2.4435899520348152,{"$f":"Inputs!Y684","v":3.0609775708622919},{"$f":"Inputs!Z684","v":5.7516642111048935},{"$f":"Inputs!AA684","v":3.4838900331821181},{"$f":"Inputs!AB684","v":2.2997917277841817},{"$f":"Inputs!AC684","v":2.9468827546417229},{"$f":"Inputs!AD487","v":6.0394518863579085},{"$f":"Inputs!AE487","v":2.8894757994585176},{"$f":"Inputs!AF487","v":3.5624245530916596},{"$f":"Inputs!AG487","v":3.3206556091696493},{"$f":"Inputs!AH487","v":3.8115501211657938},{"$f":"Inputs!AI684","v":7.8327274084859813},{"$f":"Inputs!AJ684","v":6.6727012497009826},{"$f":"Inputs!AK684","v":8.1494580735255102},{"$f":"Inputs!AL684","v":5.2726021794198044},{"$f":"Inputs!AM684","v":5.3225778936407169}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":1.0929383970612276},{"$f":"Inputs!J685","v":1.0004104627319463},{"$f":"Inputs!K685","v":0.64411701650187214},{"$f":"Inputs!L685","v":-5.5840330043392061E-2},{"$f":"Inputs!M685","v":2.8622862933944333},0,0,0,0,0,6.7455630139146416,4.8438228154356333E-2,-4.627188111960788E-2,0.25566153277475701,0.64134106536426472,1.5979026115962736,{"$f":"Inputs!Y685","v":4.2035824420540751},{"$f":"Inputs!Z685","v":4.4070453608171327},{"$f":"Inputs!AA685","v":8.320100154264793},{"$f":"Inputs!AB685","v":6.4931489774370563},{"$f":"Inputs!AC685","v":9.9632848569899739},{"$f":"Inputs!AD488","v":2.1065588685722867},{"$f":"Inputs!AE488","v":1.4386419592240718},{"$f":"Inputs!AF488","v":1.6836116038583873},{"$f":"Inputs!AG488","v":1.4405785363309507},{"$f":"Inputs!AH488","v":1.6553366712114264},{"$f":"Inputs!AI685","v":8.8412425735924636},{"$f":"Inputs!AJ685","v":8.8123590318838687},{"$f":"Inputs!AK685","v":5.8606998968328856},{"$f":"Inputs!AL685","v":4.1579218185536035},{"$f":"Inputs!AM685","v":4.0872768128693897}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":9.7422527395192144},{"$f":"Inputs!J686","v":2.5410712824792387},{"$f":"Inputs!K686","v":1.3495935253165701},{"$f":"Inputs!L686","v":1.6180459838804471},{"$f":"Inputs!M686","v":1.5446067596273543},0.38823309389223304,0.46984492849080212,0.52119465230492412,2.7366130752752302,0.60385780941042222,0.90591502009924096,29.390026369907915,1.9788400844860801,6.9272404762227362,4.9053666350462937,6.9461369733078495,{"$f":"Inputs!Y686","v":2.852326414942925},{"$f":"Inputs!Z686","v":5.9928094319342398},{"$f":"Inputs!AA686","v":2.1357173934397893},{"$f":"Inputs!AB686","v":3.2162616745103039},{"$f":"Inputs!AC686","v":5.2148864381724556},{"$f":"Inputs!AD489","v":3.3441713078075672},{"$f":"Inputs!AE489","v":2.0253030815622339},{"$f":"Inputs!AF489","v":1.4109629046976071},{"$f":"Inputs!AG489","v":1.0524756911799797},{"$f":"Inputs!AH489","v":1.9195644426318261},{"$f":"Inputs!AI686","v":1.3528616825127846},{"$f":"Inputs!AJ686","v":1.6485260109499862},{"$f":"Inputs!AK686","v":1.0768962819360597},{"$f":"Inputs!AL686","v":1.2832091742844585},{"$f":"Inputs!AM686","v":1.0823861187754682}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},3.4832504625640723,0.79813420550453329,0.78391530172949719,5.254820663409653,0.10676137351569195,0,8.051517117007144,1.8186223282027698,1.849685639187618,1.1536353901075906,3.5092046011303215,{"$f":"Inputs!Y687","v":4.1974692513887444},{"$f":"Inputs!Z687","v":3.0645661524066523},{"$f":"Inputs!AA687","v":3.6302920238778116},{"$f":"Inputs!AB687","v":3.029731707699276},{"$f":"Inputs!AC687","v":6.0472814468743881},{"$f":"Inputs!AD490","v":17.992044254010793},{"$f":"Inputs!AE490","v":3.5091891112158011},{"$f":"Inputs!AF490","v":2.8628144966420357},{"$f":"Inputs!AG490","v":5.6723623898142455},{"$f":"Inputs!AH490","v":3.282208881582096},{"$f":"Inputs!AI687","v":17.828352754283131},{"$f":"Inputs!AJ687","v":11.917561325712116},{"$f":"Inputs!AK687","v":8.6326590489836441},{"$f":"Inputs!AL687","v":12.315909376128596},{"$f":"Inputs!AM687","v":8.3114983664328204}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},0,0,0,0.12122964044747472,0,19.993789195522144,20.800596306418925,7.3299091650523014,2.8965536387592987,1.2398026912760602,1.841537706917161,{"$f":"Inputs!Y688","v":1.061292456110436},{"$f":"Inputs!Z688","v":1.8944321730420886},{"$f":"Inputs!AA688","v":5.9283121731885924},{"$f":"Inputs!AB688","v":8.8525541598806097},{"$f":"Inputs!AC688","v":5.1324673106420269},{"$f":"Inputs!AD491","v":4.1103422753988141},{"$f":"Inputs!AE491","v":3.4428226069358336},{"$f":"Inputs!AF491","v":3.708825562122823},{"$f":"Inputs!AG491","v":3.4671551213388971},{"$f":"Inputs!AH491","v":2.0035071149717631},{"$f":"Inputs!AI688","v":5.4608171355823627},{"$f":"Inputs!AJ688","v":4.8963237838186418},{"$f":"Inputs!AK688","v":4.4996484683837163},{"$f":"Inputs!AL688","v":4.3946065604513196},{"$f":"Inputs!AM688","v":4.3042566455633136}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},2.8667899588169079,1.7322546743596581,2.0649763582715814,36.307985903774579,0.20824245592822133,20.510932792543972,46.321046542065048,6.9786308371425125,4.6554564870743365,5.5023352091022586,9.958658245546566,{"$f":"Inputs!Y689","v":6.6366526604578233},{"$f":"Inputs!Z689","v":7.7583615509123369},{"$f":"Inputs!AA689","v":3.5227249941392054},{"$f":"Inputs!AB689","v":7.8458632095775105},{"$f":"Inputs!AC689","v":7.7087864665254555},{"$f":"Inputs!AD492","v":19.904179060814517},{"$f":"Inputs!AE492","v":22.883246265395258},{"$f":"Inputs!AF492","v":10.250510648998674},{"$f":"Inputs!AG492","v":13.675729460999415},{"$f":"Inputs!AH492","v":7.8881984398613874},{"$f":"Inputs!AI689","v":18.189598212680242},{"$f":"Inputs!AJ689","v":16.357864115299137},{"$f":"Inputs!AK689","v":16.119982657233603},{"$f":"Inputs!AL689","v":17.295709029362655},{"$f":"Inputs!AM689","v":13.254667890429447}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,{"$f":"Inputs!Y690","v":2.4928028983636365E-2},{"$f":"Inputs!Z690","v":0},{"$f":"Inputs!AA690","v":0},{"$f":"Inputs!AB690","v":0},{"$f":"Inputs!AC690","v":0},{"$f":"Inputs!AD493","v":3.6901331250366174},{"$f":"Inputs!AE493","v":4.1559074394110631},{"$f":"Inputs!AF493","v":1.0736073995618702},{"$f":"Inputs!AG493","v":8.0840292579625537},{"$f":"Inputs!AH493","v":2.682254155896286},{"$f":"Inputs!AI690","v":1.4071369654664923},{"$f":"Inputs!AJ690","v":23.377987687353635},{"$f":"Inputs!AK690","v":17.779874824363343},{"$f":"Inputs!AL690","v":6.5831567741507353},{"$f":"Inputs!AM690","v":2.6196587114828405}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"N754","v":0},{"$f":"O840","v":-0.19345759585980318},{"$f":"P926","v":2.8132838257579977},{"$f":"Q1012","v":2.1403487482188521},{"$f":"R1098","v":0.97931350673516548},{"$f":"S1184","v":0.96086614109453428},{"$f":"T1270","v":-2.2819078663253473E-2},{"$f":"U1356","v":-5.3399636251611191E-2},{"$f":"V1442","v":0.25133039877673641},{"$f":"W1528","v":7.8337249962628106E-4},{"$f":"X1614","v":-3.827321410017662E-3},{"$f":"Inputs!Y691","v":0},{"$f":"Inputs!Z691","v":0},{"$f":"Inputs!AA691","v":0},{"$f":"Inputs!AB691","v":0},{"$f":"Inputs!AC691","v":0},{"$f":"Inputs!AD494","v":0},{"$f":"Inputs!AE494","v":0},{"$f":"Inputs!AF494","v":0},{"$f":"Inputs!AG494","v":0},{"$f":"Inputs!AH494","v":0},{"$f":"Inputs!AI691","v":0},{"$f":"Inputs!AJ691","v":0},{"$f":"Inputs!AK691","v":0},{"$f":"Inputs!AL691","v":0},{"$f":"Inputs!AM691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Inputs!Y692","v":0},{"$f":"Inputs!Z692","v":0},{"$f":"Inputs!AA692","v":0},{"$f":"Inputs!AB692","v":0},{"$f":"Inputs!AC692","v":0},{"$f":"Inputs!AD495","v":2.3658304979198568},{"$f":"Inputs!AE495","v":1.7858077129055399},{"$f":"Inputs!AF495","v":1.6200890448578777},{"$f":"Inputs!AG495","v":1.7977970138241837},{"$f":"Inputs!AH495","v":1.6542083655841069},{"$f":"Inputs!AI692","v":1.769832756118501},{"$f":"Inputs!AJ692","v":1.3851612452493733},{"$f":"Inputs!AK692","v":1.2700027331153529},{"$f":"Inputs!AL692","v":0.84954519113664184},{"$f":"Inputs!AM692","v":0.7427495279163282}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":9.6725304726342269},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953434,8.1935266617284626,948.73711875372783,1.8981751455895011,892.78122186304211,177.4698423189335,42.12279492398163,27.680159728814189,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433,59.552711275918362,42.130393976108323,26.172846213830933,38.510783080619873,24.896828192904685,{"$f":"SUM(AI229:AI238)","v":62.869517685562499},75.255908556347151,63.577123211803872,52.442319001550445,39.913931083519557]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD239-Inputs!AD496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE239-Inputs!AE496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF239-Inputs!AF496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG239-Inputs!AG496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH239-Inputs!AH496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI239-Inputs!AI496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ239-Inputs!AJ496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK239-Inputs!AK496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL239-Inputs!AL496,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM239-Inputs!AM496,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1869","v":0},{"$f":"-Inputs!J1869","v":0},{"$f":"-Inputs!K1869","v":0},{"$f":"-Inputs!L1869","v":0},{"$f":"-Inputs!M1869","v":0},{"$f":"N328+N414+N500+N586+N672+N758+N844+N930+N1016+N1102+N1188+N1274+N1360+N1446+N1532+N1618+N1704+N1790+N1876+N1962+N2048+N2134+N2220+N2306+N2392+N2478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1869","v":0},{"$f":"-Inputs!Z1869","v":0},{"$f":"-Inputs!AA1869","v":0},{"$f":"-Inputs!AB1869","v":0},{"$f":"-Inputs!AC1869","v":0},{"$f":"-Inputs!AD1869","v":0},{"$f":"-Inputs!AE1869","v":0},{"$f":"-Inputs!AF1869","v":0},{"$f":"-Inputs!AG1869","v":0},{"$f":"-Inputs!AH1869","v":0},{"$f":"-Inputs!AI1869","v":0},{"$f":"-Inputs!AJ1869","v":0},{"$f":"-Inputs!AK1869","v":0},{"$f":"-Inputs!AL1869","v":0},{"$f":"-Inputs!AM1869","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1870","v":0},{"$f":"-Inputs!J1870","v":0},{"$f":"-Inputs!K1870","v":0},{"$f":"-Inputs!L1870","v":0},{"$f":"-Inputs!M1870","v":0},{"$f":"N329+N415+N501+N587+N673+N759+N845+N931+N1017+N1103+N1189+N1275+N1361+N1447+N1533+N1619+N1705+N1791+N1877+N1963+N2049+N2135+N2221+N2307+N2393+N2479","v":0},0,0,0,0,0,-0.10528685968904102,0,-1.8648277183650044E-2,-2.2098186674737532E-2,-0.35091978191326018,{"$f":"-Inputs!Y1870","v":0},{"$f":"-Inputs!Z1870","v":0},{"$f":"-Inputs!AA1870","v":0},{"$f":"-Inputs!AB1870","v":0},{"$f":"-Inputs!AC1870","v":0},{"$f":"-Inputs!AD1870","v":0},{"$f":"-Inputs!AE1870","v":0},{"$f":"-Inputs!AF1870","v":0},{"$f":"-Inputs!AG1870","v":0},{"$f":"-Inputs!AH1870","v":0},{"$f":"-Inputs!AI1870","v":0},{"$f":"-Inputs!AJ1870","v":0},{"$f":"-Inputs!AK1870","v":0},{"$f":"-Inputs!AL1870","v":0},{"$f":"-Inputs!AM1870","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1871","v":0},{"$f":"-Inputs!J1871","v":0},{"$f":"-Inputs!K1871","v":0},{"$f":"-Inputs!L1871","v":0},{"$f":"-Inputs!M1871","v":0},{"$f":"N330+N416+N502+N588+N674+N760+N846+N932+N1018+N1104+N1190+N1276+N1362+N1448+N1534+N1620+N1706+N1792+N1878+N1964+N2050+N2136+N2222+N2308+N2394+N2480","v":0},0,0,0,0,0,0,0,0,-2.1761806677493611,0,{"$f":"-Inputs!Y1871","v":0},{"$f":"-Inputs!Z1871","v":0},{"$f":"-Inputs!AA1871","v":0},{"$f":"-Inputs!AB1871","v":0},{"$f":"-Inputs!AC1871","v":0},{"$f":"-Inputs!AD1871","v":0},{"$f":"-Inputs!AE1871","v":0},{"$f":"-Inputs!AF1871","v":0},{"$f":"-Inputs!AG1871","v":0},{"$f":"-Inputs!AH1871","v":0},{"$f":"-Inputs!AI1871","v":0},{"$f":"-Inputs!AJ1871","v":0},{"$f":"-Inputs!AK1871","v":0},{"$f":"-Inputs!AL1871","v":0},{"$f":"-Inputs!AM1871","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1872","v":0},{"$f":"-Inputs!J1872","v":0},{"$f":"-Inputs!K1872","v":0},{"$f":"-Inputs!L1872","v":0},{"$f":"-Inputs!M1872","v":0},{"$f":"N331+N417+N503+N589+N675+N761+N847+N933+N1019+N1105+N1191+N1277+N1363+N1449+N1535+N1621+N1707+N1793+N1879+N1965+N2051+N2137+N2223+N2309+N2395+N2481","v":0},0,0,0,0,0,-1.9548174389617574,-0.12180634217009073,-0.33305861150566574,-0.21206798478653768,-0.19301456321285324,{"$f":"-Inputs!Y1872","v":0},{"$f":"-Inputs!Z1872","v":0},{"$f":"-Inputs!AA1872","v":0},{"$f":"-Inputs!AB1872","v":0},{"$f":"-Inputs!AC1872","v":0},{"$f":"-Inputs!AD1872","v":0},{"$f":"-Inputs!AE1872","v":0},{"$f":"-Inputs!AF1872","v":0},{"$f":"-Inputs!AG1872","v":0},{"$f":"-Inputs!AH1872","v":0},{"$f":"-Inputs!AI1872","v":0},{"$f":"-Inputs!AJ1872","v":0},{"$f":"-Inputs!AK1872","v":0},{"$f":"-Inputs!AL1872","v":0},{"$f":"-Inputs!AM1872","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1873","v":0},{"$f":"-Inputs!J1873","v":0},{"$f":"-Inputs!K1873","v":0},{"$f":"-Inputs!L1873","v":0},{"$f":"-Inputs!M1873","v":0},{"$f":"N332+N418+N504+N590+N676+N762+N848+N934+N1020+N1106+N1192+N1278+N1364+N1450+N1536+N1622+N1708+N1794+N1880+N1966+N2052+N2138+N2224+N2310+N2396+N2482","v":0},0,0,0,0,0,-1.664917482386203,-0.26460353788721291,-0.41760845655217083,-0.29877819444497555,-0.32606189858514273,{"$f":"-Inputs!Y1873","v":0},{"$f":"-Inputs!Z1873","v":0},{"$f":"-Inputs!AA1873","v":0},{"$f":"-Inputs!AB1873","v":0},{"$f":"-Inputs!AC1873","v":0},{"$f":"-Inputs!AD1873","v":0},{"$f":"-Inputs!AE1873","v":0},{"$f":"-Inputs!AF1873","v":0},{"$f":"-Inputs!AG1873","v":0},{"$f":"-Inputs!AH1873","v":0},{"$f":"-Inputs!AI1873","v":0},{"$f":"-Inputs!AJ1873","v":0},{"$f":"-Inputs!AK1873","v":0},{"$f":"-Inputs!AL1873","v":0},{"$f":"-Inputs!AM1873","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1874","v":0},{"$f":"-Inputs!J1874","v":0},{"$f":"-Inputs!K1874","v":0},{"$f":"-Inputs!L1874","v":0},{"$f":"-Inputs!M1874","v":0},{"$f":"N333+N419+N505+N591+N677+N763+N849+N935+N1021+N1107+N1193+N1279+N1365+N1451+N1537+N1623+N1709+N1795+N1881+N1967+N2053+N2139+N2225+N2311+N2397+N2483","v":0},0,0,0,0,0,0,0,-5.1061849596669509E-8,7.7147295080039367E-5,0,{"$f":"-Inputs!Y1874","v":0},{"$f":"-Inputs!Z1874","v":0},{"$f":"-Inputs!AA1874","v":0},{"$f":"-Inputs!AB1874","v":0},{"$f":"-Inputs!AC1874","v":0},{"$f":"-Inputs!AD1874","v":0},{"$f":"-Inputs!AE1874","v":0},{"$f":"-Inputs!AF1874","v":0},{"$f":"-Inputs!AG1874","v":0},{"$f":"-Inputs!AH1874","v":0},{"$f":"-Inputs!AI1874","v":0},{"$f":"-Inputs!AJ1874","v":0},{"$f":"-Inputs!AK1874","v":0},{"$f":"-Inputs!AL1874","v":0},{"$f":"-Inputs!AM1874","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1875","v":0},{"$f":"-Inputs!J1875","v":0},{"$f":"-Inputs!K1875","v":0},{"$f":"-Inputs!L1875","v":0},{"$f":"-Inputs!M1875","v":0},{"$f":"N334+N420+N506+N592+N678+N764+N850+N936+N1022+N1108+N1194+N1280+N1366+N1452+N1538+N1624+N1710+N1796+N1882+N1968+N2054+N2140+N2226+N2312+N2398+N2484","v":0},0,0,0,0,0,-3.1761580504721929E-2,-8.7506533071436632E-2,-0.19679118928273795,-0.11408410554240907,-0.1343522942459813,{"$f":"-Inputs!Y1875","v":0},{"$f":"-Inputs!Z1875","v":0},{"$f":"-Inputs!AA1875","v":0},{"$f":"-Inputs!AB1875","v":0},{"$f":"-Inputs!AC1875","v":0},{"$f":"-Inputs!AD1875","v":0},{"$f":"-Inputs!AE1875","v":0},{"$f":"-Inputs!AF1875","v":0},{"$f":"-Inputs!AG1875","v":0},{"$f":"-Inputs!AH1875","v":0},{"$f":"-Inputs!AI1875","v":0},{"$f":"-Inputs!AJ1875","v":0},{"$f":"-Inputs!AK1875","v":0},{"$f":"-Inputs!AL1875","v":0},{"$f":"-Inputs!AM1875","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1876","v":0},{"$f":"-Inputs!J1876","v":0},{"$f":"-Inputs!K1876","v":0},{"$f":"-Inputs!L1876","v":0},{"$f":"-Inputs!M1876","v":0},{"$f":"N335+N421+N507+N593+N679+N765+N851+N937+N1023+N1109+N1195+N1281+N1367+N1453+N1539+N1625+N1711+N1797+N1883+N1969+N2055+N2141+N2227+N2313+N2399+N2485","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1876","v":0},{"$f":"-Inputs!Z1876","v":0},{"$f":"-Inputs!AA1876","v":0},{"$f":"-Inputs!AB1876","v":0},{"$f":"-Inputs!AC1876","v":0},{"$f":"-Inputs!AD1876","v":0},{"$f":"-Inputs!AE1876","v":0},{"$f":"-Inputs!AF1876","v":0},{"$f":"-Inputs!AG1876","v":0},{"$f":"-Inputs!AH1876","v":0},{"$f":"-Inputs!AI1876","v":0},{"$f":"-Inputs!AJ1876","v":0},{"$f":"-Inputs!AK1876","v":0},{"$f":"-Inputs!AL1876","v":0},{"$f":"-Inputs!AM1876","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1877","v":0},{"$f":"-Inputs!J1877","v":0},{"$f":"-Inputs!K1877","v":0},{"$f":"-Inputs!L1877","v":0},{"$f":"-Inputs!M1877","v":0},{"$f":"N336+N422+N508+N594+N680+N766+N852+N938+N1024+N1110+N1196+N1282+N1368+N1454+N1540+N1626+N1712+N1798+N1884+N1970+N2056+N2142+N2228+N2314+N2400+N2486","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1877","v":0},{"$f":"-Inputs!Z1877","v":0},{"$f":"-Inputs!AA1877","v":0},{"$f":"-Inputs!AB1877","v":0},{"$f":"-Inputs!AC1877","v":0},{"$f":"-Inputs!AD1877","v":0},{"$f":"-Inputs!AE1877","v":0},{"$f":"-Inputs!AF1877","v":0},{"$f":"-Inputs!AG1877","v":0},{"$f":"-Inputs!AH1877","v":0},{"$f":"-Inputs!AI1877","v":0},{"$f":"-Inputs!AJ1877","v":0},{"$f":"-Inputs!AK1877","v":0},{"$f":"-Inputs!AL1877","v":0},{"$f":"-Inputs!AM1877","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1878","v":0},{"$f":"-Inputs!J1878","v":0},{"$f":"-Inputs!K1878","v":0},{"$f":"-Inputs!L1878","v":0},{"$f":"-Inputs!M1878","v":0},{"$f":"N337+N423+N509+N595+N681+N767+N853+N939+N1025+N1111+N1197+N1283+N1369+N1455+N1541+N1627+N1713+N1799+N1885+N1971+N2057+N2143+N2229+N2315+N2401+N2487","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Inputs!Y1878","v":0},{"$f":"-Inputs!Z1878","v":0},{"$f":"-Inputs!AA1878","v":0},{"$f":"-Inputs!AB1878","v":0},{"$f":"-Inputs!AC1878","v":0},{"$f":"-Inputs!AD1878","v":0},{"$f":"-Inputs!AE1878","v":0},{"$f":"-Inputs!AF1878","v":0},{"$f":"-Inputs!AG1878","v":0},{"$f":"-Inputs!AH1878","v":0},{"$f":"-Inputs!AI1878","v":0},{"$f":"-Inputs!AJ1878","v":0},{"$f":"-Inputs!AK1878","v":0},{"$f":"-Inputs!AL1878","v":0},{"$f":"-Inputs!AM1878","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},0,0,0,0,0,0,0,0,0,-3.7567833615417232,-0.47391641312874028,-0.96610658558607421,-2.8231319919029412,-1.0043485379572374,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI241:AI250)","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI251-(AI338+AI424+AI510+AI596+AI682+AI768+AI854+AI940+AI1026+AI1112+AI1198+AI1284+AI1370+AI1456+AI1542+AI1628+AI1714+AI1800+AI1886+AI1972+AI2058+AI2144+AI2230+AI2316+AI2402+AI2488+AI2574+AI2660+AI2746+AI2832+AI2918),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ251-(AJ338+AJ424+AJ510+AJ596+AJ682+AJ768+AJ854+AJ940+AJ1026+AJ1112+AJ1198+AJ1284+AJ1370+AJ1456+AJ1542+AJ1628+AJ1714+AJ1800+AJ1886+AJ1972+AJ2058+AJ2144+AJ2230+AJ2316+AJ2402+AJ2488+AJ2574+AJ2660+AJ2746+AJ2832+AJ2918),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK251-(AK338+AK424+AK510+AK596+AK682+AK768+AK854+AK940+AK1026+AK1112+AK1198+AK1284+AK1370+AK1456+AK1542+AK1628+AK1714+AK1800+AK1886+AK1972+AK2058+AK2144+AK2230+AK2316+AK2402+AK2488+AK2574+AK2660+AK2746+AK2832+AK2918),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL251-(AL338+AL424+AL510+AL596+AL682+AL768+AL854+AL940+AL1026+AL1112+AL1198+AL1284+AL1370+AL1456+AL1542+AL1628+AL1714+AL1800+AL1886+AL1972+AL2058+AL2144+AL2230+AL2316+AL2402+AL2488+AL2574+AL2660+AL2746+AL2832+AL2918),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM251-(AM338+AM424+AM510+AM596+AM682+AM768+AM854+AM940+AM1026+AM1112+AM1198+AM1284+AM1370+AM1456+AM1542+AM1628+AM1714+AM1800+AM1886+AM1972+AM2058+AM2144+AM2230+AM2316+AM2402+AM2488+AM2574+AM2660+AM2746+AM2832+AM2918),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630+I1716+I1802+I1888+I1974+I2060+I2146+I2232+I2318+I2404+I2490","v":0},-1.2424989130096266E-2,-2.0515679726438023E-2,-2.5081140848659443E-2,-3.5425666682553543E-2,-5.5550140450567109E-2,-0.16568900954487156,-0.30626729959397542,-6.5290529524533341,-13.233648612869402,-15.279275317081948,-26.440680743469123,-26.695751936742134,-26.751082554551438,-26.795448961105553,-26.801925928485147,-27.285460748772053,-27.285460748772053,-27.285460748772053,-27.285967793768819,-27.286101957565634,-27.291103422599534,-27.291103422599534,-27.29110342259953,-27.29110342259953,-27.291103422599527,{"$f":"AI340+AI426+AI512+AI598+AI684+AI770+AI856+AI942+AI1028+AI1114+AI1200+AI1286+AI1372+AI1458+AI1544+AI1630+AI1716+AI1802+AI1888+AI1974+AI2060+AI2146+AI2232+AI2318+AI2404+AI2490+AI2576+AI2662+AI2748+AI2834","v":-27.291103422599527},-27.293774111125821,-27.296451598359813,-27.299135901608803,-27.30327388586684]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631+I1717+I1803+I1889+I1975+I2061+I2147+I2233+I2319+I2405+I2491","v":0},-6.4725524770734039E-2,-0.35801305888812263,-0.6580428351691292,-0.78142586676334103,0,-0.1109208514480081,-4.0120429218701226,-10.711886789845998,-12.589245169842684,-12.612676656922931,-22.488655545074522,-23.83371557227202,-24.0548445759792,-24.136815757343047,-24.210942986191842,-24.102765809392498,-24.358974066430456,-24.678185415428288,-25.011082549189755,-25.140140852476812,-24.379940695823333,-24.581255758701928,-24.677571618683878,-24.796319103786928,-24.907007624092582,-25.034059294798109,-25.295150208414313,-25.517573583404342,-25.789222185855191,-25.964975591835852]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632+I1718+I1804+I1890+I1976+I2062+I2148+I2234+I2320+I2406+I2492","v":0},0,-2.0226726490854387E-3,-4.0453452981708774E-3,-6.068017947256317E-3,-0.11087823679292175,-0.14953629196593216,-0.19170977898066333,-0.19698159775955879,-0.19698159775955879,-0.19698159775955879,-0.25092532237220827,-0.25249509037071333,-0.25223924063161862,-0.26764015346963893,-0.29892787265489101,1.3938334964556707,-0.37932602093263335,-0.44575108184644946,-0.46765885846962446,-0.48365796453634774,-1.7456010239961195,-1.8564830984782656,-1.9044378304524014,-1.960558217247681,-2.008577501792046,-2.0637553908324269,-2.3584634766188421,-2.6522087776816377,-2.8475654409094004,-2.9861628348611871]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633+I1719+I1805+I1891+I1977+I2063+I2149+I2235+I2321+I2407+I2493","v":0},-0.34129229832234959,-0.68076419126052223,-1.0664204430194792,-1.3846542731422549,-0.55985234302742748,-0.59867565241665077,-0.64566014526573101,-0.69777961049622339,-0.97144091802374644,-1.0318266989647886,-1.0402512064365295,-3.2629385374523041,-4.0624053269803166,-4.5978168487119726,-5.1318521791807417,-5.7636337657745349,-6.0488664072688287,-6.6190383836217102,-6.650385420193639,-6.9305753985287009,-7.3620367088263317,-4.7656739322948622,-4.7708938987728278,-4.2192661416203139,-3.8339770472336827,-3.3313197941660802,-3.1813733209230661,-2.7469449788246409,-2.6410628676742682,-2.4477576176516833]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634+I1720+I1806+I1892+I1978+I2064+I2150+I2236+I2322+I2408+I2494","v":0},0,0,0,0,0,-0.69665009251281451,-0.85627693361372115,-1.0130599939596208,-2.0640241266415513,-2.0853764013446896,-1.3887263088318751,-1.2452586955390168,-2.7109674717470162,-1.9501134303320422,-2.2838297004859127,-2.9415566400356346,-2.5043175231782877,-2.7549122068441854,-3.111033483782224,-3.4862527473005613,-3.9938681164493741,-6.7527831169737844,-6.8417077087356137,-6.6882122032884581,-7.2167383397114513,-6.6637238266529932,-6.6309855267074616,-8.3126599696067238,-9.4666288800750458,-10.795338277337915]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635+I1721+I1807+I1893+I1979+I2065+I2151+I2237+I2323+I2409+I2495","v":0},0,0,0,0,0,0,0,0,-8.0819760298316487E-3,-8.081976029831647E-3,-1.3410012557313078,-2.7277076761592363,-3.2163682871627235,-3.4094718591521751,-3.4921313051666609,-3.6149004856278051,-3.6856533160351677,-3.8119487942379737,-4.2071696057838803,-4.7973398831092542,-5.1395043704853887,-5.4135271888453103,-5.6430486959743655,-5.8822217574193889,-6.113365432175315,-4.9140132934719558,-3.8913613675567018,-3.7291163939990271,-3.8359893826406548,-4.0463096405856724]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636+I1722+I1808+I1894+I1980+I2066+I2152+I2238+I2324+I2410+I2496","v":0},0,0,0,0,0,-0.28667899588169077,-0.45990446331765666,-0.66640209914481474,-4.2972006895222723,-4.3180249351150941,-6.3691182143694913,-10.996242368273171,-11.672683899217771,-12.092306570378712,-12.615439601236407,-13.291188593372461,-13.781776443368983,-14.442282696141366,-11.181353569560976,-11.948110239312172,-10.680191560180971,-8.0464951910388205,-9.637626414954525,-10.19713183114696,-11.014471256336673,-10.807425275768155,-11.962719830990398,-12.822670087429078,-14.082395853738516,-15.027380435717033]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,{"$f":"I347+I433+I519+I605+I691+I777+I863+I949+I1035+I1121+I1207+I1293+I1379+I1465+I1551+I1637+I1723+I1809+I1895+I1981+I2067+I2153+I2239+I2325+I2411+I2497","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.22370049965957861,-0.25571133161749121,-0.26636715870338395,-0.26661562389467236,-0.26388597809330627,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.13821524777176797,-0.26121968527298856,-0.39974993325335734,-0.4355368465720863,-0.70500448850417141,-0.79441296036738096,-0.84131752588293074,-1.620583782128052,-2.2132462762734968,-2.4326848354118544]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638+I1724+I1810+I1896+I1982+I2068+I2154+I2240+I2326+I2412+I2498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0046036324882344E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639+I1725+I1811+I1897+I1983+I2069+I2155+I2241+I2327+I2413+I2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,2.3553203400724822E-15,-3.7793426033166586E-2,-6.6321163657013973E-2,-9.2201595724237181E-2,-0.12092085880092515,-0.14734633668833808,-0.17561887921336297,-0.19774641079788244,-0.21803432001120784,-0.23160554727000138]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.41844281222317992},-1.0613156025241683,-1.7535897643354388,-2.2075738245354057,-0.72628072027091628,-2.0081508937699679,-6.4718615426418706,-19.815163043659552,-33.360623090689046,-35.532243583218843,-59.319358596285063,-69.237810376468161,-72.976302687887568,-73.515980739196536,-75.101665197296256,-75.789512488287741,-78.30909143837917,-80.302296239284786,-78.179368193141656,-80.336895955222246,-80.730461146132811,-79.006334820238649,-81.232460687083517,-81.562551119405583,-83.211165971246373,{"$f":"SUM(AI253:AI262)","v":-81.047159595344965},-81.630764247432879,-84.895955582231181,-88.393281108786582,-91.235488666538046]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},null,null,null,null,null,null,"Economic Depreciation",null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AD263-(AD350+AD436+AD522+AD608+AD694+AD780+AD866+AD952+AD1038+AD1124+AD1210+AD1296+AD1382+AD1468+AD1554+AD1640+AD1726+AD1812+AD1898+AD1984+AD2070+AD2156+AD2242+AD2328+AD2414+AD2500),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE263-(AE350+AE436+AE522+AE608+AE694+AE780+AE866+AE952+AE1038+AE1124+AE1210+AE1296+AE1382+AE1468+AE1554+AE1640+AE1726+AE1812+AE1898+AE1984+AE2070+AE2156+AE2242+AE2328+AE2414+AE2500),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF263-(AF350+AF436+AF522+AF608+AF694+AF780+AF866+AF952+AF1038+AF1124+AF1210+AF1296+AF1382+AF1468+AF1554+AF1640+AF1726+AF1812+AF1898+AF1984+AF2070+AF2156+AF2242+AF2328+AF2414+AF2500),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG263-(AG350+AG436+AG522+AG608+AG694+AG780+AG866+AG952+AG1038+AG1124+AG1210+AG1296+AG1382+AG1468+AG1554+AG1640+AG1726+AG1812+AG1898+AG1984+AG2070+AG2156+AG2242+AG2328+AG2414+AG2500),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH263-(AH350+AH436+AH522+AH608+AH694+AH780+AH866+AH952+AH1038+AH1124+AH1210+AH1296+AH1382+AH1468+AH1554+AH1640+AH1726+AH1812+AH1898+AH1984+AH2070+AH2156+AH2242+AH2328+AH2414+AH2500),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI263-(AI350+AI436+AI522+AI608+AI694+AI780+AI866+AI952+AI1038+AI1124+AI1210+AI1296+AI1382+AI1468+AI1554+AI1640+AI1726+AI1812+AI1898+AI1984+AI2070+AI2156+AI2242+AI2328+AI2414+AI2500+AI2586+AI2672+AI2758+AI2844+AI2930),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ263-(AJ350+AJ436+AJ522+AJ608+AJ694+AJ780+AJ866+AJ952+AJ1038+AJ1124+AJ1210+AJ1296+AJ1382+AJ1468+AJ1554+AJ1640+AJ1726+AJ1812+AJ1898+AJ1984+AJ2070+AJ2156+AJ2242+AJ2328+AJ2414+AJ2500+AJ2586+AJ2672+AJ2758+AJ2844+AJ2930),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK263-(AK350+AK436+AK522+AK608+AK694+AK780+AK866+AK952+AK1038+AK1124+AK1210+AK1296+AK1382+AK1468+AK1554+AK1640+AK1726+AK1812+AK1898+AK1984+AK2070+AK2156+AK2242+AK2328+AK2414+AK2500+AK2586+AK2672+AK2758+AK2844+AK2930),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL263-(AL350+AL436+AL522+AL608+AL694+AL780+AL866+AL952+AL1038+AL1124+AL1210+AL1296+AL1382+AL1468+AL1554+AL1640+AL1726+AL1812+AL1898+AL1984+AL2070+AL2156+AL2242+AL2328+AL2414+AL2500+AL2586+AL2672+AL2758+AL2844+AL2930),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM263-(AM350+AM436+AM522+AM608+AM694+AM780+AM866+AM952+AM1038+AM1124+AM1210+AM1296+AM1382+AM1468+AM1554+AM1640+AM1726+AM1812+AM1898+AM1984+AM2070+AM2156+AM2242+AM2328+AM2414+AM2500+AM2586+AM2672+AM2758+AM2844+AM2930),6)<=0.000001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.6532137879906417},2.6965837256866538,2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.53635476447886,1128.1856510543469,1114.9520024414776,{"$f":"S217+S229+S241+S253-S277","v":1805.4256066437461},{"$f":"T217+T229+T241+T253","v":1816.3384275315509},1803.5869320221516,1780.0746755568007,1753.7452195897413,1729.4385434801598,{"$f":"Y217+Y229+Y241+Y253","v":1702.1530827313877},{"$f":"Z217+Z229+Z241+Z253","v":1674.8676219826157},1647.6864720803585,1620.4111768380496,1593.4030360340703,{"$f":"MAX(AD217+AD229+AD241+AD253,0)","v":1566.1119326114708},{"$f":"AE217+AE229+AE241+AE253","v":1538.8208291888714},1511.5297257662719,1484.2386223436724,1456.947518921073,{"$f":"AI217+AI229+AI241+AI253","v":1429.8433636953141},1402.7370136905677,1375.6284633196376,1348.6189863160914,1321.5045715466338]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.8158744519368568},-1.4205274148156173,-1.6286247421092983,-2.4884591587019562,-2.9555305416406208,64.871575338007361,311.1395083516698,307.34025240376724,452.62613709420185,440.03689192435917,609.02268721418977,617.7014433031286,601.82349091022172,583.89673930187303,561.94945127308722,539.8311784570169,{"$f":"Y218+Y230+Y242+Y254","v":518.78939021848669},500.18208036316111,478.98778498091491,456.2764941595093,434.0832360616742,415.74274725220874,394.05096729296531,372.93582022737309,351.46015673275582,330.36469922982906,{"$f":"AI218+AI230+AI242+AI254","v":313.16336734351694},294.5409183848036,277.1728028749248,256.6561828684894,236.01378517029423]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":1.0929383970612276},2.0933488597931742,2.7354432036459611,2.6755575283043975,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.8826698982524999,4.6856883004929406,11.663231559995957,11.460744465778106,11.161977494287784,11.165399786430923,9.3629200305761877,10.66189476951757,{"$f":"Y219+Y231+Y243+Y255","v":16.259310708027314},20.287030047911813,28.161379120330157,34.186869239297586,43.666496131751209,44.027453976327379,43.609612837073186,43.388786610479173,42.868806929562446,42.515566098981829,{"$f":"AI219+AI231+AI243+AI255","v":49.293053281741862},55.74694883700689,58.955439956158138,60.265796333802342,61.366910311810543]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":9.7422527395192144},11.942031723676104,12.610861057732151,13.162486598593119,13.322439085078221,13.150819835943024,13.021989112017177,12.89752361905637,14.936357083835381,14.568773975222053,14.442862296356509,40.83782002086614,39.431915225729824,41.963691763466578,42.059173565014362,43.680443795928618,{"$f":"Y220+Y232+Y244+Y256","v":40.769136445097004},40.71307946976242,36.229758479580497,32.795634733897167,31.079945773540921,27.062080372522153,24.321709521789526,20.961778527714308,17.794988077273974,15.880575472672119,{"$f":"AI220+AI232+AI244+AI256","v":13.902117361018821},12.36927005104574,10.69922135415716,9.3413676607673501,7.9759961618911337]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,3.4832504625640723,3.5847345755557916,3.5123729436715672,7.754133613121601,5.7968708599957406,3.711494458651051,8.7093677844401167,9.0181278792166566,7.7392375901050858,6.6439813554356579,7.5432943574949229,{"$f":"Y221+Y233+Y245+Y257","v":8.7992069688480328},9.3594555980763978,10.234835415110023,10.153533639027076,12.714562338600903,26.712738476162322,23.469144470404338,19.490251258310757,18.474401444836545,14.53987198670719,{"$f":"AI221+AI233+AI245+AI257","v":25.704500914337327},30.991076713341982,31.311075792718899,34.160356288772448,31.676516377867355]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0.12122964044747472,0.11314766441764307,20.098854883909954,39.558449934597569,44.160651423490634,43.840836724025365,41.67124470344433,40.02065110519483,{"$f":"Y222+Y234+Y246+Y258","v":37.467043075677459},35.675821932684386,37.792185311635009,42.437569865731739,42.772697293264514,41.743535198177938,39.772830616268465,37.838607482416926,35.423540846336437,31.313682529132883,{"$f":"AI222+AI234+AI246+AI258","v":31.860486371243287},32.865448787505223,33.635980861889912,34.19459803970058,34.452545044678217]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,2.8667899588169079,4.3123656372948753,5.9174375322488002,41.559021336878558,37.470063103284517,53.662970960713395,93.583137707904228,89.47801964370214,82.264001042275964,75.559945575457107,72.768811925521277,{"$f":"Y223+Y235+Y247+Y259","v":66.11427599260665},60.090861100150008,49.171303398147842,45.835813038164375,41.596489265377656,50.820476766011197,65.657227840367639,66.270112074411784,69.748709704264243,66.62243688778895,{"$f":"AI223+AI235+AI247+AI259","v":74.004609824701035},78.399754109009777,81.697066678814309,84.910379854438446,83.137667309150856]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,7.0744797953366003,6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,5.7766541966558886,9.3285720739207374,13.223259828058811,13.897117294367325,21.545609705757791,23.522859373149902,{"$f":"AI224+AI236+AI248+AI260","v":24.135583378249013},46.672253539719719,62.831544581955015,67.201455079832257,67.388428955903251]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},0,0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S225+S237+S249+S261-S285","v":6.8938122218065487},{"$f":"T225+T237+T249+T261","v":6.8709931431432949},6.8175935068916838,7.0689239056684201,7.0697072781680461,7.0658799567580282,{"$f":"Y225+Y237+Y249+Y261","v":7.1459259930829102},{"$f":"Z225+Z237+Z249+Z261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,{"$f":"MAX(AD225+AD237+AD249+AD261,0)","v":7.1459259930829102},{"$f":"AE225+AE237+AE249+AE261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,{"$f":"AI225+AI237+AI249+AI261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},0,0,0,0,0,{"$f":"Y226+Y238+Y250+Y262","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,{"$f":"MAX(AD226+AD238+AD250+AD262,0)","v":2.3658304979198568},4.1138447847922297,5.6676126659930937,7.3732080840930401,8.9064955908762222,{"$f":"AI226+AI238+AI250+AI262","v":10.528982010306384},11.738524376342394,12.810780698659864,13.442291569785297,13.953435550431623]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":9.6725304726342269},{"$f":"SUM(J265:J274)","v":15.311436894340314},16.508798738834606,16.11566020678038,19.693746702341127,105.92285954428201,724.18175387004646,725.90341898913312,1654.8253746992011,1623.3629267541021,2524.9215202393689,2639.3152206004761,2611.7262887348606,2565.4640391902012,2505.2570529628051,2458.0851776429286,{"$f":"SUM(Y265:Y274)","v":2404.3328939794405},2354.8926814212787,2301.7157328006015,2255.2843886158089,2212.2390430880187,2191.0612932178051,2154.1853523736736,2099.1257379004214,2056.0739698616358,1997.759632083294,{"$f":"SUM(AI265:AI274)","v":1979.5819901735117},1973.207134482426,1951.8883021119987,1915.9373400047625,1864.6157824217435]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI275-(AI362+AI448+AI534+AI620+AI706+AI792+AI878+AI964+AI1050+AI1136+AI1222+AI1308+AI1394+AI1480+AI1566+AI1652+AI1738+AI1824+AI1910+AI1996+AI2082+AI2168+AI2254+AI2340+AI2426+AI2512+AI2598+AI2684+AI2770+AI2856+AI2942),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ275-(AJ362+AJ448+AJ534+AJ620+AJ706+AJ792+AJ878+AJ964+AJ1050+AJ1136+AJ1222+AJ1308+AJ1394+AJ1480+AJ1566+AJ1652+AJ1738+AJ1824+AJ1910+AJ1996+AJ2082+AJ2168+AJ2254+AJ2340+AJ2426+AJ2512+AJ2598+AJ2684+AJ2770+AJ2856+AJ2942),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK275-(AK362+AK448+AK534+AK620+AK706+AK792+AK878+AK964+AK1050+AK1136+AK1222+AK1308+AK1394+AK1480+AK1566+AK1652+AK1738+AK1824+AK1910+AK1996+AK2082+AK2168+AK2254+AK2340+AK2426+AK2512+AK2598+AK2684+AK2770+AK2856+AK2942),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL275-(AL362+AL448+AL534+AL620+AL706+AL792+AL878+AL964+AL1050+AL1136+AL1222+AL1308+AL1394+AL1480+AL1566+AL1652+AL1738+AL1824+AL1910+AL1996+AL2082+AL2168+AL2254+AL2340+AL2426+AL2512+AL2598+AL2684+AL2770+AL2856+AL2942),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM275-(AM362+AM448+AM534+AM620+AM706+AM792+AM878+AM964+AM1050+AM1136+AM1222+AM1308+AM1394+AM1480+AM1566+AM1652+AM1738+AM1824+AM1910+AM1996+AM2082+AM2168+AM2254+AM2340+AM2426+AM2512+AM2598+AM2684+AM2770+AM2856+AM2942),6)<=0.00001,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-18.926924664191446}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.19345759585980318}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-44.309615205444601}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,J292-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,Z292-1)","v":53},52,51,50,{"$f":"MAX(0,AD292-1)","v":49},48,47,46,{"$f":"MAX(0,AH292-1)","v":45},{"$f":"MAX(0,AI292-1)","v":44},{"$f":"MAX(0,AJ292-1)","v":43},{"$f":"MAX(0,AK292-1)","v":42},{"$f":"MAX(0,AL292-1)","v":41}]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD$131=\"\",AC293-1,MIN(AC293-1,AD$131))","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,{"$f":"IF(AD291=\"\",MAX(0,AC294-1),Inputs!$D$71-(AC$6-LEFT($A290,4)))","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,J296-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,J297-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,J299-1)","v":29},{"$f":"MAX(0,K299-1)","v":28},{"$f":"MAX(0,L299-1)","v":27},{"$f":"MAX(0,M299-1)","v":26},{"$f":"MAX(0,N299-1)","v":25},{"$f":"MAX(0,O299-1)","v":24},{"$f":"MAX(0,P299-1)","v":23},{"$f":"MAX(0,Q299-1)","v":22},{"$f":"MAX(0,R299-1)","v":21},{"$f":"MAX(0,S299-1)","v":20},{"$f":"MAX(0,T299-1)","v":19},{"$f":"MAX(0,U299-1)","v":18},{"$f":"MAX(0,V299-1)","v":17},{"$f":"MAX(0,W299-1)","v":16},{"$f":"MAX(0,X299-1)","v":15},{"$f":"MAX(0,Y299-1)","v":14},{"$f":"MAX(0,Z299-1)","v":13},{"$f":"MAX(0,AA299-1)","v":12},{"$f":"MAX(0,AB299-1)","v":11},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC299+1)","v":30},{"$f":"MAX(0,AD299-1)","v":29},{"$f":"MAX(0,AE299-1)","v":28},{"$f":"MAX(0,AF299-1)","v":27},{"$f":"MAX(0,AG299-1)","v":26},25,24,23,22,21]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,J301-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,42.598995281445561,{"$f":"MAX(0,AD301-1)","v":41.598995281445561},40.598995281445561,39.598995281445561,38.598995281445561,{"$f":"MAX(0,AH301-1)","v":37.598995281445561},{"$f":"MAX(0,AI301-1)","v":36.598995281445561},{"$f":"MAX(0,AJ301-1)","v":35.598995281445561},{"$f":"MAX(0,AK301-1)","v":34.598995281445561},{"$f":"MAX(0,AL301-1)","v":33.598995281445561}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.6532137879906417,2.6407887988605454,2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,2.3760955067853455,2.3364939150055899,2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,2.1384859561068117,2.0988843643270561,2.0592827725473004,2.0196811807675448,1.9800795889877889,1.940477997208033,1.9008764054282772,1.8612748136485213,1.8216732218687655,{"$f":"AH352","v":1.7820716300890096},{"$f":"AI352","v":1.7424700383092537},{"$f":"AJ352","v":1.7028684465294979},{"$f":"AK352","v":1.663266854749742},{"$f":"AL352","v":1.6236652629699861}]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.8158744519368568,-3.8805999767075909,-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,0.93774114467853331,0.91369649994318625,0.88965185520783918,0.86560721047249212,0.84156256573714505,0.81751792100179799,0.79347327626645092,0.76942863153110386,0.74538398679575679,0.72133934206040973,0.64920540785436875,0.57707147364832778,0.50493753944228681,0.43280360523624584,0.36066967103020486,0.28853573682416389,0.21640180261812292,0.14426786841208195,7.2133934206040973E-2]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},9.7422527395192144,9.4009604411968652,9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,5.3357408496877072,5.0143091997714091,4.6928775498551101,4.3714458999388111,4.050014250022512,3.780013300021011,3.51001235001951,3.2400114000180089,2.9700104500165079,2.7000095000150068,2.4300085500135062,2.1600076000120056,1.8900066500105051,1.6200057000090045,1.3500047500075036,1.0800038000060028,0.81000285000450212,0.54000190000300141,0.27000095000150071]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},0,{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":9.6725304726342269},9.2540876604110469,8.8356448481878687,8.4172020359646886,7.9987592237415095,7.6142556437021591,7.2297520636628096,6.8452484836234593,6.4607449035841089,6.0762413235447585,9.7665142945252015,8.6099759093718298,8.2248980229404296,7.8398201365090276,7.4547422500776257,7.0696643636462246,6.7360171771296207,6.4023699906130167,6.0687228040964136,5.7350756175798097,5.4014284310632057,{"$f":"SUM(AE304:AE313)","v":5.019691955075908},4.6379554790886104,4.2562190031013127,3.874482527114016,{"$f":"SUM(AI304:AI313)","v":3.4927460511267183},3.1110095751394202,2.729273099152123,2.3475366231648254,1.9658001471775277]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.6532137879906417}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.8158744519368568}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":1.0929383970612276}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":9.7422527395192144}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":9.6725304726342269}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1617","v":0},{"$f":"-Inputs!U1617","v":0},{"$f":"-Inputs!V1617","v":0},{"$f":"-Inputs!W1617","v":0},{"$f":"-Inputs!X1617","v":0},{"$f":"-Inputs!Y1617","v":0},{"$f":"-Inputs!Z1617","v":0},{"$f":"-Inputs!AA1617","v":0},{"$f":"-Inputs!AB1617","v":0},{"$f":"-Inputs!AC1617","v":0},{"$f":"-Inputs!AD1617","v":0},{"$f":"-Inputs!AE1617","v":0},{"$f":"-Inputs!AF1617","v":0},{"$f":"-Inputs!AG1617","v":0},{"$f":"-Inputs!AH1617","v":0},{"$f":"-Inputs!AI1617","v":0},{"$f":"-Inputs!AJ1617","v":0},{"$f":"-Inputs!AK1617","v":0},{"$f":"-Inputs!AL1617","v":0},{"$f":"-Inputs!AM1617","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1618","v":0},{"$f":"-Inputs!U1618","v":0},{"$f":"-Inputs!V1618","v":0},{"$f":"-Inputs!W1618","v":0},{"$f":"-Inputs!X1618","v":0},{"$f":"-Inputs!Y1618","v":0},{"$f":"-Inputs!Z1618","v":0},{"$f":"-Inputs!AA1618","v":0},{"$f":"-Inputs!AB1618","v":0},{"$f":"-Inputs!AC1618","v":0},{"$f":"-Inputs!AD1618","v":0},{"$f":"-Inputs!AE1618","v":0},{"$f":"-Inputs!AF1618","v":0},{"$f":"-Inputs!AG1618","v":0},{"$f":"-Inputs!AH1618","v":0},{"$f":"-Inputs!AI1618","v":0},{"$f":"-Inputs!AJ1618","v":0},{"$f":"-Inputs!AK1618","v":0},{"$f":"-Inputs!AL1618","v":0},{"$f":"-Inputs!AM1618","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1619","v":0},{"$f":"-Inputs!U1619","v":0},{"$f":"-Inputs!V1619","v":0},{"$f":"-Inputs!W1619","v":0},{"$f":"-Inputs!X1619","v":0},{"$f":"-Inputs!Y1619","v":0},{"$f":"-Inputs!Z1619","v":0},{"$f":"-Inputs!AA1619","v":0},{"$f":"-Inputs!AB1619","v":0},{"$f":"-Inputs!AC1619","v":0},{"$f":"-Inputs!AD1619","v":0},{"$f":"-Inputs!AE1619","v":0},{"$f":"-Inputs!AF1619","v":0},{"$f":"-Inputs!AG1619","v":0},{"$f":"-Inputs!AH1619","v":0},{"$f":"-Inputs!AI1619","v":0},{"$f":"-Inputs!AJ1619","v":0},{"$f":"-Inputs!AK1619","v":0},{"$f":"-Inputs!AL1619","v":0},{"$f":"-Inputs!AM1619","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1620","v":-0.77146049872196953},{"$f":"-Inputs!U1620","v":0},{"$f":"-Inputs!V1620","v":0},{"$f":"-Inputs!W1620","v":0},{"$f":"-Inputs!X1620","v":0},{"$f":"-Inputs!Y1620","v":0},{"$f":"-Inputs!Z1620","v":0},{"$f":"-Inputs!AA1620","v":0},{"$f":"-Inputs!AB1620","v":0},{"$f":"-Inputs!AC1620","v":0},{"$f":"-Inputs!AD1620","v":0},{"$f":"-Inputs!AE1620","v":0},{"$f":"-Inputs!AF1620","v":0},{"$f":"-Inputs!AG1620","v":0},{"$f":"-Inputs!AH1620","v":0},{"$f":"-Inputs!AI1620","v":0},{"$f":"-Inputs!AJ1620","v":0},{"$f":"-Inputs!AK1620","v":0},{"$f":"-Inputs!AL1620","v":0},{"$f":"-Inputs!AM1620","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1621","v":0},{"$f":"-Inputs!U1621","v":0},{"$f":"-Inputs!V1621","v":0},{"$f":"-Inputs!W1621","v":0},{"$f":"-Inputs!X1621","v":0},{"$f":"-Inputs!Y1621","v":0},{"$f":"-Inputs!Z1621","v":0},{"$f":"-Inputs!AA1621","v":0},{"$f":"-Inputs!AB1621","v":0},{"$f":"-Inputs!AC1621","v":0},{"$f":"-Inputs!AD1621","v":0},{"$f":"-Inputs!AE1621","v":0},{"$f":"-Inputs!AF1621","v":0},{"$f":"-Inputs!AG1621","v":0},{"$f":"-Inputs!AH1621","v":0},{"$f":"-Inputs!AI1621","v":0},{"$f":"-Inputs!AJ1621","v":0},{"$f":"-Inputs!AK1621","v":0},{"$f":"-Inputs!AL1621","v":0},{"$f":"-Inputs!AM1621","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1622","v":0},{"$f":"-Inputs!U1622","v":0},{"$f":"-Inputs!V1622","v":0},{"$f":"-Inputs!W1622","v":0},{"$f":"-Inputs!X1622","v":0},{"$f":"-Inputs!Y1622","v":0},{"$f":"-Inputs!Z1622","v":0},{"$f":"-Inputs!AA1622","v":0},{"$f":"-Inputs!AB1622","v":0},{"$f":"-Inputs!AC1622","v":0},{"$f":"-Inputs!AD1622","v":0},{"$f":"-Inputs!AE1622","v":0},{"$f":"-Inputs!AF1622","v":0},{"$f":"-Inputs!AG1622","v":0},{"$f":"-Inputs!AH1622","v":0},{"$f":"-Inputs!AI1622","v":0},{"$f":"-Inputs!AJ1622","v":0},{"$f":"-Inputs!AK1622","v":0},{"$f":"-Inputs!AL1622","v":0},{"$f":"-Inputs!AM1622","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1623","v":0},{"$f":"-Inputs!U1623","v":0},{"$f":"-Inputs!V1623","v":0},{"$f":"-Inputs!W1623","v":0},{"$f":"-Inputs!X1623","v":0},{"$f":"-Inputs!Y1623","v":0},{"$f":"-Inputs!Z1623","v":0},{"$f":"-Inputs!AA1623","v":0},{"$f":"-Inputs!AB1623","v":0},{"$f":"-Inputs!AC1623","v":0},{"$f":"-Inputs!AD1623","v":0},{"$f":"-Inputs!AE1623","v":0},{"$f":"-Inputs!AF1623","v":0},{"$f":"-Inputs!AG1623","v":0},{"$f":"-Inputs!AH1623","v":0},{"$f":"-Inputs!AI1623","v":0},{"$f":"-Inputs!AJ1623","v":0},{"$f":"-Inputs!AK1623","v":0},{"$f":"-Inputs!AL1623","v":0},{"$f":"-Inputs!AM1623","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1624","v":0},{"$f":"-Inputs!U1624","v":0},{"$f":"-Inputs!V1624","v":0},{"$f":"-Inputs!W1624","v":0},{"$f":"-Inputs!X1624","v":0},{"$f":"-Inputs!Y1624","v":0},{"$f":"-Inputs!Z1624","v":0},{"$f":"-Inputs!AA1624","v":0},{"$f":"-Inputs!AB1624","v":0},{"$f":"-Inputs!AC1624","v":0},{"$f":"-Inputs!AD1624","v":0},{"$f":"-Inputs!AE1624","v":0},{"$f":"-Inputs!AF1624","v":0},{"$f":"-Inputs!AG1624","v":0},{"$f":"-Inputs!AH1624","v":0},{"$f":"-Inputs!AI1624","v":0},{"$f":"-Inputs!AJ1624","v":0},{"$f":"-Inputs!AK1624","v":0},{"$f":"-Inputs!AL1624","v":0},{"$f":"-Inputs!AM1624","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1625","v":0},{"$f":"-Inputs!U1625","v":0},{"$f":"-Inputs!V1625","v":0},{"$f":"-Inputs!W1625","v":0},{"$f":"-Inputs!X1625","v":0},{"$f":"-Inputs!Y1625","v":0},{"$f":"-Inputs!Z1625","v":0},{"$f":"-Inputs!AA1625","v":0},{"$f":"-Inputs!AB1625","v":0},{"$f":"-Inputs!AC1625","v":0},{"$f":"-Inputs!AD1625","v":0},{"$f":"-Inputs!AE1625","v":0},{"$f":"-Inputs!AF1625","v":0},{"$f":"-Inputs!AG1625","v":0},{"$f":"-Inputs!AH1625","v":0},{"$f":"-Inputs!AI1625","v":0},{"$f":"-Inputs!AJ1625","v":0},{"$f":"-Inputs!AK1625","v":0},{"$f":"-Inputs!AL1625","v":0},{"$f":"-Inputs!AM1625","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1626","v":0},{"$f":"-Inputs!U1626","v":0},{"$f":"-Inputs!V1626","v":0},{"$f":"-Inputs!W1626","v":0},{"$f":"-Inputs!X1626","v":0},{"$f":"-Inputs!Y1626","v":0},{"$f":"-Inputs!Z1626","v":0},{"$f":"-Inputs!AA1626","v":0},{"$f":"-Inputs!AB1626","v":0},{"$f":"-Inputs!AC1626","v":0},{"$f":"-Inputs!AD1626","v":0},{"$f":"-Inputs!AE1626","v":0},{"$f":"-Inputs!AF1626","v":0},{"$f":"-Inputs!AG1626","v":0},{"$f":"-Inputs!AH1626","v":0},{"$f":"-Inputs!AI1626","v":0},{"$f":"-Inputs!AJ1626","v":0},{"$f":"-Inputs!AK1626","v":0},{"$f":"-Inputs!AL1626","v":0},{"$f":"-Inputs!AM1626","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},0,0,0,0,0,0,0,0,0,0,-0.77146049872196953,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE328:AE337)","v":0},0,0,0,{"$f":"SUM(AI328:AI337)","v":0},0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1024","v":0},{"$f":"-Inputs!J1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!K1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!L1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!M1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!N1024","v":-3.790305411415202E-2},{"$f":"-Inputs!O1024","v":-3.790305411415202E-2},{"$f":"-Inputs!P1024","v":-3.790305411415202E-2},{"$f":"-Inputs!Q1024","v":-3.790305411415202E-2},{"$f":"-Inputs!R1024","v":-3.790305411415202E-2},{"$f":"-Inputs!S1024","v":-3.790305411415202E-2},{"$f":"-Inputs!T1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!U1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!V1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!W1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!X1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!Y1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!Z1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AA1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AB1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AC1024","v":-3.9601591779755772E-2},{"$f":"-IF(AD304<0,AD304,IF(AD292=0,0,MIN((AD304/AD292)*(AD304>0),AD304)))","v":-3.9601591779755779E-2},{"$f":"-IF(AE304<0,AE304,IF(AE292=0,0,MIN((AE304/AE292)*(AE304>0),AE304)))","v":-3.9601591779755779E-2},-3.9601591779755772E-2,-3.9601591779755772E-2,-3.9601591779755772E-2,{"$f":"-IF(AI304<0,AI304,IF(AI292=0,0,MIN((AI304/AI292)*(AI304>0),AI304)))","v":-3.9601591779755765E-2},-3.9601591779755765E-2,-3.9601591779755765E-2,-3.9601591779755765E-2,-3.9601591779755758E-2]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1025","v":0},{"$f":"-Inputs!J1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!K1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!L1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!M1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!N1025","v":0},{"$f":"-Inputs!O1025","v":0},{"$f":"-Inputs!P1025","v":0},{"$f":"-Inputs!Q1025","v":0},{"$f":"-Inputs!R1025","v":0},{"$f":"-Inputs!S1025","v":0},{"$f":"-Inputs!T1025","v":0},{"$f":"-Inputs!U1025","v":0},{"$f":"-Inputs!V1025","v":0},{"$f":"-Inputs!W1025","v":0},{"$f":"-Inputs!X1025","v":0},{"$f":"-Inputs!Y1025","v":0},{"$f":"-Inputs!Z1025","v":0},{"$f":"-Inputs!AA1025","v":0},{"$f":"-Inputs!AB1025","v":0},{"$f":"-Inputs!AC1025","v":0},0,0,0,0,0,{"$f":"-IF(AI305<0,AI305,IF(AI293=0,0,MIN((AI305/AI293)*(AI305>0),AI305)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1026","v":0},{"$f":"-Inputs!J1026","v":0},{"$f":"-Inputs!K1026","v":0},{"$f":"-Inputs!L1026","v":0},{"$f":"-Inputs!M1026","v":0},{"$f":"-Inputs!N1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!O1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!P1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!Q1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!R1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!S1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!T1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!U1026","v":-2.404464473534702E-2},{"$f":"-Inputs!V1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!W1026","v":-2.404464473534702E-2},{"$f":"-Inputs!X1026","v":-2.404464473534702E-2},{"$f":"-Inputs!Y1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!Z1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AA1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AB1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AC1026","v":-2.404464473534702E-2},-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2,{"$f":"-IF(AI306<0,AI306,IF(AI294=0,0,MIN((AI306/AI294)*(AI306>0),AI306)))","v":-7.2133934206040973E-2},-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2,-7.2133934206040973E-2]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1027","v":0},{"$f":"-Inputs!J1027","v":-0.34129229832234959},{"$f":"-Inputs!K1027","v":-0.34129229832234959},{"$f":"-Inputs!L1027","v":-0.34129229832234959},{"$f":"-Inputs!M1027","v":-0.34129229832234959},{"$f":"-Inputs!N1027","v":-0.32474175798397376},{"$f":"-Inputs!O1027","v":-0.32474175798397376},{"$f":"-Inputs!P1027","v":-0.32474175798397376},{"$f":"-Inputs!Q1027","v":-0.32474175798397376},{"$f":"-Inputs!R1027","v":-0.32474175798397376},{"$f":"-Inputs!S1027","v":-0.32474175798397376},{"$f":"-Inputs!T1027","v":-0.32143164991629852},{"$f":"-Inputs!U1027","v":-0.32143164991629858},{"$f":"-Inputs!V1027","v":-0.32143164991629858},{"$f":"-Inputs!W1027","v":-0.32143164991629858},{"$f":"-Inputs!X1027","v":-0.32143164991629858},{"$f":"-Inputs!Y1027","v":-0.27000095000150082},{"$f":"-Inputs!Z1027","v":-0.27000095000150082},{"$f":"-Inputs!AA1027","v":-0.27000095000150082},{"$f":"-Inputs!AB1027","v":-0.27000095000150087},{"$f":"-Inputs!AC1027","v":-0.27000095000150087},-0.27000095000150071,-0.27000095000150071,-0.27000095000150071,-0.27000095000150071,-0.27000095000150076,{"$f":"-IF(AI307<0,AI307,IF(AI295=0,0,MIN((AI307/AI295)*(AI307>0),AI307)))","v":-0.27000095000150071},-0.27000095000150071,-0.27000095000150071,-0.27000095000150071,-0.27000095000150071]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1028","v":0},{"$f":"-Inputs!J1028","v":0},{"$f":"-Inputs!K1028","v":0},{"$f":"-Inputs!L1028","v":0},{"$f":"-Inputs!M1028","v":0},{"$f":"-Inputs!N1028","v":0},{"$f":"-Inputs!O1028","v":0},{"$f":"-Inputs!P1028","v":0},{"$f":"-Inputs!Q1028","v":0},{"$f":"-Inputs!R1028","v":0},{"$f":"-Inputs!S1028","v":0},{"$f":"-Inputs!T1028","v":0},{"$f":"-Inputs!U1028","v":0},{"$f":"-Inputs!V1028","v":0},{"$f":"-Inputs!W1028","v":0},{"$f":"-Inputs!X1028","v":0},{"$f":"-Inputs!Y1028","v":0},{"$f":"-Inputs!Z1028","v":0},{"$f":"-Inputs!AA1028","v":0},{"$f":"-Inputs!AB1028","v":0},{"$f":"-Inputs!AC1028","v":0},0,0,0,0,0,{"$f":"-IF(AI308<0,AI308,IF(AI296=0,0,MIN((AI308/AI296)*(AI308>0),AI308)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1029","v":0},{"$f":"-Inputs!J1029","v":0},{"$f":"-Inputs!K1029","v":0},{"$f":"-Inputs!L1029","v":0},{"$f":"-Inputs!M1029","v":0},{"$f":"-Inputs!N1029","v":0},{"$f":"-Inputs!O1029","v":0},{"$f":"-Inputs!P1029","v":0},{"$f":"-Inputs!Q1029","v":0},{"$f":"-Inputs!R1029","v":0},{"$f":"-Inputs!S1029","v":0},{"$f":"-Inputs!T1029","v":0},{"$f":"-Inputs!U1029","v":0},{"$f":"-Inputs!V1029","v":0},{"$f":"-Inputs!W1029","v":0},{"$f":"-Inputs!X1029","v":0},{"$f":"-Inputs!Y1029","v":0},{"$f":"-Inputs!Z1029","v":0},{"$f":"-Inputs!AA1029","v":0},{"$f":"-Inputs!AB1029","v":0},{"$f":"-Inputs!AC1029","v":0},0,0,0,0,0,{"$f":"-IF(AI309<0,AI309,IF(AI297=0,0,MIN((AI309/AI297)*(AI309>0),AI309)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1030","v":0},{"$f":"-Inputs!J1030","v":0},{"$f":"-Inputs!K1030","v":0},{"$f":"-Inputs!L1030","v":0},{"$f":"-Inputs!M1030","v":0},{"$f":"-Inputs!N1030","v":0},{"$f":"-Inputs!O1030","v":0},{"$f":"-Inputs!P1030","v":0},{"$f":"-Inputs!Q1030","v":0},{"$f":"-Inputs!R1030","v":0},{"$f":"-Inputs!S1030","v":0},{"$f":"-Inputs!T1030","v":0},{"$f":"-Inputs!U1030","v":0},{"$f":"-Inputs!V1030","v":0},{"$f":"-Inputs!W1030","v":0},{"$f":"-Inputs!X1030","v":0},{"$f":"-Inputs!Y1030","v":0},{"$f":"-Inputs!Z1030","v":0},{"$f":"-Inputs!AA1030","v":0},{"$f":"-Inputs!AB1030","v":0},{"$f":"-Inputs!AC1030","v":0},0,0,0,0,0,{"$f":"-IF(AI310<0,AI310,IF(AI298=0,0,MIN((AI310/AI298)*(AI310>0),AI310)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1031","v":0},{"$f":"-Inputs!J1031","v":0},{"$f":"-Inputs!K1031","v":0},{"$f":"-Inputs!L1031","v":0},{"$f":"-Inputs!M1031","v":0},{"$f":"-Inputs!N1031","v":0},{"$f":"-Inputs!O1031","v":0},{"$f":"-Inputs!P1031","v":0},{"$f":"-Inputs!Q1031","v":0},{"$f":"-Inputs!R1031","v":0},{"$f":"-Inputs!S1031","v":0},{"$f":"-Inputs!T1031","v":0},{"$f":"-Inputs!U1031","v":0},{"$f":"-Inputs!V1031","v":0},{"$f":"-Inputs!W1031","v":0},{"$f":"-Inputs!X1031","v":0},{"$f":"-Inputs!Y1031","v":0},{"$f":"-Inputs!Z1031","v":0},{"$f":"-Inputs!AA1031","v":0},{"$f":"-Inputs!AB1031","v":0},{"$f":"-Inputs!AC1031","v":0},0,0,0,0,0,{"$f":"-IF(AI311<0,AI311,IF(AI299=0,0,MIN((AI311/AI299)*(AI311>0),AI311)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1032","v":0},{"$f":"-Inputs!J1032","v":0},{"$f":"-Inputs!K1032","v":0},{"$f":"-Inputs!L1032","v":0},{"$f":"-Inputs!M1032","v":0},{"$f":"-Inputs!N1032","v":0},{"$f":"-Inputs!O1032","v":0},{"$f":"-Inputs!P1032","v":0},{"$f":"-Inputs!Q1032","v":0},{"$f":"-Inputs!R1032","v":0},{"$f":"-Inputs!S1032","v":0},{"$f":"-Inputs!T1032","v":0},{"$f":"-Inputs!U1032","v":0},{"$f":"-Inputs!V1032","v":0},{"$f":"-Inputs!W1032","v":0},{"$f":"-Inputs!X1032","v":0},{"$f":"-Inputs!Y1032","v":0},{"$f":"-Inputs!Z1032","v":0},{"$f":"-Inputs!AA1032","v":0},{"$f":"-Inputs!AB1032","v":0},{"$f":"-Inputs!AC1032","v":0},0,{"$f":"-IF(AE312<0,AE312,IF(AE300=0,0,MIN((AE312/AE300)*(AE312>0),AE312)))","v":0},0,0,0,{"$f":"-IF(AI312<0,AI312,IF(AI300=0,0,MIN((AI312/AI300)*(AI312>0),AI312)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1033","v":0},{"$f":"-Inputs!J1033","v":0},{"$f":"-Inputs!K1033","v":0},{"$f":"-Inputs!L1033","v":0},{"$f":"-Inputs!M1033","v":0},{"$f":"-Inputs!N1033","v":0},{"$f":"-Inputs!O1033","v":0},{"$f":"-Inputs!P1033","v":0},{"$f":"-Inputs!Q1033","v":0},{"$f":"-Inputs!R1033","v":0},{"$f":"-Inputs!S1033","v":0},{"$f":"-Inputs!T1033","v":0},{"$f":"-Inputs!U1033","v":0},{"$f":"-Inputs!V1033","v":0},{"$f":"-Inputs!W1033","v":0},{"$f":"-Inputs!X1033","v":0},{"$f":"-Inputs!Y1033","v":0},{"$f":"-Inputs!Z1033","v":0},{"$f":"-Inputs!AA1033","v":0},{"$f":"-Inputs!AB1033","v":0},{"$f":"-Inputs!AC1033","v":0},0,0,0,0,0,{"$f":"-IF(AI313<0,AI313,IF(AI301=0,0,MIN((AI313/AI301)*(AI313>0),AI313)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},-0.41844281222317992,-0.41844281222317992,-0.41844281222317992,-0.41844281222317992,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38507788643140128,-0.38507788643140139,-0.38507788643140139,-0.38507788643140139,-0.38507788643140139,-0.33364718651660363,-0.33364718651660363,-0.33364718651660363,-0.33364718651660363,-0.33364718651660363,{"$f":"SUM(AD340:AD349)","v":-0.38173647598729743},{"$f":"SUM(AE340:AE349)","v":-0.38173647598729743},-0.38173647598729743,-0.38173647598729743,-0.38173647598729754,{"$f":"SUM(AI340:AI349)","v":-0.38173647598729743},-0.38173647598729743,-0.38173647598729743,-0.38173647598729743,-0.38173647598729743]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.6532137879906417},2.6407887988605454,2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":2.3760955067853455},{"$f":"T304+T316+T328+T340","v":2.3364939150055899},2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,{"$f":"Y304+Y316+Y328+Y340","v":2.1384859561068117},{"$f":"Z304+Z316+Z328+Z340","v":2.0988843643270561},2.0592827725473004,2.0196811807675448,1.9800795889877889,1.940477997208033,{"$f":"AE304+AE316+AE328+AE340","v":1.9008764054282772},1.8612748136485213,1.8216732218687655,1.7820716300890096,{"$f":"AI304+AI316+AI328+AI340","v":1.7424700383092537},1.7028684465294979,1.663266854749742,1.6236652629699861,1.5840636711902303]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.8158744519368568},-3.8805999767075909,-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,0,0,0,0,0,{"$f":"Y305+Y317+Y329+Y341","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI305+AI317+AI329+AI341","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":1.0929383970612276},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,0.93774114467853331,0.91369649994318625,0.88965185520783918,0.86560721047249212,0.84156256573714505,{"$f":"Y306+Y318+Y330+Y342","v":0.81751792100179799},0.79347327626645092,0.76942863153110386,0.74538398679575679,0.72133934206040973,0.64920540785436875,0.57707147364832778,0.50493753944228681,0.43280360523624584,0.36066967103020486,{"$f":"AI306+AI318+AI330+AI342","v":0.28853573682416389},0.21640180261812292,0.14426786841208195,7.2133934206040973E-2,0]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":9.7422527395192144},9.4009604411968652,9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,5.3357408496877072,5.0143091997714091,4.6928775498551101,4.3714458999388111,4.050014250022512,{"$f":"Y307+Y319+Y331+Y343","v":3.780013300021011},3.51001235001951,3.2400114000180089,2.9700104500165079,2.7000095000150068,2.4300085500135062,2.1600076000120056,1.8900066500105051,1.6200057000090045,1.3500047500075036,{"$f":"AI307+AI319+AI331+AI343","v":1.0800038000060028},0.81000285000450212,0.54000190000300141,0.27000095000150071,0]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y308+Y320+Y332+Y344","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI308+AI320+AI332+AI344","v":0},0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y309+Y321+Y333+Y345","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI309+AI321+AI333+AI345","v":0},0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y310+Y322+Y334+Y346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI310+AI322+AI334+AI346","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI311+AI323+AI335+AI347","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"Y312+Y324+Y336+Y348","v":0},{"$f":"Z312+Z324+Z336+Z348","v":0},0,0,0,0,{"$f":"AE312+AE324+AE336+AE348","v":0},0,0,0,{"$f":"AI312+AI324+AI336+AI348","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},0,0,0,0,0,{"$f":"Y313+Y325+Y337+Y349","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI313+AI325+AI337+AI349","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":9.6725304726342269},{"$f":"SUM(J352:J361)","v":9.2540876604110469},8.8356448481878687,8.4172020359646886,7.9987592237415095,7.6142556437021591,7.2297520636628096,6.8452484836234593,6.4607449035841089,6.0762413235447585,9.7665142945252015,8.6099759093718298,8.2248980229404296,7.8398201365090276,7.4547422500776257,7.0696643636462246,{"$f":"SUM(Y352:Y361)","v":6.7360171771296207},6.4023699906130167,6.0687228040964136,5.7350756175798097,5.4014284310632057,5.019691955075908,4.6379554790886104,4.2562190031013127,3.874482527114016,3.4927460511267183,{"$f":"SUM(AI352:AI361)","v":3.1110095751394202},2.729273099152123,2.3475366231648254,1.9658001471775277,1.5840636711902303]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0747765510197924]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0}]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0}]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-4.0747765510197924}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,K378-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA378-1)","v":53},52,51,{"$f":"MAX(0,AD378-1)","v":50},49,48,47,{"$f":"MAX(0,AH378-1)","v":46},{"$f":"MAX(0,AI378-1)","v":45},{"$f":"MAX(0,AJ378-1)","v":44},{"$f":"MAX(0,AK378-1)","v":43},{"$f":"MAX(0,AL378-1)","v":42}]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD$131=\"\",AC379-1,MIN(AC379-1,AD$131))","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"$f":"IF(AD377=\"\",MAX(0,AC380-1),Inputs!$D$71-(AC$6-LEFT($A376,4)))","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,K382-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,K383-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,K385-1)","v":29},{"$f":"MAX(0,L385-1)","v":28},{"$f":"MAX(0,M385-1)","v":27},{"$f":"MAX(0,N385-1)","v":26},{"$f":"MAX(0,O385-1)","v":25},{"$f":"MAX(0,P385-1)","v":24},{"$f":"MAX(0,Q385-1)","v":23},{"$f":"MAX(0,R385-1)","v":22},{"$f":"MAX(0,S385-1)","v":21},{"$f":"MAX(0,T385-1)","v":20},{"$f":"MAX(0,U385-1)","v":19},{"$f":"MAX(0,V385-1)","v":18},{"$f":"MAX(0,W385-1)","v":17},{"$f":"MAX(0,X385-1)","v":16},{"$f":"MAX(0,Y385-1)","v":15},{"$f":"MAX(0,Z385-1)","v":14},{"$f":"MAX(0,AA385-1)","v":13},{"$f":"MAX(0,AB385-1)","v":12},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC385+1)","v":31},{"$f":"MAX(0,AD385-1)","v":30},{"$f":"MAX(0,AE385-1)","v":29},{"$f":"MAX(0,AF385-1)","v":28},{"$f":"MAX(0,AG385-1)","v":27},26,25,24,23,22]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,K387-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"MAX(0,AD387-1)","v":42.598995281445561},41.598995281445561,40.598995281445561,39.598995281445561,{"$f":"MAX(0,AH387-1)","v":38.598995281445561},{"$f":"MAX(0,AI387-1)","v":37.598995281445561},{"$f":"MAX(0,AJ387-1)","v":36.598995281445561},{"$f":"MAX(0,AK387-1)","v":35.598995281445561},{"$f":"MAX(0,AL387-1)","v":34.598995281445561}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},{"$f":"J438","v":5.5794926826108635E-2},{"$f":"K438","v":4.7704236229766883E-2},3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,2.674043273770265E-2,2.6302064987904248E-2,2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,2.4110226238912236E-2,2.3671858489113833E-2,2.3233490739315431E-2,2.2795122989517028E-2,2.2356755239718626E-2,2.191838748992022E-2,2.1480019740121814E-2,2.1041651990323408E-2,2.0603284240525002E-2,{"$f":"AH438","v":2.0164916490726596E-2},{"$f":"AI438","v":1.972654874092819E-2},{"$f":"AJ438","v":1.9288180991129784E-2},{"$f":"AK438","v":1.8849813241331378E-2},{"$f":"AL438","v":1.8411445491532976E-2}]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,0,2.4600725618919737,{"$f":"K439","v":2.1667850277745853},1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.5049618662283886,1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,1.1287213996712913,1.0534733063598718,0.97822521304845245,0.9029771197370331,0.82772902642561375,0.75248093311419428,0.67723283980277482,0.60198474649135536,0.5267366531799359,0.45148855986851649,0.37624046655709709,0.30099237324567768,0.22574427993425827,0.15049618662283887]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,0,1.0004104627319463,{"$f":"K440","v":0.99838779008286094},0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,0.85296896512864029,0.83164474100042429,0.8103205168722083,0.7889962927439923,0.7676720686157763,0.74634784448756031,0.72502362035934431,0.70369939623112832,0.68237517210291232,0.66105094797469632,0.60095540724972396,0.5408598665247516,0.48076432579977918,0.42066878507480676,0.36057324434983434,0.30047770362486192,0.24038216289988953,0.18028662217491714,0.12019108144994475]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,0,2.5410712824792387,{"$f":"K441","v":2.2015993895410659},1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,0.96208844274627914,0.91378171192871371,0.8654749811111484,0.81716825029358309,0.76886151947601777,0.7208076745087667,0.67275382954151564,0.62469998457426457,0.5766461396070135,0.52859229463976243,0.4805384496725113,0.43248460470526018,0.38443075973800905,0.33637691477075793,0.2883230698035068,0.24026922483625568,0.19221537986900455,0.14416153490175343,9.6107689934502277E-2]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,0,0,{"$f":"K442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,{"$f":"K443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,{"$f":"K444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,0,0,{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},0,{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,0,0,{"$f":"K446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":6.0573492339292674},{"$f":"SUM(L390:L399)","v":5.4144764436282795},4.7716036533272908,4.128730863026302,4.0232232073057919,3.9177155515852813,3.8122078958647707,3.7067002401442606,3.6011925844237505,3.4956849287032399,3.3463213390912125,3.2010039230842127,3.0556865070772137,2.9103690910702147,2.7650516750632157,2.6199871449065308,2.4749226147498455,2.3298580845931607,2.1847935544364763,2.039729024279791,1.8558931775263499,1.6720573307729083,1.488221484019467,1.3043856372660256,{"$f":"SUM(AI390:AI399)","v":1.1205497905125843},0.93671394375914285,0.75287809700570163,0.5690422502522603,0.38520640349881885]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":5.5794926826108635E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.4600725618919737}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":1.0004104627319463}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.5410712824792387}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":6.0573492339292674}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1629","v":0},{"$f":"-Inputs!U1629","v":0},{"$f":"-Inputs!V1629","v":0},{"$f":"-Inputs!W1629","v":0},{"$f":"-Inputs!X1629","v":0},{"$f":"-Inputs!Y1629","v":0},{"$f":"-Inputs!Z1629","v":0},{"$f":"-Inputs!AA1629","v":0},{"$f":"-Inputs!AB1629","v":0},{"$f":"-Inputs!AC1629","v":0},{"$f":"-Inputs!AD1629","v":0},{"$f":"-Inputs!AE1629","v":0},{"$f":"-Inputs!AF1629","v":0},{"$f":"-Inputs!AG1629","v":0},{"$f":"-Inputs!AH1629","v":0},{"$f":"-Inputs!AI1629","v":0},{"$f":"-Inputs!AJ1629","v":0},{"$f":"-Inputs!AK1629","v":0},{"$f":"-Inputs!AL1629","v":0},{"$f":"-Inputs!AM1629","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1630","v":0},{"$f":"-Inputs!U1630","v":0},{"$f":"-Inputs!V1630","v":0},{"$f":"-Inputs!W1630","v":0},{"$f":"-Inputs!X1630","v":0},{"$f":"-Inputs!Y1630","v":0},{"$f":"-Inputs!Z1630","v":0},{"$f":"-Inputs!AA1630","v":0},{"$f":"-Inputs!AB1630","v":0},{"$f":"-Inputs!AC1630","v":0},{"$f":"-Inputs!AD1630","v":0},{"$f":"-Inputs!AE1630","v":0},{"$f":"-Inputs!AF1630","v":0},{"$f":"-Inputs!AG1630","v":0},{"$f":"-Inputs!AH1630","v":0},{"$f":"-Inputs!AI1630","v":0},{"$f":"-Inputs!AJ1630","v":0},{"$f":"-Inputs!AK1630","v":0},{"$f":"-Inputs!AL1630","v":0},{"$f":"-Inputs!AM1630","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1631","v":0},{"$f":"-Inputs!U1631","v":0},{"$f":"-Inputs!V1631","v":0},{"$f":"-Inputs!W1631","v":0},{"$f":"-Inputs!X1631","v":0},{"$f":"-Inputs!Y1631","v":0},{"$f":"-Inputs!Z1631","v":0},{"$f":"-Inputs!AA1631","v":0},{"$f":"-Inputs!AB1631","v":0},{"$f":"-Inputs!AC1631","v":0},{"$f":"-Inputs!AD1631","v":0},{"$f":"-Inputs!AE1631","v":0},{"$f":"-Inputs!AF1631","v":0},{"$f":"-Inputs!AG1631","v":0},{"$f":"-Inputs!AH1631","v":0},{"$f":"-Inputs!AI1631","v":0},{"$f":"-Inputs!AJ1631","v":0},{"$f":"-Inputs!AK1631","v":0},{"$f":"-Inputs!AL1631","v":0},{"$f":"-Inputs!AM1631","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1632","v":-4.0461736050284251E-3},{"$f":"-Inputs!U1632","v":0},{"$f":"-Inputs!V1632","v":0},{"$f":"-Inputs!W1632","v":0},{"$f":"-Inputs!X1632","v":0},{"$f":"-Inputs!Y1632","v":0},{"$f":"-Inputs!Z1632","v":0},{"$f":"-Inputs!AA1632","v":0},{"$f":"-Inputs!AB1632","v":0},{"$f":"-Inputs!AC1632","v":0},{"$f":"-Inputs!AD1632","v":0},{"$f":"-Inputs!AE1632","v":0},{"$f":"-Inputs!AF1632","v":0},{"$f":"-Inputs!AG1632","v":0},{"$f":"-Inputs!AH1632","v":0},{"$f":"-Inputs!AI1632","v":0},{"$f":"-Inputs!AJ1632","v":0},{"$f":"-Inputs!AK1632","v":0},{"$f":"-Inputs!AL1632","v":0},{"$f":"-Inputs!AM1632","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1633","v":0},{"$f":"-Inputs!U1633","v":0},{"$f":"-Inputs!V1633","v":0},{"$f":"-Inputs!W1633","v":0},{"$f":"-Inputs!X1633","v":0},{"$f":"-Inputs!Y1633","v":0},{"$f":"-Inputs!Z1633","v":0},{"$f":"-Inputs!AA1633","v":0},{"$f":"-Inputs!AB1633","v":0},{"$f":"-Inputs!AC1633","v":0},{"$f":"-Inputs!AD1633","v":0},{"$f":"-Inputs!AE1633","v":0},{"$f":"-Inputs!AF1633","v":0},{"$f":"-Inputs!AG1633","v":0},{"$f":"-Inputs!AH1633","v":0},{"$f":"-Inputs!AI1633","v":0},{"$f":"-Inputs!AJ1633","v":0},{"$f":"-Inputs!AK1633","v":0},{"$f":"-Inputs!AL1633","v":0},{"$f":"-Inputs!AM1633","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1634","v":0},{"$f":"-Inputs!U1634","v":0},{"$f":"-Inputs!V1634","v":0},{"$f":"-Inputs!W1634","v":0},{"$f":"-Inputs!X1634","v":0},{"$f":"-Inputs!Y1634","v":0},{"$f":"-Inputs!Z1634","v":0},{"$f":"-Inputs!AA1634","v":0},{"$f":"-Inputs!AB1634","v":0},{"$f":"-Inputs!AC1634","v":0},{"$f":"-Inputs!AD1634","v":0},{"$f":"-Inputs!AE1634","v":0},{"$f":"-Inputs!AF1634","v":0},{"$f":"-Inputs!AG1634","v":0},{"$f":"-Inputs!AH1634","v":0},{"$f":"-Inputs!AI1634","v":0},{"$f":"-Inputs!AJ1634","v":0},{"$f":"-Inputs!AK1634","v":0},{"$f":"-Inputs!AL1634","v":0},{"$f":"-Inputs!AM1634","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1635","v":0},{"$f":"-Inputs!U1635","v":0},{"$f":"-Inputs!V1635","v":0},{"$f":"-Inputs!W1635","v":0},{"$f":"-Inputs!X1635","v":0},{"$f":"-Inputs!Y1635","v":0},{"$f":"-Inputs!Z1635","v":0},{"$f":"-Inputs!AA1635","v":0},{"$f":"-Inputs!AB1635","v":0},{"$f":"-Inputs!AC1635","v":0},{"$f":"-Inputs!AD1635","v":0},{"$f":"-Inputs!AE1635","v":0},{"$f":"-Inputs!AF1635","v":0},{"$f":"-Inputs!AG1635","v":0},{"$f":"-Inputs!AH1635","v":0},{"$f":"-Inputs!AI1635","v":0},{"$f":"-Inputs!AJ1635","v":0},{"$f":"-Inputs!AK1635","v":0},{"$f":"-Inputs!AL1635","v":0},{"$f":"-Inputs!AM1635","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1636","v":0},{"$f":"-Inputs!U1636","v":0},{"$f":"-Inputs!V1636","v":0},{"$f":"-Inputs!W1636","v":0},{"$f":"-Inputs!X1636","v":0},{"$f":"-Inputs!Y1636","v":0},{"$f":"-Inputs!Z1636","v":0},{"$f":"-Inputs!AA1636","v":0},{"$f":"-Inputs!AB1636","v":0},{"$f":"-Inputs!AC1636","v":0},{"$f":"-Inputs!AD1636","v":0},{"$f":"-Inputs!AE1636","v":0},{"$f":"-Inputs!AF1636","v":0},{"$f":"-Inputs!AG1636","v":0},{"$f":"-Inputs!AH1636","v":0},{"$f":"-Inputs!AI1636","v":0},{"$f":"-Inputs!AJ1636","v":0},{"$f":"-Inputs!AK1636","v":0},{"$f":"-Inputs!AL1636","v":0},{"$f":"-Inputs!AM1636","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1637","v":0},{"$f":"-Inputs!U1637","v":0},{"$f":"-Inputs!V1637","v":0},{"$f":"-Inputs!W1637","v":0},{"$f":"-Inputs!X1637","v":0},{"$f":"-Inputs!Y1637","v":0},{"$f":"-Inputs!Z1637","v":0},{"$f":"-Inputs!AA1637","v":0},{"$f":"-Inputs!AB1637","v":0},{"$f":"-Inputs!AC1637","v":0},{"$f":"-Inputs!AD1637","v":0},{"$f":"-Inputs!AE1637","v":0},{"$f":"-Inputs!AF1637","v":0},{"$f":"-Inputs!AG1637","v":0},{"$f":"-Inputs!AH1637","v":0},{"$f":"-Inputs!AI1637","v":0},{"$f":"-Inputs!AJ1637","v":0},{"$f":"-Inputs!AK1637","v":0},{"$f":"-Inputs!AL1637","v":0},{"$f":"-Inputs!AM1637","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1638","v":0},{"$f":"-Inputs!U1638","v":0},{"$f":"-Inputs!V1638","v":0},{"$f":"-Inputs!W1638","v":0},{"$f":"-Inputs!X1638","v":0},{"$f":"-Inputs!Y1638","v":0},{"$f":"-Inputs!Z1638","v":0},{"$f":"-Inputs!AA1638","v":0},{"$f":"-Inputs!AB1638","v":0},{"$f":"-Inputs!AC1638","v":0},{"$f":"-Inputs!AD1638","v":0},{"$f":"-Inputs!AE1638","v":0},{"$f":"-Inputs!AF1638","v":0},{"$f":"-Inputs!AG1638","v":0},{"$f":"-Inputs!AH1638","v":0},{"$f":"-Inputs!AI1638","v":0},{"$f":"-Inputs!AJ1638","v":0},{"$f":"-Inputs!AK1638","v":0},{"$f":"-Inputs!AL1638","v":0},{"$f":"-Inputs!AM1638","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-4.0461736050284251E-3},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE414:AE423)","v":0},0,0,0,{"$f":"SUM(AI414:AI423)","v":0},0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!L1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!M1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!N1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!O1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!P1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!Q1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!R1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!S1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!T1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!U1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!V1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!W1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!X1036","v":-4.3836774979840343E-4},{"$f":"-Inputs!Y1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!Z1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AA1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AB1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AC1036","v":-4.3836774979840376E-4},{"$f":"-IF(AD390<0,AD390,IF(AD378=0,0,MIN((AD390/AD378)*(AD390>0),AD390)))","v":-4.3836774979840441E-4},{"$f":"-IF(AE390<0,AE390,IF(AE378=0,0,MIN((AE390/AE378)*(AE390>0),AE390)))","v":-4.3836774979840441E-4},-4.3836774979840435E-4,-4.3836774979840435E-4,-4.383677497984043E-4,{"$f":"-IF(AI390<0,AI390,IF(AI378=0,0,MIN((AI390/AI378)*(AI390>0),AI390)))","v":-4.3836774979840425E-4},-4.3836774979840425E-4,-4.3836774979840419E-4,-4.3836774979840414E-4,-4.3836774979840419E-4]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K1037","v":-0.29328753411738862},{"$f":"-Inputs!L1037","v":-0.29328753411738862},{"$f":"-Inputs!M1037","v":-0.29328753411738862},{"$f":"-Inputs!N1037","v":0},{"$f":"-Inputs!O1037","v":0},{"$f":"-Inputs!P1037","v":0},{"$f":"-Inputs!Q1037","v":0},{"$f":"-Inputs!R1037","v":0},{"$f":"-Inputs!S1037","v":0},{"$f":"-Inputs!T1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!U1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!V1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!W1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!X1037","v":-7.5248093311419378E-2},{"$f":"-Inputs!Y1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!Z1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AA1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AB1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AC1037","v":-7.5248093311419392E-2},-7.5248093311419434E-2,-7.5248093311419434E-2,-7.524809331141942E-2,-7.524809331141942E-2,-7.524809331141942E-2,{"$f":"-IF(AI391<0,AI391,IF(AI379=0,0,MIN((AI391/AI379)*(AI391>0),AI391)))","v":-7.524809331141942E-2},-7.524809331141942E-2,-7.524809331141942E-2,-7.524809331141942E-2,-7.5248093311419434E-2]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!L1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!O1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!P1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!Q1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!R1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!S1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!T1038","v":-2.1324224128215996E-2},{"$f":"-Inputs!U1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!V1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!W1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!X1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!Y1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!Z1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AA1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AB1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AC1038","v":-2.1324224128216013E-2},-6.0095540724972391E-2,-6.0095540724972397E-2,-6.0095540724972397E-2,-6.0095540724972397E-2,-6.0095540724972397E-2,{"$f":"-IF(AI392<0,AI392,IF(AI380=0,0,MIN((AI392/AI380)*(AI392>0),AI392)))","v":-6.0095540724972391E-2},-6.0095540724972384E-2,-6.0095540724972384E-2,-6.0095540724972384E-2,-6.0095540724972377E-2]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1039","v":-0.33947189293817265},{"$f":"-Inputs!L1039","v":-0.33947189293817265},{"$f":"-Inputs!M1039","v":-0.33947189293817265},{"$f":"-Inputs!N1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!O1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!P1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!Q1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!R1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!S1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!T1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!U1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!V1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!W1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!X1039","v":-4.8306730817565355E-2},{"$f":"-Inputs!Y1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!Z1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AA1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AB1039","v":-4.8053844967251076E-2},{"$f":"-Inputs!AC1039","v":-4.8053844967251076E-2},-4.8053844967251132E-2,-4.8053844967251132E-2,-4.8053844967251132E-2,-4.8053844967251132E-2,-4.8053844967251132E-2,{"$f":"-IF(AI393<0,AI393,IF(AI381=0,0,MIN((AI393/AI381)*(AI393>0),AI393)))","v":-4.8053844967251132E-2},-4.8053844967251139E-2,-4.8053844967251139E-2,-4.8053844967251146E-2,-4.8053844967251139E-2]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K1040","v":0},{"$f":"-Inputs!L1040","v":0},{"$f":"-Inputs!M1040","v":0},{"$f":"-Inputs!N1040","v":0},{"$f":"-Inputs!O1040","v":0},{"$f":"-Inputs!P1040","v":0},{"$f":"-Inputs!Q1040","v":0},{"$f":"-Inputs!R1040","v":0},{"$f":"-Inputs!S1040","v":0},{"$f":"-Inputs!T1040","v":0},{"$f":"-Inputs!U1040","v":0},{"$f":"-Inputs!V1040","v":0},{"$f":"-Inputs!W1040","v":0},{"$f":"-Inputs!X1040","v":0},{"$f":"-Inputs!Y1040","v":0},{"$f":"-Inputs!Z1040","v":0},{"$f":"-Inputs!AA1040","v":0},{"$f":"-Inputs!AB1040","v":0},{"$f":"-Inputs!AC1040","v":0},0,0,0,0,0,{"$f":"-IF(AI394<0,AI394,IF(AI382=0,0,MIN((AI394/AI382)*(AI394>0),AI394)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K1041","v":0},{"$f":"-Inputs!L1041","v":0},{"$f":"-Inputs!M1041","v":0},{"$f":"-Inputs!N1041","v":0},{"$f":"-Inputs!O1041","v":0},{"$f":"-Inputs!P1041","v":0},{"$f":"-Inputs!Q1041","v":0},{"$f":"-Inputs!R1041","v":0},{"$f":"-Inputs!S1041","v":0},{"$f":"-Inputs!T1041","v":0},{"$f":"-Inputs!U1041","v":0},{"$f":"-Inputs!V1041","v":0},{"$f":"-Inputs!W1041","v":0},{"$f":"-Inputs!X1041","v":0},{"$f":"-Inputs!Y1041","v":0},{"$f":"-Inputs!Z1041","v":0},{"$f":"-Inputs!AA1041","v":0},{"$f":"-Inputs!AB1041","v":0},{"$f":"-Inputs!AC1041","v":0},0,0,0,0,0,{"$f":"-IF(AI395<0,AI395,IF(AI383=0,0,MIN((AI395/AI383)*(AI395>0),AI395)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K1042","v":0},{"$f":"-Inputs!L1042","v":0},{"$f":"-Inputs!M1042","v":0},{"$f":"-Inputs!N1042","v":0},{"$f":"-Inputs!O1042","v":0},{"$f":"-Inputs!P1042","v":0},{"$f":"-Inputs!Q1042","v":0},{"$f":"-Inputs!R1042","v":0},{"$f":"-Inputs!S1042","v":0},{"$f":"-Inputs!T1042","v":0},{"$f":"-Inputs!U1042","v":0},{"$f":"-Inputs!V1042","v":0},{"$f":"-Inputs!W1042","v":0},{"$f":"-Inputs!X1042","v":0},{"$f":"-Inputs!Y1042","v":0},{"$f":"-Inputs!Z1042","v":0},{"$f":"-Inputs!AA1042","v":0},{"$f":"-Inputs!AB1042","v":0},{"$f":"-Inputs!AC1042","v":0},0,0,0,0,0,{"$f":"-IF(AI396<0,AI396,IF(AI384=0,0,MIN((AI396/AI384)*(AI396>0),AI396)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K1043","v":0},{"$f":"-Inputs!L1043","v":0},{"$f":"-Inputs!M1043","v":0},{"$f":"-Inputs!N1043","v":0},{"$f":"-Inputs!O1043","v":0},{"$f":"-Inputs!P1043","v":0},{"$f":"-Inputs!Q1043","v":0},{"$f":"-Inputs!R1043","v":0},{"$f":"-Inputs!S1043","v":0},{"$f":"-Inputs!T1043","v":0},{"$f":"-Inputs!U1043","v":0},{"$f":"-Inputs!V1043","v":0},{"$f":"-Inputs!W1043","v":0},{"$f":"-Inputs!X1043","v":0},{"$f":"-Inputs!Y1043","v":0},{"$f":"-Inputs!Z1043","v":0},{"$f":"-Inputs!AA1043","v":0},{"$f":"-Inputs!AB1043","v":0},{"$f":"-Inputs!AC1043","v":0},0,0,0,0,0,{"$f":"-IF(AI397<0,AI397,IF(AI385=0,0,MIN((AI397/AI385)*(AI397>0),AI397)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1044","v":0},{"$f":"-Inputs!L1044","v":0},{"$f":"-Inputs!M1044","v":0},{"$f":"-Inputs!N1044","v":0},{"$f":"-Inputs!O1044","v":0},{"$f":"-Inputs!P1044","v":0},{"$f":"-Inputs!Q1044","v":0},{"$f":"-Inputs!R1044","v":0},{"$f":"-Inputs!S1044","v":0},{"$f":"-Inputs!T1044","v":0},{"$f":"-Inputs!U1044","v":0},{"$f":"-Inputs!V1044","v":0},{"$f":"-Inputs!W1044","v":0},{"$f":"-Inputs!X1044","v":0},{"$f":"-Inputs!Y1044","v":0},{"$f":"-Inputs!Z1044","v":0},{"$f":"-Inputs!AA1044","v":0},{"$f":"-Inputs!AB1044","v":0},{"$f":"-Inputs!AC1044","v":0},0,{"$f":"-IF(AE398<0,AE398,IF(AE386=0,0,MIN((AE398/AE386)*(AE398>0),AE398)))","v":0},0,0,0,{"$f":"-IF(AI398<0,AI398,IF(AI386=0,0,MIN((AI398/AI386)*(AI398>0),AI398)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K1045","v":0},{"$f":"-Inputs!L1045","v":0},{"$f":"-Inputs!M1045","v":0},{"$f":"-Inputs!N1045","v":0},{"$f":"-Inputs!O1045","v":0},{"$f":"-Inputs!P1045","v":0},{"$f":"-Inputs!Q1045","v":0},{"$f":"-Inputs!R1045","v":0},{"$f":"-Inputs!S1045","v":0},{"$f":"-Inputs!T1045","v":0},{"$f":"-Inputs!U1045","v":0},{"$f":"-Inputs!V1045","v":0},{"$f":"-Inputs!W1045","v":0},{"$f":"-Inputs!X1045","v":0},{"$f":"-Inputs!Y1045","v":0},{"$f":"-Inputs!Z1045","v":0},{"$f":"-Inputs!AA1045","v":0},{"$f":"-Inputs!AB1045","v":0},{"$f":"-Inputs!AC1045","v":0},0,0,0,0,0,{"$f":"-IF(AI399<0,AI399,IF(AI387=0,0,MIN((AI399/AI387)*(AI399>0),AI399)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.64287279030098854},-0.64287279030098854,-0.64287279030098854,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.14531741600699916,-0.14531741600699916,-0.14531741600699916,-0.14531741600699916,-0.14531741600699913,-0.14506453015668488,-0.14506453015668488,-0.14506453015668488,-0.14506453015668488,-0.14506453015668488,{"$f":"SUM(AD426:AD435)","v":-0.18383584675344133},{"$f":"SUM(AE426:AE435)","v":-0.18383584675344136},-0.18383584675344133,-0.18383584675344133,-0.18383584675344133,{"$f":"SUM(AI426:AI435)","v":-0.18383584675344133},-0.18383584675344133,-0.18383584675344133,-0.18383584675344136,-0.18383584675344133]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":5.5794926826108635E-2},4.7704236229766883E-2,3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.674043273770265E-2},{"$f":"T390+T402+T414+T426","v":2.6302064987904248E-2},2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,{"$f":"Y390+Y402+Y414+Y426","v":2.4110226238912236E-2},{"$f":"Z390+Z402+Z414+Z426","v":2.3671858489113833E-2},2.3233490739315431E-2,2.2795122989517028E-2,2.2356755239718626E-2,{"$f":"MAX(AD390+AD402+AD414+AD426,0)","v":2.191838748992022E-2},{"$f":"AE390+AE402+AE414+AE426","v":2.1480019740121814E-2},2.1041651990323408E-2,2.0603284240525002E-2,2.0164916490726596E-2,{"$f":"AI390+AI402+AI414+AI426","v":1.972654874092819E-2},1.9288180991129784E-2,1.8849813241331378E-2,1.8411445491532976E-2,1.7973077741734574E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.4600725618919737},2.1667850277745853,1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.5049618662283886,1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,{"$f":"Y391+Y403+Y415+Y427","v":1.1287213996712913},1.0534733063598718,0.97822521304845245,0.9029771197370331,0.82772902642561375,0.75248093311419428,0.67723283980277482,0.60198474649135536,0.5267366531799359,0.45148855986851649,{"$f":"AI391+AI403+AI415+AI427","v":0.37624046655709709},0.30099237324567768,0.22574427993425827,0.15049618662283887,7.5248093311419434E-2]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":1.0004104627319463},0.99838779008286094,0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,0.85296896512864029,0.83164474100042429,0.8103205168722083,0.7889962927439923,0.7676720686157763,{"$f":"Y392+Y404+Y416+Y428","v":0.74634784448756031},0.72502362035934431,0.70369939623112832,0.68237517210291232,0.66105094797469632,0.60095540724972396,0.5408598665247516,0.48076432579977918,0.42066878507480676,0.36057324434983434,{"$f":"AI392+AI404+AI416+AI428","v":0.30047770362486192},0.24038216289988953,0.18028662217491714,0.12019108144994475,6.0095540724972377E-2]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.5410712824792387},2.2015993895410659,1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,0.96208844274627914,0.91378171192871371,0.8654749811111484,0.81716825029358309,0.76886151947601777,{"$f":"Y393+Y405+Y417+Y429","v":0.7208076745087667},0.67275382954151564,0.62469998457426457,0.5766461396070135,0.52859229463976243,0.4805384496725113,0.43248460470526018,0.38443075973800905,0.33637691477075793,0.2883230698035068,{"$f":"AI393+AI405+AI417+AI429","v":0.24026922483625568},0.19221537986900455,0.14416153490175343,9.6107689934502277E-2,4.8053844967251139E-2]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y394+Y406+Y418+Y430","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI394+AI406+AI418+AI430","v":0},0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y395+Y407+Y419+Y431","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI395+AI407+AI419+AI431","v":0},0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y396+Y408+Y420+Y432","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI396+AI408+AI420+AI432","v":0},0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI397+AI409+AI421+AI433","v":0},0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"Y398+Y410+Y422+Y434","v":0},{"$f":"Z398+Z410+Z422+Z434","v":0},0,0,0,{"$f":"MAX(AD398+AD410+AD422+AD434,0)","v":0},{"$f":"AE398+AE410+AE422+AE434","v":0},0,0,0,{"$f":"AI398+AI410+AI422+AI434","v":0},0,0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},0,0,0,0,0,{"$f":"Y399+Y411+Y423+Y435","v":0},0,0,0,0,{"$f":"MAX(AD399+AD411+AD423+AD435,0)","v":0},0,0,0,0,{"$f":"AI399+AI411+AI423+AI435","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":6.0573492339292674},{"$f":"SUM(K438:K447)","v":5.4144764436282795},4.7716036533272908,4.128730863026302,4.0232232073057919,3.9177155515852813,3.8122078958647707,3.7067002401442606,3.6011925844237505,3.4956849287032399,3.3463213390912125,3.2010039230842127,3.0556865070772137,2.9103690910702147,2.7650516750632157,{"$f":"SUM(Y438:Y447)","v":2.6199871449065308},2.4749226147498455,2.3298580845931607,2.1847935544364763,2.039729024279791,{"$f":"SUM(AD438:AD447)","v":1.8558931775263499},1.6720573307729083,1.488221484019467,1.3043856372660256,1.1205497905125843,{"$f":"SUM(AI438:AI447)","v":0.93671394375914285},0.75287809700570163,0.5690422502522603,0.38520640349881885,0.20137055674537752]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,L464-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB464-1)","v":53},52,{"$f":"MAX(0,AD464-1)","v":51},50,49,48,{"$f":"MAX(0,AH464-1)","v":47},{"$f":"MAX(0,AI464-1)","v":46},{"$f":"MAX(0,AJ464-1)","v":45},{"$f":"MAX(0,AK464-1)","v":44},{"$f":"MAX(0,AL464-1)","v":43}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD$131=\"\",AC465-1,MIN(AC465-1,AD$131))","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,{"$f":"IF(AD463=\"\",MAX(0,AC466-1),Inputs!$D$71-(AC$6-LEFT($A462,4)))","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,L468-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,L469-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,L471-1)","v":29},{"$f":"MAX(0,M471-1)","v":28},{"$f":"MAX(0,N471-1)","v":27},{"$f":"MAX(0,O471-1)","v":26},{"$f":"MAX(0,P471-1)","v":25},{"$f":"MAX(0,Q471-1)","v":24},{"$f":"MAX(0,R471-1)","v":23},{"$f":"MAX(0,S471-1)","v":22},{"$f":"MAX(0,T471-1)","v":21},{"$f":"MAX(0,U471-1)","v":20},{"$f":"MAX(0,V471-1)","v":19},{"$f":"MAX(0,W471-1)","v":18},{"$f":"MAX(0,X471-1)","v":17},{"$f":"MAX(0,Y471-1)","v":16},{"$f":"MAX(0,Z471-1)","v":15},{"$f":"MAX(0,AA471-1)","v":14},{"$f":"MAX(0,AB471-1)","v":13},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC471+1)","v":32},{"$f":"MAX(0,AD471-1)","v":31},{"$f":"MAX(0,AE471-1)","v":30},{"$f":"MAX(0,AF471-1)","v":29},{"$f":"MAX(0,AG471-1)","v":28},27,26,25,24,23]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,L473-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"MAX(0,AD473-1)","v":43.598995281445561},42.598995281445561,41.598995281445561,40.598995281445561,{"$f":"MAX(0,AH473-1)","v":39.598995281445561},{"$f":"MAX(0,AI473-1)","v":38.598995281445561},{"$f":"MAX(0,AJ473-1)","v":37.598995281445561},{"$f":"MAX(0,AK473-1)","v":36.598995281445561},{"$f":"MAX(0,AL473-1)","v":35.598995281445561}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},{"$f":"K524","v":0.11505117360557758},{"$f":"L524","v":0.11048571248335616},0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,9.6058722194942339E-2,9.4509387965991648E-2,9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,8.6762716821238206E-2,8.5213382592287529E-2,8.3664048363336851E-2,8.2114714134386174E-2,8.0565379905435497E-2,7.901604567648482E-2,7.7466711447534142E-2,7.5917377218583465E-2,7.4368042989632788E-2,{"$f":"AH524","v":7.281870876068211E-2},{"$f":"AI524","v":7.1269374531731433E-2},{"$f":"AJ524","v":6.9720040302780756E-2},{"$f":"AK524","v":6.8170706073830079E-2},{"$f":"AL524","v":6.6621371844879401E-2}]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,0,0.14991573159444149,{"$f":"L525","v":-0.15011404468656514},-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,0,0.64411701650187214,{"$f":"L526","v":0.64209434385278674},0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,0.54937816186101296,0.53597869449854918,0.5225792271360854,-1.6670009079757395,-1.6804003753382033,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,0,1.3495935253165701,{"$f":"L527","v":0.96393727355761316},0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,0.26770138609171407,0.2536849171491985,0.23966844820668295,0.22565197926416741,0.21163551032165187,0.19918636265567236,0.18673721498969284,0.17428806732371332,0.16183891965773381,0.14938977199175429,0.13694062432577478,0.12449147665979525,0.11204232899381572,9.9593181327836192E-2,8.7144033661856662E-2,7.4694885995877133E-2,6.2245738329897611E-2,4.9796590663918089E-2,3.7347442997938567E-2]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,{"$f":"L528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,{"$f":"L529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,{"$f":"L530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,0,0,{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0},0,{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,0,0,{"$f":"L532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z532","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":2.2586774470184614},{"$f":"SUM(M476:M485)","v":1.566403285207191},0.87412912339592053,0.81461674402763207,0.75510436465934361,0.69559198529105515,0.63607960592276669,0.57656722655447823,0.96719866815376154,0.91158893591871859,0.88262366538478865,0.85365839485085859,-1.3514875434324325,-1.3804528139663625,0.28594907947691056,0.27195059758198037,0.25795211568705018,0.24395363379211998,0.22995515189718979,0.2159566700022596,0.20195818810732941,0.18795970621239919,0.17396122431746897,{"$f":"SUM(AI476:AI485)","v":0.15996274242253877},0.14596426052760858,0.13196577863267836,0.11796729673774817,0.10396881484281797]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":0.11505117360557758}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.14991573159444149}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.64411701650187214}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.3495935253165701}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":2.2586774470184614}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1641","v":0},{"$f":"-Inputs!U1641","v":0},{"$f":"-Inputs!V1641","v":0},{"$f":"-Inputs!W1641","v":0},{"$f":"-Inputs!X1641","v":0},{"$f":"-Inputs!Y1641","v":0},{"$f":"-Inputs!Z1641","v":0},{"$f":"-Inputs!AA1641","v":0},{"$f":"-Inputs!AB1641","v":0},{"$f":"-Inputs!AC1641","v":0},{"$f":"-Inputs!AD1641","v":0},{"$f":"-Inputs!AE1641","v":0},{"$f":"-Inputs!AF1641","v":0},{"$f":"-Inputs!AG1641","v":0},{"$f":"-Inputs!AH1641","v":0},{"$f":"-Inputs!AI1641","v":0},{"$f":"-Inputs!AJ1641","v":0},{"$f":"-Inputs!AK1641","v":0},{"$f":"-Inputs!AL1641","v":0},{"$f":"-Inputs!AM1641","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1642","v":0},{"$f":"-Inputs!U1642","v":0},{"$f":"-Inputs!V1642","v":0},{"$f":"-Inputs!W1642","v":0},{"$f":"-Inputs!X1642","v":0},{"$f":"-Inputs!Y1642","v":0},{"$f":"-Inputs!Z1642","v":0},{"$f":"-Inputs!AA1642","v":0},{"$f":"-Inputs!AB1642","v":0},{"$f":"-Inputs!AC1642","v":0},{"$f":"-Inputs!AD1642","v":0},{"$f":"-Inputs!AE1642","v":0},{"$f":"-Inputs!AF1642","v":0},{"$f":"-Inputs!AG1642","v":0},{"$f":"-Inputs!AH1642","v":0},{"$f":"-Inputs!AI1642","v":0},{"$f":"-Inputs!AJ1642","v":0},{"$f":"-Inputs!AK1642","v":0},{"$f":"-Inputs!AL1642","v":0},{"$f":"-Inputs!AM1642","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1643","v":0},{"$f":"-Inputs!U1643","v":0},{"$f":"-Inputs!V1643","v":0},{"$f":"-Inputs!W1643","v":-2.1761806677493611},{"$f":"-Inputs!X1643","v":0},{"$f":"-Inputs!Y1643","v":0},{"$f":"-Inputs!Z1643","v":0},{"$f":"-Inputs!AA1643","v":0},{"$f":"-Inputs!AB1643","v":0},{"$f":"-Inputs!AC1643","v":0},{"$f":"-Inputs!AD1643","v":0},{"$f":"-Inputs!AE1643","v":0},{"$f":"-Inputs!AF1643","v":0},{"$f":"-Inputs!AG1643","v":0},{"$f":"-Inputs!AH1643","v":0},{"$f":"-Inputs!AI1643","v":0},{"$f":"-Inputs!AJ1643","v":0},{"$f":"-Inputs!AK1643","v":0},{"$f":"-Inputs!AL1643","v":0},{"$f":"-Inputs!AM1643","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1644","v":-2.6644461701112777E-2},{"$f":"-Inputs!U1644","v":0},{"$f":"-Inputs!V1644","v":0},{"$f":"-Inputs!W1644","v":0},{"$f":"-Inputs!X1644","v":0},{"$f":"-Inputs!Y1644","v":0},{"$f":"-Inputs!Z1644","v":0},{"$f":"-Inputs!AA1644","v":0},{"$f":"-Inputs!AB1644","v":0},{"$f":"-Inputs!AC1644","v":0},{"$f":"-Inputs!AD1644","v":0},{"$f":"-Inputs!AE1644","v":0},{"$f":"-Inputs!AF1644","v":0},{"$f":"-Inputs!AG1644","v":0},{"$f":"-Inputs!AH1644","v":0},{"$f":"-Inputs!AI1644","v":0},{"$f":"-Inputs!AJ1644","v":0},{"$f":"-Inputs!AK1644","v":0},{"$f":"-Inputs!AL1644","v":0},{"$f":"-Inputs!AM1644","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1645","v":0},{"$f":"-Inputs!U1645","v":0},{"$f":"-Inputs!V1645","v":0},{"$f":"-Inputs!W1645","v":0},{"$f":"-Inputs!X1645","v":0},{"$f":"-Inputs!Y1645","v":0},{"$f":"-Inputs!Z1645","v":0},{"$f":"-Inputs!AA1645","v":0},{"$f":"-Inputs!AB1645","v":0},{"$f":"-Inputs!AC1645","v":0},{"$f":"-Inputs!AD1645","v":0},{"$f":"-Inputs!AE1645","v":0},{"$f":"-Inputs!AF1645","v":0},{"$f":"-Inputs!AG1645","v":0},{"$f":"-Inputs!AH1645","v":0},{"$f":"-Inputs!AI1645","v":0},{"$f":"-Inputs!AJ1645","v":0},{"$f":"-Inputs!AK1645","v":0},{"$f":"-Inputs!AL1645","v":0},{"$f":"-Inputs!AM1645","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1646","v":0},{"$f":"-Inputs!U1646","v":0},{"$f":"-Inputs!V1646","v":0},{"$f":"-Inputs!W1646","v":0},{"$f":"-Inputs!X1646","v":0},{"$f":"-Inputs!Y1646","v":0},{"$f":"-Inputs!Z1646","v":0},{"$f":"-Inputs!AA1646","v":0},{"$f":"-Inputs!AB1646","v":0},{"$f":"-Inputs!AC1646","v":0},{"$f":"-Inputs!AD1646","v":0},{"$f":"-Inputs!AE1646","v":0},{"$f":"-Inputs!AF1646","v":0},{"$f":"-Inputs!AG1646","v":0},{"$f":"-Inputs!AH1646","v":0},{"$f":"-Inputs!AI1646","v":0},{"$f":"-Inputs!AJ1646","v":0},{"$f":"-Inputs!AK1646","v":0},{"$f":"-Inputs!AL1646","v":0},{"$f":"-Inputs!AM1646","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1647","v":0},{"$f":"-Inputs!U1647","v":0},{"$f":"-Inputs!V1647","v":0},{"$f":"-Inputs!W1647","v":0},{"$f":"-Inputs!X1647","v":0},{"$f":"-Inputs!Y1647","v":0},{"$f":"-Inputs!Z1647","v":0},{"$f":"-Inputs!AA1647","v":0},{"$f":"-Inputs!AB1647","v":0},{"$f":"-Inputs!AC1647","v":0},{"$f":"-Inputs!AD1647","v":0},{"$f":"-Inputs!AE1647","v":0},{"$f":"-Inputs!AF1647","v":0},{"$f":"-Inputs!AG1647","v":0},{"$f":"-Inputs!AH1647","v":0},{"$f":"-Inputs!AI1647","v":0},{"$f":"-Inputs!AJ1647","v":0},{"$f":"-Inputs!AK1647","v":0},{"$f":"-Inputs!AL1647","v":0},{"$f":"-Inputs!AM1647","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1648","v":0},{"$f":"-Inputs!U1648","v":0},{"$f":"-Inputs!V1648","v":0},{"$f":"-Inputs!W1648","v":0},{"$f":"-Inputs!X1648","v":0},{"$f":"-Inputs!Y1648","v":0},{"$f":"-Inputs!Z1648","v":0},{"$f":"-Inputs!AA1648","v":0},{"$f":"-Inputs!AB1648","v":0},{"$f":"-Inputs!AC1648","v":0},{"$f":"-Inputs!AD1648","v":0},{"$f":"-Inputs!AE1648","v":0},{"$f":"-Inputs!AF1648","v":0},{"$f":"-Inputs!AG1648","v":0},{"$f":"-Inputs!AH1648","v":0},{"$f":"-Inputs!AI1648","v":0},{"$f":"-Inputs!AJ1648","v":0},{"$f":"-Inputs!AK1648","v":0},{"$f":"-Inputs!AL1648","v":0},{"$f":"-Inputs!AM1648","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1649","v":0},{"$f":"-Inputs!U1649","v":0},{"$f":"-Inputs!V1649","v":0},{"$f":"-Inputs!W1649","v":0},{"$f":"-Inputs!X1649","v":0},{"$f":"-Inputs!Y1649","v":0},{"$f":"-Inputs!Z1649","v":0},{"$f":"-Inputs!AA1649","v":0},{"$f":"-Inputs!AB1649","v":0},{"$f":"-Inputs!AC1649","v":0},{"$f":"-Inputs!AD1649","v":0},{"$f":"-Inputs!AE1649","v":0},{"$f":"-Inputs!AF1649","v":0},{"$f":"-Inputs!AG1649","v":0},{"$f":"-Inputs!AH1649","v":0},{"$f":"-Inputs!AI1649","v":0},{"$f":"-Inputs!AJ1649","v":0},{"$f":"-Inputs!AK1649","v":0},{"$f":"-Inputs!AL1649","v":0},{"$f":"-Inputs!AM1649","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1650","v":0},{"$f":"-Inputs!U1650","v":0},{"$f":"-Inputs!V1650","v":0},{"$f":"-Inputs!W1650","v":0},{"$f":"-Inputs!X1650","v":0},{"$f":"-Inputs!Y1650","v":0},{"$f":"-Inputs!Z1650","v":0},{"$f":"-Inputs!AA1650","v":0},{"$f":"-Inputs!AB1650","v":0},{"$f":"-Inputs!AC1650","v":0},{"$f":"-Inputs!AD1650","v":0},{"$f":"-Inputs!AE1650","v":0},{"$f":"-Inputs!AF1650","v":0},{"$f":"-Inputs!AG1650","v":0},{"$f":"-Inputs!AH1650","v":0},{"$f":"-Inputs!AI1650","v":0},{"$f":"-Inputs!AJ1650","v":0},{"$f":"-Inputs!AK1650","v":0},{"$f":"-Inputs!AL1650","v":0},{"$f":"-Inputs!AM1650","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.6644461701112777E-2},0,0,-2.1761806677493611,0,0,0,0,0,0,0,{"$f":"SUM(AE500:AE509)","v":0},0,0,0,{"$f":"SUM(AI500:AI509)","v":0},0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1048","v":-4.565461122221422E-3},{"$f":"-Inputs!M1048","v":-4.565461122221422E-3},{"$f":"-Inputs!N1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!O1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!P1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!Q1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!R1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!S1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!T1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!U1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!V1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!W1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!X1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!Y1048","v":-1.5493342289506827E-3},{"$f":"-Inputs!Z1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AA1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AB1048","v":-1.5493342289506821E-3},{"$f":"-Inputs!AC1048","v":-1.5493342289506821E-3},{"$f":"-IF(AD476<0,AD476,IF(AD464=0,0,MIN((AD476/AD464)*(AD476>0),AD476)))","v":-1.5493342289506827E-3},{"$f":"-IF(AE476<0,AE476,IF(AE464=0,0,MIN((AE476/AE464)*(AE476>0),AE476)))","v":-1.5493342289506827E-3},-1.5493342289506829E-3,-1.5493342289506829E-3,-1.5493342289506831E-3,{"$f":"-IF(AI476<0,AI476,IF(AI464=0,0,MIN((AI476/AI464)*(AI476>0),AI476)))","v":-1.5493342289506831E-3},-1.5493342289506834E-3,-1.5493342289506834E-3,-1.5493342289506836E-3,-1.5493342289506838E-3]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1049","v":-0.30002977628100663},{"$f":"-Inputs!M1049","v":-0.30002977628100663},{"$f":"-Inputs!N1049","v":0},{"$f":"-Inputs!O1049","v":0},{"$f":"-Inputs!P1049","v":0},{"$f":"-Inputs!Q1049","v":0},{"$f":"-Inputs!R1049","v":0},{"$f":"-Inputs!S1049","v":0},{"$f":"-Inputs!T1049","v":0},{"$f":"-Inputs!U1049","v":0},{"$f":"-Inputs!V1049","v":0},{"$f":"-Inputs!W1049","v":0},{"$f":"-Inputs!X1049","v":0},{"$f":"-Inputs!Y1049","v":0},{"$f":"-Inputs!Z1049","v":0},{"$f":"-Inputs!AA1049","v":0},{"$f":"-Inputs!AB1049","v":0},{"$f":"-Inputs!AC1049","v":0},0,0,0,0,0,{"$f":"-IF(AI477<0,AI477,IF(AI465=0,0,MIN((AI477/AI465)*(AI477>0),AI477)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!O1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!P1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!Q1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!R1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!S1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!T1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!U1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!V1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!W1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!X1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!Y1050","v":1.6804003753382035},{"$f":"-Inputs!Z1050","v":0},{"$f":"-Inputs!AA1050","v":0},{"$f":"-Inputs!AB1050","v":0},{"$f":"-Inputs!AC1050","v":0},0,0,0,0,0,{"$f":"-IF(AI478<0,AI478,IF(AI466=0,0,MIN((AI478/AI466)*(AI478>0),AI478)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1051","v":-0.3856562517589569},{"$f":"-Inputs!M1051","v":-0.3856562517589569},{"$f":"-Inputs!N1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!O1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!P1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!Q1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!R1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!S1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!T1051","v":-1.4016468942515556E-2},{"$f":"-Inputs!U1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!V1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!W1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!X1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!Y1051","v":-1.244914766597951E-2},{"$f":"-Inputs!Z1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AA1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AB1051","v":-1.2449147665979514E-2},{"$f":"-Inputs!AC1051","v":-1.2449147665979514E-2},-1.2449147665979524E-2,-1.2449147665979526E-2,-1.2449147665979526E-2,-1.2449147665979524E-2,-1.2449147665979524E-2,{"$f":"-IF(AI479<0,AI479,IF(AI467=0,0,MIN((AI479/AI467)*(AI479>0),AI479)))","v":-1.2449147665979524E-2},-1.2449147665979522E-2,-1.2449147665979522E-2,-1.2449147665979522E-2,-1.2449147665979522E-2]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1052","v":0},{"$f":"-Inputs!M1052","v":0},{"$f":"-Inputs!N1052","v":0},{"$f":"-Inputs!O1052","v":0},{"$f":"-Inputs!P1052","v":0},{"$f":"-Inputs!Q1052","v":0},{"$f":"-Inputs!R1052","v":0},{"$f":"-Inputs!S1052","v":0},{"$f":"-Inputs!T1052","v":0},{"$f":"-Inputs!U1052","v":0},{"$f":"-Inputs!V1052","v":0},{"$f":"-Inputs!W1052","v":0},{"$f":"-Inputs!X1052","v":0},{"$f":"-Inputs!Y1052","v":0},{"$f":"-Inputs!Z1052","v":0},{"$f":"-Inputs!AA1052","v":0},{"$f":"-Inputs!AB1052","v":0},{"$f":"-Inputs!AC1052","v":0},0,0,0,0,0,{"$f":"-IF(AI480<0,AI480,IF(AI468=0,0,MIN((AI480/AI468)*(AI480>0),AI480)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1053","v":0},{"$f":"-Inputs!M1053","v":0},{"$f":"-Inputs!N1053","v":0},{"$f":"-Inputs!O1053","v":0},{"$f":"-Inputs!P1053","v":0},{"$f":"-Inputs!Q1053","v":0},{"$f":"-Inputs!R1053","v":0},{"$f":"-Inputs!S1053","v":0},{"$f":"-Inputs!T1053","v":0},{"$f":"-Inputs!U1053","v":0},{"$f":"-Inputs!V1053","v":0},{"$f":"-Inputs!W1053","v":0},{"$f":"-Inputs!X1053","v":0},{"$f":"-Inputs!Y1053","v":0},{"$f":"-Inputs!Z1053","v":0},{"$f":"-Inputs!AA1053","v":0},{"$f":"-Inputs!AB1053","v":0},{"$f":"-Inputs!AC1053","v":0},0,0,0,0,0,{"$f":"-IF(AI481<0,AI481,IF(AI469=0,0,MIN((AI481/AI469)*(AI481>0),AI481)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1054","v":0},{"$f":"-Inputs!M1054","v":0},{"$f":"-Inputs!N1054","v":0},{"$f":"-Inputs!O1054","v":0},{"$f":"-Inputs!P1054","v":0},{"$f":"-Inputs!Q1054","v":0},{"$f":"-Inputs!R1054","v":0},{"$f":"-Inputs!S1054","v":0},{"$f":"-Inputs!T1054","v":0},{"$f":"-Inputs!U1054","v":0},{"$f":"-Inputs!V1054","v":0},{"$f":"-Inputs!W1054","v":0},{"$f":"-Inputs!X1054","v":0},{"$f":"-Inputs!Y1054","v":0},{"$f":"-Inputs!Z1054","v":0},{"$f":"-Inputs!AA1054","v":0},{"$f":"-Inputs!AB1054","v":0},{"$f":"-Inputs!AC1054","v":0},0,0,0,0,0,{"$f":"-IF(AI482<0,AI482,IF(AI470=0,0,MIN((AI482/AI470)*(AI482>0),AI482)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1055","v":0},{"$f":"-Inputs!M1055","v":0},{"$f":"-Inputs!N1055","v":0},{"$f":"-Inputs!O1055","v":0},{"$f":"-Inputs!P1055","v":0},{"$f":"-Inputs!Q1055","v":0},{"$f":"-Inputs!R1055","v":0},{"$f":"-Inputs!S1055","v":0},{"$f":"-Inputs!T1055","v":0},{"$f":"-Inputs!U1055","v":0},{"$f":"-Inputs!V1055","v":0},{"$f":"-Inputs!W1055","v":0},{"$f":"-Inputs!X1055","v":0},{"$f":"-Inputs!Y1055","v":0},{"$f":"-Inputs!Z1055","v":0},{"$f":"-Inputs!AA1055","v":0},{"$f":"-Inputs!AB1055","v":0},{"$f":"-Inputs!AC1055","v":0},0,0,0,0,0,{"$f":"-IF(AI483<0,AI483,IF(AI471=0,0,MIN((AI483/AI471)*(AI483>0),AI483)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1056","v":0},{"$f":"-Inputs!M1056","v":0},{"$f":"-Inputs!N1056","v":0},{"$f":"-Inputs!O1056","v":0},{"$f":"-Inputs!P1056","v":0},{"$f":"-Inputs!Q1056","v":0},{"$f":"-Inputs!R1056","v":0},{"$f":"-Inputs!S1056","v":0},{"$f":"-Inputs!T1056","v":0},{"$f":"-Inputs!U1056","v":0},{"$f":"-Inputs!V1056","v":0},{"$f":"-Inputs!W1056","v":0},{"$f":"-Inputs!X1056","v":0},{"$f":"-Inputs!Y1056","v":0},{"$f":"-Inputs!Z1056","v":0},{"$f":"-Inputs!AA1056","v":0},{"$f":"-Inputs!AB1056","v":0},{"$f":"-Inputs!AC1056","v":0},0,{"$f":"-IF(AE484<0,AE484,IF(AE472=0,0,MIN((AE484/AE472)*(AE484>0),AE484)))","v":0},0,0,0,{"$f":"-IF(AI484<0,AI484,IF(AI472=0,0,MIN((AI484/AI472)*(AI484>0),AI484)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1057","v":0},{"$f":"-Inputs!M1057","v":0},{"$f":"-Inputs!N1057","v":0},{"$f":"-Inputs!O1057","v":0},{"$f":"-Inputs!P1057","v":0},{"$f":"-Inputs!Q1057","v":0},{"$f":"-Inputs!R1057","v":0},{"$f":"-Inputs!S1057","v":0},{"$f":"-Inputs!T1057","v":0},{"$f":"-Inputs!U1057","v":0},{"$f":"-Inputs!V1057","v":0},{"$f":"-Inputs!W1057","v":0},{"$f":"-Inputs!X1057","v":0},{"$f":"-Inputs!Y1057","v":0},{"$f":"-Inputs!Z1057","v":0},{"$f":"-Inputs!AA1057","v":0},{"$f":"-Inputs!AB1057","v":0},{"$f":"-Inputs!AC1057","v":0},0,0,0,0,0,{"$f":"-IF(AI485<0,AI485,IF(AI473=0,0,MIN((AI485/AI473)*(AI485>0),AI485)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.69227416181127044},-0.69227416181127044,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-2.8965270533929974E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,1.6664018934432732,-1.3998481894930193E-2,-1.3998481894930193E-2,-1.3998481894930196E-2,-1.3998481894930196E-2,{"$f":"SUM(AD512:AD521)","v":-1.3998481894930206E-2},{"$f":"SUM(AE512:AE521)","v":-1.3998481894930208E-2},-1.3998481894930208E-2,-1.3998481894930206E-2,-1.3998481894930206E-2,{"$f":"SUM(AI512:AI521)","v":-1.3998481894930206E-2},-1.3998481894930206E-2,-1.3998481894930206E-2,-1.3998481894930206E-2,-1.3998481894930206E-2]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":0.11505117360557758},0.11048571248335616,0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":9.6058722194942339E-2},{"$f":"T476+T488+T500+T512","v":9.4509387965991648E-2},9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,{"$f":"Y476+Y488+Y500+Y512","v":8.6762716821238206E-2},{"$f":"Z476+Z488+Z500+Z512","v":8.5213382592287529E-2},8.3664048363336851E-2,8.2114714134386174E-2,8.0565379905435497E-2,{"$f":"MAX(AD476+AD488+AD500+AD512,0)","v":7.901604567648482E-2},{"$f":"AE476+AE488+AE500+AE512","v":7.7466711447534142E-2},7.5917377218583465E-2,7.4368042989632788E-2,7.281870876068211E-2,{"$f":"AI476+AI488+AI500+AI512","v":7.1269374531731433E-2},6.9720040302780756E-2,6.8170706073830079E-2,6.6621371844879401E-2,6.5072037615928724E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.14991573159444149,-0.15011404468656514,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,0,0,0,0,0,{"$f":"Y477+Y489+Y501+Y513","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI477+AI489+AI501+AI513","v":0},0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.64411701650187214,0.64209434385278674,0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,0.54937816186101296,0.53597869449854918,0.5225792271360854,-1.6670009079757395,-1.6804003753382033,{"$f":"Y478+Y490+Y502+Y514","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI478+AI490+AI502+AI514","v":0},0,0,0,0]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.3495935253165701,0.96393727355761316,0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,0.26770138609171407,0.2536849171491985,0.23966844820668295,0.22565197926416741,0.21163551032165187,{"$f":"Y479+Y491+Y503+Y515","v":0.19918636265567236},0.18673721498969284,0.17428806732371332,0.16183891965773381,0.14938977199175429,0.13694062432577478,0.12449147665979525,0.11204232899381572,9.9593181327836192E-2,8.7144033661856662E-2,{"$f":"AI479+AI491+AI503+AI515","v":7.4694885995877133E-2},6.2245738329897611E-2,4.9796590663918089E-2,3.7347442997938567E-2,2.4898295331959044E-2]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y480+Y492+Y504+Y516","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI480+AI492+AI504+AI516","v":0},0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y481+Y493+Y505+Y517","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI481+AI493+AI505+AI517","v":0},0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y482+Y494+Y506+Y518","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI482+AI494+AI506+AI518","v":0},0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI483+AI495+AI507+AI519","v":0},0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"Y484+Y496+Y508+Y520","v":0},{"$f":"Z484+Z496+Z508+Z520","v":0},0,0,0,{"$f":"MAX(AD484+AD496+AD508+AD520,0)","v":0},{"$f":"AE484+AE496+AE508+AE520","v":0},0,0,0,{"$f":"AI484+AI496+AI508+AI520","v":0},0,0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},0,0,0,0,0,{"$f":"Y485+Y497+Y509+Y521","v":0},0,0,0,0,{"$f":"MAX(AD485+AD497+AD509+AD521,0)","v":0},0,0,0,0,{"$f":"AI485+AI497+AI509+AI521","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":2.2586774470184614},{"$f":"SUM(L524:L533)","v":1.566403285207191},0.87412912339592053,0.81461674402763207,0.75510436465934361,0.69559198529105515,0.63607960592276669,0.57656722655447823,0.96719866815376154,0.91158893591871859,0.88262366538478865,0.85365839485085859,-1.3514875434324325,-1.3804528139663625,{"$f":"SUM(Y524:Y533)","v":0.28594907947691056},0.27195059758198037,0.25795211568705018,0.24395363379211998,0.22995515189718979,{"$f":"SUM(AD524:AD533)","v":0.2159566700022596},0.20195818810732941,0.18795970621239919,0.17396122431746897,0.15996274242253877,{"$f":"SUM(AI524:AI533)","v":0.14596426052760858},0.13196577863267836,0.11796729673774817,0.10396881484281797,8.9970332947887768E-2]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45014382096757177]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.45014382096757177}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,M550-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AC550-1)","v":53},{"$f":"MAX(0,AD550-1)","v":52},51,50,49,{"$f":"MAX(0,AH550-1)","v":48},{"$f":"MAX(0,AI550-1)","v":47},{"$f":"MAX(0,AJ550-1)","v":46},{"$f":"MAX(0,AK550-1)","v":45},{"$f":"MAX(0,AL550-1)","v":44}]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD$131=\"\",AC551-1,MIN(AC551-1,AD$131))","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"IF(AD549=\"\",MAX(0,AC552-1),Inputs!$D$71-(AC$6-LEFT($A548,4)))","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,M554-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,M555-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,M557-1)","v":29},{"$f":"MAX(0,N557-1)","v":28},{"$f":"MAX(0,O557-1)","v":27},{"$f":"MAX(0,P557-1)","v":26},{"$f":"MAX(0,Q557-1)","v":25},{"$f":"MAX(0,R557-1)","v":24},{"$f":"MAX(0,S557-1)","v":23},{"$f":"MAX(0,T557-1)","v":22},{"$f":"MAX(0,U557-1)","v":21},{"$f":"MAX(0,V557-1)","v":20},{"$f":"MAX(0,W557-1)","v":19},{"$f":"MAX(0,X557-1)","v":18},{"$f":"MAX(0,Y557-1)","v":17},{"$f":"MAX(0,Z557-1)","v":16},{"$f":"MAX(0,AA557-1)","v":15},{"$f":"MAX(0,AB557-1)","v":14},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC557+1)","v":33},{"$f":"MAX(0,AD557-1)","v":32},{"$f":"MAX(0,AE557-1)","v":31},{"$f":"MAX(0,AF557-1)","v":30},{"$f":"MAX(0,AG557-1)","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,M559-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,{"$f":"MAX(0,AD559-1)","v":44.598995281445561},43.598995281445561,42.598995281445561,41.598995281445561,{"$f":"MAX(0,AH559-1)","v":40.598995281445561},{"$f":"MAX(0,AI559-1)","v":39.598995281445561},{"$f":"MAX(0,AJ559-1)","v":38.598995281445561},{"$f":"MAX(0,AK559-1)","v":37.598995281445561},{"$f":"MAX(0,AL559-1)","v":36.598995281445561}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},{"$f":"L610","v":3.7159867684781319E-5},{"$f":"M610","v":-1.0307365966209316E-2},-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH610","v":0},{"$f":"AI610","v":0},{"$f":"AJ610","v":0},{"$f":"AK610","v":0},{"$f":"AL610","v":0}]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,0,-0.20179158142352899,{"$f":"M611","v":-0.32517461301774075},-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,0,-5.5840330043392061E-2,{"$f":"M612","v":-5.7863002692477503E-2},-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,0,1.6180459838804471,{"$f":"M613","v":1.2998121537576715},1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,0.50932328190343434,0.46687967507814815,0.42443606825286195,0.38199246142757576,0.33954885460228956,0.29710524777700337,0.25466164095171717,0.21221803412643098,0.16977442730114478]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,{"$f":"M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,{"$f":"M615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,{"$f":"M616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,0,0,{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0},0,{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,0,0,{"$f":"M618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA618","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.3604512322812108},{"$f":"SUM(N562:N571)","v":0.90646717208124383},0.8536485816975109,0.80082999131377797,0.74801140093004492,0.69519281054631199,0.64237422016257906,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,0.50932328190343434,0.46687967507814815,0.42443606825286195,0.38199246142757576,{"$f":"SUM(AI562:AI571)","v":0.33954885460228956},0.29710524777700337,0.25466164095171717,0.21221803412643098,0.16977442730114478]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.7159867684781319E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.20179158142352899}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-5.5840330043392061E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.6180459838804471}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.3604512322812108}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1653","v":0},{"$f":"-Inputs!U1653","v":0},{"$f":"-Inputs!V1653","v":0},{"$f":"-Inputs!W1653","v":0},{"$f":"-Inputs!X1653","v":0},{"$f":"-Inputs!Y1653","v":0},{"$f":"-Inputs!Z1653","v":0},{"$f":"-Inputs!AA1653","v":0},{"$f":"-Inputs!AB1653","v":0},{"$f":"-Inputs!AC1653","v":0},{"$f":"-Inputs!AD1653","v":0},{"$f":"-Inputs!AE1653","v":0},{"$f":"-Inputs!AF1653","v":0},{"$f":"-Inputs!AG1653","v":0},{"$f":"-Inputs!AH1653","v":0},{"$f":"-Inputs!AI1653","v":0},{"$f":"-Inputs!AJ1653","v":0},{"$f":"-Inputs!AK1653","v":0},{"$f":"-Inputs!AL1653","v":0},{"$f":"-Inputs!AM1653","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1654","v":0},{"$f":"-Inputs!U1654","v":0},{"$f":"-Inputs!V1654","v":0},{"$f":"-Inputs!W1654","v":0},{"$f":"-Inputs!X1654","v":0},{"$f":"-Inputs!Y1654","v":0},{"$f":"-Inputs!Z1654","v":0},{"$f":"-Inputs!AA1654","v":0},{"$f":"-Inputs!AB1654","v":0},{"$f":"-Inputs!AC1654","v":0},{"$f":"-Inputs!AD1654","v":0},{"$f":"-Inputs!AE1654","v":0},{"$f":"-Inputs!AF1654","v":0},{"$f":"-Inputs!AG1654","v":0},{"$f":"-Inputs!AH1654","v":0},{"$f":"-Inputs!AI1654","v":0},{"$f":"-Inputs!AJ1654","v":0},{"$f":"-Inputs!AK1654","v":0},{"$f":"-Inputs!AL1654","v":0},{"$f":"-Inputs!AM1654","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1655","v":0},{"$f":"-Inputs!U1655","v":0},{"$f":"-Inputs!V1655","v":0},{"$f":"-Inputs!W1655","v":0},{"$f":"-Inputs!X1655","v":0},{"$f":"-Inputs!Y1655","v":0},{"$f":"-Inputs!Z1655","v":0},{"$f":"-Inputs!AA1655","v":0},{"$f":"-Inputs!AB1655","v":0},{"$f":"-Inputs!AC1655","v":0},{"$f":"-Inputs!AD1655","v":0},{"$f":"-Inputs!AE1655","v":0},{"$f":"-Inputs!AF1655","v":0},{"$f":"-Inputs!AG1655","v":0},{"$f":"-Inputs!AH1655","v":0},{"$f":"-Inputs!AI1655","v":0},{"$f":"-Inputs!AJ1655","v":0},{"$f":"-Inputs!AK1655","v":0},{"$f":"-Inputs!AL1655","v":0},{"$f":"-Inputs!AM1655","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1656","v":0},{"$f":"-Inputs!U1656","v":0},{"$f":"-Inputs!V1656","v":0},{"$f":"-Inputs!W1656","v":0},{"$f":"-Inputs!X1656","v":0},{"$f":"-Inputs!Y1656","v":0},{"$f":"-Inputs!Z1656","v":0},{"$f":"-Inputs!AA1656","v":0},{"$f":"-Inputs!AB1656","v":0},{"$f":"-Inputs!AC1656","v":0},{"$f":"-Inputs!AD1656","v":0},{"$f":"-Inputs!AE1656","v":0},{"$f":"-Inputs!AF1656","v":0},{"$f":"-Inputs!AG1656","v":0},{"$f":"-Inputs!AH1656","v":0},{"$f":"-Inputs!AI1656","v":0},{"$f":"-Inputs!AJ1656","v":0},{"$f":"-Inputs!AK1656","v":0},{"$f":"-Inputs!AL1656","v":0},{"$f":"-Inputs!AM1656","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1657","v":0},{"$f":"-Inputs!U1657","v":0},{"$f":"-Inputs!V1657","v":0},{"$f":"-Inputs!W1657","v":0},{"$f":"-Inputs!X1657","v":0},{"$f":"-Inputs!Y1657","v":0},{"$f":"-Inputs!Z1657","v":0},{"$f":"-Inputs!AA1657","v":0},{"$f":"-Inputs!AB1657","v":0},{"$f":"-Inputs!AC1657","v":0},{"$f":"-Inputs!AD1657","v":0},{"$f":"-Inputs!AE1657","v":0},{"$f":"-Inputs!AF1657","v":0},{"$f":"-Inputs!AG1657","v":0},{"$f":"-Inputs!AH1657","v":0},{"$f":"-Inputs!AI1657","v":0},{"$f":"-Inputs!AJ1657","v":0},{"$f":"-Inputs!AK1657","v":0},{"$f":"-Inputs!AL1657","v":0},{"$f":"-Inputs!AM1657","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1658","v":0},{"$f":"-Inputs!U1658","v":0},{"$f":"-Inputs!V1658","v":0},{"$f":"-Inputs!W1658","v":0},{"$f":"-Inputs!X1658","v":0},{"$f":"-Inputs!Y1658","v":0},{"$f":"-Inputs!Z1658","v":0},{"$f":"-Inputs!AA1658","v":0},{"$f":"-Inputs!AB1658","v":0},{"$f":"-Inputs!AC1658","v":0},{"$f":"-Inputs!AD1658","v":0},{"$f":"-Inputs!AE1658","v":0},{"$f":"-Inputs!AF1658","v":0},{"$f":"-Inputs!AG1658","v":0},{"$f":"-Inputs!AH1658","v":0},{"$f":"-Inputs!AI1658","v":0},{"$f":"-Inputs!AJ1658","v":0},{"$f":"-Inputs!AK1658","v":0},{"$f":"-Inputs!AL1658","v":0},{"$f":"-Inputs!AM1658","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1659","v":0},{"$f":"-Inputs!U1659","v":0},{"$f":"-Inputs!V1659","v":0},{"$f":"-Inputs!W1659","v":0},{"$f":"-Inputs!X1659","v":0},{"$f":"-Inputs!Y1659","v":0},{"$f":"-Inputs!Z1659","v":0},{"$f":"-Inputs!AA1659","v":0},{"$f":"-Inputs!AB1659","v":0},{"$f":"-Inputs!AC1659","v":0},{"$f":"-Inputs!AD1659","v":0},{"$f":"-Inputs!AE1659","v":0},{"$f":"-Inputs!AF1659","v":0},{"$f":"-Inputs!AG1659","v":0},{"$f":"-Inputs!AH1659","v":0},{"$f":"-Inputs!AI1659","v":0},{"$f":"-Inputs!AJ1659","v":0},{"$f":"-Inputs!AK1659","v":0},{"$f":"-Inputs!AL1659","v":0},{"$f":"-Inputs!AM1659","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1660","v":0},{"$f":"-Inputs!U1660","v":0},{"$f":"-Inputs!V1660","v":0},{"$f":"-Inputs!W1660","v":0},{"$f":"-Inputs!X1660","v":0},{"$f":"-Inputs!Y1660","v":0},{"$f":"-Inputs!Z1660","v":0},{"$f":"-Inputs!AA1660","v":0},{"$f":"-Inputs!AB1660","v":0},{"$f":"-Inputs!AC1660","v":0},{"$f":"-Inputs!AD1660","v":0},{"$f":"-Inputs!AE1660","v":0},{"$f":"-Inputs!AF1660","v":0},{"$f":"-Inputs!AG1660","v":0},{"$f":"-Inputs!AH1660","v":0},{"$f":"-Inputs!AI1660","v":0},{"$f":"-Inputs!AJ1660","v":0},{"$f":"-Inputs!AK1660","v":0},{"$f":"-Inputs!AL1660","v":0},{"$f":"-Inputs!AM1660","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1661","v":0},{"$f":"-Inputs!U1661","v":0},{"$f":"-Inputs!V1661","v":0},{"$f":"-Inputs!W1661","v":0},{"$f":"-Inputs!X1661","v":0},{"$f":"-Inputs!Y1661","v":0},{"$f":"-Inputs!Z1661","v":0},{"$f":"-Inputs!AA1661","v":0},{"$f":"-Inputs!AB1661","v":0},{"$f":"-Inputs!AC1661","v":0},{"$f":"-Inputs!AD1661","v":0},{"$f":"-Inputs!AE1661","v":0},{"$f":"-Inputs!AF1661","v":0},{"$f":"-Inputs!AG1661","v":0},{"$f":"-Inputs!AH1661","v":0},{"$f":"-Inputs!AI1661","v":0},{"$f":"-Inputs!AJ1661","v":0},{"$f":"-Inputs!AK1661","v":0},{"$f":"-Inputs!AL1661","v":0},{"$f":"-Inputs!AM1661","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1662","v":0},{"$f":"-Inputs!U1662","v":0},{"$f":"-Inputs!V1662","v":0},{"$f":"-Inputs!W1662","v":0},{"$f":"-Inputs!X1662","v":0},{"$f":"-Inputs!Y1662","v":0},{"$f":"-Inputs!Z1662","v":0},{"$f":"-Inputs!AA1662","v":0},{"$f":"-Inputs!AB1662","v":0},{"$f":"-Inputs!AC1662","v":0},{"$f":"-Inputs!AD1662","v":0},{"$f":"-Inputs!AE1662","v":0},{"$f":"-Inputs!AF1662","v":0},{"$f":"-Inputs!AG1662","v":0},{"$f":"-Inputs!AH1662","v":0},{"$f":"-Inputs!AI1662","v":0},{"$f":"-Inputs!AJ1662","v":0},{"$f":"-Inputs!AK1662","v":0},{"$f":"-Inputs!AL1662","v":0},{"$f":"-Inputs!AM1662","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE586:AE595)","v":0},0,0,0,{"$f":"SUM(AI586:AI595)","v":0},0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1060","v":-1.0344525833894098E-2},{"$f":"-Inputs!N1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!O1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!P1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!Q1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!R1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!S1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!T1060","v":0},{"$f":"-Inputs!U1060","v":0},{"$f":"-Inputs!V1060","v":0},{"$f":"-Inputs!W1060","v":0},{"$f":"-Inputs!X1060","v":0},{"$f":"-Inputs!Y1060","v":0},{"$f":"-Inputs!Z1060","v":0},{"$f":"-Inputs!AA1060","v":0},{"$f":"-Inputs!AB1060","v":0},{"$f":"-Inputs!AC1060","v":0},{"$f":"-IF(AD562<0,AD562,IF(AD550=0,0,MIN((AD562/AD550)*(AD562>0),AD562)))","v":0},{"$f":"-IF(AE562<0,AE562,IF(AE550=0,0,MIN((AE562/AE550)*(AE562>0),AE562)))","v":0},0,0,0,{"$f":"-IF(AI562<0,AI562,IF(AI550=0,0,MIN((AI562/AI550)*(AI562>0),AI562)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1061","v":-0.12338303159421178},{"$f":"-Inputs!N1061","v":0},{"$f":"-Inputs!O1061","v":0},{"$f":"-Inputs!P1061","v":0},{"$f":"-Inputs!Q1061","v":0},{"$f":"-Inputs!R1061","v":0},{"$f":"-Inputs!S1061","v":0},{"$f":"-Inputs!T1061","v":0},{"$f":"-Inputs!U1061","v":0},{"$f":"-Inputs!V1061","v":0},{"$f":"-Inputs!W1061","v":0},{"$f":"-Inputs!X1061","v":0},{"$f":"-Inputs!Y1061","v":0},{"$f":"-Inputs!Z1061","v":0},{"$f":"-Inputs!AA1061","v":0},{"$f":"-Inputs!AB1061","v":0},{"$f":"-Inputs!AC1061","v":0},0,0,0,0,0,{"$f":"-IF(AI563<0,AI563,IF(AI551=0,0,MIN((AI563/AI551)*(AI563>0),AI563)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1062","v":-2.0226726490854391E-3},{"$f":"-Inputs!N1062","v":1.1168066008678413E-3},{"$f":"-Inputs!O1062","v":1.1168066008678413E-3},{"$f":"-Inputs!P1062","v":1.1168066008678413E-3},{"$f":"-Inputs!Q1062","v":1.1168066008678413E-3},{"$f":"-Inputs!R1062","v":1.1168066008678413E-3},{"$f":"-Inputs!S1062","v":1.1168066008678413E-3},{"$f":"-Inputs!T1062","v":0},{"$f":"-Inputs!U1062","v":0},{"$f":"-Inputs!V1062","v":0},{"$f":"-Inputs!W1062","v":0},{"$f":"-Inputs!X1062","v":0},{"$f":"-Inputs!Y1062","v":0},{"$f":"-Inputs!Z1062","v":0},{"$f":"-Inputs!AA1062","v":0},{"$f":"-Inputs!AB1062","v":0},{"$f":"-Inputs!AC1062","v":0},0,0,0,0,0,{"$f":"-IF(AI564<0,AI564,IF(AI552=0,0,MIN((AI564/AI552)*(AI564>0),AI564)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1063","v":-0.31823383012277567},{"$f":"-Inputs!N1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!O1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!P1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!Q1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!R1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!S1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!T1063","v":-4.2443606825286188E-2},{"$f":"-Inputs!U1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!V1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!W1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!X1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!Y1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!Z1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AA1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AB1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AC1063","v":-4.2443606825286154E-2},-4.2443606825286188E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,{"$f":"-IF(AI565<0,AI565,IF(AI553=0,0,MIN((AI565/AI553)*(AI565>0),AI565)))","v":-4.2443606825286195E-2},-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286195E-2]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1064","v":0},{"$f":"-Inputs!N1064","v":0},{"$f":"-Inputs!O1064","v":0},{"$f":"-Inputs!P1064","v":0},{"$f":"-Inputs!Q1064","v":0},{"$f":"-Inputs!R1064","v":0},{"$f":"-Inputs!S1064","v":0},{"$f":"-Inputs!T1064","v":0},{"$f":"-Inputs!U1064","v":0},{"$f":"-Inputs!V1064","v":0},{"$f":"-Inputs!W1064","v":0},{"$f":"-Inputs!X1064","v":0},{"$f":"-Inputs!Y1064","v":0},{"$f":"-Inputs!Z1064","v":0},{"$f":"-Inputs!AA1064","v":0},{"$f":"-Inputs!AB1064","v":0},{"$f":"-Inputs!AC1064","v":0},0,0,0,0,0,{"$f":"-IF(AI566<0,AI566,IF(AI554=0,0,MIN((AI566/AI554)*(AI566>0),AI566)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1065","v":0},{"$f":"-Inputs!N1065","v":0},{"$f":"-Inputs!O1065","v":0},{"$f":"-Inputs!P1065","v":0},{"$f":"-Inputs!Q1065","v":0},{"$f":"-Inputs!R1065","v":0},{"$f":"-Inputs!S1065","v":0},{"$f":"-Inputs!T1065","v":0},{"$f":"-Inputs!U1065","v":0},{"$f":"-Inputs!V1065","v":0},{"$f":"-Inputs!W1065","v":0},{"$f":"-Inputs!X1065","v":0},{"$f":"-Inputs!Y1065","v":0},{"$f":"-Inputs!Z1065","v":0},{"$f":"-Inputs!AA1065","v":0},{"$f":"-Inputs!AB1065","v":0},{"$f":"-Inputs!AC1065","v":0},0,0,0,0,0,{"$f":"-IF(AI567<0,AI567,IF(AI555=0,0,MIN((AI567/AI555)*(AI567>0),AI567)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1066","v":0},{"$f":"-Inputs!N1066","v":0},{"$f":"-Inputs!O1066","v":0},{"$f":"-Inputs!P1066","v":0},{"$f":"-Inputs!Q1066","v":0},{"$f":"-Inputs!R1066","v":0},{"$f":"-Inputs!S1066","v":0},{"$f":"-Inputs!T1066","v":0},{"$f":"-Inputs!U1066","v":0},{"$f":"-Inputs!V1066","v":0},{"$f":"-Inputs!W1066","v":0},{"$f":"-Inputs!X1066","v":0},{"$f":"-Inputs!Y1066","v":0},{"$f":"-Inputs!Z1066","v":0},{"$f":"-Inputs!AA1066","v":0},{"$f":"-Inputs!AB1066","v":0},{"$f":"-Inputs!AC1066","v":0},0,0,0,0,0,{"$f":"-IF(AI568<0,AI568,IF(AI556=0,0,MIN((AI568/AI556)*(AI568>0),AI568)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1067","v":0},{"$f":"-Inputs!N1067","v":0},{"$f":"-Inputs!O1067","v":0},{"$f":"-Inputs!P1067","v":0},{"$f":"-Inputs!Q1067","v":0},{"$f":"-Inputs!R1067","v":0},{"$f":"-Inputs!S1067","v":0},{"$f":"-Inputs!T1067","v":0},{"$f":"-Inputs!U1067","v":0},{"$f":"-Inputs!V1067","v":0},{"$f":"-Inputs!W1067","v":0},{"$f":"-Inputs!X1067","v":0},{"$f":"-Inputs!Y1067","v":0},{"$f":"-Inputs!Z1067","v":0},{"$f":"-Inputs!AA1067","v":0},{"$f":"-Inputs!AB1067","v":0},{"$f":"-Inputs!AC1067","v":0},0,0,0,0,0,{"$f":"-IF(AI569<0,AI569,IF(AI557=0,0,MIN((AI569/AI557)*(AI569>0),AI569)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1068","v":0},{"$f":"-Inputs!N1068","v":0},{"$f":"-Inputs!O1068","v":0},{"$f":"-Inputs!P1068","v":0},{"$f":"-Inputs!Q1068","v":0},{"$f":"-Inputs!R1068","v":0},{"$f":"-Inputs!S1068","v":0},{"$f":"-Inputs!T1068","v":0},{"$f":"-Inputs!U1068","v":0},{"$f":"-Inputs!V1068","v":0},{"$f":"-Inputs!W1068","v":0},{"$f":"-Inputs!X1068","v":0},{"$f":"-Inputs!Y1068","v":0},{"$f":"-Inputs!Z1068","v":0},{"$f":"-Inputs!AA1068","v":0},{"$f":"-Inputs!AB1068","v":0},{"$f":"-Inputs!AC1068","v":0},0,{"$f":"-IF(AE570<0,AE570,IF(AE558=0,0,MIN((AE570/AE558)*(AE570>0),AE570)))","v":0},0,0,0,{"$f":"-IF(AI570<0,AI570,IF(AI558=0,0,MIN((AI570/AI558)*(AI570>0),AI570)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1069","v":0},{"$f":"-Inputs!N1069","v":0},{"$f":"-Inputs!O1069","v":0},{"$f":"-Inputs!P1069","v":0},{"$f":"-Inputs!Q1069","v":0},{"$f":"-Inputs!R1069","v":0},{"$f":"-Inputs!S1069","v":0},{"$f":"-Inputs!T1069","v":0},{"$f":"-Inputs!U1069","v":0},{"$f":"-Inputs!V1069","v":0},{"$f":"-Inputs!W1069","v":0},{"$f":"-Inputs!X1069","v":0},{"$f":"-Inputs!Y1069","v":0},{"$f":"-Inputs!Z1069","v":0},{"$f":"-Inputs!AA1069","v":0},{"$f":"-Inputs!AB1069","v":0},{"$f":"-Inputs!AC1069","v":0},0,0,0,0,0,{"$f":"-IF(AI571<0,AI571,IF(AI559=0,0,MIN((AI571/AI559)*(AI571>0),AI571)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.45398406019996695},-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-4.2443606825286188E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286202E-2,-4.2443606825286202E-2,-4.2443606825286161E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,{"$f":"SUM(AD598:AD607)","v":-4.2443606825286188E-2},{"$f":"SUM(AE598:AE607)","v":-4.2443606825286195E-2},-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,{"$f":"SUM(AI598:AI607)","v":-4.2443606825286195E-2},-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286195E-2]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.7159867684781319E-5},-1.0307365966209316E-2,-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"Y562+Y574+Y586+Y598","v":0},{"$f":"Z562+Z574+Z586+Z598","v":0},0,0,0,{"$f":"MAX(AD562+AD574+AD586+AD598,0)","v":0},{"$f":"AE562+AE574+AE586+AE598","v":0},0,0,0,{"$f":"AI562+AI574+AI586+AI598","v":0},0,0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.20179158142352899,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,0,0,0,0,0,{"$f":"Y563+Y575+Y587+Y599","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI563+AI575+AI587+AI599","v":0},0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-5.5840330043392061E-2,-5.7863002692477503E-2,-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,0,0,0,0,0,{"$f":"Y564+Y576+Y588+Y600","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI564+AI576+AI588+AI600","v":0},0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.6180459838804471,1.2998121537576715,1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,{"$f":"Y565+Y577+Y589+Y601","v":0.72154131602986504},0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,0.50932328190343434,0.46687967507814815,0.42443606825286195,0.38199246142757576,0.33954885460228956,{"$f":"AI565+AI577+AI589+AI601","v":0.29710524777700337},0.25466164095171717,0.21221803412643098,0.16977442730114478,0.12733082047585859]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y566+Y578+Y590+Y602","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI566+AI578+AI590+AI602","v":0},0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y567+Y579+Y591+Y603","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI567+AI579+AI591+AI603","v":0},0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y568+Y580+Y592+Y604","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI568+AI580+AI592+AI604","v":0},0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI569+AI581+AI593+AI605","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"Y570+Y582+Y594+Y606","v":0},{"$f":"Z570+Z582+Z594+Z606","v":0},0,0,0,{"$f":"MAX(AD570+AD582+AD594+AD606,0)","v":0},{"$f":"AE570+AE582+AE594+AE606","v":0},0,0,0,{"$f":"AI570+AI582+AI594+AI606","v":0},0,0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},0,0,0,0,0,{"$f":"Y571+Y583+Y595+Y607","v":0},0,0,0,0,{"$f":"MAX(AD571+AD583+AD595+AD607,0)","v":0},0,0,0,0,{"$f":"AI571+AI583+AI595+AI607","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.3604512322812108},{"$f":"SUM(M610:M619)","v":0.90646717208124383},0.8536485816975109,0.80082999131377797,0.74801140093004492,0.69519281054631199,0.64237422016257906,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,{"$f":"SUM(Y610:Y619)","v":0.72154131602986504},0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048,{"$f":"SUM(AD610:AD619)","v":0.50932328190343434},0.46687967507814815,0.42443606825286195,0.38199246142757576,0.33954885460228956,{"$f":"SUM(AI610:AI619)","v":0.29710524777700337},0.25466164095171717,0.21221803412643098,0.16977442730114478,0.12733082047585859]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-1.0310551097725155E-2}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32517461301774075]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.1162163087270465E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.38664732720273637}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$56","v":70},{"$f":"MAX(0,N636-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AD636-1)","v":53},52,51,50,{"$f":"MAX(0,AH636-1)","v":49},{"$f":"MAX(0,AI636-1)","v":48},{"$f":"MAX(0,AJ636-1)","v":47},{"$f":"MAX(0,AK636-1)","v":46},{"$f":"MAX(0,AL636-1)","v":45}]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD$131=\"\",AC637-1,MIN(AC637-1,AD$131))","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"$f":"IF(AD635=\"\",MAX(0,AC638-1),Inputs!$D$71-(AC$6-LEFT($A634,4)))","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$60","v":0},{"$f":"MAX(0,N640-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$61","v":0},{"$f":"MAX(0,N641-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$63","v":30},{"$f":"MAX(0,N643-1)","v":29},{"$f":"MAX(0,O643-1)","v":28},{"$f":"MAX(0,P643-1)","v":27},{"$f":"MAX(0,Q643-1)","v":26},{"$f":"MAX(0,R643-1)","v":25},{"$f":"MAX(0,S643-1)","v":24},{"$f":"MAX(0,T643-1)","v":23},{"$f":"MAX(0,U643-1)","v":22},{"$f":"MAX(0,V643-1)","v":21},{"$f":"MAX(0,W643-1)","v":20},{"$f":"MAX(0,X643-1)","v":19},{"$f":"MAX(0,Y643-1)","v":18},{"$f":"MAX(0,Z643-1)","v":17},{"$f":"MAX(0,AA643-1)","v":16},{"$f":"MAX(0,AB643-1)","v":15},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC643+1)","v":34},{"$f":"MAX(0,AD643-1)","v":33},{"$f":"MAX(0,AE643-1)","v":32},{"$f":"MAX(0,AF643-1)","v":31},{"$f":"MAX(0,AG643-1)","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$H$65","v":62.598995281445561},{"$f":"MAX(0,N645-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,{"$f":"MAX(0,AD645-1)","v":45.598995281445561},44.598995281445561,43.598995281445561,42.598995281445561,{"$f":"MAX(0,AH645-1)","v":41.598995281445561},{"$f":"MAX(0,AI645-1)","v":40.598995281445561},{"$f":"MAX(0,AJ645-1)","v":39.598995281445561},{"$f":"MAX(0,AK645-1)","v":38.598995281445561},{"$f":"MAX(0,AL645-1)","v":37.598995281445561}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},1.0644127832496852,1.0492068863461184,1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,0.97317740182828394,0.95797150492471705,0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,0.88194202040688263,0.86673612350331575,0.85153022659974886,{"$f":"AB696","v":0.83632432969618198},0.82111843279261509,0.8059125358890481,0.7907066389854811,0.77550074208191411,0.76029484517834711,{"$f":"AH696","v":0.74508894827478012},{"$f":"AI696","v":0.72988305137121312},{"$f":"AJ696","v":0.71467715446764624},{"$f":"AK696","v":0.69947125756407924},{"$f":"AL696","v":0.68426536066051225}]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L697","v":0},0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.3012563803319816,0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,0.23576586286850731,0.22266775937581246,0.2095696558831176,{"$f":"AB697","v":0.19647155239042274},0.18337344889772789,0.17027534540503303,0.15717724191233817,0.14407913841964332,0.13098103492694846,0.11788293143425362,0.10478482794155877,9.1686724448863929E-2,7.8588620956169086E-2,6.5490517463474243E-2]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L698","v":0},2.8622862933944333,2.8050405675265448,2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,2.4615662123192137,2.4043204864513248,2.3470747605834359,2.289829034715547,2.2325833088476581,2.1753375829797696,2.1180918571118812,2.0608461312439927,{"$f":"AB698","v":2.0036004053761043},1.9463546795082156,1.8073293452576289,1.668304011007042,1.529278676756455,1.3902533425058681,1.2512280082552814,1.1122026740046946,0.97317733975410781,0.83415200550352098,0.69512667125293415]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L699","v":0},1.5446067596273543,1.4931198676397759,1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,1.0025105336955427,0.95102364170796416,0.89953674972038566,0.84804985773280717,0.79656296574522867,0.75463859912705877,0.71271423250888888,0.67078986589071898,{"$f":"AB699","v":0.62886549927254909},0.58694113265437919,0.5450167660362093,0.5030923994180394,0.46116803279986945,0.4192436661816995,0.37731929956352955,0.3353949329453596,0.29347056632718965,0.2515461997090197,0.20962183309084975]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB700","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"L701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB701","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"L702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB702","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L703","v":0},{"$f":"M703","v":0},{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0},0,{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD704","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":5.7856603200961487},5.6617218053371152,5.5377832905780817,5.4138447758190482,5.2899062610600147,5.1659677463009803,5.0420292315419468,4.7233046312714553,4.5862680130197262,4.4492313947679971,4.312194776516268,4.1751581582645381,4.0476840653822181,3.9202099724998982,3.7927358796175783,3.6652617867352584,3.5377876938529376,3.3285339925879196,3.1192802913229007,2.9100265900578819,2.700772888792863,{"$f":"SUM(AI648:AI657)","v":2.4915191875278446},2.2822654862628262,2.0730117849978078,1.863758083732789,1.6545043824677703]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":1.0644127832496852}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.31435448382467646}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.8622862933944333}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.5446067596273543}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":5.7856603200961487}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1665","v":0},{"$f":"-Inputs!U1665","v":0},{"$f":"-Inputs!V1665","v":0},{"$f":"-Inputs!W1665","v":0},{"$f":"-Inputs!X1665","v":0},{"$f":"-Inputs!Y1665","v":0},{"$f":"-Inputs!Z1665","v":0},{"$f":"-Inputs!AA1665","v":0},{"$f":"-Inputs!AB1665","v":0},{"$f":"-Inputs!AC1665","v":0},{"$f":"-Inputs!AD1665","v":0},{"$f":"-Inputs!AE1665","v":0},{"$f":"-Inputs!AF1665","v":0},{"$f":"-Inputs!AG1665","v":0},{"$f":"-Inputs!AH1665","v":0},{"$f":"-Inputs!AI1665","v":0},{"$f":"-Inputs!AJ1665","v":0},{"$f":"-Inputs!AK1665","v":0},{"$f":"-Inputs!AL1665","v":0},{"$f":"-Inputs!AM1665","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1666","v":0},{"$f":"-Inputs!U1666","v":0},{"$f":"-Inputs!V1666","v":0},{"$f":"-Inputs!W1666","v":0},{"$f":"-Inputs!X1666","v":0},{"$f":"-Inputs!Y1666","v":0},{"$f":"-Inputs!Z1666","v":0},{"$f":"-Inputs!AA1666","v":0},{"$f":"-Inputs!AB1666","v":0},{"$f":"-Inputs!AC1666","v":0},{"$f":"-Inputs!AD1666","v":0},{"$f":"-Inputs!AE1666","v":0},{"$f":"-Inputs!AF1666","v":0},{"$f":"-Inputs!AG1666","v":0},{"$f":"-Inputs!AH1666","v":0},{"$f":"-Inputs!AI1666","v":0},{"$f":"-Inputs!AJ1666","v":0},{"$f":"-Inputs!AK1666","v":0},{"$f":"-Inputs!AL1666","v":0},{"$f":"-Inputs!AM1666","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1667","v":0},{"$f":"-Inputs!U1667","v":0},{"$f":"-Inputs!V1667","v":0},{"$f":"-Inputs!W1667","v":0},{"$f":"-Inputs!X1667","v":0},{"$f":"-Inputs!Y1667","v":0},{"$f":"-Inputs!Z1667","v":0},{"$f":"-Inputs!AA1667","v":0},{"$f":"-Inputs!AB1667","v":0},{"$f":"-Inputs!AC1667","v":0},{"$f":"-Inputs!AD1667","v":0},{"$f":"-Inputs!AE1667","v":0},{"$f":"-Inputs!AF1667","v":0},{"$f":"-Inputs!AG1667","v":0},{"$f":"-Inputs!AH1667","v":0},{"$f":"-Inputs!AI1667","v":0},{"$f":"-Inputs!AJ1667","v":0},{"$f":"-Inputs!AK1667","v":0},{"$f":"-Inputs!AL1667","v":0},{"$f":"-Inputs!AM1667","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1668","v":-0.18168798201876299},{"$f":"-Inputs!U1668","v":0},{"$f":"-Inputs!V1668","v":0},{"$f":"-Inputs!W1668","v":0},{"$f":"-Inputs!X1668","v":0},{"$f":"-Inputs!Y1668","v":0},{"$f":"-Inputs!Z1668","v":0},{"$f":"-Inputs!AA1668","v":0},{"$f":"-Inputs!AB1668","v":0},{"$f":"-Inputs!AC1668","v":0},{"$f":"-Inputs!AD1668","v":0},{"$f":"-Inputs!AE1668","v":0},{"$f":"-Inputs!AF1668","v":0},{"$f":"-Inputs!AG1668","v":0},{"$f":"-Inputs!AH1668","v":0},{"$f":"-Inputs!AI1668","v":0},{"$f":"-Inputs!AJ1668","v":0},{"$f":"-Inputs!AK1668","v":0},{"$f":"-Inputs!AL1668","v":0},{"$f":"-Inputs!AM1668","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1669","v":0},{"$f":"-Inputs!U1669","v":0},{"$f":"-Inputs!V1669","v":0},{"$f":"-Inputs!W1669","v":0},{"$f":"-Inputs!X1669","v":0},{"$f":"-Inputs!Y1669","v":0},{"$f":"-Inputs!Z1669","v":0},{"$f":"-Inputs!AA1669","v":0},{"$f":"-Inputs!AB1669","v":0},{"$f":"-Inputs!AC1669","v":0},{"$f":"-Inputs!AD1669","v":0},{"$f":"-Inputs!AE1669","v":0},{"$f":"-Inputs!AF1669","v":0},{"$f":"-Inputs!AG1669","v":0},{"$f":"-Inputs!AH1669","v":0},{"$f":"-Inputs!AI1669","v":0},{"$f":"-Inputs!AJ1669","v":0},{"$f":"-Inputs!AK1669","v":0},{"$f":"-Inputs!AL1669","v":0},{"$f":"-Inputs!AM1669","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1670","v":0},{"$f":"-Inputs!U1670","v":0},{"$f":"-Inputs!V1670","v":0},{"$f":"-Inputs!W1670","v":0},{"$f":"-Inputs!X1670","v":0},{"$f":"-Inputs!Y1670","v":0},{"$f":"-Inputs!Z1670","v":0},{"$f":"-Inputs!AA1670","v":0},{"$f":"-Inputs!AB1670","v":0},{"$f":"-Inputs!AC1670","v":0},{"$f":"-Inputs!AD1670","v":0},{"$f":"-Inputs!AE1670","v":0},{"$f":"-Inputs!AF1670","v":0},{"$f":"-Inputs!AG1670","v":0},{"$f":"-Inputs!AH1670","v":0},{"$f":"-Inputs!AI1670","v":0},{"$f":"-Inputs!AJ1670","v":0},{"$f":"-Inputs!AK1670","v":0},{"$f":"-Inputs!AL1670","v":0},{"$f":"-Inputs!AM1670","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1671","v":0},{"$f":"-Inputs!U1671","v":0},{"$f":"-Inputs!V1671","v":0},{"$f":"-Inputs!W1671","v":0},{"$f":"-Inputs!X1671","v":0},{"$f":"-Inputs!Y1671","v":0},{"$f":"-Inputs!Z1671","v":0},{"$f":"-Inputs!AA1671","v":0},{"$f":"-Inputs!AB1671","v":0},{"$f":"-Inputs!AC1671","v":0},{"$f":"-Inputs!AD1671","v":0},{"$f":"-Inputs!AE1671","v":0},{"$f":"-Inputs!AF1671","v":0},{"$f":"-Inputs!AG1671","v":0},{"$f":"-Inputs!AH1671","v":0},{"$f":"-Inputs!AI1671","v":0},{"$f":"-Inputs!AJ1671","v":0},{"$f":"-Inputs!AK1671","v":0},{"$f":"-Inputs!AL1671","v":0},{"$f":"-Inputs!AM1671","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1672","v":0},{"$f":"-Inputs!U1672","v":0},{"$f":"-Inputs!V1672","v":0},{"$f":"-Inputs!W1672","v":0},{"$f":"-Inputs!X1672","v":0},{"$f":"-Inputs!Y1672","v":0},{"$f":"-Inputs!Z1672","v":0},{"$f":"-Inputs!AA1672","v":0},{"$f":"-Inputs!AB1672","v":0},{"$f":"-Inputs!AC1672","v":0},{"$f":"-Inputs!AD1672","v":0},{"$f":"-Inputs!AE1672","v":0},{"$f":"-Inputs!AF1672","v":0},{"$f":"-Inputs!AG1672","v":0},{"$f":"-Inputs!AH1672","v":0},{"$f":"-Inputs!AI1672","v":0},{"$f":"-Inputs!AJ1672","v":0},{"$f":"-Inputs!AK1672","v":0},{"$f":"-Inputs!AL1672","v":0},{"$f":"-Inputs!AM1672","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1673","v":0},{"$f":"-Inputs!U1673","v":0},{"$f":"-Inputs!V1673","v":0},{"$f":"-Inputs!W1673","v":0},{"$f":"-Inputs!X1673","v":0},{"$f":"-Inputs!Y1673","v":0},{"$f":"-Inputs!Z1673","v":0},{"$f":"-Inputs!AA1673","v":0},{"$f":"-Inputs!AB1673","v":0},{"$f":"-Inputs!AC1673","v":0},{"$f":"-Inputs!AD1673","v":0},{"$f":"-Inputs!AE1673","v":0},{"$f":"-Inputs!AF1673","v":0},{"$f":"-Inputs!AG1673","v":0},{"$f":"-Inputs!AH1673","v":0},{"$f":"-Inputs!AI1673","v":0},{"$f":"-Inputs!AJ1673","v":0},{"$f":"-Inputs!AK1673","v":0},{"$f":"-Inputs!AL1673","v":0},{"$f":"-Inputs!AM1673","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1674","v":0},{"$f":"-Inputs!U1674","v":0},{"$f":"-Inputs!V1674","v":0},{"$f":"-Inputs!W1674","v":0},{"$f":"-Inputs!X1674","v":0},{"$f":"-Inputs!Y1674","v":0},{"$f":"-Inputs!Z1674","v":0},{"$f":"-Inputs!AA1674","v":0},{"$f":"-Inputs!AB1674","v":0},{"$f":"-Inputs!AC1674","v":0},{"$f":"-Inputs!AD1674","v":0},{"$f":"-Inputs!AE1674","v":0},{"$f":"-Inputs!AF1674","v":0},{"$f":"-Inputs!AG1674","v":0},{"$f":"-Inputs!AH1674","v":0},{"$f":"-Inputs!AI1674","v":0},{"$f":"-Inputs!AJ1674","v":0},{"$f":"-Inputs!AK1674","v":0},{"$f":"-Inputs!AL1674","v":0},{"$f":"-Inputs!AM1674","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.18168798201876299},{"$f":"SUM(U672:U681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI672:AI681)","v":0},0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!O1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!P1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Q1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!R1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!S1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!T1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!U1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!V1072","v":-1.520589690356693E-2},{"$f":"-Inputs!W1072","v":-1.520589690356693E-2},{"$f":"-Inputs!X1072","v":-1.5205896903566928E-2},{"$f":"-Inputs!Y1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Z1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AA1072","v":-1.520589690356693E-2},{"$f":"-Inputs!AB1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AC1072","v":-1.5205896903566935E-2},{"$f":"-IF(AD648<0,AD648,IF(AD636=0,0,MIN((AD648/AD636)*(AD648>0),AD648)))","v":-1.5205896903566947E-2},{"$f":"-IF(AE648<0,AE648,IF(AE636=0,0,MIN((AE648/AE636)*(AE648>0),AE648)))","v":-1.5205896903566945E-2},-1.5205896903566943E-2,-1.5205896903566943E-2,-1.5205896903566942E-2,{"$f":"-IF(AI648<0,AI648,IF(AI636=0,0,MIN((AI648/AI636)*(AI648>0),AI648)))","v":-1.5205896903566942E-2},-1.520589690356694E-2,-1.5205896903566942E-2,-1.520589690356694E-2,-1.5205896903566938E-2]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1073","v":0},{"$f":"-Inputs!O1073","v":0},{"$f":"-Inputs!P1073","v":0},{"$f":"-Inputs!Q1073","v":0},{"$f":"-Inputs!R1073","v":0},{"$f":"-Inputs!S1073","v":0},{"$f":"-Inputs!T1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!U1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!V1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!W1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!X1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!Y1073","v":-1.309810349269485E-2},{"$f":"-Inputs!Z1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AA1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AB1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AC1073","v":-1.309810349269485E-2},-1.3098103492694848E-2,-1.3098103492694848E-2,-1.3098103492694848E-2,-1.3098103492694847E-2,-1.3098103492694847E-2,{"$f":"-IF(AI649<0,AI649,IF(AI637=0,0,MIN((AI649/AI637)*(AI649>0),AI649)))","v":-1.3098103492694847E-2},-1.3098103492694847E-2,-1.3098103492694847E-2,-1.3098103492694848E-2,-1.3098103492694848E-2]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!O1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!P1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Q1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!R1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!S1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!T1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!U1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!V1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!W1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!X1074","v":-5.7245725867888696E-2},{"$f":"-Inputs!Y1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Z1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AA1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AB1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AC1074","v":-5.7245725867888661E-2},-0.13902533425058683,-0.13902533425058683,-0.13902533425058683,-0.13902533425058683,-0.1390253342505868,{"$f":"-IF(AI650<0,AI650,IF(AI638=0,0,MIN((AI650/AI638)*(AI650>0),AI650)))","v":-0.13902533425058683},-0.13902533425058683,-0.13902533425058683,-0.13902533425058683,-0.13902533425058683]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1075","v":-5.148689198757847E-2},{"$f":"-Inputs!O1075","v":-5.148689198757847E-2},{"$f":"-Inputs!P1075","v":-5.148689198757847E-2},{"$f":"-Inputs!Q1075","v":-5.148689198757847E-2},{"$f":"-Inputs!R1075","v":-5.148689198757847E-2},{"$f":"-Inputs!S1075","v":-5.148689198757847E-2},{"$f":"-Inputs!T1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!U1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!V1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!W1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!X1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!Y1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!Z1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AA1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AB1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AC1075","v":-4.1924366618169895E-2},-4.1924366618169943E-2,-4.1924366618169943E-2,-4.192436661816995E-2,-4.192436661816995E-2,-4.192436661816995E-2,{"$f":"-IF(AI651<0,AI651,IF(AI639=0,0,MIN((AI651/AI639)*(AI651>0),AI651)))","v":-4.192436661816995E-2},-4.192436661816995E-2,-4.192436661816995E-2,-4.192436661816995E-2,-4.192436661816995E-2]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1076","v":0},{"$f":"-Inputs!O1076","v":0},{"$f":"-Inputs!P1076","v":0},{"$f":"-Inputs!Q1076","v":0},{"$f":"-Inputs!R1076","v":0},{"$f":"-Inputs!S1076","v":0},{"$f":"-Inputs!T1076","v":0},{"$f":"-Inputs!U1076","v":0},{"$f":"-Inputs!V1076","v":0},{"$f":"-Inputs!W1076","v":0},{"$f":"-Inputs!X1076","v":0},{"$f":"-Inputs!Y1076","v":0},{"$f":"-Inputs!Z1076","v":0},{"$f":"-Inputs!AA1076","v":0},{"$f":"-Inputs!AB1076","v":0},{"$f":"-Inputs!AC1076","v":0},0,0,0,0,0,{"$f":"-IF(AI652<0,AI652,IF(AI640=0,0,MIN((AI652/AI640)*(AI652>0),AI652)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1077","v":0},{"$f":"-Inputs!O1077","v":0},{"$f":"-Inputs!P1077","v":0},{"$f":"-Inputs!Q1077","v":0},{"$f":"-Inputs!R1077","v":0},{"$f":"-Inputs!S1077","v":0},{"$f":"-Inputs!T1077","v":0},{"$f":"-Inputs!U1077","v":0},{"$f":"-Inputs!V1077","v":0},{"$f":"-Inputs!W1077","v":0},{"$f":"-Inputs!X1077","v":0},{"$f":"-Inputs!Y1077","v":0},{"$f":"-Inputs!Z1077","v":0},{"$f":"-Inputs!AA1077","v":0},{"$f":"-Inputs!AB1077","v":0},{"$f":"-Inputs!AC1077","v":0},0,0,0,0,0,{"$f":"-IF(AI653<0,AI653,IF(AI641=0,0,MIN((AI653/AI641)*(AI653>0),AI653)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1078","v":0},{"$f":"-Inputs!O1078","v":0},{"$f":"-Inputs!P1078","v":0},{"$f":"-Inputs!Q1078","v":0},{"$f":"-Inputs!R1078","v":0},{"$f":"-Inputs!S1078","v":0},{"$f":"-Inputs!T1078","v":0},{"$f":"-Inputs!U1078","v":0},{"$f":"-Inputs!V1078","v":0},{"$f":"-Inputs!W1078","v":0},{"$f":"-Inputs!X1078","v":0},{"$f":"-Inputs!Y1078","v":0},{"$f":"-Inputs!Z1078","v":0},{"$f":"-Inputs!AA1078","v":0},{"$f":"-Inputs!AB1078","v":0},{"$f":"-Inputs!AC1078","v":0},0,0,0,0,0,{"$f":"-IF(AI654<0,AI654,IF(AI642=0,0,MIN((AI654/AI642)*(AI654>0),AI654)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1079","v":0},{"$f":"-Inputs!O1079","v":0},{"$f":"-Inputs!P1079","v":0},{"$f":"-Inputs!Q1079","v":0},{"$f":"-Inputs!R1079","v":0},{"$f":"-Inputs!S1079","v":0},{"$f":"-Inputs!T1079","v":0},{"$f":"-Inputs!U1079","v":0},{"$f":"-Inputs!V1079","v":0},{"$f":"-Inputs!W1079","v":0},{"$f":"-Inputs!X1079","v":0},{"$f":"-Inputs!Y1079","v":0},{"$f":"-Inputs!Z1079","v":0},{"$f":"-Inputs!AA1079","v":0},{"$f":"-Inputs!AB1079","v":0},{"$f":"-Inputs!AC1079","v":0},0,0,0,0,0,{"$f":"-IF(AI655<0,AI655,IF(AI643=0,0,MIN((AI655/AI643)*(AI655>0),AI655)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1080","v":0},{"$f":"-Inputs!O1080","v":0},{"$f":"-Inputs!P1080","v":0},{"$f":"-Inputs!Q1080","v":0},{"$f":"-Inputs!R1080","v":0},{"$f":"-Inputs!S1080","v":0},{"$f":"-Inputs!T1080","v":0},{"$f":"-Inputs!U1080","v":0},{"$f":"-Inputs!V1080","v":0},{"$f":"-Inputs!W1080","v":0},{"$f":"-Inputs!X1080","v":0},{"$f":"-Inputs!Y1080","v":0},{"$f":"-Inputs!Z1080","v":0},{"$f":"-Inputs!AA1080","v":0},{"$f":"-Inputs!AB1080","v":0},{"$f":"-Inputs!AC1080","v":0},0,{"$f":"-IF(AE656<0,AE656,IF(AE644=0,0,MIN((AE656/AE644)*(AE656>0),AE656)))","v":0},0,0,0,{"$f":"-IF(AI656<0,AI656,IF(AI644=0,0,MIN((AI656/AI644)*(AI656>0),AI656)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1081","v":0},{"$f":"-Inputs!O1081","v":0},{"$f":"-Inputs!P1081","v":0},{"$f":"-Inputs!Q1081","v":0},{"$f":"-Inputs!R1081","v":0},{"$f":"-Inputs!S1081","v":0},{"$f":"-Inputs!T1081","v":0},{"$f":"-Inputs!U1081","v":0},{"$f":"-Inputs!V1081","v":0},{"$f":"-Inputs!W1081","v":0},{"$f":"-Inputs!X1081","v":0},{"$f":"-Inputs!Y1081","v":0},{"$f":"-Inputs!Z1081","v":0},{"$f":"-Inputs!AA1081","v":0},{"$f":"-Inputs!AB1081","v":0},{"$f":"-Inputs!AC1081","v":0},0,0,0,0,0,{"$f":"-IF(AI657<0,AI657,IF(AI645=0,0,MIN((AI657/AI645)*(AI657>0),AI657)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.12393851475903407},-0.12393851475903407,-0.12393851475903407,-0.12393851475903407,-0.12393851475903407,-0.12393851475903407,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,{"$f":"SUM(AD684:AD693)","v":-0.20925370126501858},{"$f":"SUM(AE684:AE693)","v":-0.20925370126501858},-0.20925370126501858,-0.20925370126501858,-0.20925370126501855,{"$f":"SUM(AI684:AI693)","v":-0.20925370126501858},-0.20925370126501858,-0.20925370126501858,-0.20925370126501858,-0.20925370126501858]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":1.0644127832496852},1.0492068863461184,1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.97317740182828394},{"$f":"T648+T660+T672+T684","v":0.95797150492471705},0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,{"$f":"Y648+Y660+Y672+Y684","v":0.88194202040688263},{"$f":"Z648+Z660+Z672+Z684","v":0.86673612350331575},0.85153022659974886,0.83632432969618198,0.82111843279261509,{"$f":"MAX(AD648+AD660+AD672+AD684,0)","v":0.8059125358890481},{"$f":"AE648+AE660+AE672+AE684","v":0.7907066389854811},0.77550074208191411,0.76029484517834711,0.74508894827478012,{"$f":"AI648+AI660+AI672+AI684","v":0.72988305137121312},0.71467715446764624,0.69947125756407924,0.68426536066051225,0.66905946375694536]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.3012563803319816,0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,{"$f":"Y649+Y661+Y673+Y685","v":0.23576586286850731},0.22266775937581246,0.2095696558831176,0.19647155239042274,0.18337344889772789,0.17027534540503303,0.15717724191233817,0.14407913841964332,0.13098103492694846,0.11788293143425362,{"$f":"AI649+AI661+AI673+AI685","v":0.10478482794155877},9.1686724448863929E-2,7.8588620956169086E-2,6.5490517463474243E-2,5.2392413970779393E-2]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.8622862933944333,2.8050405675265448,2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,2.4615662123192137,2.4043204864513248,2.3470747605834359,2.289829034715547,2.2325833088476581,{"$f":"Y650+Y662+Y674+Y686","v":2.1753375829797696},2.1180918571118812,2.0608461312439927,2.0036004053761043,1.9463546795082156,1.8073293452576289,1.668304011007042,1.529278676756455,1.3902533425058681,1.2512280082552814,{"$f":"AI650+AI662+AI674+AI686","v":1.1122026740046946},0.97317733975410781,0.83415200550352098,0.69512667125293415,0.55610133700234732]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.5446067596273543,1.4931198676397759,1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,1.0025105336955427,0.95102364170796416,0.89953674972038566,0.84804985773280717,0.79656296574522867,{"$f":"Y651+Y663+Y675+Y687","v":0.75463859912705877},0.71271423250888888,0.67078986589071898,0.62886549927254909,0.58694113265437919,0.5450167660362093,0.5030923994180394,0.46116803279986945,0.4192436661816995,0.37731929956352955,{"$f":"AI651+AI663+AI675+AI687","v":0.3353949329453596},0.29347056632718965,0.2515461997090197,0.20962183309084975,0.1676974664726798]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y652+Y664+Y676+Y688","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI652+AI664+AI676+AI688","v":0},0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y653+Y665+Y677+Y689","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI653+AI665+AI677+AI689","v":0},0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y654+Y666+Y678+Y690","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI654+AI666+AI678+AI690","v":0},0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI655+AI667+AI679+AI691","v":0},0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"Y656+Y668+Y680+Y692","v":0},{"$f":"Z656+Z668+Z680+Z692","v":0},0,0,0,{"$f":"MAX(AD656+AD668+AD680+AD692,0)","v":0},{"$f":"AE656+AE668+AE680+AE692","v":0},0,0,0,{"$f":"AI656+AI668+AI680+AI692","v":0},0,0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},0,0,0,0,0,{"$f":"Y657+Y669+Y681+Y693","v":0},0,0,0,0,{"$f":"MAX(AD657+AD669+AD681+AD693,0)","v":0},0,0,0,0,{"$f":"AI657+AI669+AI681+AI693","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":5.7856603200961487},{"$f":"SUM(N696:N705)","v":5.6617218053371152},5.5377832905780817,5.4138447758190482,5.2899062610600147,5.1659677463009803,5.0420292315419468,4.7233046312714553,4.5862680130197262,4.4492313947679971,4.312194776516268,4.1751581582645381,{"$f":"SUM(Y696:Y705)","v":4.0476840653822181},3.9202099724998982,3.7927358796175783,3.6652617867352584,3.5377876938529376,{"$f":"SUM(AD696:AD705)","v":3.3285339925879196},3.1192802913229007,2.9100265900578819,2.700772888792863,2.4915191875278446,{"$f":"SUM(AI696:AI705)","v":2.2822654862628262},2.0730117849978078,1.863758083732789,1.6545043824677703,1.4452506812027519]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,{"$f":"MAX(0,AD722-1)","v":54},53,52,51,{"$f":"MAX(0,AH722-1)","v":50},{"$f":"MAX(0,AI722-1)","v":49},{"$f":"MAX(0,AJ722-1)","v":48},{"$f":"MAX(0,AK722-1)","v":47},{"$f":"MAX(0,AL722-1)","v":46}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD$131=\"\",AC723-1,MIN(AC723-1,AD$131))","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,{"$f":"IF(AD721=\"\",MAX(0,AC724-1),Inputs!$D$71-(AC$6-LEFT($A720,4)))","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC729+1)","v":35},{"$f":"MAX(0,AD729-1)","v":34},{"$f":"MAX(0,AE729-1)","v":33},{"$f":"MAX(0,AF729-1)","v":32},{"$f":"MAX(0,AG729-1)","v":31},30,29,28,27,26]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,{"$f":"MAX(0,AD731-1)","v":46.598995281445561},45.598995281445561,44.598995281445561,43.598995281445561,{"$f":"MAX(0,AH731-1)","v":42.598995281445561},{"$f":"MAX(0,AI731-1)","v":41.598995281445561},{"$f":"MAX(0,AJ731-1)","v":40.598995281445561},{"$f":"MAX(0,AK731-1)","v":39.598995281445561},{"$f":"MAX(0,AL731-1)","v":38.598995281445561}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},12.3900141672906,12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,11.839319821819075,11.657176439944935,11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,10.746459530574239,10.564316148700099,10.38217276682596,10.20002938495182,10.017886003077681,9.8357426212035417,9.6535992393294023,9.471455857455263,9.2893124755811236,{"$f":"AH782","v":9.1071690937069842},{"$f":"AI782","v":8.9250257118328449},{"$f":"AJ782","v":8.7428823299587055},{"$f":"AK782","v":8.5607389480845661},{"$f":"AL782","v":8.3785955662104268}]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},67.827105879647988,67.716185028199973,67.605264176751959,67.494343325303944,67.38342247385593,67.272501622407916,64.58160155751159,61.890701492615271,59.199801427718953,56.508901362822634,53.818001297926315,51.127101233029997,48.436201168133678,45.74530110323736,43.054401038341041,40.363500973444722,37.672600908548411,34.981700843652092,32.290800778755781,29.599900713859466,26.909000648963151,24.218100584066836,21.52720051917052,18.836300454274205,16.14540038937789]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0.38823309389223304,0.34940978450300975,0.31058647511378645,0.27176316572456316,0.23293985633533987,0.19411654694611655,0.15529323755689323,0.11016337979834186,7.344225319889458E-2,3.672112659944729E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},3.4832504625640723,2.786600370051258,2.0899502775384438,1.393300185025629,0.69665009251281451,0,0,-5.6582727928759326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},2.8667899588169079,2.5801109629352172,2.2934319670535266,2.0067529711718359,1.7200739752901451,1.4333949794084542,1.1467159835267633,0.82760892418791543,0.55173928279194362,0.27586964139597181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0},0,{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD790","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":86.95539356221181},85.673523388712752,84.39165321521368,83.109783041714621,81.827912868215563,80.739332970581557,77.540787218540174,74.246924126743565,71.117872639906437,67.932238425140568,64.746604210374699,61.873560763604232,59.000517316833779,56.127473870063319,53.25443042329286,50.381386976522407,47.508343529751954,44.635300082981495,41.762256636211042,38.889213189440589,{"$f":"SUM(AI734:AI743)","v":36.016169742670137},33.143126295899677,30.270082849129224,27.397039402358772,24.523995955588319]
[{"$f":"ROW()","v":745},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O744-Asset_NoReclass!O744)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N746)","v":12.3900141672906}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N747)","v":67.827105879647988}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N748)","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N749)","v":0.38823309389223304}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N750)","v":3.4832504625640723}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N751)","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!N752)","v":2.8667899588169079}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N753","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N754","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N755","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":86.95539356221181}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N756-Asset_NoReclass!N756=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB758)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC758)","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0},{"$f":"-Inputs!AI1677","v":0},{"$f":"-Inputs!AJ1677","v":0},{"$f":"-Inputs!AK1677","v":0},{"$f":"-Inputs!AL1677","v":0},{"$f":"-Inputs!AM1677","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB759)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC759)","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0},{"$f":"-Inputs!AI1678","v":0},{"$f":"-Inputs!AJ1678","v":0},{"$f":"-Inputs!AK1678","v":0},{"$f":"-Inputs!AL1678","v":0},{"$f":"-Inputs!AM1678","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB760)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC760)","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0},{"$f":"-Inputs!AI1679","v":0},{"$f":"-Inputs!AJ1679","v":0},{"$f":"-Inputs!AK1679","v":0},{"$f":"-Inputs!AL1679","v":0},{"$f":"-Inputs!AM1679","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U761)","v":-6.3065483693280702E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB761)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC761)","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0},{"$f":"-Inputs!AI1680","v":0},{"$f":"-Inputs!AJ1680","v":0},{"$f":"-Inputs!AK1680","v":0},{"$f":"-Inputs!AL1680","v":0},{"$f":"-Inputs!AM1680","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U762)","v":-5.6582727928759326E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB762)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC762)","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0},{"$f":"-Inputs!AI1681","v":0},{"$f":"-Inputs!AJ1681","v":0},{"$f":"-Inputs!AK1681","v":0},{"$f":"-Inputs!AL1681","v":0},{"$f":"-Inputs!AM1681","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB763)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC763)","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0},{"$f":"-Inputs!AI1682","v":0},{"$f":"-Inputs!AJ1682","v":0},{"$f":"-Inputs!AK1682","v":0},{"$f":"-Inputs!AL1682","v":0},{"$f":"-Inputs!AM1682","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!P764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U764)","v":-3.242806345715709E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB764)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC764)","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0},{"$f":"-Inputs!AI1683","v":0},{"$f":"-Inputs!AJ1683","v":0},{"$f":"-Inputs!AK1683","v":0},{"$f":"-Inputs!AL1683","v":0},{"$f":"-Inputs!AM1683","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O765","v":0},{"$f":"Asset_NoReclass!P765","v":0},{"$f":"Asset_NoReclass!Q765","v":0},{"$f":"Asset_NoReclass!R765","v":0},{"$f":"Asset_NoReclass!S765","v":0},{"$f":"Asset_NoReclass!T765","v":0},{"$f":"Asset_NoReclass!U765","v":0},{"$f":"Asset_NoReclass!V765","v":0},{"$f":"Asset_NoReclass!W765","v":0},{"$f":"Asset_NoReclass!X765","v":0},{"$f":"Asset_NoReclass!Y765","v":0},{"$f":"Asset_NoReclass!Z765","v":0},{"$f":"Asset_NoReclass!AA765","v":0},{"$f":"Asset_NoReclass!AB765","v":0},{"$f":"Asset_NoReclass!AC765","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0},{"$f":"-Inputs!AI1684","v":0},{"$f":"-Inputs!AJ1684","v":0},{"$f":"-Inputs!AK1684","v":0},{"$f":"-Inputs!AL1684","v":0},{"$f":"-Inputs!AM1684","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O766","v":0},{"$f":"Asset_NoReclass!P766","v":0},{"$f":"Asset_NoReclass!Q766","v":0},{"$f":"Asset_NoReclass!R766","v":0},{"$f":"Asset_NoReclass!S766","v":0},{"$f":"Asset_NoReclass!T766","v":0},{"$f":"Asset_NoReclass!U766","v":0},{"$f":"Asset_NoReclass!V766","v":0},{"$f":"Asset_NoReclass!W766","v":0},{"$f":"Asset_NoReclass!X766","v":0},{"$f":"Asset_NoReclass!Y766","v":0},{"$f":"Asset_NoReclass!Z766","v":0},{"$f":"Asset_NoReclass!AA766","v":0},{"$f":"Asset_NoReclass!AB766","v":0},{"$f":"Asset_NoReclass!AC766","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0},{"$f":"-Inputs!AI1685","v":0},{"$f":"-Inputs!AJ1685","v":0},{"$f":"-Inputs!AK1685","v":0},{"$f":"-Inputs!AL1685","v":0},{"$f":"-Inputs!AM1685","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O767","v":0},{"$f":"Asset_NoReclass!P767","v":0},{"$f":"Asset_NoReclass!Q767","v":0},{"$f":"Asset_NoReclass!R767","v":0},{"$f":"Asset_NoReclass!S767","v":0},{"$f":"Asset_NoReclass!T767","v":0},{"$f":"Asset_NoReclass!U767","v":0},{"$f":"Asset_NoReclass!V767","v":0},{"$f":"Asset_NoReclass!W767","v":0},{"$f":"Asset_NoReclass!X767","v":0},{"$f":"Asset_NoReclass!Y767","v":0},{"$f":"Asset_NoReclass!Z767","v":0},{"$f":"Asset_NoReclass!AA767","v":0},{"$f":"Asset_NoReclass!AB767","v":0},{"$f":"Asset_NoReclass!AC767","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0},{"$f":"-Inputs!AI1686","v":0},{"$f":"-Inputs!AJ1686","v":0},{"$f":"-Inputs!AK1686","v":0},{"$f":"-Inputs!AL1686","v":0},{"$f":"-Inputs!AM1686","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,0,-9.5317339755244479E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD758:AD767)","v":0},{"$f":"SUM(AE758:AE767)","v":0},0,0,0,{"$f":"SUM(AI758:AI767)","v":0},0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!P770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!Q770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!R770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!S770)","v":-0.11013886909430445},{"$f":"SUM(RegDepPipeline:RegDepOther!T770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!U770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!V770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!W770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!X770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!Y770)","v":-0.18214338187413967},{"$f":"SUM(RegDepPipeline:RegDepOther!Z770)","v":-0.18214338187413964},{"$f":"SUM(RegDepPipeline:RegDepOther!AA770)","v":-0.18214338187413964},{"$f":"SUM(RegDepPipeline:RegDepOther!AB770)","v":-0.18214338187413961},{"$f":"SUM(RegDepPipeline:RegDepOther!AC770)","v":-0.18214338187413961},{"$f":"-IF(AD734<0,AD734,IF(AD722=0,0,MIN((AD734/AD722)*(AD734>0),AD734)))","v":-0.18214338187413964},{"$f":"-IF(AE734<0,AE734,IF(AE722=0,0,MIN((AE734/AE722)*(AE734>0),AE734)))","v":-0.18214338187413967},-0.18214338187413967,-0.18214338187413967,-0.18214338187413967,{"$f":"-IF(AI734<0,AI734,IF(AI722=0,0,MIN((AI734/AI722)*(AI734>0),AI734)))","v":-0.1821433818741397},-0.1821433818741397,-0.1821433818741397,-0.1821433818741397,-0.18214338187413973]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!P771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!Q771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!R771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!S771)","v":-0.1109208514480081},{"$f":"SUM(RegDepPipeline:RegDepOther!T771)","v":-2.6909000648963186},{"$f":"SUM(RegDepPipeline:RegDepOther!U771)","v":-2.6909000648963186},{"$f":"SUM(RegDepPipeline:RegDepOther!V771)","v":-2.6909000648963186},{"$f":"SUM(RegDepPipeline:RegDepOther!W771)","v":-2.6909000648963182},{"$f":"SUM(RegDepPipeline:RegDepOther!X771)","v":-2.6909000648963182},{"$f":"SUM(RegDepPipeline:RegDepOther!Y771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!Z771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!AA771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!AB771)","v":-2.6909000648963177},{"$f":"SUM(RegDepPipeline:RegDepOther!AC771)","v":-2.6909000648963177},-2.6909000648963146,-2.6909000648963151,-2.6909000648963146,-2.6909000648963151,-2.6909000648963151,{"$f":"-IF(AI735<0,AI735,IF(AI723=0,0,MIN((AI735/AI723)*(AI735>0),AI735)))","v":-2.6909000648963151},-2.6909000648963151,-2.6909000648963151,-2.6909000648963151,-2.6909000648963151]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!P772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S772)","v":-3.8658055173010408E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB772)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC772)","v":0},0,0,0,0,0,{"$f":"-IF(AI736<0,AI736,IF(AI724=0,0,MIN((AI736/AI724)*(AI736>0),AI736)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O737<0,O737,IF(O725=0,0,MIN((O737/O725)*(O737>0),O737)))","v":-3.8823309389223307E-2},-3.8823309389223307E-2,-3.8823309389223307E-2,-3.8823309389223307E-2,-3.8823309389223314E-2,-3.8823309389223307E-2,-3.8823309389223307E-2,-3.6721126599447283E-2,-3.672112659944729E-2,-3.672112659944729E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI737<0,AI737,IF(AI725=0,0,MIN((AI737/AI725)*(AI737>0),AI737)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O738<0,O738,IF(O726=0,0,MIN((O738/O726)*(O738>0),O738)))","v":-0.69665009251281451},-0.69665009251281451,-0.69665009251281462,-0.69665009251281451,-0.69665009251281451,0,0,5.6582727928759326E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI738<0,AI738,IF(AI726=0,0,MIN((AI738/AI726)*(AI738>0),AI738)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O739<0,O739,IF(O727=0,0,MIN((O739/O727)*(O739>0),O739)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI739<0,AI739,IF(AI727=0,0,MIN((AI739/AI727)*(AI739>0),AI739)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O740<0,O740,IF(O728=0,0,MIN((O740/O728)*(O740>0),O740)))","v":-0.28667899588169077},-0.28667899588169082,-0.28667899588169082,-0.28667899588169082,-0.28667899588169082,-0.28667899588169082,-0.28667899588169082,-0.27586964139597181,-0.27586964139597181,-0.27586964139597181,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI740<0,AI740,IF(AI728=0,0,MIN((AI740/AI728)*(AI740>0),AI740)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O777","v":0},{"$f":"Asset_NoReclass!P777","v":0},{"$f":"Asset_NoReclass!Q777","v":0},{"$f":"Asset_NoReclass!R777","v":0},{"$f":"Asset_NoReclass!S777","v":0},{"$f":"Asset_NoReclass!T777","v":0},{"$f":"Asset_NoReclass!U777","v":0},{"$f":"Asset_NoReclass!V777","v":0},{"$f":"Asset_NoReclass!W777","v":0},{"$f":"Asset_NoReclass!X777","v":0},{"$f":"Asset_NoReclass!Y777","v":0},{"$f":"Asset_NoReclass!Z777","v":0},{"$f":"Asset_NoReclass!AA777","v":0},{"$f":"Asset_NoReclass!AB777","v":0},{"$f":"Asset_NoReclass!AC777","v":0},0,0,0,0,0,{"$f":"-IF(AI741<0,AI741,IF(AI729=0,0,MIN((AI741/AI729)*(AI741>0),AI741)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O778","v":0},{"$f":"Asset_NoReclass!P778","v":0},{"$f":"Asset_NoReclass!Q778","v":0},{"$f":"Asset_NoReclass!R778","v":0},{"$f":"Asset_NoReclass!S778","v":0},{"$f":"Asset_NoReclass!T778","v":0},{"$f":"Asset_NoReclass!U778","v":0},{"$f":"Asset_NoReclass!V778","v":0},{"$f":"Asset_NoReclass!W778","v":0},{"$f":"Asset_NoReclass!X778","v":0},{"$f":"Asset_NoReclass!Y778","v":0},{"$f":"Asset_NoReclass!Z778","v":0},{"$f":"Asset_NoReclass!AA778","v":0},{"$f":"Asset_NoReclass!AB778","v":0},{"$f":"Asset_NoReclass!AC778","v":0},0,{"$f":"-IF(AE742<0,AE742,IF(AE730=0,0,MIN((AE742/AE730)*(AE742>0),AE742)))","v":0},0,0,0,{"$f":"-IF(AI742<0,AI742,IF(AI730=0,0,MIN((AI742/AI730)*(AI742>0),AI742)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O779","v":0},{"$f":"Asset_NoReclass!P779","v":0},{"$f":"Asset_NoReclass!Q779","v":0},{"$f":"Asset_NoReclass!R779","v":0},{"$f":"Asset_NoReclass!S779","v":0},{"$f":"Asset_NoReclass!T779","v":0},{"$f":"Asset_NoReclass!U779","v":0},{"$f":"Asset_NoReclass!V779","v":0},{"$f":"Asset_NoReclass!W779","v":0},{"$f":"Asset_NoReclass!X779","v":0},{"$f":"Asset_NoReclass!Y779","v":0},{"$f":"Asset_NoReclass!Z779","v":0},{"$f":"Asset_NoReclass!AA779","v":0},{"$f":"Asset_NoReclass!AB779","v":0},{"$f":"Asset_NoReclass!AC779","v":0},{"$f":"-IF(AD743<0,AD743,IF(AD731=0,0,MIN((AD743/AD731)*(AD743>0),AD743)))","v":0},0,0,0,0,{"$f":"-IF(AI743<0,AI743,IF(AI731=0,0,MIN((AI743/AI731)*(AI743>0),AI743)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-1.2818701734990516},-1.2818701734990516,-1.2818701734990516,-1.2818701734990516,-1.2818701734990516,-3.1985457520413725,-3.1985457520413725,-3.1290514868371186,-3.1856342147658774,-3.1856342147658774,-2.8730434467704575,-2.8730434467704575,-2.8730434467704575,-2.8730434467704575,-2.8730434467704575,{"$f":"SUM(AD770:AD779)","v":-2.8730434467704544},{"$f":"SUM(AE770:AE779)","v":-2.8730434467704549},-2.8730434467704544,-2.8730434467704549,-2.8730434467704549,{"$f":"SUM(AI770:AI779)","v":-2.8730434467704549},-2.8730434467704549,-2.8730434467704549,-2.8730434467704549,-2.8730434467704549]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":12.3900141672906},12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":11.839319821819075},{"$f":"T734+T746+T758+T770","v":11.657176439944935},11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,{"$f":"Y734+Y746+Y758+Y770","v":10.746459530574239},{"$f":"Z734+Z746+Z758+Z770","v":10.564316148700099},10.38217276682596,10.20002938495182,10.017886003077681,9.8357426212035417,{"$f":"AE734+AE746+AE758+AE770","v":9.6535992393294023},9.471455857455263,9.2893124755811236,9.1071690937069842,{"$f":"AI734+AI746+AI758+AI770","v":8.9250257118328449},8.7428823299587055,8.5607389480845661,8.3785955662104268,8.1964521843362874]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,67.827105879647988,67.716185028199973,67.605264176751959,67.494343325303944,67.38342247385593,67.272501622407916,64.58160155751159,61.890701492615271,59.199801427718953,56.508901362822634,53.818001297926315,{"$f":"Y735+Y747+Y759+Y771","v":51.127101233029997},48.436201168133678,45.74530110323736,43.054401038341041,40.363500973444722,37.672600908548411,34.981700843652092,32.290800778755781,29.599900713859466,26.909000648963151,{"$f":"AI735+AI747+AI759+AI771","v":24.218100584066836},21.52720051917052,18.836300454274205,16.14540038937789,13.454500324481575]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,{"$f":"Y736+Y748+Y760+Y772","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI736+AI748+AI760+AI772","v":0},0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.38823309389223304,0.34940978450300975,0.31058647511378645,0.27176316572456316,0.23293985633533987,0.19411654694611655,0.15529323755689323,0.11016337979834186,7.344225319889458E-2,3.672112659944729E-2,0,{"$f":"Y737+Y749+Y761+Y773","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI737+AI749+AI761+AI773","v":0},0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,3.4832504625640723,2.786600370051258,2.0899502775384438,1.393300185025629,0.69665009251281451,0,0,-5.6582727928759326E-2,0,0,0,{"$f":"Y738+Y750+Y762+Y774","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI738+AI750+AI762+AI774","v":0},0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y739+Y751+Y763+Y775","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI739+AI751+AI763+AI775","v":0},0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,2.8667899588169079,2.5801109629352172,2.2934319670535266,2.0067529711718359,1.7200739752901451,1.4333949794084542,1.1467159835267633,0.82760892418791543,0.55173928279194362,0.27586964139597181,0,{"$f":"Y740+Y752+Y764+Y776","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI740+AI752+AI764+AI776","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI741+AI753+AI765+AI777","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"Y742+Y754+Y766+Y778","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0,{"$f":"MAX(AD742+AD754+AD766+AD778,0)","v":0},{"$f":"AE742+AE754+AE766+AE778","v":0},0,0,0,{"$f":"AI742+AI754+AI766+AI778","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"Y743+Y755+Y767+Y779","v":0},0,0,0,0,{"$f":"MAX(AD743+AD755+AD767+AD779,0)","v":0},0,0,0,0,{"$f":"AI743+AI755+AI767+AI779","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":86.95539356221181},{"$f":"SUM(O782:O791)","v":85.673523388712752},84.39165321521368,83.109783041714621,81.827912868215563,80.739332970581557,77.540787218540174,74.246924126743565,71.117872639906437,67.932238425140568,64.746604210374699,{"$f":"SUM(Y782:Y791)","v":61.873560763604232},59.000517316833779,56.127473870063319,53.25443042329286,50.381386976522407,{"$f":"SUM(AD782:AD791)","v":47.508343529751954},44.635300082981495,41.762256636211042,38.889213189440589,36.016169742670137,{"$f":"SUM(AI782:AI791)","v":33.143126295899677},30.270082849129224,27.397039402358772,24.523995955588319,21.650952508817863]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19329027586505204]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.19329027586505204}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,{"$f":"MAX(0,AD808-1)","v":55},54,53,52,{"$f":"MAX(0,AH808-1)","v":51},{"$f":"MAX(0,AI808-1)","v":50},{"$f":"MAX(0,AJ808-1)","v":49},{"$f":"MAX(0,AK808-1)","v":48},{"$f":"MAX(0,AL808-1)","v":47}]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD$131=\"\",AC809-1,MIN(AC809-1,AD$131))","v":16},15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,{"$f":"IF(AD807=\"\",MAX(0,AC810-1),Inputs!$D$71-(AC$6-LEFT($A806,4)))","v":16},15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC815+1)","v":36},{"$f":"MAX(0,AD815-1)","v":35},{"$f":"MAX(0,AE815-1)","v":34},{"$f":"MAX(0,AF815-1)","v":33},{"$f":"MAX(0,AG815-1)","v":32},31,30,29,28,27]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,{"$f":"MAX(0,AD817-1)","v":47.598995281445561},46.598995281445561,45.598995281445561,44.598995281445561,{"$f":"MAX(0,AH817-1)","v":43.598995281445561},{"$f":"MAX(0,AI817-1)","v":42.598995281445561},{"$f":"MAX(0,AJ817-1)","v":41.598995281445561},{"$f":"MAX(0,AK817-1)","v":40.598995281445561},{"$f":"MAX(0,AL817-1)","v":39.598995281445561}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},{"$f":"O868","v":371.0814151419288},{"$f":"P868","v":370.94083685187968},370.80025856183056,370.65968027178144,370.51910198173232,364.90517619413032,359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,319.99376989331432,314.37984410571232,308.76591831811032,303.15199253050832,297.53806674290632,291.92414095530432,{"$f":"AH868","v":286.31021516770232},{"$f":"AI868","v":280.69628938010032},{"$f":"AJ868","v":275.08236359249833},{"$f":"AK868","v":269.46843780489633},{"$f":"AL868","v":263.85451201729433}]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,246.37885386511044,{"$f":"P869","v":242.47773179468834},238.57660972426623,234.67548765384413,230.77436558342202,221.79314158590904,212.9172044480851,204.04126731026116,195.16533017243722,186.28939303461328,177.41846955677454,168.5475460789358,159.67662260109705,150.80569912325831,141.93477564541956,133.06385216758085,124.19292868974213,115.3220052119034,106.45108173406467,97.580158256225957,88.709234778387241,79.838311300548511,70.967387822709782,62.096464344871059]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P870","v":-4.217348701473117E-2},-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.46984492849080212,{"$f":"P871","v":0.42286043564172193},0.37587594279264169,0.32889144994356145,0.28190695709448127,-0.65809194197455179,-4.1754557975081763E-2,-0.16773173042110096,-0.10086323412034648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0.79813420550453329,{"$f":"P872","v":0.63850736440362665},0.47888052330272002,0.31925368220181338,0.15962684110090669,-1.5169799659259653,-7.0929234168135347E-2,-0.28492896970828263,-0.17133822746122596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,1.7322546743596581,{"$f":"P874","v":1.5590292069236922},1.3858037394877263,1.2125782720517604,1.0393528046157947,0.8653870802463145,0.69230966419705164,0.51923224814778868,0.34615483209852582,0.17307741604926291,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0},0,{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,-0.19345759585980318,{"$f":"P876","v":-0.19345759585980318},-0.19345759585980318,-0.19345759585980318,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD876","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":620.26704521953434},{"$f":"SUM(Q820:Q829)","v":615.80333457066251},611.33962392179058,606.87591327291875,602.7743541679655,585.38863295238514,572.7880807266672,557.78516347720586,543.30268237427856,528.9119434943849,514.25401681289486,499.76916754745412,485.28431828201337,470.79946901657263,456.31461975113189,441.82977048569114,427.34492122025046,412.86007195480971,398.37522268936902,{"$f":"SUM(AI820:AI829)","v":383.89037342392828},369.40552415848754,354.92067489304685,340.43582562760611,325.95097636216536]
[{"$f":"ROW()","v":831},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P830-Asset_NoReclass!P830)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O832)","v":371.0814151419288}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O833)","v":246.37885386511044}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O834)","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O835)","v":0.46984492849080212}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O836)","v":0.79813420550453329}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O837)","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!O838)","v":1.7322546743596581}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O839","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O840","v":-0.19345759585980318}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O841","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":620.26704521953434}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O842-Asset_NoReclass!O842=0,\"OK\",\"Check\")","v":"Check"}]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB844)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC844)","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0},{"$f":"-Inputs!AI1689","v":0},{"$f":"-Inputs!AJ1689","v":0},{"$f":"-Inputs!AK1689","v":0},{"$f":"-Inputs!AL1689","v":0},{"$f":"-Inputs!AM1689","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T845)","v":-0.10528685968904102},{"$f":"SUM(RegDepPipeline:RegDepOther!U845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB845)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC845)","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0},{"$f":"-Inputs!AI1690","v":0},{"$f":"-Inputs!AJ1690","v":0},{"$f":"-Inputs!AK1690","v":0},{"$f":"-Inputs!AL1690","v":0},{"$f":"-Inputs!AM1690","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB846)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC846)","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0},{"$f":"-Inputs!AI1691","v":0},{"$f":"-Inputs!AJ1691","v":0},{"$f":"-Inputs!AK1691","v":0},{"$f":"-Inputs!AL1691","v":0},{"$f":"-Inputs!AM1691","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T847)","v":-0.89301440621995287},{"$f":"SUM(RegDepPipeline:RegDepOther!U847)","v":-4.1754557975081791E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V847)","v":-0.16773173042110096},{"$f":"SUM(RegDepPipeline:RegDepOther!W847)","v":-0.10086323412034649},{"$f":"SUM(RegDepPipeline:RegDepOther!X847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB847)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC847)","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0},{"$f":"-Inputs!AI1692","v":0},{"$f":"-Inputs!AJ1692","v":0},{"$f":"-Inputs!AK1692","v":0},{"$f":"-Inputs!AL1692","v":0},{"$f":"-Inputs!AM1692","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T848)","v":-1.5169799659259653},{"$f":"SUM(RegDepPipeline:RegDepOther!U848)","v":-7.0929234168135277E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V848)","v":-0.28492896970828263},{"$f":"SUM(RegDepPipeline:RegDepOther!W848)","v":-0.17133822746122593},{"$f":"SUM(RegDepPipeline:RegDepOther!X848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB848)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC848)","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0},{"$f":"-Inputs!AI1693","v":0},{"$f":"-Inputs!AJ1693","v":0},{"$f":"-Inputs!AK1693","v":0},{"$f":"-Inputs!AL1693","v":0},{"$f":"-Inputs!AM1693","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB849)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC849)","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0},{"$f":"-Inputs!AI1694","v":0},{"$f":"-Inputs!AJ1694","v":0},{"$f":"-Inputs!AK1694","v":0},{"$f":"-Inputs!AL1694","v":0},{"$f":"-Inputs!AM1694","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Q850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T850)","v":-7.4025693351444718E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!U850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB850)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC850)","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0},{"$f":"-Inputs!AI1695","v":0},{"$f":"-Inputs!AJ1695","v":0},{"$f":"-Inputs!AK1695","v":0},{"$f":"-Inputs!AL1695","v":0},{"$f":"-Inputs!AM1695","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P851","v":0},{"$f":"Asset_NoReclass!Q851","v":0},{"$f":"Asset_NoReclass!R851","v":0},{"$f":"Asset_NoReclass!S851","v":0},{"$f":"Asset_NoReclass!T851","v":0},{"$f":"Asset_NoReclass!U851","v":0},{"$f":"Asset_NoReclass!V851","v":0},{"$f":"Asset_NoReclass!W851","v":0},{"$f":"Asset_NoReclass!X851","v":0},{"$f":"Asset_NoReclass!Y851","v":0},{"$f":"Asset_NoReclass!Z851","v":0},{"$f":"Asset_NoReclass!AA851","v":0},{"$f":"Asset_NoReclass!AB851","v":0},{"$f":"Asset_NoReclass!AC851","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0},{"$f":"-Inputs!AI1696","v":0},{"$f":"-Inputs!AJ1696","v":0},{"$f":"-Inputs!AK1696","v":0},{"$f":"-Inputs!AL1696","v":0},{"$f":"-Inputs!AM1696","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P852","v":0},{"$f":"Asset_NoReclass!Q852","v":0},{"$f":"Asset_NoReclass!R852","v":0},{"$f":"Asset_NoReclass!S852","v":0},{"$f":"Asset_NoReclass!T852","v":0},{"$f":"Asset_NoReclass!U852","v":0},{"$f":"Asset_NoReclass!V852","v":0},{"$f":"Asset_NoReclass!W852","v":0},{"$f":"Asset_NoReclass!X852","v":0},{"$f":"Asset_NoReclass!Y852","v":0},{"$f":"Asset_NoReclass!Z852","v":0},{"$f":"Asset_NoReclass!AA852","v":0},{"$f":"Asset_NoReclass!AB852","v":0},{"$f":"Asset_NoReclass!AC852","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0},{"$f":"-Inputs!AI1697","v":0},{"$f":"-Inputs!AJ1697","v":0},{"$f":"-Inputs!AK1697","v":0},{"$f":"-Inputs!AL1697","v":0},{"$f":"-Inputs!AM1697","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P853","v":0},{"$f":"Asset_NoReclass!Q853","v":0},{"$f":"Asset_NoReclass!R853","v":0},{"$f":"Asset_NoReclass!S853","v":0},{"$f":"Asset_NoReclass!T853","v":0},{"$f":"Asset_NoReclass!U853","v":0},{"$f":"Asset_NoReclass!V853","v":0},{"$f":"Asset_NoReclass!W853","v":0},{"$f":"Asset_NoReclass!X853","v":0},{"$f":"Asset_NoReclass!Y853","v":0},{"$f":"Asset_NoReclass!Z853","v":0},{"$f":"Asset_NoReclass!AA853","v":0},{"$f":"Asset_NoReclass!AB853","v":0},{"$f":"Asset_NoReclass!AC853","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0},{"$f":"-Inputs!AI1698","v":0},{"$f":"-Inputs!AJ1698","v":0},{"$f":"-Inputs!AK1698","v":0},{"$f":"-Inputs!AL1698","v":0},{"$f":"-Inputs!AM1698","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,-2.5160214887684735,-0.11268379214321707,-0.45266070012938359,-0.27220146158157243,0,0,0,0,0,0,{"$f":"SUM(AD844:AD853)","v":0},{"$f":"SUM(AE844:AE853)","v":0},0,0,0,{"$f":"SUM(AI844:AI853)","v":0},0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!Q856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!R856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!S856)","v":-0.14057829004910385},{"$f":"SUM(RegDepPipeline:RegDepOther!T856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!U856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!V856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!W856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!X856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!Y856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!Z856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!AA856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!AB856)","v":-5.6139257876020068},{"$f":"SUM(RegDepPipeline:RegDepOther!AC856)","v":-5.6139257876020068},{"$f":"-IF(AD820<0,AD820,IF(AD808=0,0,MIN((AD820/AD808)*(AD820>0),AD820)))","v":-5.6139257876020059},{"$f":"-IF(AE820<0,AE820,IF(AE808=0,0,MIN((AE820/AE808)*(AE820>0),AE820)))","v":-5.6139257876020059},-5.6139257876020059,-5.6139257876020059,-5.6139257876020059,{"$f":"-IF(AI820<0,AI820,IF(AI808=0,0,MIN((AI820/AI808)*(AI820>0),AI820)))","v":-5.6139257876020068},-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!Q857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!R857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!S857)","v":-3.9011220704221143},{"$f":"SUM(RegDepPipeline:RegDepOther!T857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!U857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!V857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!W857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!X857)","v":-8.8759371378239251},{"$f":"SUM(RegDepPipeline:RegDepOther!Y857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!Z857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!AA857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!AB857)","v":-8.8709234778387316},{"$f":"SUM(RegDepPipeline:RegDepOther!AC857)","v":-8.8709234778387298},-8.8709234778387227,-8.8709234778387227,-8.8709234778387245,-8.8709234778387227,-8.8709234778387227,{"$f":"-IF(AI821<0,AI821,IF(AI809=0,0,MIN((AI821/AI809)*(AI821>0),AI821)))","v":-8.8709234778387227},-8.8709234778387245,-8.8709234778387227,-8.8709234778387227,-8.8709234778387227]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Q858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!R858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!S858)","v":-4.217348701473117E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB858)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC858)","v":0},0,0,0,0,0,{"$f":"-IF(AI822<0,AI822,IF(AI810=0,0,MIN((AI822/AI810)*(AI822>0),AI822)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P823<0,P823,IF(P811=0,0,MIN((P823/P811)*(P823>0),P823)))","v":-4.6984492849080212E-2},-4.6984492849080212E-2,-4.6984492849080212E-2,-4.6984492849080205E-2,-4.6984492849080212E-2,0.65809194197455179,4.1754557975081763E-2,0.16773173042110096,0.10086323412034648,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI823<0,AI823,IF(AI811=0,0,MIN((AI823/AI811)*(AI823>0),AI823)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P824<0,P824,IF(P812=0,0,MIN((P824/P812)*(P824>0),P824)))","v":-0.15962684110090666},-0.15962684110090666,-0.15962684110090666,-0.15962684110090669,-0.15962684110090669,1.5169799659259653,7.0929234168135347E-2,0.28492896970828263,0.17133822746122596,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI824<0,AI824,IF(AI812=0,0,MIN((AI824/AI812)*(AI824>0),AI824)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P825<0,P825,IF(P813=0,0,MIN((P825/P813)*(P825>0),P825)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI825<0,AI825,IF(AI813=0,0,MIN((AI825/AI813)*(AI825>0),AI825)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P826<0,P826,IF(P814=0,0,MIN((P826/P814)*(P826>0),P826)))","v":-0.17322546743596581},-0.17322546743596579,-0.17322546743596579,-0.17322546743596576,-0.17322546743596579,-0.17307741604926291,-0.17307741604926291,-0.17307741604926288,-0.17307741604926291,-0.17307741604926291,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI826<0,AI826,IF(AI814=0,0,MIN((AI826/AI814)*(AI826>0),AI826)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P863","v":0},{"$f":"Asset_NoReclass!Q863","v":0},{"$f":"Asset_NoReclass!R863","v":0},{"$f":"Asset_NoReclass!S863","v":0},{"$f":"Asset_NoReclass!T863","v":0},{"$f":"Asset_NoReclass!U863","v":0},{"$f":"Asset_NoReclass!V863","v":0},{"$f":"Asset_NoReclass!W863","v":0},{"$f":"Asset_NoReclass!X863","v":0},{"$f":"Asset_NoReclass!Y863","v":0},{"$f":"Asset_NoReclass!Z863","v":0},{"$f":"Asset_NoReclass!AA863","v":0},{"$f":"Asset_NoReclass!AB863","v":0},{"$f":"Asset_NoReclass!AC863","v":0},0,0,0,0,0,{"$f":"-IF(AI827<0,AI827,IF(AI815=0,0,MIN((AI827/AI815)*(AI827>0),AI827)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P864","v":0},{"$f":"Asset_NoReclass!Q864","v":0},{"$f":"Asset_NoReclass!R864","v":0},{"$f":"Asset_NoReclass!S864","v":0},{"$f":"Asset_NoReclass!T864","v":0},{"$f":"Asset_NoReclass!U864","v":0},{"$f":"Asset_NoReclass!V864","v":0},{"$f":"Asset_NoReclass!W864","v":0},{"$f":"Asset_NoReclass!X864","v":0},{"$f":"Asset_NoReclass!Y864","v":0},{"$f":"Asset_NoReclass!Z864","v":0},{"$f":"Asset_NoReclass!AA864","v":0},{"$f":"Asset_NoReclass!AB864","v":0},{"$f":"Asset_NoReclass!AC864","v":0},0,{"$f":"-IF(AE828<0,AE828,IF(AE816=0,0,MIN((AE828/AE816)*(AE828>0),AE828)))","v":0},0,0,0,{"$f":"-IF(AI828<0,AI828,IF(AI816=0,0,MIN((AI828/AI816)*(AI828>0),AI828)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P865","v":0},{"$f":"Asset_NoReclass!Q865","v":0},{"$f":"Asset_NoReclass!R865","v":0},{"$f":"Asset_NoReclass!S865","v":0},{"$f":"Asset_NoReclass!T865","v":0},{"$f":"Asset_NoReclass!U865","v":0},{"$f":"Asset_NoReclass!V865","v":0},{"$f":"Asset_NoReclass!W865","v":0},{"$f":"Asset_NoReclass!X865","v":0},{"$f":"Asset_NoReclass!Y865","v":0},{"$f":"Asset_NoReclass!Z865","v":0},{"$f":"Asset_NoReclass!AA865","v":0},{"$f":"Asset_NoReclass!AB865","v":0},{"$f":"Asset_NoReclass!AC865","v":0},0,{"$f":"-IF(AE829<0,AE829,IF(AE817=0,0,MIN((AE829/AE817)*(AE829>0),AE829)))","v":0},0,0,0,{"$f":"-IF(AI829<0,AI829,IF(AI817=0,0,MIN((AI829/AI817)*(AI829>0),AI829)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-4.4637106488719009},-4.4637106488719009,-4.4637106488719009,-4.4637106488719009,-14.869699726811886,-12.487868433574677,-14.550256549331978,-14.210279641345812,-14.390738879893624,-14.657926681490002,-14.484849265440738,-14.484849265440738,-14.484849265440738,-14.484849265440737,{"$f":"SUM(AD856:AD865)","v":-14.484849265440729},{"$f":"SUM(AE856:AE865)","v":-14.484849265440729},-14.484849265440729,-14.484849265440729,-14.484849265440729,{"$f":"SUM(AI856:AI865)","v":-14.484849265440729},-14.484849265440731,-14.484849265440729,-14.484849265440729,-14.484849265440729]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":371.0814151419288},370.94083685187968,370.80025856183056,370.65968027178144,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":370.51910198173232},{"$f":"T820+T832+T844+T856","v":364.90517619413032},359.29125040652832,353.67732461892632,348.06339883132432,{"$f":"X820+X832+X844+X856","v":342.44947304372232},{"$f":"Y820+Y832+Y844+Y856","v":336.83554725612032},{"$f":"Z820+Z832+Z844+Z856","v":331.22162146851832},{"$f":"AA820+AA832+AA844+AA856","v":325.60769568091632},319.99376989331432,314.37984410571232,308.76591831811032,{"$f":"AE820+AE832+AE844+AE856","v":303.15199253050832},297.53806674290632,291.92414095530432,286.31021516770232,{"$f":"AI820+AI832+AI844+AI856","v":280.69628938010032},275.08236359249833,269.46843780489633,263.85451201729433,258.24058622969233]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,246.37885386511044,242.47773179468834,238.57660972426623,234.67548765384413,230.77436558342202,221.79314158590904,212.9172044480851,204.04126731026116,195.16533017243722,{"$f":"X821+X833+X845+X857","v":186.28939303461328},{"$f":"Y821+Y833+Y845+Y857","v":177.41846955677454},{"$f":"Z821+Z833+Z845+Z857","v":168.5475460789358},159.67662260109705,150.80569912325831,141.93477564541956,133.06385216758085,124.19292868974213,115.3220052119034,106.45108173406467,97.580158256225957,{"$f":"AI821+AI833+AI845+AI857","v":88.709234778387241},79.838311300548511,70.967387822709782,62.096464344871059,53.225540867032336]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,{"$f":"X822+X834+X846+X858","v":0},{"$f":"Y822+Y834+Y846+Y858","v":0},{"$f":"Z822+Z834+Z846+Z858","v":0},0,0,0,0,0,0,0,0,{"$f":"AI822+AI834+AI846+AI858","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.46984492849080212,0.42286043564172193,0.37587594279264169,0.32889144994356145,0.28190695709448127,-0.65809194197455179,-4.1754557975081763E-2,-0.16773173042110096,-0.10086323412034648,{"$f":"X823+X835+X847+X859","v":0},{"$f":"Y823+Y835+Y847+Y859","v":0},{"$f":"Z823+Z835+Z847+Z859","v":0},0,0,0,0,0,0,0,0,{"$f":"AI823+AI835+AI847+AI859","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.79813420550453329,0.63850736440362665,0.47888052330272002,0.31925368220181338,0.15962684110090669,-1.5169799659259653,-7.0929234168135347E-2,-0.28492896970828263,-0.17133822746122596,{"$f":"X824+X836+X848+X860","v":0},{"$f":"Y824+Y836+Y848+Y860","v":0},{"$f":"Z824+Z836+Z848+Z860","v":0},0,0,0,0,0,0,0,0,{"$f":"AI824+AI836+AI848+AI860","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"X825+X837+X849+X861","v":0},{"$f":"Y825+Y837+Y849+Y861","v":0},{"$f":"Z825+Z837+Z849+Z861","v":0},0,0,0,0,0,0,0,0,{"$f":"AI825+AI837+AI849+AI861","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.7322546743596581,1.5590292069236922,1.3858037394877263,1.2125782720517604,1.0393528046157947,0.8653870802463145,0.69230966419705164,0.51923224814778868,0.34615483209852582,{"$f":"X826+X838+X850+X862","v":0.17307741604926291},{"$f":"Y826+Y838+Y850+Y862","v":0},{"$f":"Z826+Z838+Z850+Z862","v":0},0,0,0,0,0,0,0,0,{"$f":"AI826+AI838+AI850+AI862","v":0},0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI827+AI839+AI851+AI863","v":0},0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.19345759585980318},-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,{"$f":"X828+X840+X852+X864","v":0},{"$f":"Y828+Y840+Y852+Y864","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},{"$f":"AA828+AA840+AA852+AA864","v":0},0,0,0,{"$f":"AE828+AE840+AE852+AE864","v":0},0,0,0,{"$f":"AI828+AI840+AI852+AI864","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,{"$f":"X829+X841+X853+X865","v":0},{"$f":"Y829+Y841+Y853+Y865","v":0},{"$f":"Z829+Z841+Z853+Z865","v":0},0,0,0,0,0,0,0,0,{"$f":"AI829+AI841+AI853+AI865","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":620.26704521953434},{"$f":"SUM(P868:P877)","v":615.80333457066251},611.33962392179058,606.87591327291875,602.7743541679655,585.38863295238514,572.7880807266672,557.78516347720586,543.30268237427856,{"$f":"SUM(X868:X877)","v":528.9119434943849},{"$f":"SUM(Y868:Y877)","v":514.25401681289486},{"$f":"SUM(Z868:Z877)","v":499.76916754745412},485.28431828201337,470.79946901657263,456.31461975113189,441.82977048569114,427.34492122025046,412.86007195480971,398.37522268936902,383.89037342392828,{"$f":"SUM(AI868:AI877)","v":369.40552415848754},354.92067489304685,340.43582562760611,325.95097636216536,311.46612709672468]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16869394805892468]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.19345759585980318}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.36215154391872784}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,{"$f":"MAX(0,AD894-1)","v":56},55,54,53,{"$f":"MAX(0,AH894-1)","v":52},{"$f":"MAX(0,AI894-1)","v":51},{"$f":"MAX(0,AJ894-1)","v":50},{"$f":"MAX(0,AK894-1)","v":49},{"$f":"MAX(0,AL894-1)","v":48}]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD$131=\"\",AC895-1,MIN(AC895-1,AD$131))","v":17},16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,{"$f":"IF(AD893=\"\",MAX(0,AC896-1),Inputs!$D$71-(AC$6-LEFT($A892,4)))","v":17},16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC901+1)","v":37},{"$f":"MAX(0,AD901-1)","v":36},{"$f":"MAX(0,AE901-1)","v":35},{"$f":"MAX(0,AF901-1)","v":34},{"$f":"MAX(0,AG901-1)","v":33},32,31,30,29,28]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,{"$f":"MAX(0,AD903-1)","v":48.598995281445561},47.598995281445561,46.598995281445561,45.598995281445561,{"$f":"MAX(0,AH903-1)","v":44.598995281445561},{"$f":"MAX(0,AI903-1)","v":43.598995281445561},{"$f":"MAX(0,AJ903-1)","v":42.598995281445561},{"$f":"MAX(0,AK903-1)","v":41.598995281445561},{"$f":"MAX(0,AL903-1)","v":40.598995281445561}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},{"$f":"P954","v":1.7973695496968982},{"$f":"Q954","v":-4.4254161031624601},-10.64820175602182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH954","v":0},{"$f":"AI954","v":0},{"$f":"AJ954","v":0},{"$f":"AK954","v":0},{"$f":"AL954","v":0}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.21278697396756302,{"$f":"Q955","v":-6.4870568940083126},-13.186900761984187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q956","v":-5.2718187788954639E-3},-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0.52119465230492412,{"$f":"Q957","v":0.46907518707443169},0.41695572184393925,0.36483625661344687,0.30846770319437689,0.24620999454838235,0.15592493544897618,0.10389733866454888,5.8217933681087207E-2,2.9108966840543603E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0.78391530172949719,{"$f":"Q958","v":0.6271322413835978},0.47034918103769835,0.3135661206917989,0.15039211747130665,-1.6313825010877636E-2,-6.1731797842220285E-2,-1.9622694671533936E-2,-1.6615442949704864E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,2.0649763582715814,{"$f":"Q960","v":1.8584787224444232},1.6519810866172651,1.4454834507901069,1.2221509019130536,0.97548548448101779,0.61777553538439534,0.41164188289504888,0.23065980463770022,0.11532990231885011,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},0,{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.8132838257579977,{"$f":"Q962","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AD962","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":8.1935266617284626},{"$f":"SUM(R906:R915)","v":-5.1497748392892184},-18.493076340306896,4.9371696538533509,4.4942945483367351,4.0186654797765202,3.5252524987491487,3.3092003526460614,3.0855461211270803,2.9577226949173916,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"SUM(AI906:AI915)","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":917},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q916-Asset_NoReclass!Q916)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P918)","v":1.7973695496968982}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P919)","v":0.21278697396756302}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P920)","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P921)","v":0.52119465230492412}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P922)","v":0.78391530172949719}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P923)","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!P924)","v":2.0649763582715814}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P925","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P926","v":2.8132838257579977}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P927","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":8.1935266617284626}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P928-Asset_NoReclass!P928=0,\"OK\",\"Check\")","v":"Check"}]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB930)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC930)","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0},{"$f":"-Inputs!AI1701","v":0},{"$f":"-Inputs!AJ1701","v":0},{"$f":"-Inputs!AK1701","v":0},{"$f":"-Inputs!AL1701","v":0},{"$f":"-Inputs!AM1701","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB931)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC931)","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0},{"$f":"-Inputs!AI1702","v":0},{"$f":"-Inputs!AJ1702","v":0},{"$f":"-Inputs!AK1702","v":0},{"$f":"-Inputs!AL1702","v":0},{"$f":"-Inputs!AM1702","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB932)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC932)","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0},{"$f":"-Inputs!AI1703","v":0},{"$f":"-Inputs!AJ1703","v":0},{"$f":"-Inputs!AK1703","v":0},{"$f":"-Inputs!AL1703","v":0},{"$f":"-Inputs!AM1703","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T933)","v":-4.2490881885775536E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U933)","v":-1.084642478026502E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V933)","v":-4.104306018972969E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W933)","v":-1.3046362922183264E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X933)","v":-1.1046958761945384E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB933)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC933)","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0},{"$f":"-Inputs!AI1704","v":0},{"$f":"-Inputs!AJ1704","v":0},{"$f":"-Inputs!AK1704","v":0},{"$f":"-Inputs!AL1704","v":0},{"$f":"-Inputs!AM1704","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T934)","v":-6.3909428745927794E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!U934)","v":-1.6313825010877643E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V934)","v":-6.1731797842220285E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W934)","v":-1.9622694671533939E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X934)","v":-1.6615442949704864E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB934)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC934)","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0},{"$f":"-Inputs!AI1705","v":0},{"$f":"-Inputs!AJ1705","v":0},{"$f":"-Inputs!AK1705","v":0},{"$f":"-Inputs!AL1705","v":0},{"$f":"-Inputs!AM1705","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB935)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC935)","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0},{"$f":"-Inputs!AI1706","v":0},{"$f":"-Inputs!AJ1706","v":0},{"$f":"-Inputs!AK1706","v":0},{"$f":"-Inputs!AL1706","v":0},{"$f":"-Inputs!AM1706","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!R936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T936)","v":-1.6834913049895026E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U936)","v":-4.2973600446526858E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V936)","v":-0.16261285220041888},{"$f":"SUM(RegDepPipeline:RegDepOther!W936)","v":-5.1689768643247563E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X936)","v":-4.376811729233239E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB936)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC936)","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0},{"$f":"-Inputs!AI1707","v":0},{"$f":"-Inputs!AJ1707","v":0},{"$f":"-Inputs!AK1707","v":0},{"$f":"-Inputs!AL1707","v":0},{"$f":"-Inputs!AM1707","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q937","v":0},{"$f":"Asset_NoReclass!R937","v":0},{"$f":"Asset_NoReclass!S937","v":0},{"$f":"Asset_NoReclass!T937","v":0},{"$f":"Asset_NoReclass!U937","v":0},{"$f":"Asset_NoReclass!V937","v":0},{"$f":"Asset_NoReclass!W937","v":0},{"$f":"Asset_NoReclass!X937","v":0},{"$f":"Asset_NoReclass!Y937","v":0},{"$f":"Asset_NoReclass!Z937","v":0},{"$f":"Asset_NoReclass!AA937","v":0},{"$f":"Asset_NoReclass!AB937","v":0},{"$f":"Asset_NoReclass!AC937","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0},{"$f":"-Inputs!AI1708","v":0},{"$f":"-Inputs!AJ1708","v":0},{"$f":"-Inputs!AK1708","v":0},{"$f":"-Inputs!AL1708","v":0},{"$f":"-Inputs!AM1708","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q938","v":0},{"$f":"Asset_NoReclass!R938","v":0},{"$f":"Asset_NoReclass!S938","v":0},{"$f":"Asset_NoReclass!T938","v":0},{"$f":"Asset_NoReclass!U938","v":0},{"$f":"Asset_NoReclass!V938","v":0},{"$f":"Asset_NoReclass!W938","v":0},{"$f":"Asset_NoReclass!X938","v":0},{"$f":"Asset_NoReclass!Y938","v":0},{"$f":"Asset_NoReclass!Z938","v":0},{"$f":"Asset_NoReclass!AA938","v":0},{"$f":"Asset_NoReclass!AB938","v":0},{"$f":"Asset_NoReclass!AC938","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0},{"$f":"-Inputs!AI1709","v":0},{"$f":"-Inputs!AJ1709","v":0},{"$f":"-Inputs!AK1709","v":0},{"$f":"-Inputs!AL1709","v":0},{"$f":"-Inputs!AM1709","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q939","v":0},{"$f":"Asset_NoReclass!R939","v":0},{"$f":"Asset_NoReclass!S939","v":0},{"$f":"Asset_NoReclass!T939","v":0},{"$f":"Asset_NoReclass!U939","v":0},{"$f":"Asset_NoReclass!V939","v":0},{"$f":"Asset_NoReclass!W939","v":0},{"$f":"Asset_NoReclass!X939","v":0},{"$f":"Asset_NoReclass!Y939","v":0},{"$f":"Asset_NoReclass!Z939","v":0},{"$f":"Asset_NoReclass!AA939","v":0},{"$f":"Asset_NoReclass!AB939","v":0},{"$f":"Asset_NoReclass!AC939","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0},{"$f":"-Inputs!AI1710","v":0},{"$f":"-Inputs!AJ1710","v":0},{"$f":"-Inputs!AK1710","v":0},{"$f":"-Inputs!AL1710","v":0},{"$f":"-Inputs!AM1710","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,-2.7474944113065357E-2,-7.0133850237669521E-2,-0.26538771023236885,-8.4358826236964765E-2,-7.1430519003982645E-2,0,0,0,0,0,{"$f":"SUM(AD930:AD939)","v":0},{"$f":"SUM(AE930:AE939)","v":0},{"$f":"SUM(AF930:AF939)","v":0},0,0,{"$f":"SUM(AI930:AI939)","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q942)","v":-6.2227856528593586},{"$f":"SUM(RegDepPipeline:RegDepOther!R942)","v":-6.2227856528593586},{"$f":"SUM(RegDepPipeline:RegDepOther!S942)","v":-6.2227856528593586},{"$f":"SUM(RegDepPipeline:RegDepOther!T942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB942)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC942)","v":0},{"$f":"-IF(AD906<0,AD906,IF(AD894=0,0,MIN((AD906/AD894)*(AD906>0),AD906)))","v":0},{"$f":"-IF(AE906<0,AE906,IF(AE894=0,0,MIN((AE906/AE894)*(AE906>0),AE906)))","v":0},{"$f":"-IF(AF906<0,AF906,IF(AF894=0,0,MIN((AF906/AF894)*(AF906>0),AF906)))","v":0},0,0,{"$f":"-IF(AI906<0,AI906,IF(AI894=0,0,MIN((AI906/AI894)*(AI906>0),AI906)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q943)","v":-6.6998438679758756},{"$f":"SUM(RegDepPipeline:RegDepOther!R943)","v":-6.6998438679758756},{"$f":"SUM(RegDepPipeline:RegDepOther!S943)","v":-6.6998438679758756},{"$f":"SUM(RegDepPipeline:RegDepOther!T943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB943)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC943)","v":0},0,{"$f":"-IF(AE907<0,AE907,IF(AE895=0,0,MIN((AE907/AE895)*(AE907>0),AE907)))","v":0},{"$f":"-IF(AF907<0,AF907,IF(AF895=0,0,MIN((AF907/AF895)*(AF907>0),AF907)))","v":0},0,0,{"$f":"-IF(AI907<0,AI907,IF(AI895=0,0,MIN((AI907/AI895)*(AI907>0),AI907)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q944)","v":-5.2718187788954639E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!R944)","v":-5.2718187788954639E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!S944)","v":-5.2718187788954639E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!T944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB944)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC944)","v":0},0,{"$f":"-IF(AE908<0,AE908,IF(AE896=0,0,MIN((AE908/AE896)*(AE908>0),AE908)))","v":0},{"$f":"-IF(AF908<0,AF908,IF(AF896=0,0,MIN((AF908/AF896)*(AF908>0),AF908)))","v":0},0,0,{"$f":"-IF(AI908<0,AI908,IF(AI896=0,0,MIN((AI908/AI896)*(AI908>0),AI908)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q909<0,Q909,IF(Q897=0,0,MIN((Q909/Q897)*(Q909>0),Q909)))","v":-5.2119465230492414E-2},-5.2119465230492407E-2,-5.2119465230492407E-2,-5.2119465230492414E-2,-5.1411283865729483E-2,-4.9241998909676468E-2,-3.8981233862244044E-2,-3.4632446221516296E-2,-2.9108966840543603E-2,-2.9108966840543603E-2,0,0,0,0,{"$f":"-IF(AE909<0,AE909,IF(AE897=0,0,MIN((AE909/AE897)*(AE909>0),AE909)))","v":0},0,0,0,{"$f":"-IF(AI909<0,AI909,IF(AI897=0,0,MIN((AI909/AI897)*(AI909>0),AI909)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q910<0,Q910,IF(Q898=0,0,MIN((Q910/Q898)*(Q910>0),Q910)))","v":-0.15678306034589945},-0.15678306034589945,-0.15678306034589945,-0.15678306034589945,-0.15039211747130665,1.6313825010877636E-2,6.1731797842220285E-2,1.9622694671533936E-2,1.6615442949704864E-2,0,0,0,0,0,{"$f":"-IF(AE910<0,AE910,IF(AE898=0,0,MIN((AE910/AE898)*(AE910>0),AE910)))","v":0},0,0,0,{"$f":"-IF(AI910<0,AI910,IF(AI898=0,0,MIN((AI910/AI898)*(AI910>0),AI910)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q911<0,Q911,IF(Q899=0,0,MIN((Q911/Q899)*(Q911>0),Q911)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AE911<0,AE911,IF(AE899=0,0,MIN((AE911/AE899)*(AE911>0),AE911)))","v":0},0,0,0,{"$f":"-IF(AI911<0,AI911,IF(AI899=0,0,MIN((AI911/AI899)*(AI911>0),AI911)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q912<0,Q912,IF(Q900=0,0,MIN((Q912/Q900)*(Q912>0),Q912)))","v":-0.20649763582715813},-0.20649763582715813,-0.20649763582715813,-0.20649763582715813,-0.20369181698550895,-0.19509709689620355,-0.15444388384609883,-0.13721396096501629,-0.11532990231885011,-0.11532990231885011,0,0,0,0,{"$f":"-IF(AE912<0,AE912,IF(AE900=0,0,MIN((AE912/AE900)*(AE912>0),AE912)))","v":0},0,0,0,{"$f":"-IF(AI912<0,AI912,IF(AI900=0,0,MIN((AI912/AI900)*(AI912>0),AI912)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q949","v":0},{"$f":"Asset_NoReclass!R949","v":0},{"$f":"Asset_NoReclass!S949","v":0},{"$f":"Asset_NoReclass!T949","v":0},{"$f":"Asset_NoReclass!U949","v":0},{"$f":"Asset_NoReclass!V949","v":0},{"$f":"Asset_NoReclass!W949","v":0},{"$f":"Asset_NoReclass!X949","v":0},{"$f":"Asset_NoReclass!Y949","v":0},{"$f":"Asset_NoReclass!Z949","v":0},{"$f":"Asset_NoReclass!AA949","v":0},{"$f":"Asset_NoReclass!AB949","v":0},{"$f":"Asset_NoReclass!AC949","v":0},0,0,0,0,0,{"$f":"-IF(AI913<0,AI913,IF(AI901=0,0,MIN((AI913/AI901)*(AI913>0),AI913)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q950","v":0},{"$f":"Asset_NoReclass!R950","v":0},{"$f":"Asset_NoReclass!S950","v":0},{"$f":"Asset_NoReclass!T950","v":0},{"$f":"Asset_NoReclass!U950","v":0},{"$f":"Asset_NoReclass!V950","v":0},{"$f":"Asset_NoReclass!W950","v":0},{"$f":"Asset_NoReclass!X950","v":0},{"$f":"Asset_NoReclass!Y950","v":0},{"$f":"Asset_NoReclass!Z950","v":0},{"$f":"Asset_NoReclass!AA950","v":0},{"$f":"Asset_NoReclass!AB950","v":0},{"$f":"Asset_NoReclass!AC950","v":0},0,{"$f":"-IF(AE914<0,AE914,IF(AE902=0,0,MIN((AE914/AE902)*(AE914>0),AE914)))","v":0},{"$f":"-IF(AF914<0,AF914,IF(AF902=0,0,MIN((AF914/AF902)*(AF914>0),AF914)))","v":0},0,0,{"$f":"-IF(AI914<0,AI914,IF(AI902=0,0,MIN((AI914/AI902)*(AI914>0),AI914)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q951","v":0},{"$f":"Asset_NoReclass!R951","v":0},{"$f":"Asset_NoReclass!S951","v":0},{"$f":"Asset_NoReclass!T951","v":0},{"$f":"Asset_NoReclass!U951","v":0},{"$f":"Asset_NoReclass!V951","v":0},{"$f":"Asset_NoReclass!W951","v":0},{"$f":"Asset_NoReclass!X951","v":0},{"$f":"Asset_NoReclass!Y951","v":0},{"$f":"Asset_NoReclass!Z951","v":0},{"$f":"Asset_NoReclass!AA951","v":0},{"$f":"Asset_NoReclass!AB951","v":0},{"$f":"Asset_NoReclass!AC951","v":0},0,{"$f":"-IF(AE915<0,AE915,IF(AE903=0,0,MIN((AE915/AE903)*(AE915>0),AE915)))","v":0},{"$f":"-IF(AF915<0,AF915,IF(AF903=0,0,MIN((AF915/AF903)*(AF915>0),AF915)))","v":0},0,0,{"$f":"-IF(AI915<0,AI915,IF(AI903=0,0,MIN((AI915/AI903)*(AI915>0),AI915)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-13.343301501017679},-13.343301501017679,-13.343301501017679,-0.41540016140354996,-0.40549521832254509,-0.2280252707950024,-0.13169331986612259,-0.15222371251499864,-0.12782342620968884,-0.14443886915939372,0,0,0,{"$f":"SUM(AD942:AD951)","v":0},{"$f":"SUM(AE942:AE951)","v":0},{"$f":"SUM(AF942:AF951)","v":0},0,0,{"$f":"SUM(AI942:AI951)","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.7973695496968982},-4.4254161031624601,-10.64820175602182,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},{"$f":"U906+U918+U930+U942","v":0},0,0,{"$f":"X906+X918+X930+X942","v":0},{"$f":"Y906+Y918+Y930+Y942","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},{"$f":"AA906+AA918+AA930+AA942","v":0},0,0,0,0,0,0,0,{"$f":"AI906+AI918+AI930+AI942","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P907+P919+P931+P943","v":0.21278697396756302},-6.4870568940083126,-13.186900761984187,0,{"$f":"T907+T919+T931+T943","v":0},{"$f":"U907+U919+U931+U943","v":0},0,0,{"$f":"X907+X919+X931+X943","v":0},{"$f":"Y907+Y919+Y931+Y943","v":0},{"$f":"Z907+Z919+Z931+Z943","v":0},{"$f":"AA907+AA919+AA931+AA943","v":0},0,0,0,{"$f":"AE907+AE919+AE931+AE943","v":0},0,0,0,{"$f":"AI907+AI919+AI931+AI943","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P908+P920+P932+P944","v":0},-5.2718187788954639E-3,-1.0543637557790928E-2,0,{"$f":"T908+T920+T932+T944","v":0},{"$f":"U908+U920+U932+U944","v":0},0,0,{"$f":"X908+X920+X932+X944","v":0},{"$f":"Y908+Y920+Y932+Y944","v":0},{"$f":"Z908+Z920+Z932+Z944","v":0},{"$f":"AA908+AA920+AA932+AA944","v":0},0,0,0,0,0,0,0,{"$f":"AI908+AI920+AI932+AI944","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P909+P921+P933+P945","v":0.52119465230492412},0.46907518707443169,0.41695572184393925,0.36483625661344687,{"$f":"T909+T921+T933+T945","v":0.30846770319437689},{"$f":"U909+U921+U933+U945","v":0.24620999454838235},0.15592493544897618,0.10389733866454888,{"$f":"X909+X921+X933+X945","v":5.8217933681087207E-2},{"$f":"Y909+Y921+Y933+Y945","v":2.9108966840543603E-2},{"$f":"Z909+Z921+Z933+Z945","v":0},{"$f":"AA909+AA921+AA933+AA945","v":0},0,0,0,0,0,0,0,{"$f":"AI909+AI921+AI933+AI945","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910+P922+P934+P946","v":0.78391530172949719},0.6271322413835978,0.47034918103769835,0.3135661206917989,{"$f":"T910+T922+T934+T946","v":0.15039211747130665},{"$f":"U910+U922+U934+U946","v":-1.6313825010877636E-2},-6.1731797842220285E-2,-1.9622694671533936E-2,{"$f":"X910+X922+X934+X946","v":-1.6615442949704864E-2},{"$f":"Y910+Y922+Y934+Y946","v":0},{"$f":"Z910+Z922+Z934+Z946","v":0},{"$f":"AA910+AA922+AA934+AA946","v":0},0,0,0,0,0,0,0,{"$f":"AI910+AI922+AI934+AI946","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P911+P923+P935+P947","v":0},0,0,0,{"$f":"T911+T923+T935+T947","v":0},{"$f":"U911+U923+U935+U947","v":0},0,0,{"$f":"X911+X923+X935+X947","v":0},{"$f":"Y911+Y923+Y935+Y947","v":0},{"$f":"Z911+Z923+Z935+Z947","v":0},{"$f":"AA911+AA923+AA935+AA947","v":0},0,0,0,0,0,0,0,{"$f":"AI911+AI923+AI935+AI947","v":0},0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P912+P924+P936+P948","v":2.0649763582715814},1.8584787224444232,1.6519810866172651,1.4454834507901069,{"$f":"T912+T924+T936+T948","v":1.2221509019130536},{"$f":"U912+U924+U936+U948","v":0.97548548448101779},0.61777553538439534,0.41164188289504888,{"$f":"X912+X924+X936+X948","v":0.23065980463770022},{"$f":"Y912+Y924+Y936+Y948","v":0.11532990231885011},{"$f":"Z912+Z924+Z936+Z948","v":0},{"$f":"AA912+AA924+AA936+AA948","v":0},0,0,0,0,0,0,0,{"$f":"AI912+AI924+AI936+AI948","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI913+AI925+AI937+AI949","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":2.8132838257579977},{"$f":"T914+T926+T938+T950","v":2.8132838257579977},{"$f":"U914+U926+U938+U950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,{"$f":"X914+X926+X938+X950","v":2.8132838257579977},{"$f":"Y914+Y926+Y938+Y950","v":2.8132838257579977},{"$f":"Z914+Z926+Z938+Z950","v":2.8132838257579977},{"$f":"AA914+AA926+AA938+AA950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AE914+AE926+AE938+AE950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AI914+AI926+AI938+AI950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P915+P927+P939+P951","v":0},0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},{"$f":"T915+T927+T939+T951","v":0},{"$f":"U915+U927+U939+U951","v":0},0,0,{"$f":"X915+X927+X939+X951","v":0},{"$f":"Y915+Y927+Y939+Y951","v":0},{"$f":"Z915+Z927+Z939+Z951","v":0},{"$f":"AA915+AA927+AA939+AA951","v":0},0,0,0,{"$f":"AE915+AE927+AE939+AE951","v":0},0,0,0,{"$f":"AI915+AI927+AI939+AI951","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":8.1935266617284626},{"$f":"SUM(Q954:Q963)","v":-5.1497748392892184},-18.493076340306896,{"$f":"SUM(S954:S963)","v":4.9371696538533509},4.4942945483367351,4.0186654797765202,3.5252524987491487,3.3092003526460614,{"$f":"SUM(X954:X963)","v":3.0855461211270803},{"$f":"SUM(Y954:Y963)","v":2.9577226949173916},{"$f":"SUM(Z954:Z963)","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"SUM(AI954:AI963)","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-16.870987408881177}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.886744629960063]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5815456336686393E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-36.77354749517793}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,{"$f":"MAX(0,AD980-1)","v":57},56,55,54,{"$f":"MAX(0,AH980-1)","v":53},{"$f":"MAX(0,AI980-1)","v":52},{"$f":"MAX(0,AJ980-1)","v":51},{"$f":"MAX(0,AK980-1)","v":50},{"$f":"MAX(0,AL980-1)","v":49}]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD$131=\"\",AC981-1,MIN(AC981-1,AD$131))","v":18},17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,{"$f":"IF(AD979=\"\",MAX(0,AC982-1),Inputs!$D$71-(AC$6-LEFT($A978,4)))","v":18},17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC987+1)","v":38},{"$f":"MAX(0,AD987-1)","v":37},{"$f":"MAX(0,AE987-1)","v":36},{"$f":"MAX(0,AF987-1)","v":35},{"$f":"MAX(0,AG987-1)","v":34},33,32,31,30,29]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,{"$f":"MAX(0,AD989-1)","v":49.598995281445561},48.598995281445561,47.598995281445561,46.598995281445561,{"$f":"MAX(0,AH989-1)","v":45.598995281445561},{"$f":"MAX(0,AI989-1)","v":44.598995281445561},{"$f":"MAX(0,AJ989-1)","v":43.598995281445561},{"$f":"MAX(0,AK989-1)","v":42.598995281445561},{"$f":"MAX(0,AL989-1)","v":41.598995281445561}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},{"$f":"Q1040","v":746.17834924232147},{"$f":"R1040","v":739.47375358190538},732.7691579214893,721.99314089323207,711.21712386497484,700.44110683671761,689.66508980846038,678.88907278020315,668.11305575194592,657.33703872368869,646.56102169543146,635.78500466717423,625.00898763891701,614.23297061065978,603.45695358240255,592.68093655414532,581.90491952588809,{"$f":"AH1040","v":571.12890249763086},{"$f":"AI1040","v":560.35288546937363},{"$f":"AJ1040","v":549.5768684411164},{"$f":"AK1040","v":538.80085141285917},{"$f":"AL1040","v":528.02483438460195}]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,155.99777148028062,{"$f":"R1041","v":154.12041310028394},152.24305472028726,146.8058027659913,141.36855081169534,135.93129885739938,130.49404690310342,125.05679494880745,119.61954299451148,114.1822910402155,108.74503908591953,103.30778713162356,97.870535177327582,92.433283223031609,86.996031268735635,81.558779314439661,76.121527360143688,70.684275405847714,65.24702345155174,59.80977149725576,54.372519542959779,48.935267588663798]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7366130752752302,{"$f":"R1043","v":2.4629517677477071},2.1892904602201839,1.8419143241863078,1.5158848953999908,1.2358661502839088,0.9413085814894544,0.54667410831614616,0.36444940554409744,0.18222470277204872,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.254820663409653,{"$f":"R1044","v":4.2038565307277223},3.1528923980457915,1.9603816917782162,0.85941309510966735,-5.255806066548907E-2,-9.0986995776040636E-2,-0.30590054747757339,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12122964044747472,{"$f":"R1045","v":0.11314766441764307},0.10506568838781143,9.6983712357979784E-2,8.8901736328148129E-2,8.0819760298316473E-2,7.2737784268484831E-2,6.465580823865319E-2,5.6573832208821541E-2,4.8491856178989892E-2,4.0409880149158244E-2,3.2327904119326595E-2,2.4245928089494946E-2,1.6163952059663297E-2,8.0819760298316487E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,36.307985903774579,{"$f":"R1046","v":32.67718731339712},29.04638872301966,25.401403722120889,21.760526892650152,18.128504814118109,14.49368474059133,10.839604877982929,7.2264032519886197,3.6132016259943098,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0},0,{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1403487482188521,{"$f":"R1048","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"AD1048","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":948.73711875372783},{"$f":"SUM(S992:S1001)","v":935.19165870669826},921.64619865966881,900.23997585788561,878.95075004437683,857.90538710637065,837.71622957035595,817.23125072428945,797.52037398441769,777.50359669706836,757.48681940971892,741.26546845113592,725.04411749255291,708.8227665339698,692.6014155753868,676.38006461680379,660.16679563425055,{"$f":"SUM(AI992:AI1001)","v":643.95352665169742},627.74025766914417,611.52698868659093,595.31371970403779,579.10045072148455]
[{"$f":"ROW()","v":1003},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1002-Asset_NoReclass!R1002)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1004)","v":746.17834924232147}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1005)","v":155.99777148028062}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1006)","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1007)","v":2.7366130752752302}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1008)","v":5.254820663409653}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1009)","v":0.12122964044747472}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Q1010)","v":36.307985903774579}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1011","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1012","v":2.1403487482188521}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1013","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":948.73711875372783}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q1014-Asset_NoReclass!Q1014=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1016)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1016)","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0},{"$f":"-Inputs!AI1713","v":0},{"$f":"-Inputs!AJ1713","v":0},{"$f":"-Inputs!AK1713","v":0},{"$f":"-Inputs!AL1713","v":0},{"$f":"-Inputs!AM1713","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1017)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1017)","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0},{"$f":"-Inputs!AI1714","v":0},{"$f":"-Inputs!AJ1714","v":0},{"$f":"-Inputs!AK1714","v":0},{"$f":"-Inputs!AL1714","v":0},{"$f":"-Inputs!AM1714","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1018)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1018)","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0},{"$f":"-Inputs!AI1715","v":0},{"$f":"-Inputs!AJ1715","v":0},{"$f":"-Inputs!AK1715","v":0},{"$f":"-Inputs!AL1715","v":0},{"$f":"-Inputs!AM1715","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1019)","v":-7.3714828506353122E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1019)","v":-6.2898811045415851E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1019)","v":-2.7371262549416801E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1019)","v":-4.7384338737672706E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1019)","v":-0.15930732780094459},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1019)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1019)","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0},{"$f":"-Inputs!AI1716","v":0},{"$f":"-Inputs!AJ1716","v":0},{"$f":"-Inputs!AK1716","v":0},{"$f":"-Inputs!AL1716","v":0},{"$f":"-Inputs!AM1716","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1020)","v":-0.14154657358564487},{"$f":"SUM(RegDepPipeline:RegDepOther!U1020)","v":-0.12077775077944067},{"$f":"SUM(RegDepPipeline:RegDepOther!V1020)","v":-5.255806066548907E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1020)","v":-9.0986995776040649E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1020)","v":-0.30590054747757339},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1020)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1020)","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0},{"$f":"-Inputs!AI1717","v":0},{"$f":"-Inputs!AJ1717","v":0},{"$f":"-Inputs!AK1717","v":0},{"$f":"-Inputs!AL1717","v":0},{"$f":"-Inputs!AM1717","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1021)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1021)","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0},{"$f":"-Inputs!AI1718","v":0},{"$f":"-Inputs!AJ1718","v":0},{"$f":"-Inputs!AK1718","v":0},{"$f":"-Inputs!AL1718","v":0},{"$f":"-Inputs!AM1718","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1022)","v":-1.4186410521312458E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!U1022)","v":-1.2104869167752698E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!V1022)","v":-5.2675964236854524E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1022)","v":-9.1191107031554555E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1022)","v":-3.0658677460569751E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1022)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1022)","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0},{"$f":"-Inputs!AI1719","v":0},{"$f":"-Inputs!AJ1719","v":0},{"$f":"-Inputs!AK1719","v":0},{"$f":"-Inputs!AL1719","v":0},{"$f":"-Inputs!AM1719","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1023","v":0},{"$f":"Asset_NoReclass!S1023","v":0},{"$f":"Asset_NoReclass!T1023","v":0},{"$f":"Asset_NoReclass!U1023","v":0},{"$f":"Asset_NoReclass!V1023","v":0},{"$f":"Asset_NoReclass!W1023","v":0},{"$f":"Asset_NoReclass!X1023","v":0},{"$f":"Asset_NoReclass!Y1023","v":0},{"$f":"Asset_NoReclass!Z1023","v":0},{"$f":"Asset_NoReclass!AA1023","v":0},{"$f":"Asset_NoReclass!AB1023","v":0},{"$f":"Asset_NoReclass!AC1023","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0},{"$f":"-Inputs!AI1720","v":0},{"$f":"-Inputs!AJ1720","v":0},{"$f":"-Inputs!AK1720","v":0},{"$f":"-Inputs!AL1720","v":0},{"$f":"-Inputs!AM1720","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1024","v":0},{"$f":"Asset_NoReclass!S1024","v":0},{"$f":"Asset_NoReclass!T1024","v":0},{"$f":"Asset_NoReclass!U1024","v":0},{"$f":"Asset_NoReclass!V1024","v":0},{"$f":"Asset_NoReclass!W1024","v":0},{"$f":"Asset_NoReclass!X1024","v":0},{"$f":"Asset_NoReclass!Y1024","v":0},{"$f":"Asset_NoReclass!Z1024","v":0},{"$f":"Asset_NoReclass!AA1024","v":0},{"$f":"Asset_NoReclass!AB1024","v":0},{"$f":"Asset_NoReclass!AC1024","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0},{"$f":"-Inputs!AI1721","v":0},{"$f":"-Inputs!AJ1721","v":0},{"$f":"-Inputs!AK1721","v":0},{"$f":"-Inputs!AL1721","v":0},{"$f":"-Inputs!AM1721","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1025","v":0},{"$f":"Asset_NoReclass!S1025","v":0},{"$f":"Asset_NoReclass!T1025","v":0},{"$f":"Asset_NoReclass!U1025","v":0},{"$f":"Asset_NoReclass!V1025","v":0},{"$f":"Asset_NoReclass!W1025","v":0},{"$f":"Asset_NoReclass!X1025","v":0},{"$f":"Asset_NoReclass!Y1025","v":0},{"$f":"Asset_NoReclass!Z1025","v":0},{"$f":"Asset_NoReclass!AA1025","v":0},{"$f":"Asset_NoReclass!AB1025","v":0},{"$f":"Asset_NoReclass!AC1025","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0},{"$f":"-Inputs!AI1722","v":0},{"$f":"-Inputs!AJ1722","v":0},{"$f":"-Inputs!AK1722","v":0},{"$f":"-Inputs!AL1722","v":0},{"$f":"-Inputs!AM1722","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,-0.22944781261331046,-0.19578143099260922,-8.5196919638591315E-2,-0.14749044521686883,-0.49586655273908775,0,0,0,0,0,{"$f":"SUM(AD1016:AD1025)","v":0},{"$f":"SUM(AE1016:AE1025)","v":0},0,{"$f":"SUM(AG1016:AG1025)","v":0},0,{"$f":"SUM(AI1016:AI1025)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1028)","v":-6.7045956604160679},{"$f":"SUM(RegDepPipeline:RegDepOther!S1028)","v":-6.7045956604160679},{"$f":"SUM(RegDepPipeline:RegDepOther!T1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!U1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!V1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!W1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!X1028)","v":-10.776017028257199},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1028)","v":-10.776017028257193},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1028)","v":-10.776017028257193},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1028)","v":-10.776017028257193},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1028)","v":-10.776017028257192},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1028)","v":-10.776017028257192},{"$f":"-IF(AD992<0,AD992,IF(AD980=0,0,MIN((AD992/AD980)*(AD992>0),AD992)))","v":-10.77601702825719},{"$f":"-IF(AE992<0,AE992,IF(AE980=0,0,MIN((AE992/AE980)*(AE992>0),AE992)))","v":-10.77601702825719},-10.776017028257188,{"$f":"-IF(AG992<0,AG992,IF(AG980=0,0,MIN((AG992/AG980)*(AG992>0),AG992)))","v":-10.776017028257188},-10.776017028257186,{"$f":"-IF(AI992<0,AI992,IF(AI980=0,0,MIN((AI992/AI980)*(AI992>0),AI992)))","v":-10.776017028257186},-10.776017028257185,-10.776017028257185,-10.776017028257183,-10.776017028257183]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1029)","v":-1.8773583799966864},{"$f":"SUM(RegDepPipeline:RegDepOther!S1029)","v":-1.8773583799966864},{"$f":"SUM(RegDepPipeline:RegDepOther!T1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!U1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!V1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!W1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!X1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1029)","v":-5.4372519542959736},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1029)","v":-5.4372519542959736},-5.4372519542959772,{"$f":"-IF(AE993<0,AE993,IF(AE981=0,0,MIN((AE993/AE981)*(AE993>0),AE993)))","v":-5.4372519542959772},-5.4372519542959772,{"$f":"-IF(AG993<0,AG993,IF(AG981=0,0,MIN((AG993/AG981)*(AG993>0),AG993)))","v":-5.4372519542959772},-5.4372519542959781,{"$f":"-IF(AI993<0,AI993,IF(AI981=0,0,MIN((AI993/AI981)*(AI993>0),AI993)))","v":-5.4372519542959781},-5.4372519542959781,-5.4372519542959781,-5.4372519542959781,-5.4372519542959772]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!S1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1030)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1030)","v":0},0,{"$f":"-IF(AE994<0,AE994,IF(AE982=0,0,MIN((AE994/AE982)*(AE994>0),AE994)))","v":0},0,{"$f":"-IF(AG994<0,AG994,IF(AG982=0,0,MIN((AG994/AG982)*(AG994>0),AG994)))","v":0},0,{"$f":"-IF(AI994<0,AI994,IF(AI982=0,0,MIN((AI994/AI982)*(AI994>0),AI994)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R995<0,R995,IF(R983=0,0,MIN((R995/R983)*(R995>0),R995)))","v":-0.27366130752752305},-0.27366130752752299,-0.27366130752752299,-0.26313061774090113,-0.25264748256666514,-0.24717323005678177,-0.2353271453723636,-0.18222470277204872,-0.18222470277204872,-0.18222470277204872,0,0,0,0,0,{"$f":"-IF(AG995<0,AG995,IF(AG983=0,0,MIN((AG995/AG983)*(AG995>0),AG995)))","v":0},0,{"$f":"-IF(AI995<0,AI995,IF(AI983=0,0,MIN((AI995/AI983)*(AI995>0),AI995)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R996<0,R996,IF(R984=0,0,MIN((R996/R984)*(R996>0),R996)))","v":-1.0509641326819306},-1.0509641326819306,-1.0509641326819306,-0.9801908458891081,-0.85941309510966735,5.255806066548907E-2,9.0986995776040636E-2,0.30590054747757339,0,0,0,0,0,0,0,{"$f":"-IF(AG996<0,AG996,IF(AG984=0,0,MIN((AG996/AG984)*(AG996>0),AG996)))","v":0},0,{"$f":"-IF(AI996<0,AI996,IF(AI984=0,0,MIN((AI996/AI984)*(AI996>0),AI996)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R997<0,R997,IF(R985=0,0,MIN((R997/R985)*(R997>0),R997)))","v":-8.0819760298316487E-3},-8.081976029831647E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.081976029831647E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,-8.0819760298316487E-3,{"$f":"-IF(AG997<0,AG997,IF(AG985=0,0,MIN((AG997/AG985)*(AG997>0),AG997)))","v":0},0,{"$f":"-IF(AI997<0,AI997,IF(AI985=0,0,MIN((AI997/AI985)*(AI997>0),AI997)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R998<0,R998,IF(R986=0,0,MIN((R998/R986)*(R998>0),R998)))","v":-3.630798590377458},-3.6307985903774576,-3.6307985903774576,-3.6287719603029842,-3.6267544821083586,-3.6257009628236219,-3.6234211851478326,-3.6132016259943094,-3.6132016259943098,-3.6132016259943098,0,0,0,0,0,{"$f":"-IF(AG998<0,AG998,IF(AG986=0,0,MIN((AG998/AG986)*(AG998>0),AG998)))","v":0},0,{"$f":"-IF(AI998<0,AI998,IF(AI986=0,0,MIN((AI998/AI986)*(AI998>0),AI998)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1035","v":0},{"$f":"Asset_NoReclass!S1035","v":0},{"$f":"Asset_NoReclass!T1035","v":0},{"$f":"Asset_NoReclass!U1035","v":0},{"$f":"Asset_NoReclass!V1035","v":0},{"$f":"Asset_NoReclass!W1035","v":0},{"$f":"Asset_NoReclass!X1035","v":0},{"$f":"Asset_NoReclass!Y1035","v":0},{"$f":"Asset_NoReclass!Z1035","v":0},{"$f":"Asset_NoReclass!AA1035","v":0},{"$f":"Asset_NoReclass!AB1035","v":0},{"$f":"Asset_NoReclass!AC1035","v":0},0,0,0,0,0,{"$f":"-IF(AI999<0,AI999,IF(AI987=0,0,MIN((AI999/AI987)*(AI999>0),AI999)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1036","v":0},{"$f":"Asset_NoReclass!S1036","v":0},{"$f":"Asset_NoReclass!T1036","v":0},{"$f":"Asset_NoReclass!U1036","v":0},{"$f":"Asset_NoReclass!V1036","v":0},{"$f":"Asset_NoReclass!W1036","v":0},{"$f":"Asset_NoReclass!X1036","v":0},{"$f":"Asset_NoReclass!Y1036","v":0},{"$f":"Asset_NoReclass!Z1036","v":0},{"$f":"Asset_NoReclass!AA1036","v":0},{"$f":"Asset_NoReclass!AB1036","v":0},{"$f":"Asset_NoReclass!AC1036","v":0},0,{"$f":"-IF(AE1000<0,AE1000,IF(AE988=0,0,MIN((AE1000/AE988)*(AE1000>0),AE1000)))","v":0},0,{"$f":"-IF(AG1000<0,AG1000,IF(AG988=0,0,MIN((AG1000/AG988)*(AG1000>0),AG1000)))","v":0},0,{"$f":"-IF(AI1000<0,AI1000,IF(AI988=0,0,MIN((AI1000/AI988)*(AI1000>0),AI1000)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1037","v":0},{"$f":"Asset_NoReclass!S1037","v":0},{"$f":"Asset_NoReclass!T1037","v":0},{"$f":"Asset_NoReclass!U1037","v":0},{"$f":"Asset_NoReclass!V1037","v":0},{"$f":"Asset_NoReclass!W1037","v":0},{"$f":"Asset_NoReclass!X1037","v":0},{"$f":"Asset_NoReclass!Y1037","v":0},{"$f":"Asset_NoReclass!Z1037","v":0},{"$f":"Asset_NoReclass!AA1037","v":0},{"$f":"Asset_NoReclass!AB1037","v":0},{"$f":"Asset_NoReclass!AC1037","v":0},0,{"$f":"-IF(AE1001<0,AE1001,IF(AE989=0,0,MIN((AE1001/AE989)*(AE1001>0),AE1001)))","v":0},0,{"$f":"-IF(AG1001<0,AG1001,IF(AG989=0,0,MIN((AG1001/AG989)*(AG1001>0),AG1001)))","v":0},0,{"$f":"-IF(AI1001<0,AI1001,IF(AI989=0,0,MIN((AI1001/AI989)*(AI1001>0),AI1001)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-13.545460047029495},-13.545460047029495,-21.176774989169914,-21.093444382516001,-20.960166018367694,-20.041667090797919,-19.98911229332716,-19.710876739871786,-20.01677728734936,-20.01677728734936,-16.221350958582999,-16.221350958582999,{"$f":"SUM(AD1028:AD1037)","v":-16.221350958582999},{"$f":"SUM(AE1028:AE1037)","v":-16.221350958582999},-16.221350958582999,{"$f":"SUM(AG1028:AG1037)","v":-16.213268982553167},-16.213268982553164,{"$f":"SUM(AI1028:AI1037)","v":-16.213268982553164},-16.213268982553164,-16.213268982553164,-16.21326898255316,-16.21326898255316]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":746.17834924232147},739.47375358190538,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":732.7691579214893},{"$f":"T992+T1004+T1016+T1028","v":721.99314089323207},711.21712386497484,{"$f":"V992+V1004+V1016+V1028","v":700.44110683671761},689.66508980846038,{"$f":"X992+X1004+X1016+X1028","v":678.88907278020315},{"$f":"Y992+Y1004+Y1016+Y1028","v":668.11305575194592},{"$f":"Z992+Z1004+Z1016+Z1028","v":657.33703872368869},{"$f":"AA992+AA1004+AA1016+AA1028","v":646.56102169543146},{"$f":"AB992+AB1004+AB1016+AB1028","v":635.78500466717423},625.00898763891701,614.23297061065978,{"$f":"AE992+AE1004+AE1016+AE1028","v":603.45695358240255},592.68093655414532,581.90491952588809,571.12890249763086,{"$f":"AI992+AI1004+AI1016+AI1028","v":560.35288546937363},549.5768684411164,538.80085141285917,528.02483438460195,517.24881735634472]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q993+Q1005+Q1017+Q1029","v":155.99777148028062},154.12041310028394,152.24305472028726,{"$f":"T993+T1005+T1017+T1029","v":146.8058027659913},141.36855081169534,{"$f":"V993+V1005+V1017+V1029","v":135.93129885739938},130.49404690310342,{"$f":"X993+X1005+X1017+X1029","v":125.05679494880745},{"$f":"Y993+Y1005+Y1017+Y1029","v":119.61954299451148},{"$f":"Z993+Z1005+Z1017+Z1029","v":114.1822910402155},{"$f":"AA993+AA1005+AA1017+AA1029","v":108.74503908591953},{"$f":"AB993+AB1005+AB1017+AB1029","v":103.30778713162356},97.870535177327582,92.433283223031609,{"$f":"AE993+AE1005+AE1017+AE1029","v":86.996031268735635},81.558779314439661,76.121527360143688,70.684275405847714,{"$f":"AI993+AI1005+AI1017+AI1029","v":65.24702345155174},59.80977149725576,54.372519542959779,48.935267588663798,43.498015634367817]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q994+Q1006+Q1018+Q1030","v":0},0,0,{"$f":"T994+T1006+T1018+T1030","v":0},0,{"$f":"V994+V1006+V1018+V1030","v":0},0,{"$f":"X994+X1006+X1018+X1030","v":0},{"$f":"Y994+Y1006+Y1018+Y1030","v":0},{"$f":"Z994+Z1006+Z1018+Z1030","v":0},{"$f":"AA994+AA1006+AA1018+AA1030","v":0},{"$f":"AB994+AB1006+AB1018+AB1030","v":0},0,0,{"$f":"AE994+AE1006+AE1018+AE1030","v":0},0,0,0,{"$f":"AI994+AI1006+AI1018+AI1030","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q995+Q1007+Q1019+Q1031","v":2.7366130752752302},2.4629517677477071,2.1892904602201839,{"$f":"T995+T1007+T1019+T1031","v":1.8419143241863078},1.5158848953999908,{"$f":"V995+V1007+V1019+V1031","v":1.2358661502839088},0.9413085814894544,{"$f":"X995+X1007+X1019+X1031","v":0.54667410831614616},{"$f":"Y995+Y1007+Y1019+Y1031","v":0.36444940554409744},{"$f":"Z995+Z1007+Z1019+Z1031","v":0.18222470277204872},{"$f":"AA995+AA1007+AA1019+AA1031","v":0},{"$f":"AB995+AB1007+AB1019+AB1031","v":0},0,0,{"$f":"AE995+AE1007+AE1019+AE1031","v":0},0,0,0,{"$f":"AI995+AI1007+AI1019+AI1031","v":0},0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q996+Q1008+Q1020+Q1032","v":5.254820663409653},4.2038565307277223,3.1528923980457915,{"$f":"T996+T1008+T1020+T1032","v":1.9603816917782162},0.85941309510966735,{"$f":"V996+V1008+V1020+V1032","v":-5.255806066548907E-2},-9.0986995776040636E-2,{"$f":"X996+X1008+X1020+X1032","v":-0.30590054747757339},{"$f":"Y996+Y1008+Y1020+Y1032","v":0},{"$f":"Z996+Z1008+Z1020+Z1032","v":0},{"$f":"AA996+AA1008+AA1020+AA1032","v":0},{"$f":"AB996+AB1008+AB1020+AB1032","v":0},0,0,{"$f":"AE996+AE1008+AE1020+AE1032","v":0},0,0,0,{"$f":"AI996+AI1008+AI1020+AI1032","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q997+Q1009+Q1021+Q1033","v":0.12122964044747472},0.11314766441764307,0.10506568838781143,{"$f":"T997+T1009+T1021+T1033","v":9.6983712357979784E-2},8.8901736328148129E-2,{"$f":"V997+V1009+V1021+V1033","v":8.0819760298316473E-2},7.2737784268484831E-2,{"$f":"X997+X1009+X1021+X1033","v":6.465580823865319E-2},{"$f":"Y997+Y1009+Y1021+Y1033","v":5.6573832208821541E-2},{"$f":"Z997+Z1009+Z1021+Z1033","v":4.8491856178989892E-2},{"$f":"AA997+AA1009+AA1021+AA1033","v":4.0409880149158244E-2},{"$f":"AB997+AB1009+AB1021+AB1033","v":3.2327904119326595E-2},2.4245928089494946E-2,1.6163952059663297E-2,{"$f":"AE997+AE1009+AE1021+AE1033","v":8.0819760298316487E-3},0,0,0,{"$f":"AI997+AI1009+AI1021+AI1033","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q998+Q1010+Q1022+Q1034","v":36.307985903774579},32.67718731339712,29.04638872301966,{"$f":"T998+T1010+T1022+T1034","v":25.401403722120889},21.760526892650152,{"$f":"V998+V1010+V1022+V1034","v":18.128504814118109},14.49368474059133,{"$f":"X998+X1010+X1022+X1034","v":10.839604877982929},{"$f":"Y998+Y1010+Y1022+Y1034","v":7.2264032519886197},{"$f":"Z998+Z1010+Z1022+Z1034","v":3.6132016259943098},{"$f":"AA998+AA1010+AA1022+AA1034","v":0},{"$f":"AB998+AB1010+AB1022+AB1034","v":0},0,0,{"$f":"AE998+AE1010+AE1022+AE1034","v":0},0,0,0,{"$f":"AI998+AI1010+AI1022+AI1034","v":0},0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI999+AI1011+AI1023+AI1035","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":2.1403487482188521},2.1403487482188521,{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":2.1403487482188521},{"$f":"T1000+T1012+T1024+T1036","v":2.1403487482188521},2.1403487482188521,{"$f":"V1000+V1012+V1024+V1036","v":2.1403487482188521},2.1403487482188521,{"$f":"X1000+X1012+X1024+X1036","v":2.1403487482188521},{"$f":"Y1000+Y1012+Y1024+Y1036","v":2.1403487482188521},{"$f":"Z1000+Z1012+Z1024+Z1036","v":2.1403487482188521},{"$f":"AA1000+AA1012+AA1024+AA1036","v":2.1403487482188521},{"$f":"AB1000+AB1012+AB1024+AB1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"AG1000+AG1012+AG1024+AG1036","v":2.1403487482188521},2.1403487482188521,{"$f":"AI1000+AI1012+AI1024+AI1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},0,{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},{"$f":"T1001+T1013+T1025+T1037","v":0},0,{"$f":"V1001+V1013+V1025+V1037","v":0},0,{"$f":"X1001+X1013+X1025+X1037","v":0},{"$f":"Y1001+Y1013+Y1025+Y1037","v":0},{"$f":"Z1001+Z1013+Z1025+Z1037","v":0},{"$f":"AA1001+AA1013+AA1025+AA1037","v":0},{"$f":"AB1001+AB1013+AB1025+AB1037","v":0},0,0,0,0,{"$f":"AG1001+AG1013+AG1025+AG1037","v":0},0,{"$f":"AI1001+AI1013+AI1025+AI1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":948.73711875372783},{"$f":"SUM(R1040:R1049)","v":935.19165870669826},{"$f":"SUM(S1040:S1049)","v":921.64619865966881},900.23997585788561,878.95075004437683,857.90538710637065,837.71622957035595,{"$f":"SUM(X1040:X1049)","v":817.23125072428945},{"$f":"SUM(Y1040:Y1049)","v":797.52037398441769},777.50359669706836,{"$f":"SUM(AA1040:AA1049)","v":757.48681940971892},741.26546845113592,725.04411749255291,708.8227665339698,692.6014155753868,676.38006461680379,660.16679563425055,643.95352665169742,{"$f":"SUM(AI1040:AI1049)","v":627.74025766914417},611.52698868659093,595.31371970403779,579.10045072148455,562.8871817389313]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60,59,{"$f":"MAX(0,AD1066-1)","v":58},57,56,55,{"$f":"MAX(0,AH1066-1)","v":54},{"$f":"MAX(0,AI1066-1)","v":53},{"$f":"MAX(0,AJ1066-1)","v":52},{"$f":"MAX(0,AK1066-1)","v":51},{"$f":"MAX(0,AL1066-1)","v":50}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD$131=\"\",AC1067-1,MIN(AC1067-1,AD$131))","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,{"$f":"IF(AD1065=\"\",MAX(0,AC1068-1),Inputs!$D$71-(AC$6-LEFT($A1064,4)))","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1073+1)","v":39},{"$f":"MAX(0,AD1073-1)","v":38},{"$f":"MAX(0,AE1073-1)","v":37},{"$f":"MAX(0,AF1073-1)","v":36},{"$f":"MAX(0,AG1073-1)","v":35},34,33,32,31,30]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"MAX(0,AD1075-1)","v":50.598995281445561},49.598995281445561,48.598995281445561,47.598995281445561,{"$f":"MAX(0,AH1075-1)","v":46.598995281445561},{"$f":"MAX(0,AI1075-1)","v":45.598995281445561},{"$f":"MAX(0,AJ1075-1)","v":44.598995281445561},{"$f":"MAX(0,AK1075-1)","v":43.598995281445561},{"$f":"MAX(0,AL1075-1)","v":42.598995281445561}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},{"$f":"R1126","v":0},{"$f":"S1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH1126","v":0},{"$f":"AI1126","v":0},{"$f":"AJ1126","v":0},{"$f":"AK1126","v":0},{"$f":"AL1126","v":0}]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.60385780941042222,{"$f":"S1129","v":0.54347202846938003},0.48308624752833779,0.42270046658729554,0.27870139076241185,0.23225115896867654,0.16574475646387538,0.12430856734790653,8.2872378231937688E-2,4.1436189115968844E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.10676137351569195,{"$f":"S1130","v":8.5409098812553569E-2},6.4056824109415184E-2,4.2704549406276784E-2,6.5695393193117499E-3,0,-3.545908157864468E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20824245592822133,{"$f":"S1132","v":0.18741821033539918},0.16659396474257704,0.14576971914975489,0.11173210696899018,9.311008914082515E-2,7.1318604826214035E-2,5.3488953619660523E-2,3.5659302413107011E-2,1.7829651206553505E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0},0,{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97931350673516548,{"$f":"S1134","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AD1134","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.8981751455895011},{"$f":"SUM(T1078:T1087)","v":1.7956128443524983},1.6930505431154956,1.5904882418784927,1.3763165437858793,1.3046747548446671,1.2128309598673903,1.1571110277027326,1.0978451873802102,1.0385793470576878,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"SUM(AI1078:AI1087)","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1089},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1088-Asset_NoReclass!S1088)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1090)","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1091)","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1092)","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1093)","v":0.60385780941042222}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1094)","v":0.10676137351569195}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1095)","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!R1096)","v":0.20824245592822133}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1097","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1098","v":0.97931350673516548}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1099","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.8981751455895011}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R1100-Asset_NoReclass!R1100=0,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1102)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1102)","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0},{"$f":"-Inputs!AI1725","v":0},{"$f":"-Inputs!AJ1725","v":0},{"$f":"-Inputs!AK1725","v":0},{"$f":"-Inputs!AL1725","v":0},{"$f":"-Inputs!AM1725","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1103)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1103)","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0},{"$f":"-Inputs!AI1726","v":0},{"$f":"-Inputs!AJ1726","v":0},{"$f":"-Inputs!AK1726","v":0},{"$f":"-Inputs!AL1726","v":0},{"$f":"-Inputs!AM1726","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1104)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1104)","v":0},{"$f":"-Inputs!AD1727","v":0},{"$f":"-Inputs!AE1727","v":0},{"$f":"-Inputs!AF1727","v":0},{"$f":"-Inputs!AG1727","v":0},{"$f":"-Inputs!AH1727","v":0},{"$f":"-Inputs!AI1727","v":0},{"$f":"-Inputs!AJ1727","v":0},{"$f":"-Inputs!AK1727","v":0},{"$f":"-Inputs!AL1727","v":0},{"$f":"-Inputs!AM1727","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1105)","v":-8.3613294883841463E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1105)","v":-2.0056170711065857E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1105)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1105)","v":0},{"$f":"-Inputs!AD1728","v":0},{"$f":"-Inputs!AE1728","v":0},{"$f":"-Inputs!AF1728","v":0},{"$f":"-Inputs!AG1728","v":0},{"$f":"-Inputs!AH1728","v":0},{"$f":"-Inputs!AI1728","v":0},{"$f":"-Inputs!AJ1728","v":0},{"$f":"-Inputs!AK1728","v":0},{"$f":"-Inputs!AL1728","v":0},{"$f":"-Inputs!AM1728","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1106)","v":-1.4782735383826644E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1106)","v":-3.545908157864468E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1106)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1106)","v":0},{"$f":"-Inputs!AD1729","v":0},{"$f":"-Inputs!AE1729","v":0},{"$f":"-Inputs!AF1729","v":0},{"$f":"-Inputs!AG1729","v":0},{"$f":"-Inputs!AH1729","v":0},{"$f":"-Inputs!AI1729","v":0},{"$f":"-Inputs!AJ1729","v":0},{"$f":"-Inputs!AK1729","v":0},{"$f":"-Inputs!AL1729","v":0},{"$f":"-Inputs!AM1729","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1107)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1107)","v":0},{"$f":"-Inputs!AD1730","v":0},{"$f":"-Inputs!AE1730","v":0},{"$f":"-Inputs!AF1730","v":0},{"$f":"-Inputs!AG1730","v":0},{"$f":"-Inputs!AH1730","v":0},{"$f":"-Inputs!AI1730","v":0},{"$f":"-Inputs!AJ1730","v":0},{"$f":"-Inputs!AK1730","v":0},{"$f":"-Inputs!AL1730","v":0},{"$f":"-Inputs!AM1730","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1108)","v":-1.3213366587942581E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1108)","v":-3.169466486446094E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1108)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1108)","v":0},{"$f":"-Inputs!AD1731","v":0},{"$f":"-Inputs!AE1731","v":0},{"$f":"-Inputs!AF1731","v":0},{"$f":"-Inputs!AG1731","v":0},{"$f":"-Inputs!AH1731","v":0},{"$f":"-Inputs!AI1731","v":0},{"$f":"-Inputs!AJ1731","v":0},{"$f":"-Inputs!AK1731","v":0},{"$f":"-Inputs!AL1731","v":0},{"$f":"-Inputs!AM1731","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1109","v":0},{"$f":"Asset_NoReclass!T1109","v":0},{"$f":"Asset_NoReclass!U1109","v":0},{"$f":"Asset_NoReclass!V1109","v":0},{"$f":"Asset_NoReclass!W1109","v":0},{"$f":"Asset_NoReclass!X1109","v":0},{"$f":"Asset_NoReclass!Y1109","v":0},{"$f":"Asset_NoReclass!Z1109","v":0},{"$f":"Asset_NoReclass!AA1109","v":0},{"$f":"Asset_NoReclass!AB1109","v":0},{"$f":"Asset_NoReclass!AC1109","v":0},{"$f":"-Inputs!AD1732","v":0},{"$f":"-Inputs!AE1732","v":0},{"$f":"-Inputs!AF1732","v":0},{"$f":"-Inputs!AG1732","v":0},{"$f":"-Inputs!AH1732","v":0},{"$f":"-Inputs!AI1732","v":0},{"$f":"-Inputs!AJ1732","v":0},{"$f":"-Inputs!AK1732","v":0},{"$f":"-Inputs!AL1732","v":0},{"$f":"-Inputs!AM1732","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1110","v":0},{"$f":"Asset_NoReclass!T1110","v":0},{"$f":"Asset_NoReclass!U1110","v":0},{"$f":"Asset_NoReclass!V1110","v":0},{"$f":"Asset_NoReclass!W1110","v":0},{"$f":"Asset_NoReclass!X1110","v":0},{"$f":"Asset_NoReclass!Y1110","v":0},{"$f":"Asset_NoReclass!Z1110","v":0},{"$f":"Asset_NoReclass!AA1110","v":0},{"$f":"Asset_NoReclass!AB1110","v":0},{"$f":"Asset_NoReclass!AC1110","v":0},{"$f":"-Inputs!AD1733","v":0},{"$f":"-Inputs!AE1733","v":0},{"$f":"-Inputs!AF1733","v":0},{"$f":"-Inputs!AG1733","v":0},{"$f":"-Inputs!AH1733","v":0},{"$f":"-Inputs!AI1733","v":0},{"$f":"-Inputs!AJ1733","v":0},{"$f":"-Inputs!AK1733","v":0},{"$f":"-Inputs!AL1733","v":0},{"$f":"-Inputs!AM1733","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1111","v":0},{"$f":"Asset_NoReclass!T1111","v":0},{"$f":"Asset_NoReclass!U1111","v":0},{"$f":"Asset_NoReclass!V1111","v":0},{"$f":"Asset_NoReclass!W1111","v":0},{"$f":"Asset_NoReclass!X1111","v":0},{"$f":"Asset_NoReclass!Y1111","v":0},{"$f":"Asset_NoReclass!Z1111","v":0},{"$f":"Asset_NoReclass!AA1111","v":0},{"$f":"Asset_NoReclass!AB1111","v":0},{"$f":"Asset_NoReclass!AC1111","v":0},{"$f":"-Inputs!AD1734","v":0},{"$f":"-Inputs!AE1734","v":0},{"$f":"-Inputs!AF1734","v":0},{"$f":"-Inputs!AG1734","v":0},{"$f":"-Inputs!AH1734","v":0},{"$f":"-Inputs!AI1734","v":0},{"$f":"-Inputs!AJ1734","v":0},{"$f":"-Inputs!AK1734","v":0},{"$f":"-Inputs!AL1734","v":0},{"$f":"-Inputs!AM1734","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},0,0,-0.11160939685561069,0,-2.677154535537642E-2,0,0,0,0,0,{"$f":"SUM(AD1102:AD1111)","v":0},{"$f":"SUM(AE1102:AE1111)","v":0},0,0,0,{"$f":"SUM(AI1102:AI1111)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1114)","v":-2.045626704212546},{"$f":"SUM(RegDepPipeline:RegDepOther!T1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1114)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1114)","v":0},{"$f":"-IF(AD1078<0,AD1078,IF(AD1066=0,0,MIN((AD1078/AD1066)*(AD1078>0),AD1078)))","v":0},{"$f":"-IF(AE1078<0,AE1078,IF(AE1066=0,0,MIN((AE1078/AE1066)*(AE1078>0),AE1078)))","v":0},0,0,0,{"$f":"-IF(AI1078<0,AI1078,IF(AI1066=0,0,MIN((AI1078/AI1066)*(AI1078>0),AI1078)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1115)","v":-2.3431487080246116E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!T1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1115)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1115)","v":0},0,0,0,0,0,{"$f":"-IF(AI1079<0,AI1079,IF(AI1067=0,0,MIN((AI1079/AI1067)*(AI1079>0),AI1079)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!T1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1116)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1116)","v":0},0,0,0,0,0,{"$f":"-IF(AI1080<0,AI1080,IF(AI1068=0,0,MIN((AI1080/AI1068)*(AI1080>0),AI1080)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1081<0,S1081,IF(S1069=0,0,MIN((S1081/S1069)*(S1081>0),S1081)))","v":-6.0385780941042223E-2},-6.0385780941042223E-2,-6.0385780941042223E-2,-6.0385780941042223E-2,-4.6450231793735308E-2,-4.6450231793735308E-2,-4.1436189115968844E-2,-4.1436189115968844E-2,-4.1436189115968844E-2,-4.1436189115968844E-2,0,0,0,0,0,0,{"$f":"-IF(AI1081<0,AI1081,IF(AI1069=0,0,MIN((AI1081/AI1069)*(AI1081>0),AI1081)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1082<0,S1082,IF(S1070=0,0,MIN((S1082/S1070)*(S1082>0),S1082)))","v":-2.1352274703138392E-2},-2.1352274703138392E-2,-2.1352274703138396E-2,-2.1352274703138392E-2,-6.5695393193117499E-3,0,3.545908157864468E-3,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI1082<0,AI1082,IF(AI1070=0,0,MIN((AI1082/AI1070)*(AI1082>0),AI1082)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1083<0,S1083,IF(S1071=0,0,MIN((S1083/S1071)*(S1083>0),S1083)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI1083<0,AI1083,IF(AI1071=0,0,MIN((AI1083/AI1071)*(AI1083>0),AI1083)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1084<0,S1084,IF(S1072=0,0,MIN((S1084/S1072)*(S1084>0),S1084)))","v":-2.0824245592822133E-2},-2.082424559282213E-2,-2.082424559282213E-2,-2.0824245592822126E-2,-1.8622017828165031E-2,-1.8622017828165031E-2,-1.7829651206553509E-2,-1.7829651206553509E-2,-1.7829651206553505E-2,-1.7829651206553505E-2,0,0,0,0,0,0,{"$f":"-IF(AI1084<0,AI1084,IF(AI1072=0,0,MIN((AI1084/AI1072)*(AI1084>0),AI1084)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1121","v":0},{"$f":"Asset_NoReclass!T1121","v":0},{"$f":"Asset_NoReclass!U1121","v":0},{"$f":"Asset_NoReclass!V1121","v":0},{"$f":"Asset_NoReclass!W1121","v":0},{"$f":"Asset_NoReclass!X1121","v":0},{"$f":"Asset_NoReclass!Y1121","v":0},{"$f":"Asset_NoReclass!Z1121","v":0},{"$f":"Asset_NoReclass!AA1121","v":0},{"$f":"Asset_NoReclass!AB1121","v":0},{"$f":"Asset_NoReclass!AC1121","v":0},0,0,0,0,0,{"$f":"-IF(AI1085<0,AI1085,IF(AI1073=0,0,MIN((AI1085/AI1073)*(AI1085>0),AI1085)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1122","v":0},{"$f":"Asset_NoReclass!T1122","v":0},{"$f":"Asset_NoReclass!U1122","v":0},{"$f":"Asset_NoReclass!V1122","v":0},{"$f":"Asset_NoReclass!W1122","v":0},{"$f":"Asset_NoReclass!X1122","v":0},{"$f":"Asset_NoReclass!Y1122","v":0},{"$f":"Asset_NoReclass!Z1122","v":0},{"$f":"Asset_NoReclass!AA1122","v":0},{"$f":"Asset_NoReclass!AB1122","v":0},{"$f":"Asset_NoReclass!AC1122","v":0},0,{"$f":"-IF(AE1086<0,AE1086,IF(AE1074=0,0,MIN((AE1086/AE1074)*(AE1086>0),AE1086)))","v":0},0,0,0,{"$f":"-IF(AI1086<0,AI1086,IF(AI1074=0,0,MIN((AI1086/AI1074)*(AI1086>0),AI1086)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1123","v":0},{"$f":"Asset_NoReclass!T1123","v":0},{"$f":"Asset_NoReclass!U1123","v":0},{"$f":"Asset_NoReclass!V1123","v":0},{"$f":"Asset_NoReclass!W1123","v":0},{"$f":"Asset_NoReclass!X1123","v":0},{"$f":"Asset_NoReclass!Y1123","v":0},{"$f":"Asset_NoReclass!Z1123","v":0},{"$f":"Asset_NoReclass!AA1123","v":0},{"$f":"Asset_NoReclass!AB1123","v":0},{"$f":"Asset_NoReclass!AC1123","v":0},0,0,0,0,0,{"$f":"-IF(AI1087<0,AI1087,IF(AI1075=0,0,MIN((AI1087/AI1075)*(AI1087>0),AI1087)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.1716204925297951},-0.10256230123700275,-0.10256230123700275,-0.10256230123700275,-7.1641788941212092E-2,-6.5072249621900335E-2,-5.5719932164657884E-2,-5.9265840322522356E-2,-5.9265840322522349E-2,-5.9265840322522349E-2,0,{"$f":"SUM(AD1114:AD1123)","v":0},{"$f":"SUM(AE1114:AE1123)","v":0},0,0,0,{"$f":"SUM(AI1114:AI1123)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"Y1078+Y1090+Y1102+Y1114","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0,0,{"$f":"AE1078+AE1090+AE1102+AE1114","v":0},0,0,0,{"$f":"AI1078+AI1090+AI1102+AI1114","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"Y1079+Y1091+Y1103+Y1115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1079+AI1091+AI1103+AI1115","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"Y1080+Y1092+Y1104+Y1116","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1080+AI1092+AI1104+AI1116","v":0},0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60385780941042222,0.54347202846938003,0.48308624752833779,0.42270046658729554,0.27870139076241185,0.23225115896867654,0.16574475646387538,{"$f":"Y1081+Y1093+Y1105+Y1117","v":0.12430856734790653},8.2872378231937688E-2,4.1436189115968844E-2,0,0,0,0,0,0,0,{"$f":"AI1081+AI1093+AI1105+AI1117","v":0},0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10676137351569195,8.5409098812553569E-2,6.4056824109415184E-2,4.2704549406276784E-2,6.5695393193117499E-3,0,-3.545908157864468E-3,{"$f":"Y1082+Y1094+Y1106+Y1118","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1082+AI1094+AI1106+AI1118","v":0},0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"Y1083+Y1095+Y1107+Y1119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1083+AI1095+AI1107+AI1119","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20824245592822133,0.18741821033539918,0.16659396474257704,0.14576971914975489,0.11173210696899018,9.311008914082515E-2,7.1318604826214035E-2,{"$f":"Y1084+Y1096+Y1108+Y1120","v":5.3488953619660523E-2},3.5659302413107011E-2,1.7829651206553505E-2,0,0,0,0,0,0,0,{"$f":"AI1084+AI1096+AI1108+AI1120","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1085+AI1097+AI1109+AI1121","v":0},0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.97931350673516548},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0.97931350673516548},{"$f":"T1086+T1098+T1110+T1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"Y1086+Y1098+Y1110+Y1122","v":0.97931350673516548},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AE1086+AE1098+AE1110+AE1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AI1086+AI1098+AI1110+AI1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"Y1087+Y1099+Y1111+Y1123","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1087+AI1099+AI1111+AI1123","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.8981751455895011},{"$f":"SUM(S1126:S1135)","v":1.7956128443524983},1.6930505431154956,1.5904882418784927,1.3763165437858793,1.3046747548446671,1.2128309598673903,{"$f":"SUM(Y1126:Y1135)","v":1.1571110277027326},1.0978451873802102,1.0385793470576878,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"SUM(AI1126:AI1135)","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-2.045626704212546}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3431487080246116E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-2.0690581912927923}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"MAX(0,AD1152-1)","v":59},58,57,56,{"$f":"MAX(0,AH1152-1)","v":55},{"$f":"MAX(0,AI1152-1)","v":54},{"$f":"MAX(0,AJ1152-1)","v":53},{"$f":"MAX(0,AK1152-1)","v":52},{"$f":"MAX(0,AL1152-1)","v":51}]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD$131=\"\",AC1153-1,MIN(AC1153-1,AD$131))","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,{"$f":"IF(AD1151=\"\",MAX(0,AC1154-1),Inputs!$D$71-(AC$6-LEFT($A1150,4)))","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1159+1)","v":40},{"$f":"MAX(0,AD1159-1)","v":39},{"$f":"MAX(0,AE1159-1)","v":38},{"$f":"MAX(0,AF1159-1)","v":37},{"$f":"MAX(0,AG1159-1)","v":36},35,34,33,32,31]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,{"$f":"MAX(0,AD1161-1)","v":51.598995281445561},50.598995281445561,49.598995281445561,48.598995281445561,{"$f":"MAX(0,AH1161-1)","v":47.598995281445561},{"$f":"MAX(0,AI1161-1)","v":46.598995281445561},{"$f":"MAX(0,AJ1161-1)","v":45.598995281445561},{"$f":"MAX(0,AK1161-1)","v":44.598995281445561},{"$f":"MAX(0,AL1161-1)","v":43.598995281445561}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},686.82595485515935,677.01415550008562,667.20235614501189,657.39055678993816,647.57875743486443,637.7669580797907,627.95515872471697,618.14335936964324,608.3315600145695,598.51976065949577,588.70796130442204,578.89616194934831,569.08436259427458,559.27256323920085,549.46076388412712,{"$f":"AH1212","v":539.64896452905339},{"$f":"AI1212","v":529.83716517397966},{"$f":"AJ1212","v":520.02536581890593},{"$f":"AK1212","v":510.21356646383225},{"$f":"AL1212","v":500.40176710875858}]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},156.83820084470821,151.44198065345401,146.04576046219981,140.63158894681951,135.21570766212727,129.46856768895981,124.08788878568471,118.70720988240961,113.32653097913452,107.94585207585942,102.56517317258432,97.436914513955102,92.308655855325881,87.18039719669666,82.052138538067439,76.923879879438218,71.795621220808997,66.66736256217979,61.539103903550576,56.410845244921362]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},6.7455630139146416,6.6106517536363487,6.4757404933580558,6.3408292330797629,6.20591797280147,6.071006712523177,5.9360954522448841,5.8011841919665912,5.6662729316882983,5.5313616714100053,5.3964504111317124,5.1266278905751266,4.8568053700185407,4.5869828494619549,4.317160328905369,4.0473378083487832,3.7775152877921978,3.5076927672356124,3.237870246679027,2.9680477261224416]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0.90591502009924096,0.81532351808931691,0.72473201607939286,0.63400730086184343,0.5432889282443637,0.45013666759807236,0.36010933407845791,0.27008200055884346,0.18005466703922895,9.0027333519614477E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},19.993789195522144,18.660869915820669,17.327950636119194,15.995031356417718,14.662112076716241,13.329192797014764,11.996273517313288,10.663354237611811,9.3304349579103345,7.9975156782088579,6.6645963985073813,5.3316771188059047,3.9987578391044285,2.6658385594029523,1.3329192797014762,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},20.510932792543972,18.459839513289573,16.408746234035178,14.354749596243797,12.300891194310463,10.193986628918752,8.1551893031350016,6.1163919773512507,4.0775946515674999,2.0387973257837499,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0},0,{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":892.78122186304211},873.9636869954702,855.14615212789829,836.30762936445535,817.46754141015867,798.2407147158998,779.45158125826788,760.66244780063596,741.87331434300415,723.08418088537201,704.29504742773997,687.7522476137791,671.20944779981801,654.66664798585691,638.12384817189604,{"$f":"SUM(AI1164:AI1173)","v":621.58104835793495},606.37116782367548,591.16128728941601,575.95140675515643,560.74152622089696]
[{"$f":"ROW()","v":1175},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1174-Asset_NoReclass!T1174)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1176)","v":686.82595485515935}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1177)","v":156.83820084470821}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1178)","v":6.7455630139146416}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1179)","v":0.90591502009924096}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1180)","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1181)","v":19.993789195522144}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!S1182)","v":20.510932792543972}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1183","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1184","v":0.96086614109453428}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1185","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":892.78122186304211}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1186)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1188)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1188)","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0},{"$f":"-Inputs!AI1737","v":0},{"$f":"-Inputs!AJ1737","v":0},{"$f":"-Inputs!AK1737","v":0},{"$f":"-Inputs!AL1737","v":0},{"$f":"-Inputs!AM1737","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1189)","v":-1.7951324126106557E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1189)","v":-1.9661093438028437E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1189)","v":-0.35091978191326018},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1189)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1189)","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0},{"$f":"-Inputs!AI1738","v":0},{"$f":"-Inputs!AJ1738","v":0},{"$f":"-Inputs!AK1738","v":0},{"$f":"-Inputs!AL1738","v":0},{"$f":"-Inputs!AM1738","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1190)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1190)","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0},{"$f":"-Inputs!AI1739","v":0},{"$f":"-Inputs!AJ1739","v":0},{"$f":"-Inputs!AK1739","v":0},{"$f":"-Inputs!AL1739","v":0},{"$f":"-Inputs!AM1739","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1191)","v":-1.3321320762538661E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1191)","v":-1.4590106578785648E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1191)","v":-2.6041059388974132E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1191)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1191)","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0},{"$f":"-Inputs!AI1740","v":0},{"$f":"-Inputs!AJ1740","v":0},{"$f":"-Inputs!AK1740","v":0},{"$f":"-Inputs!AL1740","v":0},{"$f":"-Inputs!AM1740","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1192)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1192)","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0},{"$f":"-Inputs!AI1741","v":0},{"$f":"-Inputs!AJ1741","v":0},{"$f":"-Inputs!AK1741","v":0},{"$f":"-Inputs!AL1741","v":0},{"$f":"-Inputs!AM1741","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1193)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1193)","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0},{"$f":"-Inputs!AI1742","v":0},{"$f":"-Inputs!AJ1742","v":0},{"$f":"-Inputs!AK1742","v":0},{"$f":"-Inputs!AL1742","v":0},{"$f":"-Inputs!AM1742","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!U1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1194)","v":-2.9033585369829889E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1194)","v":-3.1798881842205807E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1194)","v":-5.6756033006633066E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1194)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1194)","v":0},{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0},{"$f":"-Inputs!AI1743","v":0},{"$f":"-Inputs!AJ1743","v":0},{"$f":"-Inputs!AK1743","v":0},{"$f":"-Inputs!AL1743","v":0},{"$f":"-Inputs!AM1743","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1195","v":0},{"$f":"Asset_NoReclass!U1195","v":0},{"$f":"Asset_NoReclass!V1195","v":0},{"$f":"Asset_NoReclass!W1195","v":0},{"$f":"Asset_NoReclass!X1195","v":0},{"$f":"Asset_NoReclass!Y1195","v":0},{"$f":"Asset_NoReclass!Z1195","v":0},{"$f":"Asset_NoReclass!AA1195","v":0},{"$f":"Asset_NoReclass!AB1195","v":0},{"$f":"Asset_NoReclass!AC1195","v":0},{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0},{"$f":"-Inputs!AI1744","v":0},{"$f":"-Inputs!AJ1744","v":0},{"$f":"-Inputs!AK1744","v":0},{"$f":"-Inputs!AL1744","v":0},{"$f":"-Inputs!AM1744","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1196","v":0},{"$f":"Asset_NoReclass!U1196","v":0},{"$f":"Asset_NoReclass!V1196","v":0},{"$f":"Asset_NoReclass!W1196","v":0},{"$f":"Asset_NoReclass!X1196","v":0},{"$f":"Asset_NoReclass!Y1196","v":0},{"$f":"Asset_NoReclass!Z1196","v":0},{"$f":"Asset_NoReclass!AA1196","v":0},{"$f":"Asset_NoReclass!AB1196","v":0},{"$f":"Asset_NoReclass!AC1196","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0},{"$f":"-Inputs!AI1745","v":0},{"$f":"-Inputs!AJ1745","v":0},{"$f":"-Inputs!AK1745","v":0},{"$f":"-Inputs!AL1745","v":0},{"$f":"-Inputs!AM1745","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1197","v":0},{"$f":"Asset_NoReclass!U1197","v":0},{"$f":"Asset_NoReclass!V1197","v":0},{"$f":"Asset_NoReclass!W1197","v":0},{"$f":"Asset_NoReclass!X1197","v":0},{"$f":"Asset_NoReclass!Y1197","v":0},{"$f":"Asset_NoReclass!Z1197","v":0},{"$f":"Asset_NoReclass!AA1197","v":0},{"$f":"Asset_NoReclass!AB1197","v":0},{"$f":"Asset_NoReclass!AC1197","v":0},{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0},{"$f":"-Inputs!AI1746","v":0},{"$f":"-Inputs!AJ1746","v":0},{"$f":"-Inputs!AK1746","v":0},{"$f":"-Inputs!AL1746","v":0},{"$f":"-Inputs!AM1746","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-2.098789587071493E-2,-2.2986882688036878E-2,-0.41027992085879067,0,0,0,0,0,{"$f":"SUM(AD1188:AD1197)","v":0},{"$f":"SUM(AE1188:AE1197)","v":0},0,0,0,{"$f":"SUM(AI1188:AI1197)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!U1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!V1200)","v":-9.8117993550737044},{"$f":"SUM(RegDepPipeline:RegDepOther!W1200)","v":-9.8117993550737044},{"$f":"SUM(RegDepPipeline:RegDepOther!X1200)","v":-9.8117993550737044},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1200)","v":-9.8117993550737062},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1200)","v":-9.8117993550737062},{"$f":"-IF(AD1164<0,AD1164,IF(AD1152=0,0,MIN((AD1164/AD1152)*(AD1164>0),AD1164)))","v":-9.8117993550737008},{"$f":"-IF(AE1164<0,AE1164,IF(AE1152=0,0,MIN((AE1164/AE1152)*(AE1164>0),AE1164)))","v":-9.8117993550737008},-9.811799355073699,-9.811799355073699,-9.811799355073699,{"$f":"-IF(AI1164<0,AI1164,IF(AI1152=0,0,MIN((AI1164/AI1152)*(AI1164>0),AI1164)))","v":-9.8117993550736973},-9.8117993550736973,-9.8117993550736973,-9.8117993550736973,-9.8117993550736973]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!U1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!V1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!W1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!X1201)","v":-5.3962201912541889},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1201)","v":-5.3806789032750917},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1201)","v":-5.3806789032750917},-5.1282586586292158,-5.1282586586292158,-5.1282586586292158,-5.1282586586292149,-5.1282586586292149,{"$f":"-IF(AI1165<0,AI1165,IF(AI1153=0,0,MIN((AI1165/AI1153)*(AI1165>0),AI1165)))","v":-5.1282586586292149},-5.128258658629214,-5.1282586586292149,-5.1282586586292149,-5.1282586586292149]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1202)","v":-0.13491126027829284},{"$f":"SUM(RegDepPipeline:RegDepOther!U1202)","v":-0.13491126027829284},{"$f":"SUM(RegDepPipeline:RegDepOther!V1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!W1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!X1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1202)","v":-0.13491126027829281},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1202)","v":-0.13491126027829281},-0.26982252055658562,-0.26982252055658562,-0.26982252055658562,-0.26982252055658557,-0.26982252055658557,{"$f":"-IF(AI1166<0,AI1166,IF(AI1154=0,0,MIN((AI1166/AI1154)*(AI1166>0),AI1166)))","v":-0.26982252055658557},-0.26982252055658557,-0.26982252055658557,-0.26982252055658557,-0.26982252055658562]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1167<0,T1167,IF(T1155=0,0,MIN((T1167/T1155)*(T1167>0),T1167)))","v":-9.0591502009924094E-2},-9.0591502009924108E-2,-9.0591502009924108E-2,-9.0572471551691916E-2,-9.0548154707393955E-2,-9.0027333519614477E-2,-9.0027333519614477E-2,-9.0027333519614491E-2,-9.0027333519614477E-2,-9.0027333519614477E-2,0,0,0,0,0,{"$f":"-IF(AI1167<0,AI1167,IF(AI1155=0,0,MIN((AI1167/AI1155)*(AI1167>0),AI1167)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1168<0,T1168,IF(T1156=0,0,MIN((T1168/T1156)*(T1168>0),T1168)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI1168<0,AI1168,IF(AI1156=0,0,MIN((AI1168/AI1156)*(AI1168>0),AI1168)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1169<0,T1169,IF(T1157=0,0,MIN((T1169/T1157)*(T1169>0),T1169)))","v":-1.3329192797014762},-1.3329192797014764,-1.3329192797014764,-1.3329192797014764,-1.3329192797014764,-1.3329192797014764,-1.3329192797014764,-1.3329192797014764,-1.3329192797014764,-1.3329192797014764,-1.3329192797014762,-1.3329192797014762,-1.3329192797014762,-1.3329192797014762,-1.3329192797014762,{"$f":"-IF(AI1169<0,AI1169,IF(AI1157=0,0,MIN((AI1169/AI1157)*(AI1169>0),AI1169)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T1170<0,T1170,IF(T1158=0,0,MIN((T1170/T1158)*(T1170>0),T1170)))","v":-2.0510932792543972},-2.0510932792543972,-2.0510932792543972,-2.0506785137491139,-2.050148532385077,-2.0387973257837504,-2.0387973257837504,-2.0387973257837504,-2.0387973257837499,-2.0387973257837499,0,0,0,0,0,{"$f":"-IF(AI1170<0,AI1170,IF(AI1158=0,0,MIN((AI1170/AI1158)*(AI1170>0),AI1170)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1207","v":0},{"$f":"Asset_NoReclass!U1207","v":0},{"$f":"Asset_NoReclass!V1207","v":0},{"$f":"Asset_NoReclass!W1207","v":0},{"$f":"Asset_NoReclass!X1207","v":0},{"$f":"Asset_NoReclass!Y1207","v":0},{"$f":"Asset_NoReclass!Z1207","v":0},{"$f":"Asset_NoReclass!AA1207","v":0},{"$f":"Asset_NoReclass!AB1207","v":0},{"$f":"Asset_NoReclass!AC1207","v":0},0,0,0,0,0,{"$f":"-IF(AI1171<0,AI1171,IF(AI1159=0,0,MIN((AI1171/AI1159)*(AI1171>0),AI1171)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1208","v":0},{"$f":"Asset_NoReclass!U1208","v":0},{"$f":"Asset_NoReclass!V1208","v":0},{"$f":"Asset_NoReclass!W1208","v":0},{"$f":"Asset_NoReclass!X1208","v":0},{"$f":"Asset_NoReclass!Y1208","v":0},{"$f":"Asset_NoReclass!Z1208","v":0},{"$f":"Asset_NoReclass!AA1208","v":0},{"$f":"Asset_NoReclass!AB1208","v":0},{"$f":"Asset_NoReclass!AC1208","v":0},0,{"$f":"-IF(AE1172<0,AE1172,IF(AE1160=0,0,MIN((AE1172/AE1160)*(AE1172>0),AE1172)))","v":0},0,0,0,{"$f":"-IF(AI1172<0,AI1172,IF(AI1160=0,0,MIN((AI1172/AI1160)*(AI1172>0),AI1172)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1209","v":0},{"$f":"Asset_NoReclass!U1209","v":0},{"$f":"Asset_NoReclass!V1209","v":0},{"$f":"Asset_NoReclass!W1209","v":0},{"$f":"Asset_NoReclass!X1209","v":0},{"$f":"Asset_NoReclass!Y1209","v":0},{"$f":"Asset_NoReclass!Z1209","v":0},{"$f":"Asset_NoReclass!AA1209","v":0},{"$f":"Asset_NoReclass!AB1209","v":0},{"$f":"Asset_NoReclass!AC1209","v":0},0,0,0,0,0,{"$f":"-IF(AI1173<0,AI1173,IF(AI1161=0,0,MIN((AI1173/AI1161)*(AI1173>0),AI1173)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-18.817534867571986},-18.817534867571986,-18.817534867571979,-18.817101071608469,-18.81654677340013,-18.78913345763193,-18.78913345763193,-18.78913345763193,-18.78913345763193,-18.78913345763193,{"$f":"SUM(AD1200:AD1209)","v":-16.542799813960979},{"$f":"SUM(AE1200:AE1209)","v":-16.542799813960979},-16.542799813960976,-16.542799813960976,-16.542799813960976,{"$f":"SUM(AI1200:AI1209)","v":-15.209880534259499},-15.209880534259497,-15.209880534259499,-15.209880534259499,-15.209880534259499]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":686.82595485515935},{"$f":"T1164+T1176+T1188+T1200","v":677.01415550008562},667.20235614501189,657.39055678993816,647.57875743486443,637.7669580797907,{"$f":"Y1164+Y1176+Y1188+Y1200","v":627.95515872471697},{"$f":"Z1164+Z1176+Z1188+Z1200","v":618.14335936964324},608.3315600145695,598.51976065949577,588.70796130442204,578.89616194934831,{"$f":"AE1164+AE1176+AE1188+AE1200","v":569.08436259427458},559.27256323920085,549.46076388412712,539.64896452905339,{"$f":"AI1164+AI1176+AI1188+AI1200","v":529.83716517397966},520.02536581890593,510.21356646383225,500.40176710875858,490.5899677536849]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.83820084470821,151.44198065345401,146.04576046219981,140.63158894681951,135.21570766212727,129.46856768895981,{"$f":"Y1165+Y1177+Y1189+Y1201","v":124.08788878568471},118.70720988240961,113.32653097913452,107.94585207585942,102.56517317258432,97.436914513955102,92.308655855325881,87.18039719669666,82.052138538067439,76.923879879438218,{"$f":"AI1165+AI1177+AI1189+AI1201","v":71.795621220808997},66.66736256217979,61.539103903550576,56.410845244921362,51.282586586292148]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7455630139146416,6.6106517536363487,6.4757404933580558,6.3408292330797629,6.20591797280147,6.071006712523177,{"$f":"Y1166+Y1178+Y1190+Y1202","v":5.9360954522448841},5.8011841919665912,5.6662729316882983,5.5313616714100053,5.3964504111317124,5.1266278905751266,4.8568053700185407,4.5869828494619549,4.317160328905369,4.0473378083487832,{"$f":"AI1166+AI1178+AI1190+AI1202","v":3.7775152877921978},3.5076927672356124,3.237870246679027,2.9680477261224416,2.6982252055658558]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90591502009924096,0.81532351808931691,0.72473201607939286,0.63400730086184343,0.5432889282443637,0.45013666759807236,{"$f":"Y1167+Y1179+Y1191+Y1203","v":0.36010933407845791},0.27008200055884346,0.18005466703922895,9.0027333519614477E-2,0,0,0,0,0,0,{"$f":"AI1167+AI1179+AI1191+AI1203","v":0},0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"Y1168+Y1180+Y1192+Y1204","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1168+AI1180+AI1192+AI1204","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.993789195522144,18.660869915820669,17.327950636119194,15.995031356417718,14.662112076716241,13.329192797014764,{"$f":"Y1169+Y1181+Y1193+Y1205","v":11.996273517313288},10.663354237611811,9.3304349579103345,7.9975156782088579,6.6645963985073813,5.3316771188059047,3.9987578391044285,2.6658385594029523,1.3329192797014762,0,{"$f":"AI1169+AI1181+AI1193+AI1205","v":0},0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.510932792543972,18.459839513289573,16.408746234035178,14.354749596243797,12.300891194310463,10.193986628918752,{"$f":"Y1170+Y1182+Y1194+Y1206","v":8.1551893031350016},6.1163919773512507,4.0775946515674999,2.0387973257837499,0,0,0,0,0,0,{"$f":"AI1170+AI1182+AI1194+AI1206","v":0},0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1171+AI1183+AI1195+AI1207","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.96086614109453428},{"$f":"T1172+T1184+T1196+T1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"Y1172+Y1184+Y1196+Y1208","v":0.96086614109453428},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"AE1172+AE1184+AE1196+AE1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"AI1172+AI1184+AI1196+AI1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"Y1173+Y1185+Y1197+Y1209","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1173+AI1185+AI1197+AI1209","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":892.78122186304211},{"$f":"SUM(T1212:T1221)","v":873.9636869954702},855.14615212789829,836.30762936445535,817.46754141015867,798.2407147158998,{"$f":"SUM(Y1212:Y1221)","v":779.45158125826788},760.66244780063596,741.87331434300415,723.08418088537201,704.29504742773997,687.7522476137791,671.20944779981801,654.66664798585691,638.12384817189604,621.58104835793495,{"$f":"SUM(AI1212:AI1221)","v":606.37116782367548},591.16128728941601,575.95140675515643,560.74152622089696,545.53164568663749]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62,61,{"$f":"MAX(0,AD1238-1)","v":60},59,58,57,{"$f":"MAX(0,AH1238-1)","v":56},{"$f":"MAX(0,AI1238-1)","v":55},{"$f":"MAX(0,AJ1238-1)","v":54},{"$f":"MAX(0,AK1238-1)","v":53},{"$f":"MAX(0,AL1238-1)","v":52}]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD$131=\"\",AC1239-1,MIN(AC1239-1,AD$131))","v":21},20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,{"$f":"IF(AD1237=\"\",MAX(0,AC1240-1),Inputs!$D$71-(AC$6-LEFT($A1236,4)))","v":21},20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1245+1)","v":41},{"$f":"MAX(0,AD1245-1)","v":40},{"$f":"MAX(0,AE1245-1)","v":39},{"$f":"MAX(0,AF1245-1)","v":38},{"$f":"MAX(0,AG1245-1)","v":37},36,35,34,33,32]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"MAX(0,AD1247-1)","v":52.598995281445561},51.598995281445561,50.598995281445561,49.598995281445561,{"$f":"MAX(0,AH1247-1)","v":48.598995281445561},{"$f":"MAX(0,AI1247-1)","v":47.598995281445561},{"$f":"MAX(0,AJ1247-1)","v":46.598995281445561},{"$f":"MAX(0,AK1247-1)","v":45.598995281445561},{"$f":"MAX(0,AL1247-1)","v":44.598995281445561}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":37.353501631273986},{"$f":"U1298","v":37.098430438000975},36.843359244727964,36.588288051454953,36.333216858181942,35.782713572451911,35.23221028672188,34.68170700099185,34.131203715261819,33.580700429531788,33.030197143801757,32.479693858071727,31.929190572341696,31.378687286611665,{"$f":"AH1298","v":30.828184000881635},{"$f":"AI1298","v":30.277680715151604},{"$f":"AJ1298","v":29.727177429421573},{"$f":"AK1298","v":29.176674143691542},{"$f":"AL1298","v":28.626170857961512}]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31.272698493702347,{"$f":"U1299","v":29.927638466504849},28.581881486249809,27.234384365815604,25.889324338618106,24.893578370868781,23.897832403119455,22.90208643537013,21.906340467620804,20.910594499871479,19.914851904639505,18.919109309407531,17.923366714175557,16.927624118943584,15.931881523711608,14.936138928479632,13.940396333247657,12.944653738015681,11.948911142783706]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8438228154356333E-2,{"$f":"U1300","v":4.6868460155851291E-2},4.5298692157346249E-2,4.3728924158841206E-2,4.2159156160336164E-2,4.1242652765546249E-2,4.0326149370756334E-2,3.9409645975966419E-2,3.8493142581176504E-2,3.7576639186386589E-2,3.5787275415606272E-2,3.3997911644825955E-2,3.2208547874045639E-2,3.0419184103265325E-2,2.8629820332485012E-2,2.6840456561704699E-2,2.5051092790924386E-2,2.3261729020144072E-2,2.1472365249363759E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,29.390026369907915,{"$f":"U1301","v":26.451023732917122},23.498855045672379,20.515459351185584,17.584679443873359,14.653899536561132,11.723119629248906,8.7923397219366795,5.861559814624453,2.9307799073122265,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.051517117007144,{"$f":"U1302","v":6.4412136936057154},4.8273033772519343,3.2055897314404778,1.6027948657202389,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20.800596306418925,{"$f":"U1303","v":19.413889885990997},18.02718341450122,16.640476819448946,15.2537704178282,13.867064016207454,12.480357614586708,11.093651212965963,9.7069448113452168,8.320238409724471,6.9335320081037262,5.5468256064829813,4.1601192048622355,2.7734128032414906,1.3867064016207453,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,46.321046542065048,{"$f":"U1304","v":41.68894188785854},37.044043218118333,32.368799926565202,27.744685651341602,23.120571376118001,18.4964571008944,13.872342825670799,9.2482285504471982,4.6241142752235991,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.2548367090670451,{"$f":"U1305","v":4.0311362094074665},{"$f":"V1305","v":3.8074357097478879},{"$f":"W1305","v":3.5837352100883093},{"$f":"X1305","v":3.3600347104287307},{"$f":"Y1305","v":3.2311123652107892},{"$f":"Z1305","v":3.1021900199928476},{"$f":"AA1305","v":2.9732676747749061},{"$f":"AB1305","v":2.8443453295569645},2.715422984339023,{"$f":"AD1305","v":2.6491931554527053},{"$f":"AE1305","v":2.5829633265663876},{"$f":"AF1305","v":2.5167334976800699},{"$f":"AG1305","v":2.4505036687937523},2.3842738399074346,2.3180440110211169,2.2518141821347992,2.1855843532484815,2.1193545243621639]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.2819078663253473E-2,{"$f":"U1306","v":-2.2819078663253473E-2},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,0,0,0,0,0,{"$f":"AD1306","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":177.4698423189335},{"$f":"SUM(V1250:V1259)","v":165.07632369577826},152.65254110976366,140.15764330149469,127.78784636348927,115.59018189018362,104.97249320393495,94.35480451768629,83.73711583143762,73.119427145188979,62.563561487413303,59.562590012173452,56.561618536933608,53.560647061693757,{"$f":"SUM(AI1250:AI1259)","v":50.559675586453906},47.558704111214062,45.944439037594954,44.330173963975845,42.715908890356751]
[{"$f":"ROW()","v":1261},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1260-Asset_NoReclass!U1260)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1262)","v":37.353501631273986}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1263)","v":31.272698493702347}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1264)","v":4.8438228154356333E-2}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1265)","v":29.390026369907915}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1266)","v":8.051517117007144}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1267)","v":20.800596306418925}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!T1268)","v":46.321046542065048}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1269","v":4.2548367090670451}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1270","v":-2.2819078663253473E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1271","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":177.4698423189335}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1272)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1274)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1274)","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0},{"$f":"-Inputs!AI1749","v":0},{"$f":"-Inputs!AJ1749","v":0},{"$f":"-Inputs!AK1749","v":0},{"$f":"-Inputs!AL1749","v":0},{"$f":"-Inputs!AM1749","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1275)","v":-6.9695305754348836E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1275)","v":-2.4370932367090946E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1275)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1275)","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0},{"$f":"-Inputs!AI1750","v":0},{"$f":"-Inputs!AJ1750","v":0},{"$f":"-Inputs!AK1750","v":0},{"$f":"-Inputs!AL1750","v":0},{"$f":"-Inputs!AM1750","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1276)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1276)","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0},{"$f":"-Inputs!AI1751","v":0},{"$f":"-Inputs!AJ1751","v":0},{"$f":"-Inputs!AK1751","v":0},{"$f":"-Inputs!AL1751","v":0},{"$f":"-Inputs!AM1751","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1277)","v":-1.3166050253951437E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1277)","v":-4.603881377774853E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1277)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1277)","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0},{"$f":"-Inputs!AI1752","v":0},{"$f":"-Inputs!AJ1752","v":0},{"$f":"-Inputs!AK1752","v":0},{"$f":"-Inputs!AL1752","v":0},{"$f":"-Inputs!AM1752","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1278)","v":-3.6068929523522027E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1278)","v":-1.2612520060811639E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1278)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1278)","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0},{"$f":"-Inputs!AI1753","v":0},{"$f":"-Inputs!AJ1753","v":0},{"$f":"-Inputs!AK1753","v":0},{"$f":"-Inputs!AL1753","v":0},{"$f":"-Inputs!AM1753","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1279)","v":-5.1061849596669509E-8},{"$f":"SUM(RegDepPipeline:RegDepOther!W1279)","v":-1.7855218075162161E-7},{"$f":"SUM(RegDepPipeline:RegDepOther!X1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1279)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1279)","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0},{"$f":"-Inputs!AI1754","v":0},{"$f":"-Inputs!AJ1754","v":0},{"$f":"-Inputs!AK1754","v":0},{"$f":"-Inputs!AL1754","v":0},{"$f":"-Inputs!AM1754","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!V1280)","v":-1.2794015533708051E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1280)","v":-4.4737889288340521E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1280)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1280)","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0},{"$f":"-Inputs!AI1755","v":0},{"$f":"-Inputs!AJ1755","v":0},{"$f":"-Inputs!AK1755","v":0},{"$f":"-Inputs!AL1755","v":0},{"$f":"-Inputs!AM1755","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1281","v":0},{"$f":"Asset_NoReclass!V1281","v":0},{"$f":"Asset_NoReclass!W1281","v":0},{"$f":"Asset_NoReclass!X1281","v":0},{"$f":"Asset_NoReclass!Y1281","v":0},{"$f":"Asset_NoReclass!Z1281","v":0},{"$f":"Asset_NoReclass!AA1281","v":0},{"$f":"Asset_NoReclass!AB1281","v":0},{"$f":"Asset_NoReclass!AC1281","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0},{"$f":"-Inputs!AI1756","v":0},{"$f":"-Inputs!AJ1756","v":0},{"$f":"-Inputs!AK1756","v":0},{"$f":"-Inputs!AL1756","v":0},{"$f":"-Inputs!AM1756","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1282","v":0},{"$f":"Asset_NoReclass!V1282","v":0},{"$f":"Asset_NoReclass!W1282","v":0},{"$f":"Asset_NoReclass!X1282","v":0},{"$f":"Asset_NoReclass!Y1282","v":0},{"$f":"Asset_NoReclass!Z1282","v":0},{"$f":"Asset_NoReclass!AA1282","v":0},{"$f":"Asset_NoReclass!AB1282","v":0},{"$f":"Asset_NoReclass!AC1282","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0},{"$f":"-Inputs!AI1757","v":0},{"$f":"-Inputs!AJ1757","v":0},{"$f":"-Inputs!AK1757","v":0},{"$f":"-Inputs!AL1757","v":0},{"$f":"-Inputs!AM1757","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1283","v":0},{"$f":"Asset_NoReclass!V1283","v":0},{"$f":"Asset_NoReclass!W1283","v":0},{"$f":"Asset_NoReclass!X1283","v":0},{"$f":"Asset_NoReclass!Y1283","v":0},{"$f":"Asset_NoReclass!Z1283","v":0},{"$f":"Asset_NoReclass!AA1283","v":0},{"$f":"Asset_NoReclass!AB1283","v":0},{"$f":"Asset_NoReclass!AC1283","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0},{"$f":"-Inputs!AI1758","v":0},{"$f":"-Inputs!AJ1758","v":0},{"$f":"-Inputs!AK1758","v":0},{"$f":"-Inputs!AL1758","v":0},{"$f":"-Inputs!AM1758","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-3.0263962859404775E-2,-0.10582649491579053,0,0,0,0,0,0,{"$f":"SUM(AD1274:AD1283)","v":0},{"$f":"SUM(AE1274:AE1283)","v":0},0,0,0,{"$f":"SUM(AI1274:AI1283)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1286)","v":-0.25507119327301092},{"$f":"SUM(RegDepPipeline:RegDepOther!V1286)","v":-0.25507119327301098},{"$f":"SUM(RegDepPipeline:RegDepOther!W1286)","v":-0.25507119327301098},{"$f":"SUM(RegDepPipeline:RegDepOther!X1286)","v":-0.25507119327301098},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1286)","v":-0.55050328573002927},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1286)","v":-0.55050328573002927},{"$f":"-IF(AD1250<0,AD1250,IF(AD1238=0,0,MIN((AD1250/AD1238)*(AD1250>0),AD1250)))","v":-0.55050328573002927},{"$f":"-IF(AE1250<0,AE1250,IF(AE1238=0,0,MIN((AE1250/AE1238)*(AE1250>0),AE1250)))","v":-0.55050328573002927},-0.55050328573002927,-0.55050328573002927,-0.55050328573002927,{"$f":"-IF(AI1250<0,AI1250,IF(AI1238=0,0,MIN((AI1250/AI1238)*(AI1250>0),AI1250)))","v":-0.55050328573002916},-0.55050328573002916,-0.55050328573002916,-0.55050328573002916,-0.55050328573002905]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1287)","v":-1.3450600271974984},{"$f":"SUM(RegDepPipeline:RegDepOther!V1287)","v":-1.3450600271974984},{"$f":"SUM(RegDepPipeline:RegDepOther!W1287)","v":-1.3450600271974986},{"$f":"SUM(RegDepPipeline:RegDepOther!X1287)","v":-1.3450600271974986},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1287)","v":-0.99574596774932578},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1287)","v":-0.99574596774932578},-0.99574259523197517,-0.99574259523197528,-0.99574259523197528,-0.99574259523197539,-0.9957425952319755,{"$f":"-IF(AI1251<0,AI1251,IF(AI1239=0,0,MIN((AI1251/AI1239)*(AI1251>0),AI1251)))","v":-0.9957425952319755},-0.9957425952319755,-0.9957425952319755,-0.9957425952319755,-0.9957425952319755]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!V1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!W1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1288)","v":-1.5697679985050446E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1288)","v":-9.1650339478991641E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1288)","v":-9.165033947899163E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1288)","v":-9.165033947899163E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1288)","v":-9.165033947899163E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1288)","v":-9.1650339478991608E-4},-1.7893637707803137E-3,-1.7893637707803137E-3,-1.7893637707803135E-3,-1.7893637707803133E-3,-1.7893637707803133E-3,{"$f":"-IF(AI1252<0,AI1252,IF(AI1240=0,0,MIN((AI1252/AI1240)*(AI1252>0),AI1252)))","v":-1.7893637707803133E-3},-1.7893637707803133E-3,-1.7893637707803133E-3,-1.7893637707803133E-3,-1.7893637707803133E-3]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1253<0,U1253,IF(U1241=0,0,MIN((U1253/U1241)*(U1253>0),U1253)))","v":-2.9390026369907916},-2.9390026369907911,-2.9373568807090473,-2.930779907312226,-2.9307799073122265,-2.9307799073122265,-2.9307799073122265,-2.9307799073122265,-2.9307799073122265,-2.9307799073122265,0,0,0,0,{"$f":"-IF(AI1253<0,AI1253,IF(AI1241=0,0,MIN((AI1253/AI1241)*(AI1253>0),AI1253)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1254<0,U1254,IF(U1242=0,0,MIN((U1254/U1242)*(U1254>0),U1254)))","v":-1.6103034234014288},-1.6103034234014288,-1.6091011257506447,-1.6027948657202389,-1.6027948657202389,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AI1254<0,AI1254,IF(AI1242=0,0,MIN((AI1254/AI1242)*(AI1254>0),AI1254)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1255<0,U1255,IF(U1243=0,0,MIN((U1255/U1243)*(U1255>0),U1255)))","v":-1.3867064204279282},-1.3867064204279285,-1.3867064165000937,-1.3867064016207455,-1.3867064016207455,-1.3867064016207453,-1.3867064016207453,-1.3867064016207453,-1.3867064016207453,-1.3867064016207451,-1.3867064016207453,-1.3867064016207453,-1.3867064016207451,-1.3867064016207453,{"$f":"-IF(AI1255<0,AI1255,IF(AI1243=0,0,MIN((AI1255/AI1243)*(AI1255>0),AI1255)))","v":-1.3867064016207453},0,0,0,0]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U1256<0,U1256,IF(U1244=0,0,MIN((U1256/U1244)*(U1256>0),U1256)))","v":-4.632104654206505},-4.6321046542065041,-4.6305054022647916,-4.6241142752236,-4.6241142752236,-4.6241142752236,-4.6241142752236,-4.6241142752236,-4.6241142752235991,-4.6241142752235991,0,0,0,0,{"$f":"-IF(AI1256<0,AI1256,IF(AI1244=0,0,MIN((AI1256/AI1244)*(AI1256>0),AI1256)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!V1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!W1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!X1293","v":-0.22370049965957861},{"$f":"Asset_NoReclass!Y1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!Z1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!AA1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!AB1293","v":-0.12892234521794174},{"$f":"Asset_NoReclass!AC1293","v":-0.12892234521794174},-6.6229828886317635E-2,-6.6229828886317635E-2,-6.6229828886317635E-2,-6.6229828886317635E-2,-6.6229828886317635E-2,{"$f":"-IF(AI1257<0,AI1257,IF(AI1245=0,0,MIN((AI1257/AI1245)*(AI1257>0),AI1257)))","v":-6.6229828886317621E-2},-6.6229828886317621E-2,-6.6229828886317621E-2,-6.6229828886317621E-2,-6.6229828886317621E-2]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1294","v":0},{"$f":"Asset_NoReclass!V1294","v":0},{"$f":"Asset_NoReclass!W1294","v":0},{"$f":"Asset_NoReclass!X1294","v":0},{"$f":"Asset_NoReclass!Y1294","v":2.2819078663253473E-2},{"$f":"Asset_NoReclass!Z1294","v":0},{"$f":"Asset_NoReclass!AA1294","v":0},{"$f":"Asset_NoReclass!AB1294","v":0},{"$f":"Asset_NoReclass!AC1294","v":0},0,{"$f":"-IF(AE1258<0,AE1258,IF(AE1246=0,0,MIN((AE1258/AE1246)*(AE1258>0),AE1258)))","v":0},0,0,0,{"$f":"-IF(AI1258<0,AI1258,IF(AI1246=0,0,MIN((AI1258/AI1246)*(AI1258>0),AI1258)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1295","v":0},{"$f":"Asset_NoReclass!V1295","v":0},{"$f":"Asset_NoReclass!W1295","v":0},{"$f":"Asset_NoReclass!X1295","v":0},{"$f":"Asset_NoReclass!Y1295","v":0},{"$f":"Asset_NoReclass!Z1295","v":0},{"$f":"Asset_NoReclass!AA1295","v":0},{"$f":"Asset_NoReclass!AB1295","v":0},{"$f":"Asset_NoReclass!AC1295","v":0},0,0,0,0,0,{"$f":"-IF(AI1259<0,AI1259,IF(AI1247=0,0,MIN((AI1259/AI1247)*(AI1259>0),AI1259)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-12.393518623155245},-12.393518623155245,-12.38907131335317,-12.369796938005404,-12.197664473305645,-10.617688686248661,-10.617688686248661,-10.617688686248661,-10.617688686248659,{"$f":"SUM(AD1286:AD1295)","v":-10.555865657775673},{"$f":"SUM(AE1286:AE1295)","v":-3.0009714752398478},-3.0009714752398478,-3.0009714752398473,-3.0009714752398482,{"$f":"SUM(AI1286:AI1295)","v":-3.0009714752398478},-1.6142650736191024,-1.6142650736191024,-1.6142650736191024,-1.6142650736191024]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":37.353501631273986},37.098430438000975,36.843359244727964,36.588288051454953,36.333216858181942,{"$f":"Y1250+Y1262+Y1274+Y1286","v":35.782713572451911},{"$f":"Z1250+Z1262+Z1274+Z1286","v":35.23221028672188},34.68170700099185,34.131203715261819,33.580700429531788,33.030197143801757,{"$f":"AE1250+AE1262+AE1274+AE1286","v":32.479693858071727},31.929190572341696,31.378687286611665,30.828184000881635,{"$f":"AI1250+AI1262+AI1274+AI1286","v":30.277680715151604},29.727177429421573,29.176674143691542,28.626170857961512,28.075667572231481]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.272698493702347,29.927638466504849,28.581881486249809,27.234384365815604,25.889324338618106,{"$f":"Y1251+Y1263+Y1275+Y1287","v":24.893578370868781},23.897832403119455,22.90208643537013,21.906340467620804,20.910594499871479,19.914851904639505,18.919109309407531,17.923366714175557,16.927624118943584,15.931881523711608,{"$f":"AI1251+AI1263+AI1275+AI1287","v":14.936138928479632},13.940396333247657,12.944653738015681,11.948911142783706,10.95316854755173]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8438228154356333E-2,4.6868460155851291E-2,4.5298692157346249E-2,4.3728924158841206E-2,4.2159156160336164E-2,{"$f":"Y1252+Y1264+Y1276+Y1288","v":4.1242652765546249E-2},4.0326149370756334E-2,3.9409645975966419E-2,3.8493142581176504E-2,3.7576639186386589E-2,3.5787275415606272E-2,3.3997911644825955E-2,3.2208547874045639E-2,3.0419184103265325E-2,2.8629820332485012E-2,{"$f":"AI1252+AI1264+AI1276+AI1288","v":2.6840456561704699E-2},2.5051092790924386E-2,2.3261729020144072E-2,2.1472365249363759E-2,1.9683001478583446E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.390026369907915,26.451023732917122,23.498855045672379,20.515459351185584,17.584679443873359,{"$f":"Y1253+Y1265+Y1277+Y1289","v":14.653899536561132},11.723119629248906,8.7923397219366795,5.861559814624453,2.9307799073122265,0,0,0,0,0,{"$f":"AI1253+AI1265+AI1277+AI1289","v":0},0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.051517117007144,6.4412136936057154,4.8273033772519343,3.2055897314404778,1.6027948657202389,{"$f":"Y1254+Y1266+Y1278+Y1290","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1254+AI1266+AI1278+AI1290","v":0},0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.800596306418925,19.413889885990997,18.02718341450122,16.640476819448946,15.2537704178282,{"$f":"Y1255+Y1267+Y1279+Y1291","v":13.867064016207454},12.480357614586708,11.093651212965963,9.7069448113452168,8.320238409724471,6.9335320081037262,5.5468256064829813,4.1601192048622355,2.7734128032414906,1.3867064016207453,{"$f":"AI1255+AI1267+AI1279+AI1291","v":0},0,0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.321046542065048,41.68894188785854,37.044043218118333,32.368799926565202,27.744685651341602,{"$f":"Y1256+Y1268+Y1280+Y1292","v":23.120571376118001},18.4964571008944,13.872342825670799,9.2482285504471982,4.6241142752235991,0,0,0,0,0,{"$f":"AI1256+AI1268+AI1280+AI1292","v":0},0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2548367090670451,4.0311362094074665,3.8074357097478879,3.5837352100883093,3.3600347104287307,3.2311123652107892,3.1021900199928476,2.9732676747749061,2.8443453295569645,2.715422984339023,2.6491931554527053,2.5829633265663876,2.5167334976800699,2.4505036687937523,2.3842738399074346,{"$f":"AI1257+AI1269+AI1281+AI1293","v":2.3180440110211169},2.2518141821347992,2.1855843532484815,2.1193545243621639,2.0531246954758462]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-2.2819078663253473E-2},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,{"$f":"Y1258+Y1270+Y1282+Y1294","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0,0,{"$f":"AE1258+AE1270+AE1282+AE1294","v":0},0,0,0,{"$f":"AI1258+AI1270+AI1282+AI1294","v":0},0,0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1259+Y1271+Y1283+Y1295","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1259+AI1271+AI1283+AI1295","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":177.4698423189335},{"$f":"SUM(U1298:U1307)","v":165.07632369577826},152.65254110976366,140.15764330149469,127.78784636348927,{"$f":"SUM(Y1298:Y1307)","v":115.59018189018362},104.97249320393495,94.35480451768629,83.73711583143762,73.119427145188979,62.563561487413303,59.562590012173452,56.561618536933608,53.560647061693757,50.559675586453906,{"$f":"SUM(AI1298:AI1307)","v":47.558704111214062},45.944439037594954,44.330173963975845,42.715908890356751,41.101643816737635]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63,62,{"$f":"MAX(0,AD1324-1)","v":61},60,59,58,{"$f":"MAX(0,AH1324-1)","v":57},{"$f":"MAX(0,AI1324-1)","v":56},{"$f":"MAX(0,AJ1324-1)","v":55},{"$f":"MAX(0,AK1324-1)","v":54},{"$f":"MAX(0,AL1324-1)","v":53}]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD$131=\"\",AC1325-1,MIN(AC1325-1,AD$131))","v":22},21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,{"$f":"IF(AD1323=\"\",MAX(0,AC1326-1),Inputs!$D$71-(AC$6-LEFT($A1322,4)))","v":22},21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1331+1)","v":42},{"$f":"MAX(0,AD1331-1)","v":41},{"$f":"MAX(0,AE1331-1)","v":40},{"$f":"MAX(0,AF1331-1)","v":39},{"$f":"MAX(0,AG1331-1)","v":38},37,36,35,34,33]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,{"$f":"MAX(0,AD1333-1)","v":53.598995281445561},52.598995281445561,51.598995281445561,50.598995281445561,{"$f":"MAX(0,AH1333-1)","v":49.598995281445561},{"$f":"MAX(0,AI1333-1)","v":48.598995281445561},{"$f":"MAX(0,AJ1333-1)","v":47.598995281445561},{"$f":"MAX(0,AK1333-1)","v":46.598995281445561},{"$f":"MAX(0,AL1333-1)","v":45.598995281445561}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},{"$f":"U1384","v":13.944256427342809},{"$f":"V1384","v":13.888925809533504},13.833595191724198,13.778264573914893,13.572618834005715,13.366973094096537,13.161327354187359,12.955681614278181,12.750035874369003,12.544390134459825,12.338744394550647,12.133098654641469,11.927452914732291,{"$f":"AH1384","v":11.721807174823113},{"$f":"AI1384","v":11.516161434913935},{"$f":"AJ1384","v":11.310515695004757},{"$f":"AK1384","v":11.104869955095579},{"$f":"AL1384","v":10.8992242151864}]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.9557631793651113,{"$f":"V1385","v":7.7346341756579307},7.51350517195075,7.2923761682435693,7.0222881620123259,6.7522001557810825,6.4821121495498391,6.2120241433185956,5.9419361370873522,5.6718481308561088,5.4017601246248654,5.131672118393622,4.8615841121623786,4.5914961059311352,4.3214080996998918,4.0513200934686484,3.781232087237405,3.5111440810061616]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.627188111960788E-2,{"$f":"V1386","v":-4.6016031380513245E-2},-4.576018164141861E-2,-4.5504331902323975E-2,-4.453615462780644E-2,-4.3567977353288906E-2,-4.2599800078771372E-2,-4.1631622804253837E-2,-4.0663445529736303E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9788400844860801,{"$f":"V1387","v":1.7809560760374721},1.5784827334260652,1.3811723917478069,1.1838620500695487,0.98655170839129058,0.78924136671303247,0.59193102503477435,0.39462068335651623,0.19731034167825812,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8186223282027698,{"$f":"V1388","v":1.4548978625622158},1.0869556404462983,0.72463709363086548,0.36231854681543274,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3299091650523014,{"$f":"V1389","v":6.841248554048815},6.3526652688925882,5.8639987097470048,5.3753321506014213,4.8866655914558379,4.3979990323102545,3.9093324731646706,3.4206659140190867,2.9319993548735028,2.4433327957279189,1.9546662365823351,1.4659996774367512,0.97733311829116754,0.48866655914558377,0,0,0]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9786308371425125,{"$f":"V1390","v":6.2807677534282611},5.5775472209905645,4.8803538183667436,4.1831604157429227,3.4859670131191023,2.7887736104952818,2.0915802078714614,1.3943868052476409,0.69719340262382046,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2164444197612636,{"$f":"V1391","v":2.1844335878033512},{"$f":"W1391","v":2.1524227558454387},{"$f":"X1391","v":2.1204119238875263},{"$f":"Y1391","v":2.0420176353933699},{"$f":"Z1391","v":1.9636233468992135},{"$f":"AA1391","v":1.8852290584050571},{"$f":"AB1391","v":1.8068347699109006},1.7284404814167442,{"$f":"AD1391","v":1.6872871366211075},{"$f":"AE1391","v":1.6461337918254708},{"$f":"AF1391","v":1.6049804470298341},{"$f":"AG1391","v":1.5638271022341974},1.5226737574385607,1.481520412642924,1.4403670678472873,1.3992137230516506,1.3580603782560139]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.3399636251611191E-2,{"$f":"V1392","v":-5.3399636251611191E-2},-5.3399636251611191E-2,-5.3399636251611191E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":42.12279492398163},{"$f":"SUM(W1336:W1345)","v":40.066448151439431},37.996014165382867,35.942310711384465,33.697061640012926,31.398412932389775,29.46208277158205,27.525752610774333,25.589422449966605,23.730028501112624,21.829971106728902,20.824417456647257,19.818863806565616,{"$f":"SUM(AI1336:AI1345)","v":18.813310156483976},17.807756506402335,16.802202856320694,16.285315765384635,15.768428674448575]
[{"$f":"ROW()","v":1347},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1346-Asset_NoReclass!V1346)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1348)","v":13.944256427342809}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1349)","v":7.9557631793651113}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1350)","v":-4.627188111960788E-2}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1351)","v":1.9788400844860801}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1352)","v":1.8186223282027698}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1353)","v":7.3299091650523014}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!U1354)","v":6.9786308371425125}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1355","v":2.2164444197612636}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1356","v":-5.3399636251611191E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1357","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":42.12279492398163}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1358)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1360)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1360)","v":0},{"$f":"-Inputs!AD1761","v":0},{"$f":"-Inputs!AE1761","v":0},{"$f":"-Inputs!AF1761","v":0},{"$f":"-Inputs!AG1761","v":0},{"$f":"-Inputs!AH1761","v":0},{"$f":"-Inputs!AI1761","v":0},{"$f":"-Inputs!AJ1761","v":0},{"$f":"-Inputs!AK1761","v":0},{"$f":"-Inputs!AL1761","v":0},{"$f":"-Inputs!AM1761","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1361)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1361)","v":0},{"$f":"-Inputs!AD1762","v":0},{"$f":"-Inputs!AE1762","v":0},{"$f":"-Inputs!AF1762","v":0},{"$f":"-Inputs!AG1762","v":0},{"$f":"-Inputs!AH1762","v":0},{"$f":"-Inputs!AI1762","v":0},{"$f":"-Inputs!AJ1762","v":0},{"$f":"-Inputs!AK1762","v":0},{"$f":"-Inputs!AL1762","v":0},{"$f":"-Inputs!AM1762","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1362)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1362)","v":0},{"$f":"-Inputs!AD1763","v":0},{"$f":"-Inputs!AE1763","v":0},{"$f":"-Inputs!AF1763","v":0},{"$f":"-Inputs!AG1763","v":0},{"$f":"-Inputs!AH1763","v":0},{"$f":"-Inputs!AI1763","v":0},{"$f":"-Inputs!AJ1763","v":0},{"$f":"-Inputs!AK1763","v":0},{"$f":"-Inputs!AL1763","v":0},{"$f":"-Inputs!AM1763","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1363)","v":-4.5893341627988591E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1363)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1363)","v":0},{"$f":"-Inputs!AD1764","v":0},{"$f":"-Inputs!AE1764","v":0},{"$f":"-Inputs!AF1764","v":0},{"$f":"-Inputs!AG1764","v":0},{"$f":"-Inputs!AH1764","v":0},{"$f":"-Inputs!AI1764","v":0},{"$f":"-Inputs!AJ1764","v":0},{"$f":"-Inputs!AK1764","v":0},{"$f":"-Inputs!AL1764","v":0},{"$f":"-Inputs!AM1764","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1364)","v":-4.2177564753633741E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1364)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1364)","v":0},{"$f":"-Inputs!AD1765","v":0},{"$f":"-Inputs!AE1765","v":0},{"$f":"-Inputs!AF1765","v":0},{"$f":"-Inputs!AG1765","v":0},{"$f":"-Inputs!AH1765","v":0},{"$f":"-Inputs!AI1765","v":0},{"$f":"-Inputs!AJ1765","v":0},{"$f":"-Inputs!AK1765","v":0},{"$f":"-Inputs!AL1765","v":0},{"$f":"-Inputs!AM1765","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1365)","v":7.7325847260790995E-5},{"$f":"SUM(RegDepPipeline:RegDepOther!X1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1365)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1365)","v":0},{"$f":"-Inputs!AD1766","v":0},{"$f":"-Inputs!AE1766","v":0},{"$f":"-Inputs!AF1766","v":0},{"$f":"-Inputs!AG1766","v":0},{"$f":"-Inputs!AH1766","v":0},{"$f":"-Inputs!AI1766","v":0},{"$f":"-Inputs!AJ1766","v":0},{"$f":"-Inputs!AK1766","v":0},{"$f":"-Inputs!AL1766","v":0},{"$f":"-Inputs!AM1766","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!W1366)","v":-5.3574487234449471E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!X1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1366)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1366)","v":0},{"$f":"-Inputs!AD1767","v":0},{"$f":"-Inputs!AE1767","v":0},{"$f":"-Inputs!AF1767","v":0},{"$f":"-Inputs!AG1767","v":0},{"$f":"-Inputs!AH1767","v":0},{"$f":"-Inputs!AI1767","v":0},{"$f":"-Inputs!AJ1767","v":0},{"$f":"-Inputs!AK1767","v":0},{"$f":"-Inputs!AL1767","v":0},{"$f":"-Inputs!AM1767","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1367","v":0},{"$f":"Asset_NoReclass!W1367","v":0},{"$f":"Asset_NoReclass!X1367","v":0},{"$f":"Asset_NoReclass!Y1367","v":0},{"$f":"Asset_NoReclass!Z1367","v":0},{"$f":"Asset_NoReclass!AA1367","v":0},{"$f":"Asset_NoReclass!AB1367","v":0},{"$f":"Asset_NoReclass!AC1367","v":0},{"$f":"-Inputs!AD1768","v":0},{"$f":"-Inputs!AE1768","v":0},{"$f":"-Inputs!AF1768","v":0},{"$f":"-Inputs!AG1768","v":0},{"$f":"-Inputs!AH1768","v":0},{"$f":"-Inputs!AI1768","v":0},{"$f":"-Inputs!AJ1768","v":0},{"$f":"-Inputs!AK1768","v":0},{"$f":"-Inputs!AL1768","v":0},{"$f":"-Inputs!AM1768","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1368","v":0},{"$f":"Asset_NoReclass!W1368","v":0},{"$f":"Asset_NoReclass!X1368","v":0},{"$f":"Asset_NoReclass!Y1368","v":0},{"$f":"Asset_NoReclass!Z1368","v":0},{"$f":"Asset_NoReclass!AA1368","v":0},{"$f":"Asset_NoReclass!AB1368","v":0},{"$f":"Asset_NoReclass!AC1368","v":0},{"$f":"-Inputs!AD1769","v":0},{"$f":"-Inputs!AE1769","v":0},{"$f":"-Inputs!AF1769","v":0},{"$f":"-Inputs!AG1769","v":0},{"$f":"-Inputs!AH1769","v":0},{"$f":"-Inputs!AI1769","v":0},{"$f":"-Inputs!AJ1769","v":0},{"$f":"-Inputs!AK1769","v":0},{"$f":"-Inputs!AL1769","v":0},{"$f":"-Inputs!AM1769","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1369","v":0},{"$f":"Asset_NoReclass!W1369","v":0},{"$f":"Asset_NoReclass!X1369","v":0},{"$f":"Asset_NoReclass!Y1369","v":0},{"$f":"Asset_NoReclass!Z1369","v":0},{"$f":"Asset_NoReclass!AA1369","v":0},{"$f":"Asset_NoReclass!AB1369","v":0},{"$f":"Asset_NoReclass!AC1369","v":0},{"$f":"-Inputs!AD1770","v":0},{"$f":"-Inputs!AE1770","v":0},{"$f":"-Inputs!AF1770","v":0},{"$f":"-Inputs!AG1770","v":0},{"$f":"-Inputs!AH1770","v":0},{"$f":"-Inputs!AI1770","v":0},{"$f":"-Inputs!AJ1770","v":0},{"$f":"-Inputs!AK1770","v":0},{"$f":"-Inputs!AL1770","v":0},{"$f":"-Inputs!AM1770","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.408721351434639E-2,0,0,0,0,0,0,{"$f":"SUM(AD1360:AD1369)","v":0},{"$f":"SUM(AE1360:AE1369)","v":0},0,0,0,{"$f":"SUM(AI1360:AI1369)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1372)","v":-5.5330617809305385E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!W1372)","v":-5.5330617809305385E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1372)","v":-5.5330617809305378E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1372)","v":-0.20564573990917751},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1372)","v":-0.20564573990917751},{"$f":"-IF(AD1336<0,AD1336,IF(AD1324=0,0,MIN((AD1336/AD1324)*(AD1336>0),AD1336)))","v":-0.20564573990917745},{"$f":"-IF(AE1336<0,AE1336,IF(AE1324=0,0,MIN((AE1336/AE1324)*(AE1336>0),AE1336)))","v":-0.20564573990917745},-0.20564573990917745,-0.20564573990917742,-0.20564573990917742,{"$f":"-IF(AI1336<0,AI1336,IF(AI1324=0,0,MIN((AI1336/AI1324)*(AI1336>0),AI1336)))","v":-0.20564573990917742},-0.20564573990917739,-0.20564573990917739,-0.20564573990917737,-0.20564573990917737]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1373)","v":-0.22112900370718044},{"$f":"SUM(RegDepPipeline:RegDepOther!W1373)","v":-0.22112900370718044},{"$f":"SUM(RegDepPipeline:RegDepOther!X1373)","v":-0.2211290037071805},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1373)","v":-0.27008800623124335},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1373)","v":-0.27008800623124335},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1373)","v":-0.27008800623124329},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1373)","v":-0.27008800623124329},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1373)","v":-0.27008800623124329},-0.27008800623124329,-0.27008800623124329,-0.27008800623124329,-0.27008800623124324,-0.27008800623124324,{"$f":"-IF(AI1337<0,AI1337,IF(AI1325=0,0,MIN((AI1337/AI1325)*(AI1337>0),AI1337)))","v":-0.27008800623124324},-0.27008800623124324,-0.27008800623124324,-0.27008800623124324,-0.27008800623124318]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1374)","v":2.5584973909463857E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!W1374)","v":2.5584973909463857E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!X1374)","v":2.5584973909463857E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1374)","v":9.681772745175314E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1374)","v":9.6817727451753129E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1374)","v":9.681772745175314E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1374)","v":9.681772745175314E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1374)","v":9.681772745175314E-4},4.0663445529736303E-2,0,0,0,0,{"$f":"-IF(AI1338<0,AI1338,IF(AI1326=0,0,MIN((AI1338/AI1326)*(AI1338>0),AI1338)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1339<0,V1339,IF(V1327=0,0,MIN((V1339/V1327)*(V1339>0),V1339)))","v":-0.19788400844860801},-0.19788400844860801,-0.19731034167825814,-0.19731034167825814,-0.19731034167825812,-0.19731034167825812,-0.19731034167825812,-0.19731034167825812,-0.19731034167825812,-0.19731034167825812,0,0,0,{"$f":"-IF(AI1339<0,AI1339,IF(AI1327=0,0,MIN((AI1339/AI1327)*(AI1339>0),AI1339)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1340<0,V1340,IF(V1328=0,0,MIN((V1340/V1328)*(V1340>0),V1340)))","v":-0.36372446564055394},-0.36372446564055394,-0.3623185468154328,-0.36231854681543274,-0.36231854681543274,0,0,0,0,0,0,0,0,{"$f":"-IF(AI1340<0,AI1340,IF(AI1328=0,0,MIN((AI1340/AI1328)*(AI1340>0),AI1340)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1341<0,V1341,IF(V1329=0,0,MIN((V1341/V1329)*(V1341>0),V1341)))","v":-0.48866061100348673},-0.48866061100348679,-0.48866655914558371,-0.48866655914558371,-0.48866655914558377,-0.48866655914558377,-0.48866655914558382,-0.48866655914558382,-0.48866655914558382,-0.48866655914558382,-0.48866655914558377,-0.48866655914558377,-0.48866655914558371,{"$f":"-IF(AI1341<0,AI1341,IF(AI1329=0,0,MIN((AI1341/AI1329)*(AI1341>0),AI1341)))","v":-0.48866655914558377},-0.48866655914558377,0,0,0]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1342<0,V1342,IF(V1330=0,0,MIN((V1342/V1330)*(V1342>0),V1342)))","v":-0.69786308371425121},-0.69786308371425121,-0.69719340262382057,-0.69719340262382057,-0.69719340262382046,-0.69719340262382046,-0.69719340262382046,-0.69719340262382046,-0.69719340262382046,-0.69719340262382046,0,0,0,{"$f":"-IF(AI1342<0,AI1342,IF(AI1330=0,0,MIN((AI1342/AI1330)*(AI1342>0),AI1342)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1379","v":-3.2010831957912621E-2},{"$f":"Asset_NoReclass!W1379","v":-3.2010831957912621E-2},{"$f":"Asset_NoReclass!X1379","v":-3.2010831957912621E-2},{"$f":"Asset_NoReclass!Y1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!Z1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!AA1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!AB1379","v":-7.8394288494156486E-2},{"$f":"Asset_NoReclass!AC1379","v":-7.8394288494156486E-2},-4.1153344795636766E-2,-4.1153344795636766E-2,-4.1153344795636773E-2,-4.1153344795636773E-2,-4.1153344795636773E-2,{"$f":"-IF(AI1343<0,AI1343,IF(AI1331=0,0,MIN((AI1343/AI1331)*(AI1343>0),AI1343)))","v":-4.1153344795636773E-2},-4.115334479563678E-2,-4.115334479563678E-2,-4.115334479563678E-2,-4.1153344795636787E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1380","v":0},{"$f":"Asset_NoReclass!W1380","v":0},{"$f":"Asset_NoReclass!X1380","v":0},{"$f":"Asset_NoReclass!Y1380","v":5.3399636251611197E-2},{"$f":"Asset_NoReclass!Z1380","v":0},{"$f":"Asset_NoReclass!AA1380","v":0},{"$f":"Asset_NoReclass!AB1380","v":0},{"$f":"Asset_NoReclass!AC1380","v":0},0,{"$f":"-IF(AE1344<0,AE1344,IF(AE1332=0,0,MIN((AE1344/AE1332)*(AE1344>0),AE1344)))","v":0},0,0,0,{"$f":"-IF(AI1344<0,AI1344,IF(AI1332=0,0,MIN((AI1344/AI1332)*(AI1344>0),AI1344)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1381","v":0},{"$f":"Asset_NoReclass!W1381","v":0},{"$f":"Asset_NoReclass!X1381","v":0},{"$f":"Asset_NoReclass!Y1381","v":0},{"$f":"Asset_NoReclass!Z1381","v":0},{"$f":"Asset_NoReclass!AA1381","v":0},{"$f":"Asset_NoReclass!AB1381","v":0},{"$f":"Asset_NoReclass!AC1381","v":0},0,0,0,0,0,{"$f":"-IF(AI1345<0,AI1345,IF(AI1333=0,0,MIN((AI1345/AI1333)*(AI1345>0),AI1345)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-2.0563467725422035},-2.0563467725422035,-2.0537034539983989,-2.2452490713715436,-2.2986487076231548,-1.9363301608077221,-1.9363301608077221,-1.9363301608077221,{"$f":"SUM(AD1372:AD1381)","v":-1.8593939488539835},{"$f":"SUM(AE1372:AE1381)","v":-1.9000573943837198},-1.0055536500816413,-1.0055536500816411,-1.0055536500816411,{"$f":"SUM(AI1372:AI1381)","v":-1.0055536500816411},-1.0055536500816411,-0.51688709093605745,-0.51688709093605745,-0.51688709093605734]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":13.944256427342809},13.888925809533504,13.833595191724198,13.778264573914893,{"$f":"Y1336+Y1348+Y1360+Y1372","v":13.572618834005715},{"$f":"Z1336+Z1348+Z1360+Z1372","v":13.366973094096537},13.161327354187359,12.955681614278181,12.750035874369003,12.544390134459825,{"$f":"AE1336+AE1348+AE1360+AE1372","v":12.338744394550647},12.133098654641469,11.927452914732291,11.721807174823113,{"$f":"AI1336+AI1348+AI1360+AI1372","v":11.516161434913935},11.310515695004757,11.104869955095579,10.8992242151864,10.693578475277222]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9557631793651113,7.7346341756579307,7.51350517195075,7.2923761682435693,{"$f":"Y1337+Y1349+Y1361+Y1373","v":7.0222881620123259},6.7522001557810825,6.4821121495498391,6.2120241433185956,5.9419361370873522,5.6718481308561088,5.4017601246248654,5.131672118393622,4.8615841121623786,4.5914961059311352,{"$f":"AI1337+AI1349+AI1361+AI1373","v":4.3214080996998918},4.0513200934686484,3.781232087237405,3.5111440810061616,3.2410560747749182]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.627188111960788E-2,-4.6016031380513245E-2,-4.576018164141861E-2,-4.5504331902323975E-2,{"$f":"Y1338+Y1350+Y1362+Y1374","v":-4.453615462780644E-2},-4.3567977353288906E-2,-4.2599800078771372E-2,-4.1631622804253837E-2,-4.0663445529736303E-2,0,0,0,0,0,{"$f":"AI1338+AI1350+AI1362+AI1374","v":0},0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9788400844860801,1.7809560760374721,1.5784827334260652,1.3811723917478069,{"$f":"Y1339+Y1351+Y1363+Y1375","v":1.1838620500695487},0.98655170839129058,0.78924136671303247,0.59193102503477435,0.39462068335651623,0.19731034167825812,0,0,0,0,{"$f":"AI1339+AI1351+AI1363+AI1375","v":0},0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8186223282027698,1.4548978625622158,1.0869556404462983,0.72463709363086548,{"$f":"Y1340+Y1352+Y1364+Y1376","v":0.36231854681543274},0,0,0,0,0,0,0,0,0,{"$f":"AI1340+AI1352+AI1364+AI1376","v":0},0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3299091650523014,6.841248554048815,6.3526652688925882,5.8639987097470048,{"$f":"Y1341+Y1353+Y1365+Y1377","v":5.3753321506014213},4.8866655914558379,4.3979990323102545,3.9093324731646706,3.4206659140190867,2.9319993548735028,2.4433327957279189,1.9546662365823351,1.4659996774367512,0.97733311829116754,{"$f":"AI1341+AI1353+AI1365+AI1377","v":0.48866655914558377},0,0,0,0]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9786308371425125,6.2807677534282611,5.5775472209905645,4.8803538183667436,{"$f":"Y1342+Y1354+Y1366+Y1378","v":4.1831604157429227},3.4859670131191023,2.7887736104952818,2.0915802078714614,1.3943868052476409,0.69719340262382046,0,0,0,0,{"$f":"AI1342+AI1354+AI1366+AI1378","v":0},0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2164444197612636,2.1844335878033512,2.1524227558454387,2.1204119238875263,2.0420176353933699,1.9636233468992135,1.8852290584050571,1.8068347699109006,1.7284404814167442,1.6872871366211075,1.6461337918254708,1.6049804470298341,1.5638271022341974,1.5226737574385607,{"$f":"AI1343+AI1355+AI1367+AI1379","v":1.481520412642924},1.4403670678472873,1.3992137230516506,1.3580603782560139,1.3169070334603772]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-5.3399636251611191E-2},-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,{"$f":"Y1344+Y1356+Y1368+Y1380","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0,0,{"$f":"AE1344+AE1356+AE1368+AE1380","v":0},0,0,0,{"$f":"AI1344+AI1356+AI1368+AI1380","v":0},0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"Y1345+Y1357+Y1369+Y1381","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1345+AI1357+AI1369+AI1381","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":42.12279492398163},{"$f":"SUM(V1384:V1393)","v":40.066448151439431},37.996014165382867,35.942310711384465,{"$f":"SUM(Y1384:Y1393)","v":33.697061640012926},31.398412932389775,29.46208277158205,27.525752610774333,25.589422449966605,23.730028501112624,21.829971106728902,20.824417456647257,19.818863806565616,18.813310156483976,{"$f":"SUM(AI1384:AI1393)","v":17.807756506402335},16.802202856320694,16.285315765384635,15.768428674448575,15.25154158351252]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64,63,{"$f":"MAX(0,AD1410-1)","v":62},61,60,59,{"$f":"MAX(0,AH1410-1)","v":58},{"$f":"MAX(0,AI1410-1)","v":57},{"$f":"MAX(0,AJ1410-1)","v":56},{"$f":"MAX(0,AK1410-1)","v":55},{"$f":"MAX(0,AL1410-1)","v":54}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,{"$f":"IF(AD$131=\"\",AC1411-1,MIN(AC1411-1,AD$131))","v":23},22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,{"$f":"IF(AD1409=\"\",MAX(0,AC1412-1),Inputs!$D$71-(AC$6-LEFT($A1408,4)))","v":23},22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1417+1)","v":43},{"$f":"MAX(0,AD1417-1)","v":42},{"$f":"MAX(0,AE1417-1)","v":41},{"$f":"MAX(0,AF1417-1)","v":40},{"$f":"MAX(0,AG1417-1)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,{"$f":"MAX(0,AD1419-1)","v":54.598995281445561},53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"MAX(0,AH1419-1)","v":50.598995281445561},{"$f":"MAX(0,AI1419-1)","v":49.598995281445561},{"$f":"MAX(0,AJ1419-1)","v":48.598995281445561},{"$f":"MAX(0,AK1419-1)","v":47.598995281445561},{"$f":"MAX(0,AL1419-1)","v":46.598995281445561}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},{"$f":"V1470","v":3.238826089200542},{"$f":"W1470","v":3.1944596826464275},3.150093276092313,3.1037683749733085,3.0574434738543039,3.0111185727352994,2.9647936716162948,2.9184687704972903,2.8721438693782857,2.8258189682592811,2.7794940671402766,2.733169166021272,{"$f":"AH1470","v":2.6868442649022675},{"$f":"AI1470","v":2.6405193637832629},{"$f":"AJ1470","v":2.5941944626642583},{"$f":"AK1470","v":2.5478695615452538},{"$f":"AL1470","v":2.5015446604262492}]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1467412448141241,{"$f":"W1471","v":6.0647700634502764},5.9827988820864286,5.769127493440485,5.5554561047945414,5.3417847161485978,5.1281133275026543,4.9144419388567107,4.7007705502107671,4.4870991615648235,4.2734277729188799,4.0597563842729363,3.8460849956269922,3.6324136069810482,3.4187422183351042,3.2050708296891601,2.9913994410432161]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25566153277475701,{"$f":"W1472","v":0.2402606199367367},0.22485970709871639,0.22017512986749313,0.21549055263626987,0.21080597540504661,0.20612139817382336,0.2014368209426001,0.19267869829292184,0.18392057564324357,0.17516245299356531,0.16640433034388705,0.15764620769420878,0.14888808504453052,0.14012996239485226,0.131371839745174,0.12261371709549573]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9272404762227362,{"$f":"W1473","v":6.2345164286004628},5.5417923809781895,4.8490683333559161,4.1563442857336428,3.463620238111369,2.7708961904890952,2.0781721428668214,1.3854480952445476,0.6927240476222738,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.849685639187618,{"$f":"W1474","v":1.4797485113500943},1.1098113835125707,0.73987425567504705,0.36993712783752353,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8965536387592987,{"$f":"W1475","v":2.7034500628420122},2.5103464869247256,2.3172429110074391,2.1241393350901525,1.931035759172866,1.7379321832555794,1.5448286073382929,1.3517250314210063,1.1586214555037198,0.96551787958643309,0.77241430366914643,0.57931072775185988,0.38620715183457321,0.19310357591728661,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.6554564870743365,{"$f":"W1476","v":4.1899108383669024},3.7243651896594687,3.2588195409520351,2.7932738922446014,2.3277282435371678,1.8621825948297341,1.3966369461223005,0.93109129741486707,0.46554564870743353,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4586642220040349,{"$f":"W1477","v":1.4480083949181421},{"$f":"X1477","v":1.4373525678322494},{"$f":"Y1477","v":1.3860185475525262},{"$f":"Z1477","v":1.334684527272803},{"$f":"AA1477","v":1.2833505069930797},{"$f":"AB1477","v":1.2320164867133565},1.1806824664336333,{"$f":"AD1477","v":1.1532247346561069},{"$f":"AE1477","v":1.1257670028785804},{"$f":"AF1477","v":1.098309271101054},{"$f":"AG1477","v":1.0708515393235276},1.0433938075460012,1.0159360757684748,0.98847834399094847,0.96102061221342217,0.93356288043589586]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25133039877673641,{"$f":"W1478","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":27.680159728814189},{"$f":"SUM(X1422:X1431)","v":25.806455000887791},23.9327502729614,21.895424985600993,19.858099698240576,17.820774410880166,16.153386251357276,14.485998091834386,12.838412675395238,11.190827258956094,9.5432418425169452,9.0539261224075069,{"$f":"SUM(AI1422:AI1431)","v":8.5646104022980669},8.0752946821886269,7.5859789620791869,7.0966632419697477,6.8004510977775929]
[{"$f":"ROW()","v":1433},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1432-Asset_NoReclass!W1432)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1434)","v":3.238826089200542}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1435)","v":6.1467412448141241}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1436)","v":0.25566153277475701}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1437)","v":6.9272404762227362}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1438)","v":1.849685639187618}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1439)","v":2.8965536387592987}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!V1440)","v":4.6554564870743365}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1441","v":1.4586642220040349}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1442","v":0.25133039877673641}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1443","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":27.680159728814189}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1444)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1446)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1446)","v":0},{"$f":"-Inputs!AD1773","v":0},{"$f":"-Inputs!AE1773","v":0},{"$f":"-Inputs!AF1773","v":0},{"$f":"-Inputs!AG1773","v":0},{"$f":"-Inputs!AH1773","v":0},{"$f":"-Inputs!AI1773","v":0},{"$f":"-Inputs!AJ1773","v":0},{"$f":"-Inputs!AK1773","v":0},{"$f":"-Inputs!AL1773","v":0},{"$f":"-Inputs!AM1773","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1447)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1447)","v":0},{"$f":"-Inputs!AD1774","v":0},{"$f":"-Inputs!AE1774","v":0},{"$f":"-Inputs!AF1774","v":0},{"$f":"-Inputs!AG1774","v":0},{"$f":"-Inputs!AH1774","v":0},{"$f":"-Inputs!AI1774","v":0},{"$f":"-Inputs!AJ1774","v":0},{"$f":"-Inputs!AK1774","v":0},{"$f":"-Inputs!AL1774","v":0},{"$f":"-Inputs!AM1774","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1448)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1448)","v":0},{"$f":"-Inputs!AD1775","v":0},{"$f":"-Inputs!AE1775","v":0},{"$f":"-Inputs!AF1775","v":0},{"$f":"-Inputs!AG1775","v":0},{"$f":"-Inputs!AH1775","v":0},{"$f":"-Inputs!AI1775","v":0},{"$f":"-Inputs!AJ1775","v":0},{"$f":"-Inputs!AK1775","v":0},{"$f":"-Inputs!AL1775","v":0},{"$f":"-Inputs!AM1775","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1449)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1449)","v":0},{"$f":"-Inputs!AD1776","v":0},{"$f":"-Inputs!AE1776","v":0},{"$f":"-Inputs!AF1776","v":0},{"$f":"-Inputs!AG1776","v":0},{"$f":"-Inputs!AH1776","v":0},{"$f":"-Inputs!AI1776","v":0},{"$f":"-Inputs!AJ1776","v":0},{"$f":"-Inputs!AK1776","v":0},{"$f":"-Inputs!AL1776","v":0},{"$f":"-Inputs!AM1776","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1450)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1450)","v":0},{"$f":"-Inputs!AD1777","v":0},{"$f":"-Inputs!AE1777","v":0},{"$f":"-Inputs!AF1777","v":0},{"$f":"-Inputs!AG1777","v":0},{"$f":"-Inputs!AH1777","v":0},{"$f":"-Inputs!AI1777","v":0},{"$f":"-Inputs!AJ1777","v":0},{"$f":"-Inputs!AK1777","v":0},{"$f":"-Inputs!AL1777","v":0},{"$f":"-Inputs!AM1777","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1451)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1451)","v":0},{"$f":"-Inputs!AD1778","v":0},{"$f":"-Inputs!AE1778","v":0},{"$f":"-Inputs!AF1778","v":0},{"$f":"-Inputs!AG1778","v":0},{"$f":"-Inputs!AH1778","v":0},{"$f":"-Inputs!AI1778","v":0},{"$f":"-Inputs!AJ1778","v":0},{"$f":"-Inputs!AK1778","v":0},{"$f":"-Inputs!AL1778","v":0},{"$f":"-Inputs!AM1778","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!X1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1452)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1452)","v":0},{"$f":"-Inputs!AD1779","v":0},{"$f":"-Inputs!AE1779","v":0},{"$f":"-Inputs!AF1779","v":0},{"$f":"-Inputs!AG1779","v":0},{"$f":"-Inputs!AH1779","v":0},{"$f":"-Inputs!AI1779","v":0},{"$f":"-Inputs!AJ1779","v":0},{"$f":"-Inputs!AK1779","v":0},{"$f":"-Inputs!AL1779","v":0},{"$f":"-Inputs!AM1779","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1453","v":0},{"$f":"Asset_NoReclass!X1453","v":0},{"$f":"Asset_NoReclass!Y1453","v":0},{"$f":"Asset_NoReclass!Z1453","v":0},{"$f":"Asset_NoReclass!AA1453","v":0},{"$f":"Asset_NoReclass!AB1453","v":0},{"$f":"Asset_NoReclass!AC1453","v":0},{"$f":"-Inputs!AD1780","v":0},{"$f":"-Inputs!AE1780","v":0},{"$f":"-Inputs!AF1780","v":0},{"$f":"-Inputs!AG1780","v":0},{"$f":"-Inputs!AH1780","v":0},{"$f":"-Inputs!AI1780","v":0},{"$f":"-Inputs!AJ1780","v":0},{"$f":"-Inputs!AK1780","v":0},{"$f":"-Inputs!AL1780","v":0},{"$f":"-Inputs!AM1780","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1454","v":0},{"$f":"Asset_NoReclass!X1454","v":0},{"$f":"Asset_NoReclass!Y1454","v":0},{"$f":"Asset_NoReclass!Z1454","v":0},{"$f":"Asset_NoReclass!AA1454","v":0},{"$f":"Asset_NoReclass!AB1454","v":0},{"$f":"Asset_NoReclass!AC1454","v":0},{"$f":"-Inputs!AD1781","v":0},{"$f":"-Inputs!AE1781","v":0},{"$f":"-Inputs!AF1781","v":0},{"$f":"-Inputs!AG1781","v":0},{"$f":"-Inputs!AH1781","v":0},{"$f":"-Inputs!AI1781","v":0},{"$f":"-Inputs!AJ1781","v":0},{"$f":"-Inputs!AK1781","v":0},{"$f":"-Inputs!AL1781","v":0},{"$f":"-Inputs!AM1781","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1455","v":0},{"$f":"Asset_NoReclass!X1455","v":0},{"$f":"Asset_NoReclass!Y1455","v":0},{"$f":"Asset_NoReclass!Z1455","v":0},{"$f":"Asset_NoReclass!AA1455","v":0},{"$f":"Asset_NoReclass!AB1455","v":0},{"$f":"Asset_NoReclass!AC1455","v":0},{"$f":"-Inputs!AD1782","v":0},{"$f":"-Inputs!AE1782","v":0},{"$f":"-Inputs!AF1782","v":0},{"$f":"-Inputs!AG1782","v":0},{"$f":"-Inputs!AH1782","v":0},{"$f":"-Inputs!AI1782","v":0},{"$f":"-Inputs!AJ1782","v":0},{"$f":"-Inputs!AK1782","v":0},{"$f":"-Inputs!AL1782","v":0},{"$f":"-Inputs!AM1782","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0,{"$f":"SUM(AD1446:AD1455)","v":0},{"$f":"SUM(AE1446:AE1454)","v":0},0,0,0,{"$f":"SUM(AI1446:AI1454)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1458)","v":-4.436640655411446E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1458)","v":-4.4366406554114467E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1458)","v":-4.6324901119004606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1458)","v":-4.6324901119004606E-2},{"$f":"-IF(AD1422<0,AD1422,IF(AD1410=0,0,MIN((AD1422/AD1410)*(AD1422>0),AD1422)))","v":-4.6324901119004606E-2},{"$f":"-IF(AE1422<0,AE1422,IF(AE1410=0,0,MIN((AE1422/AE1410)*(AE1422>0),AE1422)))","v":-4.6324901119004606E-2},-4.6324901119004606E-2,-4.6324901119004606E-2,-4.6324901119004613E-2,{"$f":"-IF(AI1422<0,AI1422,IF(AI1410=0,0,MIN((AI1422/AI1410)*(AI1422>0),AI1422)))","v":-4.6324901119004613E-2},-4.6324901119004613E-2,-4.6324901119004613E-2,-4.6324901119004613E-2,-4.6324901119004613E-2]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1459)","v":-8.1971181363848108E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1459)","v":-8.1971181363848108E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1459)","v":-0.21367138864594387},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1459)","v":-0.21367138864594387},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1459)","v":-0.21367138864594393},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1459)","v":-0.21367138864594387},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1459)","v":-0.21367138864594393},-0.21367138864594395,-0.21367138864594395,-0.21367138864594398,-0.21367138864594398,-0.21367138864594401,{"$f":"-IF(AI1423<0,AI1423,IF(AI1411=0,0,MIN((AI1423/AI1411)*(AI1423>0),AI1423)))","v":-0.21367138864594401},-0.21367138864594401,-0.21367138864594401,-0.21367138864594401,-0.21367138864594401]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1460)","v":-1.540091283802031E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!X1460)","v":-1.5400912838020307E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1460)","v":-4.684577231223259E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1460)","v":-4.6845772312232581E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1460)","v":-4.6845772312232581E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1460)","v":-4.6845772312232581E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1460)","v":-4.6845772312232572E-3},-8.7581226496782644E-3,-8.7581226496782644E-3,-8.7581226496782662E-3,-8.7581226496782662E-3,-8.7581226496782662E-3,{"$f":"-IF(AI1424<0,AI1424,IF(AI1412=0,0,MIN((AI1424/AI1412)*(AI1424>0),AI1424)))","v":-8.7581226496782662E-3},-8.7581226496782662E-3,-8.7581226496782662E-3,-8.7581226496782662E-3,-8.7581226496782662E-3]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1425<0,W1425,IF(W1413=0,0,MIN((W1425/W1413)*(W1425>0),W1425)))","v":-0.69272404762227358},-0.69272404762227369,-0.69272404762227369,-0.69272404762227369,-0.6927240476222738,-0.6927240476222738,-0.6927240476222738,-0.6927240476222738,-0.6927240476222738,-0.6927240476222738,0,0,{"$f":"-IF(AI1425<0,AI1425,IF(AI1413=0,0,MIN((AI1425/AI1413)*(AI1425>0),AI1425)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1426<0,W1426,IF(W1414=0,0,MIN((W1426/W1414)*(W1426>0),W1426)))","v":-0.36993712783752358},-0.36993712783752358,-0.36993712783752358,-0.36993712783752353,-0.36993712783752353,0,0,0,0,0,0,0,{"$f":"-IF(AI1426<0,AI1426,IF(AI1414=0,0,MIN((AI1426/AI1414)*(AI1426>0),AI1426)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1427<0,W1427,IF(W1415=0,0,MIN((W1427/W1415)*(W1427>0),W1427)))","v":-0.19310357591728658},-0.19310357591728658,-0.19310357591728658,-0.19310357591728658,-0.19310357591728658,-0.19310357591728661,-0.19310357591728661,-0.19310357591728661,-0.19310357591728661,-0.19310357591728664,-0.19310357591728661,-0.19310357591728661,{"$f":"-IF(AI1427<0,AI1427,IF(AI1415=0,0,MIN((AI1427/AI1415)*(AI1427>0),AI1427)))","v":-0.19310357591728664},-0.19310357591728661,-0.19310357591728661,0,0]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1428<0,W1428,IF(W1416=0,0,MIN((W1428/W1416)*(W1428>0),W1428)))","v":-0.46554564870743365},-0.46554564870743359,-0.46554564870743359,-0.46554564870743359,-0.46554564870743359,-0.46554564870743353,-0.46554564870743353,-0.46554564870743348,-0.46554564870743353,-0.46554564870743353,0,0,{"$f":"-IF(AI1428<0,AI1428,IF(AI1416=0,0,MIN((AI1428/AI1416)*(AI1428>0),AI1428)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1465","v":-1.0655827085892754E-2},{"$f":"Asset_NoReclass!X1465","v":-1.0655827085892754E-2},{"$f":"Asset_NoReclass!Y1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!Z1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!AA1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!AB1465","v":-5.1334020279723148E-2},{"$f":"Asset_NoReclass!AC1465","v":-5.1334020279723148E-2},-2.7457731777526355E-2,-2.7457731777526355E-2,-2.7457731777526351E-2,-2.7457731777526351E-2,-2.7457731777526348E-2,{"$f":"-IF(AI1429<0,AI1429,IF(AI1417=0,0,MIN((AI1429/AI1417)*(AI1429>0),AI1429)))","v":-2.7457731777526348E-2},-2.7457731777526345E-2,-2.7457731777526348E-2,-2.7457731777526348E-2,-2.7457731777526348E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1466","v":0},{"$f":"Asset_NoReclass!X1466","v":0},{"$f":"Asset_NoReclass!Y1466","v":0},{"$f":"Asset_NoReclass!Z1466","v":0},{"$f":"Asset_NoReclass!AA1466","v":0},{"$f":"Asset_NoReclass!AB1466","v":0},{"$f":"Asset_NoReclass!AC1466","v":0},0,{"$f":"-IF(AE1430<0,AE1430,IF(AE1418=0,0,MIN((AE1430/AE1418)*(AE1430>0),AE1430)))","v":0},0,0,0,{"$f":"-IF(AI1430<0,AI1430,IF(AI1418=0,0,MIN((AI1430/AI1418)*(AI1430>0),AI1430)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1467","v":0},{"$f":"Asset_NoReclass!X1467","v":0},{"$f":"Asset_NoReclass!Y1467","v":0},{"$f":"Asset_NoReclass!Z1467","v":0},{"$f":"Asset_NoReclass!AA1467","v":0},{"$f":"Asset_NoReclass!AB1467","v":0},{"$f":"Asset_NoReclass!AC1467","v":0},0,0,0,0,0,{"$f":"-IF(AI1431<0,AI1431,IF(AI1419=0,0,MIN((AI1431/AI1419)*(AI1431>0),AI1431)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-1.873704727926393},-1.8737047279263932,-2.0373252873604124,-2.0373252873604124,-2.0373252873604124,-1.6673881595228888,-1.6673881595228888,{"$f":"SUM(AD1458:AD1467)","v":-1.647585416439147},{"$f":"SUM(AE1458:AE1467)","v":-1.6475854164391472},-1.6475854164391472,-0.48931572010943986,-0.48931572010943986,{"$f":"SUM(AI1458:AI1467)","v":-0.48931572010943986},-0.48931572010943986,-0.48931572010943986,-0.29621214419215325,-0.29621214419215325]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":3.238826089200542},3.1944596826464275,3.150093276092313,{"$f":"Y1422+Y1434+Y1446+Y1458","v":3.1037683749733085},{"$f":"Z1422+Z1434+Z1446+Z1458","v":3.0574434738543039},3.0111185727352994,2.9647936716162948,2.9184687704972903,2.8721438693782857,{"$f":"AE1422+AE1434+AE1446+AE1458","v":2.8258189682592811},2.7794940671402766,2.733169166021272,2.6868442649022675,{"$f":"AI1422+AI1434+AI1446+AI1458","v":2.6405193637832629},2.5941944626642583,2.5478695615452538,2.5015446604262492,2.4552197593072447]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1467412448141241,6.0647700634502764,5.9827988820864286,{"$f":"Y1423+Y1435+Y1447+Y1459","v":5.769127493440485},5.5554561047945414,5.3417847161485978,5.1281133275026543,4.9144419388567107,4.7007705502107671,4.4870991615648235,4.2734277729188799,4.0597563842729363,3.8460849956269922,{"$f":"AI1423+AI1435+AI1447+AI1459","v":3.6324136069810482},3.4187422183351042,3.2050708296891601,2.9913994410432161,2.7777280523972721]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25566153277475701,0.2402606199367367,0.22485970709871639,{"$f":"Y1424+Y1436+Y1448+Y1460","v":0.22017512986749313},0.21549055263626987,0.21080597540504661,0.20612139817382336,0.2014368209426001,0.19267869829292184,0.18392057564324357,0.17516245299356531,0.16640433034388705,0.15764620769420878,{"$f":"AI1424+AI1436+AI1448+AI1460","v":0.14888808504453052},0.14012996239485226,0.131371839745174,0.12261371709549573,0.11385559444581747]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9272404762227362,6.2345164286004628,5.5417923809781895,{"$f":"Y1425+Y1437+Y1449+Y1461","v":4.8490683333559161},4.1563442857336428,3.463620238111369,2.7708961904890952,2.0781721428668214,1.3854480952445476,0.6927240476222738,0,0,0,{"$f":"AI1425+AI1437+AI1449+AI1461","v":0},0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.849685639187618,1.4797485113500943,1.1098113835125707,{"$f":"Y1426+Y1438+Y1450+Y1462","v":0.73987425567504705},0.36993712783752353,0,0,0,0,0,0,0,0,{"$f":"AI1426+AI1438+AI1450+AI1462","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8965536387592987,2.7034500628420122,2.5103464869247256,{"$f":"Y1427+Y1439+Y1451+Y1463","v":2.3172429110074391},2.1241393350901525,1.931035759172866,1.7379321832555794,1.5448286073382929,1.3517250314210063,1.1586214555037198,0.96551787958643309,0.77241430366914643,0.57931072775185988,{"$f":"AI1427+AI1439+AI1451+AI1463","v":0.38620715183457321},0.19310357591728661,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6554564870743365,4.1899108383669024,3.7243651896594687,{"$f":"Y1428+Y1440+Y1452+Y1464","v":3.2588195409520351},2.7932738922446014,2.3277282435371678,1.8621825948297341,1.3966369461223005,0.93109129741486707,0.46554564870743353,0,0,0,{"$f":"AI1428+AI1440+AI1452+AI1464","v":0},0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4586642220040349,1.4480083949181421,1.4373525678322494,1.3860185475525262,1.334684527272803,1.2833505069930797,1.2320164867133565,1.1806824664336333,1.1532247346561069,1.1257670028785804,1.098309271101054,1.0708515393235276,1.0433938075460012,{"$f":"AI1429+AI1441+AI1453+AI1465","v":1.0159360757684748},0.98847834399094847,0.96102061221342217,0.93356288043589586,0.90610514865836955]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,{"$f":"Y1430+Y1442+Y1454+Y1466","v":0.25133039877673641},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"AE1430+AE1442+AE1454+AE1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"AI1430+AI1442+AI1454+AI1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1431+Y1443+Y1455+Y1467","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1431+AI1443+AI1455+AI1467","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":27.680159728814189},{"$f":"SUM(W1470:W1479)","v":25.806455000887791},23.9327502729614,{"$f":"SUM(Y1470:Y1479)","v":21.895424985600993},19.858099698240576,17.820774410880166,16.153386251357276,14.485998091834386,12.838412675395238,11.190827258956094,9.5432418425169452,9.0539261224075069,8.5646104022980669,{"$f":"SUM(AI1470:AI1479)","v":8.0752946821886269},7.5859789620791869,7.0966632419697477,6.8004510977775929,6.504238953585439]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65,64,{"$f":"MAX(0,AD1496-1)","v":63},62,61,60,{"$f":"MAX(0,AH1496-1)","v":59},{"$f":"MAX(0,AI1496-1)","v":58},{"$f":"MAX(0,AJ1496-1)","v":57},{"$f":"MAX(0,AK1496-1)","v":56},{"$f":"MAX(0,AL1496-1)","v":55}]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,{"$f":"IF(AD$131=\"\",AC1497-1,MIN(AC1497-1,AD$131))","v":24},23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,{"$f":"IF(AD1495=\"\",MAX(0,AC1498-1),Inputs!$D$71-(AC$6-LEFT($A1494,4)))","v":24},23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1503+1)","v":44},{"$f":"MAX(0,AD1503-1)","v":43},{"$f":"MAX(0,AE1503-1)","v":42},{"$f":"MAX(0,AF1503-1)","v":41},{"$f":"MAX(0,AG1503-1)","v":40},39,38,37,36,35]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,{"$f":"MAX(0,AD1505-1)","v":55.598995281445561},54.598995281445561,53.598995281445561,52.598995281445561,{"$f":"MAX(0,AH1505-1)","v":51.598995281445561},{"$f":"MAX(0,AI1505-1)","v":50.598995281445561},{"$f":"MAX(0,AJ1505-1)","v":49.598995281445561},{"$f":"MAX(0,AK1505-1)","v":48.598995281445561},{"$f":"MAX(0,AL1505-1)","v":47.598995281445561}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},{"$f":"W1556","v":0.46599299404631278},{"$f":"X1556","v":0.45951602666671676},0.45285637410632956,0.44619672154594237,0.43953706898555517,0.43287741642516797,0.42621776386478077,0.41955811130439358,0.41289845874400638,0.40623880618361918,0.39957915362323199,{"$f":"AH1556","v":0.39291950106284479},{"$f":"AI1556","v":0.38625984850245759},{"$f":"AJ1556","v":0.3796001959420704},{"$f":"AK1556","v":0.3729405433816832},{"$f":"AL1556","v":0.366280890821296}]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2116259152319651,{"$f":"X1557","v":2.1374986863831715},2.0637918351285793,1.9900849838739871,1.9163781326193949,1.8426712813648027,1.7689644301102105,1.6952575788556183,1.6215507276010261,1.5478438763464339,1.4741370250918417,1.4004301738372495,1.3267233225826573,1.2530164713280654,1.1793096200734734,1.1056027688188812]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.64134106536426472,{"$f":"X1558","v":0.61005334617901263},0.59760327788964507,0.5851532096002775,0.57270314131090994,0.56025307302154237,0.5478030047321748,0.52497787953500086,0.50215275433782691,0.47932762914065297,0.45650250394347902,0.43367737874630508,0.41085225354913113,0.38802712835195718,0.36520200315478324,0.34237687795760929]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9053666350462937,{"$f":"X1559","v":4.4148299715416641},3.9242933080370346,3.433756644532405,2.9432199810277759,2.4526833175231468,1.9621466540185175,1.4716099905138882,0.98107332700925887,0.49053666350462943,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1536353901075906,{"$f":"X1560","v":0.92290831208607249},0.69218123406455434,0.46145415604303619,0.23072707802151809,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2398026912760602,{"$f":"X1561","v":1.1571491785243229},1.0744956657725855,0.99184215302084811,0.90918864026911073,0.82653512751737335,0.74388161476563597,0.66122810201389859,0.57857458926216121,0.49592107651042389,0.41326756375868656,0.33061405100694924,0.24796053825521192,0.16530702550347459,8.2653512751737296E-2,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5023352091022586,{"$f":"X1562","v":4.952101688192033},4.4018681672818074,3.8516346463715814,3.3014011254613553,2.7511676045511293,2.2009340836409033,1.6507005627306774,1.1004670418204516,0.55023352091022582,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1243231028424209E-2,{"$f":"X1563","v":1.0994765837135819E-2},{"$f":"Y1563","v":1.061563598068286E-2},{"$f":"Z1563","v":1.02365061242299E-2},{"$f":"AA1563","v":9.8573762677769405E-3},{"$f":"AB1563","v":9.478246411323981E-3},9.0991165548710215E-3,{"$f":"AD1563","v":8.8923184513512252E-3},{"$f":"AE1563","v":8.685520347831429E-3},{"$f":"AF1563","v":8.4787222443116327E-3},{"$f":"AG1563","v":8.2719241407918365E-3},8.0651260372720402E-3,7.8583279337522439E-3,7.6515298302324477E-3,7.4447317267126514E-3,7.2379336231928552E-3]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8337249962628106E-4,{"$f":"X1564","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":16.132126503702793},{"$f":"SUM(Y1508:Y1517)","v":14.665835347909756},13.218488870760845,11.771142393611933,10.323795916463022,8.8764494393141131,7.6598300401867192,6.4330079159044544,5.2061857916221888,3.9793636673399235,2.7525415430576579,{"$f":"SUM(AI1508:AI1517)","v":2.5664896031902469},2.3804376633228368,2.1943857234554267,2.0083337835880162,1.8222818437206056]
[{"$f":"ROW()","v":1519},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1518-Asset_NoReclass!X1518)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1520)","v":0.46599299404631278}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1521)","v":2.2116259152319651}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1522)","v":0.64134106536426472}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1523)","v":4.9053666350462937}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1524)","v":1.1536353901075906}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1525)","v":1.2398026912760602}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!W1526)","v":5.5023352091022586}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1527","v":1.1243231028424209E-2}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1528","v":7.8337249962628106E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1529","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":16.132126503702793}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1530)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1532)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1532)","v":0},{"$f":"-Inputs!AD1785","v":0},{"$f":"-Inputs!AE1785","v":0},{"$f":"-Inputs!AF1785","v":0},{"$f":"-Inputs!AG1785","v":0},{"$f":"-Inputs!AH1785","v":0},{"$f":"-Inputs!AI1785","v":0},{"$f":"-Inputs!AJ1785","v":0},{"$f":"-Inputs!AK1785","v":0},{"$f":"-Inputs!AL1785","v":0},{"$f":"-Inputs!AM1785","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1533)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1533)","v":0},{"$f":"-Inputs!AD1786","v":0},{"$f":"-Inputs!AE1786","v":0},{"$f":"-Inputs!AF1786","v":0},{"$f":"-Inputs!AG1786","v":0},{"$f":"-Inputs!AH1786","v":0},{"$f":"-Inputs!AI1786","v":0},{"$f":"-Inputs!AJ1786","v":0},{"$f":"-Inputs!AK1786","v":0},{"$f":"-Inputs!AL1786","v":0},{"$f":"-Inputs!AM1786","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1534)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1534)","v":0},{"$f":"-Inputs!AD1787","v":0},{"$f":"-Inputs!AE1787","v":0},{"$f":"-Inputs!AF1787","v":0},{"$f":"-Inputs!AG1787","v":0},{"$f":"-Inputs!AH1787","v":0},{"$f":"-Inputs!AI1787","v":0},{"$f":"-Inputs!AJ1787","v":0},{"$f":"-Inputs!AK1787","v":0},{"$f":"-Inputs!AL1787","v":0},{"$f":"-Inputs!AM1787","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1535)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1535)","v":0},{"$f":"-Inputs!AD1788","v":0},{"$f":"-Inputs!AE1788","v":0},{"$f":"-Inputs!AF1788","v":0},{"$f":"-Inputs!AG1788","v":0},{"$f":"-Inputs!AH1788","v":0},{"$f":"-Inputs!AI1788","v":0},{"$f":"-Inputs!AJ1788","v":0},{"$f":"-Inputs!AK1788","v":0},{"$f":"-Inputs!AL1788","v":0},{"$f":"-Inputs!AM1788","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1536)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1536)","v":0},{"$f":"-Inputs!AD1789","v":0},{"$f":"-Inputs!AE1789","v":0},{"$f":"-Inputs!AF1789","v":0},{"$f":"-Inputs!AG1789","v":0},{"$f":"-Inputs!AH1789","v":0},{"$f":"-Inputs!AI1789","v":0},{"$f":"-Inputs!AJ1789","v":0},{"$f":"-Inputs!AK1789","v":0},{"$f":"-Inputs!AL1789","v":0},{"$f":"-Inputs!AM1789","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1537)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1537)","v":0},{"$f":"-Inputs!AD1790","v":0},{"$f":"-Inputs!AE1790","v":0},{"$f":"-Inputs!AF1790","v":0},{"$f":"-Inputs!AG1790","v":0},{"$f":"-Inputs!AH1790","v":0},{"$f":"-Inputs!AI1790","v":0},{"$f":"-Inputs!AJ1790","v":0},{"$f":"-Inputs!AK1790","v":0},{"$f":"-Inputs!AL1790","v":0},{"$f":"-Inputs!AM1790","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1538)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1538)","v":0},{"$f":"-Inputs!AD1791","v":0},{"$f":"-Inputs!AE1791","v":0},{"$f":"-Inputs!AF1791","v":0},{"$f":"-Inputs!AG1791","v":0},{"$f":"-Inputs!AH1791","v":0},{"$f":"-Inputs!AI1791","v":0},{"$f":"-Inputs!AJ1791","v":0},{"$f":"-Inputs!AK1791","v":0},{"$f":"-Inputs!AL1791","v":0},{"$f":"-Inputs!AM1791","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1539","v":0},{"$f":"Asset_NoReclass!Y1539","v":0},{"$f":"Asset_NoReclass!Z1539","v":0},{"$f":"Asset_NoReclass!AA1539","v":0},{"$f":"Asset_NoReclass!AB1539","v":0},{"$f":"Asset_NoReclass!AC1539","v":0},{"$f":"-Inputs!AD1792","v":0},{"$f":"-Inputs!AE1792","v":0},{"$f":"-Inputs!AF1792","v":0},{"$f":"-Inputs!AG1792","v":0},{"$f":"-Inputs!AH1792","v":0},{"$f":"-Inputs!AI1792","v":0},{"$f":"-Inputs!AJ1792","v":0},{"$f":"-Inputs!AK1792","v":0},{"$f":"-Inputs!AL1792","v":0},{"$f":"-Inputs!AM1792","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1540","v":0},{"$f":"Asset_NoReclass!Y1540","v":0},{"$f":"Asset_NoReclass!Z1540","v":0},{"$f":"Asset_NoReclass!AA1540","v":0},{"$f":"Asset_NoReclass!AB1540","v":0},{"$f":"Asset_NoReclass!AC1540","v":0},{"$f":"-Inputs!AD1793","v":0},{"$f":"-Inputs!AE1793","v":0},{"$f":"-Inputs!AF1793","v":0},{"$f":"-Inputs!AG1793","v":0},{"$f":"-Inputs!AH1793","v":0},{"$f":"-Inputs!AI1793","v":0},{"$f":"-Inputs!AJ1793","v":0},{"$f":"-Inputs!AK1793","v":0},{"$f":"-Inputs!AL1793","v":0},{"$f":"-Inputs!AM1793","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1541","v":0},{"$f":"Asset_NoReclass!Y1541","v":0},{"$f":"Asset_NoReclass!Z1541","v":0},{"$f":"Asset_NoReclass!AA1541","v":0},{"$f":"Asset_NoReclass!AB1541","v":0},{"$f":"Asset_NoReclass!AC1541","v":0},{"$f":"-Inputs!AD1794","v":0},{"$f":"-Inputs!AE1794","v":0},{"$f":"-Inputs!AF1794","v":0},{"$f":"-Inputs!AG1794","v":0},{"$f":"-Inputs!AH1794","v":0},{"$f":"-Inputs!AI1794","v":0},{"$f":"-Inputs!AJ1794","v":0},{"$f":"-Inputs!AK1794","v":0},{"$f":"-Inputs!AL1794","v":0},{"$f":"-Inputs!AM1794","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0,{"$f":"SUM(AD1532:AD1541)","v":0},{"$f":"SUM(AE1532:AE1541)","v":0},0,0,0,{"$f":"SUM(AI1532:AI1541)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1544)","v":-6.4769673795960006E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1544)","v":-6.6596525603872005E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1544)","v":-6.6596525603872005E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1544)","v":-6.6596525603872005E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1544)","v":-6.6596525603872031E-3},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1544)","v":-6.6596525603872031E-3},{"$f":"-IF(AD1508<0,AD1508,IF(AD1496=0,0,MIN((AD1508/AD1496)*(AD1508>0),AD1508)))","v":-6.6596525603871996E-3},{"$f":"-IF(AE1508<0,AE1508,IF(AE1496=0,0,MIN((AE1508/AE1496)*(AE1508>0),AE1508)))","v":-6.6596525603871996E-3},-6.6596525603871996E-3,-6.6596525603871996E-3,-6.6596525603871996E-3,{"$f":"-IF(AI1508<0,AI1508,IF(AI1496=0,0,MIN((AI1508/AI1496)*(AI1508>0),AI1508)))","v":-6.6596525603871996E-3},-6.6596525603871996E-3,-6.6596525603871996E-3,-6.6596525603871996E-3,-6.6596525603871996E-3]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1545)","v":-7.4127228848793331E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1545)","v":-7.3706851254592143E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1545)","v":-7.3706851254592129E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1545)","v":-7.3706851254592129E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1545)","v":-7.3706851254592129E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1545)","v":-7.3706851254592115E-2},-7.3706851254592101E-2,-7.3706851254592101E-2,-7.3706851254592101E-2,-7.3706851254592087E-2,-7.3706851254592087E-2,{"$f":"-IF(AI1509<0,AI1509,IF(AI1497=0,0,MIN((AI1509/AI1497)*(AI1509>0),AI1509)))","v":-7.3706851254592087E-2},-7.3706851254592073E-2,-7.3706851254592087E-2,-7.3706851254592087E-2,-7.3706851254592073E-2]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1546)","v":-3.1287719185252062E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Y1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1546)","v":-1.2450068289367606E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1546)","v":-1.2450068289367606E-2},-2.2825125197173949E-2,-2.2825125197173949E-2,-2.2825125197173949E-2,-2.2825125197173952E-2,-2.2825125197173952E-2,{"$f":"-IF(AI1510<0,AI1510,IF(AI1498=0,0,MIN((AI1510/AI1498)*(AI1510>0),AI1510)))","v":-2.2825125197173952E-2},-2.2825125197173952E-2,-2.2825125197173952E-2,-2.2825125197173952E-2,-2.2825125197173952E-2]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1511<0,X1511,IF(X1499=0,0,MIN((X1511/X1499)*(X1511>0),X1511)))","v":-0.49053666350462938},-0.49053666350462932,-0.49053666350462932,-0.49053666350462927,-0.49053666350462932,-0.49053666350462938,-0.49053666350462938,-0.49053666350462938,-0.49053666350462943,-0.49053666350462943,0,{"$f":"-IF(AI1511<0,AI1511,IF(AI1499=0,0,MIN((AI1511/AI1499)*(AI1511>0),AI1511)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1512<0,X1512,IF(X1500=0,0,MIN((X1512/X1500)*(X1512>0),X1512)))","v":-0.23072707802151812},-0.23072707802151812,-0.23072707802151812,-0.23072707802151809,-0.23072707802151809,0,0,0,0,0,0,{"$f":"-IF(AI1512<0,AI1512,IF(AI1500=0,0,MIN((AI1512/AI1500)*(AI1512>0),AI1512)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1513<0,X1513,IF(X1501=0,0,MIN((X1513/X1501)*(X1513>0),X1513)))","v":-8.2653512751737351E-2},-8.2653512751737351E-2,-8.2653512751737351E-2,-8.2653512751737337E-2,-8.2653512751737337E-2,-8.2653512751737337E-2,-8.2653512751737324E-2,-8.2653512751737324E-2,-8.265351275173731E-2,-8.265351275173731E-2,-8.265351275173731E-2,{"$f":"-IF(AI1513<0,AI1513,IF(AI1501=0,0,MIN((AI1513/AI1501)*(AI1513>0),AI1513)))","v":-8.265351275173731E-2},-8.265351275173731E-2,-8.2653512751737296E-2,-8.2653512751737296E-2,0]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1514<0,X1514,IF(X1502=0,0,MIN((X1514/X1502)*(X1514>0),X1514)))","v":-0.55023352091022582},-0.55023352091022593,-0.55023352091022593,-0.55023352091022593,-0.55023352091022593,-0.55023352091022582,-0.55023352091022582,-0.55023352091022582,-0.55023352091022582,-0.55023352091022582,0,{"$f":"-IF(AI1514<0,AI1514,IF(AI1502=0,0,MIN((AI1514/AI1502)*(AI1514>0),AI1514)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1551","v":-2.4846519128839031E-4},{"$f":"Asset_NoReclass!Y1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!Z1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!AA1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!AB1551","v":-3.7912985645295995E-4},{"$f":"Asset_NoReclass!AC1551","v":-3.7912985645295995E-4},-2.0679810351979593E-4,-2.0679810351979593E-4,-2.0679810351979593E-4,-2.0679810351979593E-4,-2.0679810351979591E-4,{"$f":"-IF(AI1515<0,AI1515,IF(AI1503=0,0,MIN((AI1515/AI1503)*(AI1515>0),AI1515)))","v":-2.0679810351979591E-4},-2.0679810351979591E-4,-2.0679810351979588E-4,-2.0679810351979588E-4,-2.0679810351979585E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1552","v":0},{"$f":"Asset_NoReclass!Y1552","v":0},{"$f":"Asset_NoReclass!Z1552","v":0},{"$f":"Asset_NoReclass!AA1552","v":0},{"$f":"Asset_NoReclass!AB1552","v":0},{"$f":"Asset_NoReclass!AC1552","v":0},0,{"$f":"-IF(AE1516<0,AE1516,IF(AE1504=0,0,MIN((AE1516/AE1504)*(AE1516>0),AE1516)))","v":0},0,0,0,{"$f":"-IF(AI1516<0,AI1516,IF(AI1504=0,0,MIN((AI1516/AI1504)*(AI1516>0),AI1516)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1553","v":0},{"$f":"Asset_NoReclass!Y1553","v":0},{"$f":"Asset_NoReclass!Z1553","v":0},{"$f":"Asset_NoReclass!AA1553","v":0},{"$f":"Asset_NoReclass!AB1553","v":0},{"$f":"Asset_NoReclass!AC1553","v":0},0,0,0,0,0,{"$f":"-IF(AI1517<0,AI1517,IF(AI1505=0,0,MIN((AI1517/AI1505)*(AI1517>0),AI1517)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-1.4662911557930405},-1.4473464771489108,-1.4473464771489108,-1.4473464771489108,-1.4473464771489108,-1.2166193991273926,{"$f":"SUM(AD1544:AD1553)","v":-1.2268221242822657},{"$f":"SUM(AE1544:AE1553)","v":-1.2268221242822657},-1.2268221242822657,-1.2268221242822654,-0.18605193986741034,{"$f":"SUM(AI1544:AI1553)","v":-0.18605193986741034},-0.18605193986741034,-0.18605193986741031,-0.18605193986741031,-0.10339842711567303]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.46599299404631278},0.45951602666671676,{"$f":"Y1508+Y1520+Y1532+Y1544","v":0.45285637410632956},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0.44619672154594237},0.43953706898555517,0.43287741642516797,0.42621776386478077,0.41955811130439358,{"$f":"AE1508+AE1520+AE1532+AE1544","v":0.41289845874400638},0.40623880618361918,0.39957915362323199,0.39291950106284479,{"$f":"AI1508+AI1520+AI1532+AI1544","v":0.38625984850245759},0.3796001959420704,0.3729405433816832,0.366280890821296,0.3596212382609088]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2116259152319651,2.1374986863831715,{"$f":"Y1509+Y1521+Y1533+Y1545","v":2.0637918351285793},1.9900849838739871,1.9163781326193949,1.8426712813648027,1.7689644301102105,1.6952575788556183,1.6215507276010261,1.5478438763464339,1.4741370250918417,1.4004301738372495,{"$f":"AI1509+AI1521+AI1533+AI1545","v":1.3267233225826573},1.2530164713280654,1.1793096200734734,1.1056027688188812,1.0318959175642892]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64134106536426472,0.61005334617901263,{"$f":"Y1510+Y1522+Y1534+Y1546","v":0.59760327788964507},0.5851532096002775,0.57270314131090994,0.56025307302154237,0.5478030047321748,0.52497787953500086,0.50215275433782691,0.47932762914065297,0.45650250394347902,0.43367737874630508,{"$f":"AI1510+AI1522+AI1534+AI1546","v":0.41085225354913113},0.38802712835195718,0.36520200315478324,0.34237687795760929,0.31955175276043535]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9053666350462937,4.4148299715416641,{"$f":"Y1511+Y1523+Y1535+Y1547","v":3.9242933080370346},3.433756644532405,2.9432199810277759,2.4526833175231468,1.9621466540185175,1.4716099905138882,0.98107332700925887,0.49053666350462943,0,0,{"$f":"AI1511+AI1523+AI1535+AI1547","v":0},0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1536353901075906,0.92290831208607249,{"$f":"Y1512+Y1524+Y1536+Y1548","v":0.69218123406455434},0.46145415604303619,0.23072707802151809,0,0,0,0,0,0,0,{"$f":"AI1512+AI1524+AI1536+AI1548","v":0},0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2398026912760602,1.1571491785243229,{"$f":"Y1513+Y1525+Y1537+Y1549","v":1.0744956657725855},0.99184215302084811,0.90918864026911073,0.82653512751737335,0.74388161476563597,0.66122810201389859,0.57857458926216121,0.49592107651042389,0.41326756375868656,0.33061405100694924,{"$f":"AI1513+AI1525+AI1537+AI1549","v":0.24796053825521192},0.16530702550347459,8.2653512751737296E-2,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5023352091022586,4.952101688192033,{"$f":"Y1514+Y1526+Y1538+Y1550","v":4.4018681672818074},3.8516346463715814,3.3014011254613553,2.7511676045511293,2.2009340836409033,1.6507005627306774,1.1004670418204516,0.55023352091022582,0,0,{"$f":"AI1514+AI1526+AI1538+AI1550","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1243231028424209E-2,1.0994765837135819E-2,1.061563598068286E-2,1.02365061242299E-2,9.8573762677769405E-3,9.478246411323981E-3,9.0991165548710215E-3,8.8923184513512252E-3,8.685520347831429E-3,8.4787222443116327E-3,8.2719241407918365E-3,8.0651260372720402E-3,{"$f":"AI1515+AI1527+AI1539+AI1551","v":7.8583279337522439E-3},7.6515298302324477E-3,7.4447317267126514E-3,7.2379336231928552E-3,7.0311355196730589E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":7.8337249962628106E-4},{"$f":"X1516+X1528+X1540+X1552","v":7.8337249962628106E-4},{"$f":"Y1516+Y1528+Y1540+Y1552","v":7.8337249962628106E-4},{"$f":"Z1516+Z1528+Z1540+Z1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"AE1516+AE1528+AE1540+AE1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"AI1516+AI1528+AI1540+AI1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"Y1517+Y1529+Y1541+Y1553","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI1517+AI1529+AI1541+AI1553","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":16.132126503702793},{"$f":"SUM(X1556:X1565)","v":14.665835347909756},{"$f":"SUM(Y1556:Y1565)","v":13.218488870760845},11.771142393611933,10.323795916463022,8.8764494393141131,7.6598300401867192,6.4330079159044544,5.2061857916221888,3.9793636673399235,2.7525415430576579,2.5664896031902469,{"$f":"SUM(AI1556:AI1565)","v":2.3804376633228368},2.1943857234554267,2.0083337835880162,1.8222818437206056,1.7188834166049327]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66,65,{"$f":"MAX(0,AD1582-1)","v":64},63,62,61,{"$f":"MAX(0,AH1582-1)","v":60},{"$f":"MAX(0,AI1582-1)","v":59},{"$f":"MAX(0,AJ1582-1)","v":58},{"$f":"MAX(0,AK1582-1)","v":57},{"$f":"MAX(0,AL1582-1)","v":56}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,{"$f":"IF(AD$131=\"\",AC1583-1,MIN(AC1583-1,AD$131))","v":25},24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,{"$f":"IF(AD1581=\"\",MAX(0,AC1584-1),Inputs!$D$71-(AC$6-LEFT($A1580,4)))","v":25},24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1589+1)","v":45},{"$f":"MAX(0,AD1589-1)","v":44},{"$f":"MAX(0,AE1589-1)","v":43},{"$f":"MAX(0,AF1589-1)","v":42},{"$f":"MAX(0,AG1589-1)","v":41},40,39,38,37,36]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,{"$f":"MAX(0,AD1591-1)","v":56.598995281445561},55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"MAX(0,AH1591-1)","v":52.598995281445561},{"$f":"MAX(0,AI1591-1)","v":51.598995281445561},{"$f":"MAX(0,AJ1591-1)","v":50.598995281445561},{"$f":"MAX(0,AK1591-1)","v":49.598995281445561},{"$f":"MAX(0,AL1591-1)","v":48.598995281445561}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},{"$f":"X1642","v":2.4952498189035612},{"$f":"Y1642","v":2.4596033929192247},2.4239569669348882,2.3883105409505516,2.3526641149662151,2.3170176889818785,2.281371262997542,2.2457248370132055,2.2100784110288689,2.1744319850445324,{"$f":"AH1642","v":2.1387855590601959},{"$f":"AI1642","v":2.1031391330758593},{"$f":"AJ1642","v":2.0674927070915228},{"$f":"AK1642","v":2.0318462811071862},{"$f":"AL1642","v":1.9961998551228497}]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4435899520348152,{"$f":"Y1643","v":2.3621369536336547},2.2806839552324942,2.1992309568313337,2.1177779584301732,2.0363249600290128,1.9548719616278523,1.8734189632266918,1.7919659648255313,1.7105129664243708,1.6290599680232103,1.5476069696220498,1.4661539712208893,1.3847009728197288,1.3032479744185683]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5979026115962736,{"$f":"Y1644","v":1.5659445593643482},1.5339865071324228,1.5020284549004974,1.470070402668572,1.4381123504366466,1.3805878564191807,1.3230633624017147,1.2655388683842488,1.2080143743667828,1.1504898803493169,1.0929653863318509,1.0354408923143852,0.97791639829691934,0.9203919042794535]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9461369733078495,{"$f":"Y1645","v":6.2515232759770649},5.5569095786462803,4.8622958813154948,4.1676821839847102,3.4730684866539252,2.7784547893231402,2.0838410919923551,1.3892273946615701,0.69461369733078504,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5092046011303215,{"$f":"Y1646","v":2.807363680904257},2.105522760678193,1.4036818404521285,0.70184092022606426,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.841537706917161,{"$f":"Y1647","v":1.7187685264560169},1.5959993459948727,1.4732301655337285,1.3504609850725844,1.2276918046114405,1.1049226241502965,0.98215344368915247,0.85938426322800843,0.73661508276686438,0.61384590230572034,0.49107672184457629,0.36830754138343225,0.24553836092228815,0.12276918046114407]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.958658245546566,{"$f":"Y1648","v":8.9627924209919101},7.9669265964372533,6.9710607718825965,5.9751949473279398,4.979329122773283,3.9834632982186262,2.9875974736639694,1.9917316491093131,0.99586582455465655,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.14568582735095817,{"$f":"Y1649","v":0.14082963310592622},{"$f":"Z1649","v":0.13597343886089427},{"$f":"AA1649","v":0.13111724461586233},{"$f":"AB1649","v":0.12626105037083038},0.12140485612579845,{"$f":"AD1649","v":0.11870697043411403},{"$f":"AE1649","v":0.11600908474242962},{"$f":"AF1649","v":0.1133111990507452},{"$f":"AG1649","v":0.11061331335906079},0.10791542766737637,0.10521754197569196,0.10251965628400754,9.9821770592323125E-2,9.712388490063871E-2]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.827321410017662E-3,{"$f":"Y1650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":28.93413841537749},{"$f":"SUM(Z1594:Z1603)","v":26.268962443352404},23.599959149917296,20.930955856482189,18.261952563047085,15.592949269611985,13.602378763170751,11.611808256729519,9.6212377502882855,7.6306672438470535,{"$f":"SUM(AI1594:AI1603)","v":5.6400967374058197},5.3400057528500282,5.0399147682942367,4.7398237837384452,4.4397327991826536]
[{"$f":"ROW()","v":1605},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1604-Asset_NoReclass!Y1604)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1606)","v":2.4952498189035612}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1607)","v":2.4435899520348152}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1608)","v":1.5979026115962736}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1609)","v":6.9461369733078495}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1610)","v":3.5092046011303215}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1611)","v":1.841537706917161}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!X1612)","v":9.958658245546566}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1613","v":0.14568582735095817}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1614","v":-3.827321410017662E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1615","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":28.93413841537749}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1616)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1618)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1618)","v":0},{"$f":"-Inputs!AD1797","v":0},{"$f":"-Inputs!AE1797","v":0},{"$f":"-Inputs!AF1797","v":0},{"$f":"-Inputs!AG1797","v":0},{"$f":"-Inputs!AH1797","v":0},{"$f":"-Inputs!AI1797","v":0},{"$f":"-Inputs!AJ1797","v":0},{"$f":"-Inputs!AK1797","v":0},{"$f":"-Inputs!AL1797","v":0},{"$f":"-Inputs!AM1797","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1619)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1619)","v":0},{"$f":"-Inputs!AD1798","v":0},{"$f":"-Inputs!AE1798","v":0},{"$f":"-Inputs!AF1798","v":0},{"$f":"-Inputs!AG1798","v":0},{"$f":"-Inputs!AH1798","v":0},{"$f":"-Inputs!AI1798","v":0},{"$f":"-Inputs!AJ1798","v":0},{"$f":"-Inputs!AK1798","v":0},{"$f":"-Inputs!AL1798","v":0},{"$f":"-Inputs!AM1798","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1620)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1620)","v":0},{"$f":"-Inputs!AD1799","v":0},{"$f":"-Inputs!AE1799","v":0},{"$f":"-Inputs!AF1799","v":0},{"$f":"-Inputs!AG1799","v":0},{"$f":"-Inputs!AH1799","v":0},{"$f":"-Inputs!AI1799","v":0},{"$f":"-Inputs!AJ1799","v":0},{"$f":"-Inputs!AK1799","v":0},{"$f":"-Inputs!AL1799","v":0},{"$f":"-Inputs!AM1799","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1621)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1621)","v":0},{"$f":"-Inputs!AD1800","v":0},{"$f":"-Inputs!AE1800","v":0},{"$f":"-Inputs!AF1800","v":0},{"$f":"-Inputs!AG1800","v":0},{"$f":"-Inputs!AH1800","v":0},{"$f":"-Inputs!AI1800","v":0},{"$f":"-Inputs!AJ1800","v":0},{"$f":"-Inputs!AK1800","v":0},{"$f":"-Inputs!AL1800","v":0},{"$f":"-Inputs!AM1800","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1622)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1622)","v":0},{"$f":"-Inputs!AD1801","v":0},{"$f":"-Inputs!AE1801","v":0},{"$f":"-Inputs!AF1801","v":0},{"$f":"-Inputs!AG1801","v":0},{"$f":"-Inputs!AH1801","v":0},{"$f":"-Inputs!AI1801","v":0},{"$f":"-Inputs!AJ1801","v":0},{"$f":"-Inputs!AK1801","v":0},{"$f":"-Inputs!AL1801","v":0},{"$f":"-Inputs!AM1801","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1623)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1623)","v":0},{"$f":"-Inputs!AD1802","v":0},{"$f":"-Inputs!AE1802","v":0},{"$f":"-Inputs!AF1802","v":0},{"$f":"-Inputs!AG1802","v":0},{"$f":"-Inputs!AH1802","v":0},{"$f":"-Inputs!AI1802","v":0},{"$f":"-Inputs!AJ1802","v":0},{"$f":"-Inputs!AK1802","v":0},{"$f":"-Inputs!AL1802","v":0},{"$f":"-Inputs!AM1802","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1624)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1624)","v":0},{"$f":"-Inputs!AD1803","v":0},{"$f":"-Inputs!AE1803","v":0},{"$f":"-Inputs!AF1803","v":0},{"$f":"-Inputs!AG1803","v":0},{"$f":"-Inputs!AH1803","v":0},{"$f":"-Inputs!AI1803","v":0},{"$f":"-Inputs!AJ1803","v":0},{"$f":"-Inputs!AK1803","v":0},{"$f":"-Inputs!AL1803","v":0},{"$f":"-Inputs!AM1803","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1625","v":0},{"$f":"Asset_NoReclass!Z1625","v":0},{"$f":"Asset_NoReclass!AA1625","v":0},{"$f":"Asset_NoReclass!AB1625","v":0},{"$f":"Asset_NoReclass!AC1625","v":0},{"$f":"-Inputs!AD1804","v":0},{"$f":"-Inputs!AE1804","v":0},{"$f":"-Inputs!AF1804","v":0},{"$f":"-Inputs!AG1804","v":0},{"$f":"-Inputs!AH1804","v":0},{"$f":"-Inputs!AI1804","v":0},{"$f":"-Inputs!AJ1804","v":0},{"$f":"-Inputs!AK1804","v":0},{"$f":"-Inputs!AL1804","v":0},{"$f":"-Inputs!AM1804","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1626","v":0},{"$f":"Asset_NoReclass!Z1626","v":0},{"$f":"Asset_NoReclass!AA1626","v":0},{"$f":"Asset_NoReclass!AB1626","v":0},{"$f":"Asset_NoReclass!AC1626","v":0},{"$f":"-Inputs!AD1805","v":0},{"$f":"-Inputs!AE1805","v":0},{"$f":"-Inputs!AF1805","v":0},{"$f":"-Inputs!AG1805","v":0},{"$f":"-Inputs!AH1805","v":0},{"$f":"-Inputs!AI1805","v":0},{"$f":"-Inputs!AJ1805","v":0},{"$f":"-Inputs!AK1805","v":0},{"$f":"-Inputs!AL1805","v":0},{"$f":"-Inputs!AM1805","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1627","v":0},{"$f":"Asset_NoReclass!Z1627","v":0},{"$f":"Asset_NoReclass!AA1627","v":0},{"$f":"Asset_NoReclass!AB1627","v":0},{"$f":"Asset_NoReclass!AC1627","v":0},{"$f":"-Inputs!AD1806","v":0},{"$f":"-Inputs!AE1806","v":0},{"$f":"-Inputs!AF1806","v":0},{"$f":"-Inputs!AG1806","v":0},{"$f":"-Inputs!AH1806","v":0},{"$f":"-Inputs!AI1806","v":0},{"$f":"-Inputs!AJ1806","v":0},{"$f":"-Inputs!AK1806","v":0},{"$f":"-Inputs!AL1806","v":0},{"$f":"-Inputs!AM1806","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0,{"$f":"SUM(AD1618:AD1627)","v":0},{"$f":"SUM(AE1618:AE1627)","v":0},0,0,0,{"$f":"SUM(AI1618:AI1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1630)","v":-3.5646425984336594E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1630)","v":-3.5646425984336587E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1630)","v":-3.5646425984336587E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1630)","v":-3.5646425984336587E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1630)","v":-3.5646425984336587E-2},{"$f":"-IF(AD1594<0,AD1594,IF(AD1582=0,0,MIN((AD1594/AD1582)*(AD1594>0),AD1594)))","v":-3.5646425984336594E-2},{"$f":"-IF(AE1594<0,AE1594,IF(AE1582=0,0,MIN((AE1594/AE1582)*(AE1594>0),AE1594)))","v":-3.5646425984336594E-2},-3.5646425984336594E-2,-3.5646425984336594E-2,-3.5646425984336594E-2,{"$f":"-IF(AI1594<0,AI1594,IF(AI1582=0,0,MIN((AI1594/AI1582)*(AI1594>0),AI1594)))","v":-3.5646425984336601E-2},-3.5646425984336601E-2,-3.5646425984336601E-2,-3.5646425984336601E-2,-3.5646425984336601E-2]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1631)","v":-8.1452998401160506E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1631)","v":-8.1452998401160506E-2},-8.1452998401160506E-2,-8.1452998401160506E-2,-8.1452998401160506E-2,-8.1452998401160506E-2,-8.145299840116052E-2,{"$f":"-IF(AI1595<0,AI1595,IF(AI1583=0,0,MIN((AI1595/AI1583)*(AI1595>0),AI1595)))","v":-8.145299840116052E-2},-8.145299840116052E-2,-8.145299840116052E-2,-8.145299840116052E-2,-8.145299840116052E-2]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Y1632)","v":-3.1958052231925473E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!Z1632)","v":-3.1958052231925473E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1632)","v":-3.195805223192548E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1632)","v":-3.195805223192548E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1632)","v":-3.195805223192548E-2},-5.7524494017465864E-2,-5.7524494017465864E-2,-5.7524494017465858E-2,-5.7524494017465851E-2,-5.7524494017465851E-2,{"$f":"-IF(AI1596<0,AI1596,IF(AI1584=0,0,MIN((AI1596/AI1584)*(AI1596>0),AI1596)))","v":-5.7524494017465844E-2},-5.7524494017465837E-2,-5.7524494017465844E-2,-5.7524494017465844E-2,-5.7524494017465844E-2]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1597<0,Y1597,IF(Y1585=0,0,MIN((Y1597/Y1585)*(Y1597>0),Y1597)))","v":-0.69461369733078493},-0.69461369733078504,-0.69461369733078504,-0.69461369733078493,-0.69461369733078504,-0.69461369733078504,-0.69461369733078504,-0.69461369733078504,-0.69461369733078504,-0.69461369733078504,{"$f":"-IF(AI1597<0,AI1597,IF(AI1585=0,0,MIN((AI1597/AI1585)*(AI1597>0),AI1597)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1598<0,Y1598,IF(Y1586=0,0,MIN((Y1598/Y1586)*(Y1598>0),Y1598)))","v":-0.70184092022606426},-0.70184092022606426,-0.70184092022606437,-0.70184092022606426,-0.70184092022606426,0,0,0,0,0,{"$f":"-IF(AI1598<0,AI1598,IF(AI1586=0,0,MIN((AI1598/AI1586)*(AI1598>0),AI1598)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1599<0,Y1599,IF(Y1587=0,0,MIN((Y1599/Y1587)*(Y1599>0),Y1599)))","v":-0.12276918046114407},-0.12276918046114406,-0.12276918046114406,-0.12276918046114405,-0.12276918046114403,-0.12276918046114405,-0.12276918046114406,-0.12276918046114406,-0.12276918046114406,-0.12276918046114406,{"$f":"-IF(AI1599<0,AI1599,IF(AI1587=0,0,MIN((AI1599/AI1587)*(AI1599>0),AI1599)))","v":-0.12276918046114407},-0.12276918046114407,-0.12276918046114409,-0.12276918046114407,-0.12276918046114407]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1600<0,Y1600,IF(Y1588=0,0,MIN((Y1600/Y1588)*(Y1600>0),Y1600)))","v":-0.99586582455465655},-0.99586582455465666,-0.99586582455465666,-0.99586582455465666,-0.99586582455465666,-0.99586582455465655,-0.99586582455465655,-0.99586582455465644,-0.99586582455465655,-0.99586582455465655,{"$f":"-IF(AI1600<0,AI1600,IF(AI1588=0,0,MIN((AI1600/AI1588)*(AI1600>0),AI1600)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!Z1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!AA1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!AB1637","v":-4.8561942450319395E-3},{"$f":"Asset_NoReclass!AC1637","v":-4.8561942450319395E-3},-2.69788569168441E-3,-2.69788569168441E-3,-2.6978856916844095E-3,-2.6978856916844095E-3,-2.6978856916844095E-3,{"$f":"-IF(AI1601<0,AI1601,IF(AI1589=0,0,MIN((AI1601/AI1589)*(AI1601>0),AI1601)))","v":-2.6978856916844091E-3},-2.6978856916844091E-3,-2.6978856916844091E-3,-2.6978856916844087E-3,-2.6978856916844087E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1638","v":3.827321410017662E-3},{"$f":"Asset_NoReclass!Z1638","v":0},{"$f":"Asset_NoReclass!AA1638","v":0},{"$f":"Asset_NoReclass!AB1638","v":0},{"$f":"Asset_NoReclass!AC1638","v":0},0,{"$f":"-IF(AE1602<0,AE1602,IF(AE1590=0,0,MIN((AE1602/AE1590)*(AE1602>0),AE1602)))","v":0},0,0,0,{"$f":"-IF(AI1602<0,AI1602,IF(AI1590=0,0,MIN((AI1602/AI1590)*(AI1602>0),AI1602)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1639","v":0},{"$f":"Asset_NoReclass!Z1639","v":0},{"$f":"Asset_NoReclass!AA1639","v":0},{"$f":"Asset_NoReclass!AB1639","v":0},{"$f":"Asset_NoReclass!AC1639","v":0},0,0,0,0,0,{"$f":"-IF(AI1603<0,AI1603,IF(AI1591=0,0,MIN((AI1603/AI1591)*(AI1603>0),AI1603)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-2.6651759720250867},-2.6690032934351047,-2.6690032934351047,-2.6690032934351042,-2.6690032934351042,{"$f":"SUM(AD1630:AD1639)","v":-1.9905705064412329},{"$f":"SUM(AE1630:AE1639)","v":-1.9905705064412329},-1.9905705064412329,-1.9905705064412329,-1.9905705064412329,{"$f":"SUM(AI1630:AI1639)","v":-0.30009098455579142},-0.30009098455579142,-0.30009098455579142,-0.30009098455579142,-0.30009098455579142]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.4952498189035612},2.4596033929192247,2.4239569669348882,2.3883105409505516,2.3526641149662151,2.3170176889818785,2.281371262997542,{"$f":"AE1594+AE1606+AE1618+AE1630","v":2.2457248370132055},2.2100784110288689,2.1744319850445324,2.1387855590601959,{"$f":"AI1594+AI1606+AI1618+AI1630","v":2.1031391330758593},2.0674927070915228,2.0318462811071862,1.9961998551228497,1.9605534291385132]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4435899520348152,2.3621369536336547,2.2806839552324942,2.1992309568313337,2.1177779584301732,2.0363249600290128,1.9548719616278523,1.8734189632266918,1.7919659648255313,1.7105129664243708,1.6290599680232103,{"$f":"AI1595+AI1607+AI1619+AI1631","v":1.5476069696220498},1.4661539712208893,1.3847009728197288,1.3032479744185683,1.2217949760174078]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5979026115962736,1.5659445593643482,1.5339865071324228,1.5020284549004974,1.470070402668572,1.4381123504366466,1.3805878564191807,1.3230633624017147,1.2655388683842488,1.2080143743667828,1.1504898803493169,{"$f":"AI1596+AI1608+AI1620+AI1632","v":1.0929653863318509},1.0354408923143852,0.97791639829691934,0.9203919042794535,0.86286741026198766]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9461369733078495,6.2515232759770649,5.5569095786462803,4.8622958813154948,4.1676821839847102,3.4730684866539252,2.7784547893231402,2.0838410919923551,1.3892273946615701,0.69461369733078504,0,{"$f":"AI1597+AI1609+AI1621+AI1633","v":0},0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5092046011303215,2.807363680904257,2.105522760678193,1.4036818404521285,0.70184092022606426,0,0,0,0,0,0,{"$f":"AI1598+AI1610+AI1622+AI1634","v":0},0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.841537706917161,1.7187685264560169,1.5959993459948727,1.4732301655337285,1.3504609850725844,1.2276918046114405,1.1049226241502965,0.98215344368915247,0.85938426322800843,0.73661508276686438,0.61384590230572034,{"$f":"AI1599+AI1611+AI1623+AI1635","v":0.49107672184457629},0.36830754138343225,0.24553836092228815,0.12276918046114407,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.958658245546566,8.9627924209919101,7.9669265964372533,6.9710607718825965,5.9751949473279398,4.979329122773283,3.9834632982186262,2.9875974736639694,1.9917316491093131,0.99586582455465655,0,{"$f":"AI1600+AI1612+AI1624+AI1636","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14568582735095817,0.14082963310592622,0.13597343886089427,0.13111724461586233,0.12626105037083038,0.12140485612579845,0.11870697043411403,0.11600908474242962,0.1133111990507452,0.11061331335906079,0.10791542766737637,{"$f":"AI1601+AI1613+AI1625+AI1637","v":0.10521754197569196},0.10251965628400754,9.9821770592323125E-2,9.712388490063871E-2,9.4425999208954295E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.827321410017662E-3},0,0,0,0,0,0,{"$f":"AE1602+AE1614+AE1626+AE1638","v":0},0,0,0,{"$f":"AI1602+AI1614+AI1626+AI1638","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1603+AI1615+AI1627+AI1639","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":28.93413841537749},{"$f":"SUM(Y1642:Y1651)","v":26.268962443352404},23.599959149917296,20.930955856482189,18.261952563047085,15.592949269611985,13.602378763170751,{"$f":"SUM(AE1642:AE1651)","v":11.611808256729519},9.6212377502882855,7.6306672438470535,5.6400967374058197,{"$f":"SUM(AI1642:AI1651)","v":5.3400057528500282},5.0399147682942367,4.7398237837384452,4.4397327991826536,4.139641814626863]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67,66,{"$f":"MAX(0,AD1668-1)","v":65},64,63,62,{"$f":"MAX(0,AH1668-1)","v":61},{"$f":"MAX(0,AI1668-1)","v":60},{"$f":"MAX(0,AJ1668-1)","v":59},{"$f":"MAX(0,AK1668-1)","v":58},{"$f":"MAX(0,AL1668-1)","v":57}]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,{"$f":"IF(AD$131=\"\",AC1669-1,MIN(AC1669-1,AD$131))","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,{"$f":"IF(AD1667=\"\",MAX(0,AC1670-1),Inputs!$D$71-(AC$6-LEFT($A1666,4)))","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1675+1)","v":46},{"$f":"MAX(0,AD1675-1)","v":45},{"$f":"MAX(0,AE1675-1)","v":44},{"$f":"MAX(0,AF1675-1)","v":43},{"$f":"MAX(0,AG1675-1)","v":42},41,40,39,38,37]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,{"$f":"MAX(0,AD1677-1)","v":57.598995281445561},56.598995281445561,55.598995281445561,54.598995281445561,{"$f":"MAX(0,AH1677-1)","v":53.598995281445561},{"$f":"MAX(0,AI1677-1)","v":52.598995281445561},{"$f":"MAX(0,AJ1677-1)","v":51.598995281445561},{"$f":"MAX(0,AK1677-1)","v":50.598995281445561},{"$f":"MAX(0,AL1677-1)","v":49.598995281445561}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1728","v":0},{"$f":"AI1728","v":0},{"$f":"AJ1728","v":0},{"$f":"AK1728","v":0},{"$f":"AL1728","v":0}]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1729","v":0},3.0609775708622919,2.8047693138243339,2.5485610567863759,2.2923527997484179,2.0361445427104599,1.9578312910677498,1.8795180394250397,1.8012047877823296,1.7228915361396195,1.6445782844969095,1.5662650328541994,1.4879517812114895,1.4096385295687797,1.3313252779260696]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1730","v":0},4.2035824420540751,4.1108233000039753,4.0180641579538756,3.9253050159037755,3.8325458738536753,3.6851402633208417,3.537734652788008,3.3903290422551744,3.2429234317223408,3.0955178211895071,2.9481122106566735,2.8007066001238399,2.6533009895910062,2.5058953790581726]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1731","v":0},2.852326414942925,2.5670937734486325,2.28186113195434,1.9966284904600475,1.711395848965755,1.4261632074714625,1.14093056597717,0.85569792448287751,0.57046528298858501,0.2852326414942925,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1732","v":0},4.1974692513887444,3.3579754011109957,2.518481550833247,1.6789877005554978,0.83949385027774892,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1733","v":0},1.061292456110436,0.99053962570307363,0.91978679529571128,0.84903396488834892,0.77828113448098657,0.70752830407362421,0.63677547366626175,0.56602264325889928,0.49526981285153687,0.42451698244417446,0.35376415203681205,0.28301132162944964,0.21225849122208723,0.14150566081472482]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1734","v":0},6.6366526604578233,5.9729873944120406,5.3093221283662579,4.6456568623204753,3.981991596274693,3.3183263302289108,2.6546610641831285,1.9909957981373463,1.327330532091564,0.66366526604578202,0,0,0,0]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1735","v":0},{"$f":"Y1735","v":2.4928028983636365E-2},{"$f":"Z1735","v":2.4097094684181818E-2},{"$f":"AA1735","v":2.3266160384727272E-2},{"$f":"AB1735","v":2.2435226085272725E-2},2.1604291785818179E-2,{"$f":"AD1735","v":2.1134633268735176E-2},{"$f":"AE1735","v":2.0664974751652174E-2},{"$f":"AF1735","v":2.0195316234569171E-2},{"$f":"AG1735","v":1.9725657717486168E-2},1.9255999200403166E-2,1.8786340683320163E-2,1.831668216623716E-2,1.7847023649154158E-2,1.7377365132071155E-2]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":22.037228824799932},19.828285903187233,17.619342981574533,15.410400059961834,13.201457138349134,11.116124029431324,9.87028477079126,8.6244455121511958,7.3786062535111325,{"$f":"SUM(AI1680:AI1689)","v":6.1327669948710684},4.886927736231006,4.5899863851310156,4.2930450340310271,3.9961036829310381]
[{"$f":"ROW()","v":1691},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1690-Asset_NoReclass!Z1690)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1693","v":3.0609775708622919}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1694","v":4.2035824420540751}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1695","v":2.852326414942925}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1696","v":4.1974692513887444}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1697","v":1.061292456110436}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1698","v":6.6366526604578233}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1699","v":2.4928028983636365E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1700","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1701","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":22.037228824799932}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1702)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1704)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1704)","v":0},{"$f":"-Inputs!AD1809","v":0},{"$f":"-Inputs!AE1809","v":0},{"$f":"-Inputs!AF1809","v":0},{"$f":"-Inputs!AG1809","v":0},{"$f":"-Inputs!AH1809","v":0},{"$f":"-Inputs!AI1809","v":0},{"$f":"-Inputs!AJ1809","v":0},{"$f":"-Inputs!AK1809","v":0},{"$f":"-Inputs!AL1809","v":0},{"$f":"-Inputs!AM1809","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1705)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1705)","v":0},{"$f":"-Inputs!AD1810","v":0},{"$f":"-Inputs!AE1810","v":0},{"$f":"-Inputs!AF1810","v":0},{"$f":"-Inputs!AG1810","v":0},{"$f":"-Inputs!AH1810","v":0},{"$f":"-Inputs!AI1810","v":0},{"$f":"-Inputs!AJ1810","v":0},{"$f":"-Inputs!AK1810","v":0},{"$f":"-Inputs!AL1810","v":0},{"$f":"-Inputs!AM1810","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1706)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1706)","v":0},{"$f":"-Inputs!AD1811","v":0},{"$f":"-Inputs!AE1811","v":0},{"$f":"-Inputs!AF1811","v":0},{"$f":"-Inputs!AG1811","v":0},{"$f":"-Inputs!AH1811","v":0},{"$f":"-Inputs!AI1811","v":0},{"$f":"-Inputs!AJ1811","v":0},{"$f":"-Inputs!AK1811","v":0},{"$f":"-Inputs!AL1811","v":0},{"$f":"-Inputs!AM1811","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1707)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1707)","v":0},{"$f":"-Inputs!AD1812","v":0},{"$f":"-Inputs!AE1812","v":0},{"$f":"-Inputs!AF1812","v":0},{"$f":"-Inputs!AG1812","v":0},{"$f":"-Inputs!AH1812","v":0},{"$f":"-Inputs!AI1812","v":0},{"$f":"-Inputs!AJ1812","v":0},{"$f":"-Inputs!AK1812","v":0},{"$f":"-Inputs!AL1812","v":0},{"$f":"-Inputs!AM1812","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1708)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1708)","v":0},{"$f":"-Inputs!AD1813","v":0},{"$f":"-Inputs!AE1813","v":0},{"$f":"-Inputs!AF1813","v":0},{"$f":"-Inputs!AG1813","v":0},{"$f":"-Inputs!AH1813","v":0},{"$f":"-Inputs!AI1813","v":0},{"$f":"-Inputs!AJ1813","v":0},{"$f":"-Inputs!AK1813","v":0},{"$f":"-Inputs!AL1813","v":0},{"$f":"-Inputs!AM1813","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1709)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1709)","v":0},{"$f":"-Inputs!AD1814","v":0},{"$f":"-Inputs!AE1814","v":0},{"$f":"-Inputs!AF1814","v":0},{"$f":"-Inputs!AG1814","v":0},{"$f":"-Inputs!AH1814","v":0},{"$f":"-Inputs!AI1814","v":0},{"$f":"-Inputs!AJ1814","v":0},{"$f":"-Inputs!AK1814","v":0},{"$f":"-Inputs!AL1814","v":0},{"$f":"-Inputs!AM1814","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1710)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1710)","v":0},{"$f":"-Inputs!AD1815","v":0},{"$f":"-Inputs!AE1815","v":0},{"$f":"-Inputs!AF1815","v":0},{"$f":"-Inputs!AG1815","v":0},{"$f":"-Inputs!AH1815","v":0},{"$f":"-Inputs!AI1815","v":0},{"$f":"-Inputs!AJ1815","v":0},{"$f":"-Inputs!AK1815","v":0},{"$f":"-Inputs!AL1815","v":0},{"$f":"-Inputs!AM1815","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1711","v":0},{"$f":"Asset_NoReclass!AA1711","v":0},{"$f":"Asset_NoReclass!AB1711","v":0},{"$f":"Asset_NoReclass!AC1711","v":0},{"$f":"-Inputs!AD1816","v":0},{"$f":"-Inputs!AE1816","v":0},{"$f":"-Inputs!AF1816","v":0},{"$f":"-Inputs!AG1816","v":0},{"$f":"-Inputs!AH1816","v":0},{"$f":"-Inputs!AI1816","v":0},{"$f":"-Inputs!AJ1816","v":0},{"$f":"-Inputs!AK1816","v":0},{"$f":"-Inputs!AL1816","v":0},{"$f":"-Inputs!AM1816","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1712","v":0},{"$f":"Asset_NoReclass!AA1712","v":0},{"$f":"Asset_NoReclass!AB1712","v":0},{"$f":"Asset_NoReclass!AC1712","v":0},{"$f":"-Inputs!AD1817","v":0},{"$f":"-Inputs!AE1817","v":0},{"$f":"-Inputs!AF1817","v":0},{"$f":"-Inputs!AG1817","v":0},{"$f":"-Inputs!AH1817","v":0},{"$f":"-Inputs!AI1817","v":0},{"$f":"-Inputs!AJ1817","v":0},{"$f":"-Inputs!AK1817","v":0},{"$f":"-Inputs!AL1817","v":0},{"$f":"-Inputs!AM1817","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1713","v":0},{"$f":"Asset_NoReclass!AA1713","v":0},{"$f":"Asset_NoReclass!AB1713","v":0},{"$f":"Asset_NoReclass!AC1713","v":0},{"$f":"-Inputs!AD1818","v":0},{"$f":"-Inputs!AE1818","v":0},{"$f":"-Inputs!AF1818","v":0},{"$f":"-Inputs!AG1818","v":0},{"$f":"-Inputs!AH1818","v":0},{"$f":"-Inputs!AI1818","v":0},{"$f":"-Inputs!AJ1818","v":0},{"$f":"-Inputs!AK1818","v":0},{"$f":"-Inputs!AL1818","v":0},{"$f":"-Inputs!AM1818","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0,{"$f":"SUM(AD1704:AD1713)","v":0},{"$f":"SUM(AE1704:AE1713)","v":0},0,0,0,{"$f":"SUM(AI1704:AI1713)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1716)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1716)","v":0},{"$f":"-IF(AD1680<0,AD1680,IF(AD1668=0,0,MIN((AD1680/AD1668)*(AD1680>0),AD1680)))","v":0},{"$f":"-IF(AE1680<0,AE1680,IF(AE1668=0,0,MIN((AE1680/AE1668)*(AE1680>0),AE1680)))","v":0},0,0,0,{"$f":"-IF(AI1680<0,AI1680,IF(AI1668=0,0,MIN((AI1680/AI1668)*(AI1680>0),AI1680)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1717)","v":-0.25620825703795808},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1717)","v":-0.25620825703795808},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1717)","v":-0.25620825703795808},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1717)","v":-0.25620825703795808},-7.8313251642709997E-2,-7.8313251642709997E-2,-7.8313251642709983E-2,-7.8313251642709983E-2,-7.8313251642709983E-2,{"$f":"-IF(AI1681<0,AI1681,IF(AI1669=0,0,MIN((AI1681/AI1669)*(AI1681>0),AI1681)))","v":-7.8313251642709969E-2},-7.8313251642709969E-2,-7.8313251642709969E-2,-7.8313251642709983E-2,-7.8313251642709969E-2]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!Z1718)","v":-9.2759142050100107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AA1718)","v":-9.2759142050100107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1718)","v":-9.2759142050100107E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1718)","v":-9.2759142050100107E-2},-0.14740561053283366,-0.14740561053283366,-0.14740561053283366,-0.14740561053283366,-0.14740561053283366,{"$f":"-IF(AI1682<0,AI1682,IF(AI1670=0,0,MIN((AI1682/AI1670)*(AI1682>0),AI1682)))","v":-0.14740561053283369},-0.14740561053283369,-0.14740561053283369,-0.14740561053283369,-0.14740561053283369]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1683<0,Z1683,IF(Z1671=0,0,MIN((Z1683/Z1671)*(Z1683>0),Z1683)))","v":-0.2852326414942925},-0.2852326414942925,-0.2852326414942925,-0.2852326414942925,-0.2852326414942925,-0.2852326414942925,-0.2852326414942925,-0.2852326414942925,-0.2852326414942925,{"$f":"-IF(AI1683<0,AI1683,IF(AI1671=0,0,MIN((AI1683/AI1671)*(AI1683>0),AI1683)))","v":-0.2852326414942925},0,0,0,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1684<0,Z1684,IF(Z1672=0,0,MIN((Z1684/Z1672)*(Z1684>0),Z1684)))","v":-0.83949385027774892},-0.83949385027774892,-0.83949385027774903,-0.83949385027774892,-0.83949385027774892,0,0,0,0,{"$f":"-IF(AI1684<0,AI1684,IF(AI1672=0,0,MIN((AI1684/AI1672)*(AI1684>0),AI1684)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1685<0,Z1685,IF(Z1673=0,0,MIN((Z1685/Z1673)*(Z1685>0),Z1685)))","v":-7.0752830407362396E-2},-7.0752830407362396E-2,-7.075283040736241E-2,-7.075283040736241E-2,-7.075283040736241E-2,-7.0752830407362424E-2,-7.075283040736241E-2,-7.075283040736241E-2,-7.075283040736241E-2,{"$f":"-IF(AI1685<0,AI1685,IF(AI1673=0,0,MIN((AI1685/AI1673)*(AI1685>0),AI1685)))","v":-7.075283040736241E-2},-7.075283040736241E-2,-7.075283040736241E-2,-7.075283040736241E-2,-7.075283040736241E-2]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1686<0,Z1686,IF(Z1674=0,0,MIN((Z1686/Z1674)*(Z1686>0),Z1686)))","v":-0.66366526604578235},-0.66366526604578224,-0.66366526604578224,-0.66366526604578213,-0.66366526604578213,-0.66366526604578213,-0.66366526604578213,-0.66366526604578213,-0.66366526604578202,{"$f":"-IF(AI1686<0,AI1686,IF(AI1674=0,0,MIN((AI1686/AI1674)*(AI1686>0),AI1686)))","v":-0.66366526604578202},0,0,0,0]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1723","v":-8.3093429945454652E-4},{"$f":"Asset_NoReclass!AA1723","v":-8.3093429945454652E-4},{"$f":"Asset_NoReclass!AB1723","v":-8.3093429945454652E-4},{"$f":"Asset_NoReclass!AC1723","v":-8.3093429945454652E-4},-4.6965851708300388E-4,-4.6965851708300393E-4,-4.6965851708300393E-4,-4.6965851708300399E-4,-4.6965851708300399E-4,{"$f":"-IF(AI1687<0,AI1687,IF(AI1675=0,0,MIN((AI1687/AI1675)*(AI1687>0),AI1687)))","v":-4.6965851708300404E-4},-4.696585170830041E-4,-4.696585170830041E-4,-4.6965851708300415E-4,-4.696585170830042E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1724","v":0},{"$f":"Asset_NoReclass!AA1724","v":0},{"$f":"Asset_NoReclass!AB1724","v":0},{"$f":"Asset_NoReclass!AC1724","v":0},0,{"$f":"-IF(AE1688<0,AE1688,IF(AE1676=0,0,MIN((AE1688/AE1676)*(AE1688>0),AE1688)))","v":0},0,0,0,{"$f":"-IF(AI1688<0,AI1688,IF(AI1676=0,0,MIN((AI1688/AI1676)*(AI1688>0),AI1688)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1725","v":-5.8883008501812046E-16},{"$f":"Asset_NoReclass!AA1725","v":-5.8883008501812056E-16},{"$f":"Asset_NoReclass!AB1725","v":-5.8883008501812056E-16},{"$f":"Asset_NoReclass!AC1725","v":-5.8883008501812056E-16},2.3553203400724822E-15,0,0,0,0,{"$f":"-IF(AI1689<0,AI1689,IF(AI1677=0,0,MIN((AI1689/AI1677)*(AI1689>0),AI1689)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-2.208942921612699},-2.208942921612699,-2.208942921612699,-2.208942921612699,{"$f":"SUM(AD1716:AD1725)","v":-2.0853331089178102},{"$f":"SUM(AE1716:AE1725)","v":-1.2458392586400637},-1.2458392586400637,-1.2458392586400637,-1.2458392586400635,{"$f":"SUM(AI1716:AI1725)","v":-1.2458392586400635},-0.29694135109998909,-0.29694135109998909,-0.29694135109998909,-0.29694135109998909]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0,0,{"$f":"AE1680+AE1692+AE1704+AE1716","v":0},0,0,0,{"$f":"AI1680+AI1692+AI1704+AI1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609775708622919,2.8047693138243339,2.5485610567863759,2.2923527997484179,2.0361445427104599,1.9578312910677498,1.8795180394250397,1.8012047877823296,1.7228915361396195,1.6445782844969095,{"$f":"AI1681+AI1693+AI1705+AI1717","v":1.5662650328541994},1.4879517812114895,1.4096385295687797,1.3313252779260696,1.2530120262833595]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2035824420540751,4.1108233000039753,4.0180641579538756,3.9253050159037755,3.8325458738536753,3.6851402633208417,3.537734652788008,3.3903290422551744,3.2429234317223408,3.0955178211895071,{"$f":"AI1682+AI1694+AI1706+AI1718","v":2.9481122106566735},2.8007066001238399,2.6533009895910062,2.5058953790581726,2.358489768525339]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.852326414942925,2.5670937734486325,2.28186113195434,1.9966284904600475,1.711395848965755,1.4261632074714625,1.14093056597717,0.85569792448287751,0.57046528298858501,0.2852326414942925,{"$f":"AI1683+AI1695+AI1707+AI1719","v":0},0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1974692513887444,3.3579754011109957,2.518481550833247,1.6789877005554978,0.83949385027774892,0,0,0,0,0,{"$f":"AI1684+AI1696+AI1708+AI1720","v":0},0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.061292456110436,0.99053962570307363,0.91978679529571128,0.84903396488834892,0.77828113448098657,0.70752830407362421,0.63677547366626175,0.56602264325889928,0.49526981285153687,0.42451698244417446,{"$f":"AI1685+AI1697+AI1709+AI1721","v":0.35376415203681205},0.28301132162944964,0.21225849122208723,0.14150566081472482,7.075283040736241E-2]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6366526604578233,5.9729873944120406,5.3093221283662579,4.6456568623204753,3.981991596274693,3.3183263302289108,2.6546610641831285,1.9909957981373463,1.327330532091564,0.66366526604578202,{"$f":"AI1686+AI1698+AI1710+AI1722","v":0},0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4928028983636365E-2,2.4097094684181818E-2,2.3266160384727272E-2,2.2435226085272725E-2,2.1604291785818179E-2,2.1134633268735176E-2,2.0664974751652174E-2,2.0195316234569171E-2,1.9725657717486168E-2,1.9255999200403166E-2,{"$f":"AI1687+AI1699+AI1711+AI1723","v":1.8786340683320163E-2},1.831668216623716E-2,1.7847023649154158E-2,1.7377365132071155E-2,1.6907706614988152E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0,0,{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,0,{"$f":"AI1688+AI1700+AI1712+AI1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,0,0,0,0,0,{"$f":"AI1689+AI1701+AI1713+AI1725","v":0},0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":22.037228824799932},{"$f":"SUM(Z1728:Z1737)","v":19.828285903187233},17.619342981574533,15.410400059961834,13.201457138349134,11.116124029431324,{"$f":"SUM(AE1728:AE1737)","v":9.87028477079126},8.6244455121511958,7.3786062535111325,6.1327669948710684,{"$f":"SUM(AI1728:AI1737)","v":4.886927736231006},4.5899863851310156,4.2930450340310271,3.9961036829310381,3.6991623318310491]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68,67,{"$f":"MAX(0,AD1754-1)","v":66},65,64,63,{"$f":"MAX(0,AH1754-1)","v":62},{"$f":"MAX(0,AI1754-1)","v":61},{"$f":"MAX(0,AJ1754-1)","v":60},{"$f":"MAX(0,AK1754-1)","v":59},{"$f":"MAX(0,AL1754-1)","v":58}]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,{"$f":"IF(AD$131=\"\",AC1755-1,MIN(AC1755-1,AD$131))","v":27},26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,{"$f":"IF(AD1753=\"\",MAX(0,AC1756-1),Inputs!$D$71-(AC$6-LEFT($A1752,4)))","v":27},26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1761+1)","v":47},{"$f":"MAX(0,AD1761-1)","v":46},{"$f":"MAX(0,AE1761-1)","v":45},{"$f":"MAX(0,AF1761-1)","v":44},{"$f":"MAX(0,AG1761-1)","v":43},42,41,40,39,38]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,{"$f":"MAX(0,AD1763-1)","v":58.598995281445561},57.598995281445561,56.598995281445561,55.598995281445561,{"$f":"MAX(0,AH1763-1)","v":54.598995281445561},{"$f":"MAX(0,AI1763-1)","v":53.598995281445561},{"$f":"MAX(0,AJ1763-1)","v":52.598995281445561},{"$f":"MAX(0,AK1763-1)","v":51.598995281445561},{"$f":"MAX(0,AL1763-1)","v":50.598995281445561}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1814","v":0},{"$f":"AI1814","v":0},{"$f":"AJ1814","v":0},{"$f":"AK1814","v":0},{"$f":"AL1814","v":0}]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1815","v":0},5.7516642111048935,5.4324528621070609,5.1132415131092284,4.7940301641113958,4.6164734913665297,4.4389168186216637,4.2613601458767967,4.0838034731319297,3.9062468003870632,3.7286901276421967,3.5511334548973301,3.3735767821524636,3.1960201094075971]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1816","v":0},4.4070453608171327,4.3406202999033168,4.2741952389895008,4.2077701780756849,4.0519268381469562,3.8960834982182271,3.740240158289498,3.5843968183607688,3.4285534784320397,3.2727101385033106,3.1168667985745815,2.9610234586458524,2.8051801187171232]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1817","v":0},5.9928094319342398,5.3935284887408157,4.7942475455473916,4.1949666023539676,3.5956856591605435,2.9964047159671194,2.3971237727736954,1.7978428295802715,1.1985618863868477,0.59928094319342384,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1818","v":0},3.0645661524066523,2.451652921925322,1.8387396914439915,1.225826460962661,0.61291323048133051,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1819","v":0},1.8944321730420886,1.7681366948392827,1.6418412166364769,1.515545738433671,1.3892502602308652,1.2629547820280593,1.1366593038252535,1.0103638256224476,0.88406834741964169,0.75777286921683573,0.63147739101402978,0.50518191281122382,0.37888643460841787]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1820","v":0},7.7583615509123369,6.9825253958211029,6.2066892407298688,5.4308530856386348,4.6550169305474016,3.879180775456168,3.1033446203649344,2.3275084652737008,1.5516723101824672,0.7758361550912336,0,0,0]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1821","v":0},{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0},0,{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":28.868878880217341},26.368916663336901,23.868954446456456,21.368992229576016,18.921266409933626,16.473540590291236,14.638728001130179,12.80391541196912,{"$f":"SUM(AI1766:AI1774)","v":10.969102822808061},9.1342902336470022,7.2994776444859406,6.8397821536095407,6.3800866627331381]
[{"$f":"ROW()","v":1777},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1776-Asset_NoReclass!AA1776)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1779","v":5.7516642111048935}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1780","v":4.4070453608171327}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1781","v":5.9928094319342398}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1782","v":3.0645661524066523}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1783","v":1.8944321730420886}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1784","v":7.7583615509123369}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1785","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1786","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1787","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":28.868878880217341}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1788)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1790)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1790)","v":0},{"$f":"-Inputs!AD1821","v":0},{"$f":"-Inputs!AE1821","v":0},{"$f":"-Inputs!AF1821","v":0},{"$f":"-Inputs!AG1821","v":0},{"$f":"-Inputs!AH1821","v":0},{"$f":"-Inputs!AI1821","v":0},{"$f":"-Inputs!AJ1821","v":0},{"$f":"-Inputs!AK1821","v":0},{"$f":"-Inputs!AL1821","v":0},{"$f":"-Inputs!AM1821","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1791)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1791)","v":0},{"$f":"-Inputs!AD1822","v":0},{"$f":"-Inputs!AE1822","v":0},{"$f":"-Inputs!AF1822","v":0},{"$f":"-Inputs!AG1822","v":0},{"$f":"-Inputs!AH1822","v":0},{"$f":"-Inputs!AI1822","v":0},{"$f":"-Inputs!AJ1822","v":0},{"$f":"-Inputs!AK1822","v":0},{"$f":"-Inputs!AL1822","v":0},{"$f":"-Inputs!AM1822","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1792)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1792)","v":0},{"$f":"-Inputs!AD1823","v":0},{"$f":"-Inputs!AE1823","v":0},{"$f":"-Inputs!AF1823","v":0},{"$f":"-Inputs!AG1823","v":0},{"$f":"-Inputs!AH1823","v":0},{"$f":"-Inputs!AI1823","v":0},{"$f":"-Inputs!AJ1823","v":0},{"$f":"-Inputs!AK1823","v":0},{"$f":"-Inputs!AL1823","v":0},{"$f":"-Inputs!AM1823","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1793)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1793)","v":0},{"$f":"-Inputs!AD1824","v":0},{"$f":"-Inputs!AE1824","v":0},{"$f":"-Inputs!AF1824","v":0},{"$f":"-Inputs!AG1824","v":0},{"$f":"-Inputs!AH1824","v":0},{"$f":"-Inputs!AI1824","v":0},{"$f":"-Inputs!AJ1824","v":0},{"$f":"-Inputs!AK1824","v":0},{"$f":"-Inputs!AL1824","v":0},{"$f":"-Inputs!AM1824","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1794)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1794)","v":0},{"$f":"-Inputs!AD1825","v":0},{"$f":"-Inputs!AE1825","v":0},{"$f":"-Inputs!AF1825","v":0},{"$f":"-Inputs!AG1825","v":0},{"$f":"-Inputs!AH1825","v":0},{"$f":"-Inputs!AI1825","v":0},{"$f":"-Inputs!AJ1825","v":0},{"$f":"-Inputs!AK1825","v":0},{"$f":"-Inputs!AL1825","v":0},{"$f":"-Inputs!AM1825","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1795)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1795)","v":0},{"$f":"-Inputs!AD1826","v":0},{"$f":"-Inputs!AE1826","v":0},{"$f":"-Inputs!AF1826","v":0},{"$f":"-Inputs!AG1826","v":0},{"$f":"-Inputs!AH1826","v":0},{"$f":"-Inputs!AI1826","v":0},{"$f":"-Inputs!AJ1826","v":0},{"$f":"-Inputs!AK1826","v":0},{"$f":"-Inputs!AL1826","v":0},{"$f":"-Inputs!AM1826","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1796)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1796)","v":0},{"$f":"-Inputs!AD1827","v":0},{"$f":"-Inputs!AE1827","v":0},{"$f":"-Inputs!AF1827","v":0},{"$f":"-Inputs!AG1827","v":0},{"$f":"-Inputs!AH1827","v":0},{"$f":"-Inputs!AI1827","v":0},{"$f":"-Inputs!AJ1827","v":0},{"$f":"-Inputs!AK1827","v":0},{"$f":"-Inputs!AL1827","v":0},{"$f":"-Inputs!AM1827","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1797","v":0},{"$f":"Asset_NoReclass!AB1797","v":0},{"$f":"Asset_NoReclass!AC1797","v":0},{"$f":"-Inputs!AD1828","v":0},{"$f":"-Inputs!AE1828","v":0},{"$f":"-Inputs!AF1828","v":0},{"$f":"-Inputs!AG1828","v":0},{"$f":"-Inputs!AH1828","v":0},{"$f":"-Inputs!AI1828","v":0},{"$f":"-Inputs!AJ1828","v":0},{"$f":"-Inputs!AK1828","v":0},{"$f":"-Inputs!AL1828","v":0},{"$f":"-Inputs!AM1828","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1798","v":0},{"$f":"Asset_NoReclass!AB1798","v":0},{"$f":"Asset_NoReclass!AC1798","v":0},{"$f":"-Inputs!AD1829","v":0},{"$f":"-Inputs!AE1829","v":0},{"$f":"-Inputs!AF1829","v":0},{"$f":"-Inputs!AG1829","v":0},{"$f":"-Inputs!AH1829","v":0},{"$f":"-Inputs!AI1829","v":0},{"$f":"-Inputs!AJ1829","v":0},{"$f":"-Inputs!AK1829","v":0},{"$f":"-Inputs!AL1829","v":0},{"$f":"-Inputs!AM1829","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1799","v":0},{"$f":"Asset_NoReclass!AB1799","v":0},{"$f":"Asset_NoReclass!AC1799","v":0},{"$f":"-Inputs!AD1830","v":0},{"$f":"-Inputs!AE1830","v":0},{"$f":"-Inputs!AF1830","v":0},{"$f":"-Inputs!AG1830","v":0},{"$f":"-Inputs!AH1830","v":0},{"$f":"-Inputs!AI1830","v":0},{"$f":"-Inputs!AJ1830","v":0},{"$f":"-Inputs!AK1830","v":0},{"$f":"-Inputs!AL1830","v":0},{"$f":"-Inputs!AM1830","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0,{"$f":"SUM(AD1790:AD1799)","v":0},{"$f":"SUM(AE1790:AE1799)","v":0},0,0,0,{"$f":"SUM(AI1790:AI1799)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1802)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1802)","v":0},{"$f":"-IF(AD1766<0,AD1766,IF(AD1754=0,0,MIN((AD1766/AD1754)*(AD1766>0),AD1766)))","v":0},{"$f":"-IF(AE1766<0,AE1766,IF(AE1754=0,0,MIN((AE1766/AE1754)*(AE1766>0),AE1766)))","v":0},0,0,0,{"$f":"-IF(AI1766<0,AI1766,IF(AI1754=0,0,MIN((AI1766/AI1754)*(AI1766>0),AI1766)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1803)","v":-0.31921134899783299},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1803)","v":-0.31921134899783299},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1803)","v":-0.31921134899783299},-0.1775566727448665,-0.17755667274486653,-0.17755667274486656,-0.17755667274486653,-0.1775566727448665,{"$f":"-IF(AI1767<0,AI1767,IF(AI1755=0,0,MIN((AI1767/AI1755)*(AI1767>0),AI1767)))","v":-0.1775566727448665},-0.1775566727448665,-0.1775566727448665,-0.1775566727448665,-0.1775566727448665]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AA1804)","v":-6.64250609138161E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AB1804)","v":-6.64250609138161E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1804)","v":-6.6425060913816114E-2},-0.15584333992872906,-0.15584333992872909,-0.15584333992872909,-0.15584333992872909,-0.15584333992872909,{"$f":"-IF(AI1768<0,AI1768,IF(AI1756=0,0,MIN((AI1768/AI1756)*(AI1768>0),AI1768)))","v":-0.15584333992872909},-0.15584333992872906,-0.15584333992872906,-0.15584333992872906,-0.15584333992872906]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1769<0,AA1769,IF(AA1757=0,0,MIN((AA1769/AA1757)*(AA1769>0),AA1769)))","v":-0.59928094319342395},-0.59928094319342395,-0.59928094319342395,-0.59928094319342395,-0.59928094319342395,-0.59928094319342384,-0.59928094319342384,-0.59928094319342384,{"$f":"-IF(AI1769<0,AI1769,IF(AI1757=0,0,MIN((AI1769/AI1757)*(AI1769>0),AI1769)))","v":-0.59928094319342384},-0.59928094319342384,0,0,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1770<0,AA1770,IF(AA1758=0,0,MIN((AA1770/AA1758)*(AA1770>0),AA1770)))","v":-0.61291323048133051},-0.61291323048133051,-0.61291323048133051,-0.61291323048133051,-0.61291323048133051,0,0,0,{"$f":"-IF(AI1770<0,AI1770,IF(AI1758=0,0,MIN((AI1770/AI1758)*(AI1770>0),AI1770)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1771<0,AA1771,IF(AA1759=0,0,MIN((AA1771/AA1759)*(AA1771>0),AA1771)))","v":-0.1262954782028059},-0.1262954782028059,-0.1262954782028059,-0.12629547820280593,-0.12629547820280593,-0.12629547820280593,-0.12629547820280596,-0.12629547820280596,{"$f":"-IF(AI1771<0,AI1771,IF(AI1759=0,0,MIN((AI1771/AI1759)*(AI1771>0),AI1771)))","v":-0.12629547820280596},-0.12629547820280596,-0.12629547820280596,-0.12629547820280596,-0.12629547820280596]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1772<0,AA1772,IF(AA1760=0,0,MIN((AA1772/AA1760)*(AA1772>0),AA1772)))","v":-0.77583615509123371},-0.7758361550912336,-0.7758361550912336,-0.77583615509123349,-0.7758361550912336,-0.7758361550912336,-0.7758361550912336,-0.7758361550912336,{"$f":"-IF(AI1772<0,AI1772,IF(AI1760=0,0,MIN((AI1772/AI1760)*(AI1772>0),AI1772)))","v":-0.7758361550912336},-0.7758361550912336,0,0,0]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1809","v":0},{"$f":"Asset_NoReclass!AB1809","v":0},{"$f":"Asset_NoReclass!AC1809","v":0},0,0,0,0,0,{"$f":"-IF(AI1773<0,AI1773,IF(AI1761=0,0,MIN((AI1773/AI1761)*(AI1773>0),AI1773)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1810","v":0},{"$f":"Asset_NoReclass!AB1810","v":0},{"$f":"Asset_NoReclass!AC1810","v":0},0,{"$f":"-IF(AE1774<0,AE1774,IF(AE1762=0,0,MIN((AE1774/AE1762)*(AE1774>0),AE1774)))","v":0},0,0,0,{"$f":"-IF(AI1774<0,AI1774,IF(AI1762=0,0,MIN((AI1774/AI1762)*(AI1774>0),AI1774)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1811","v":0},{"$f":"Asset_NoReclass!AB1811","v":0},{"$f":"Asset_NoReclass!AC1811","v":0},0,0,0,0,0,{"$f":"-IF(AI1775<0,AI1775,IF(AI1763=0,0,MIN((AI1775/AI1763)*(AI1775>0),AI1775)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-2.499962216880443},-2.499962216880443,-2.499962216880443,{"$f":"SUM(AD1802:AD1811)","v":-2.4477258196423892},{"$f":"SUM(AE1802:AE1811)","v":-2.4477258196423897},-1.8348125891610589,-1.8348125891610589,-1.8348125891610589,{"$f":"SUM(AI1802:AI1811)","v":-1.8348125891610589},-1.8348125891610589,-0.45969549087640149,-0.45969549087640149,-0.45969549087640149]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0,0,{"$f":"AE1766+AE1778+AE1790+AE1802","v":0},0,0,0,{"$f":"AI1766+AI1778+AI1790+AI1802","v":0},0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7516642111048935,5.4324528621070609,5.1132415131092284,4.7940301641113958,4.6164734913665297,4.4389168186216637,4.2613601458767967,4.0838034731319297,3.9062468003870632,{"$f":"AI1767+AI1779+AI1791+AI1803","v":3.7286901276421967},3.5511334548973301,3.3735767821524636,3.1960201094075971,3.0184634366627305]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4070453608171327,4.3406202999033168,4.2741952389895008,4.2077701780756849,4.0519268381469562,3.8960834982182271,3.740240158289498,3.5843968183607688,3.4285534784320397,{"$f":"AI1768+AI1780+AI1792+AI1804","v":3.2727101385033106},3.1168667985745815,2.9610234586458524,2.8051801187171232,2.6493367787883941]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9928094319342398,5.3935284887408157,4.7942475455473916,4.1949666023539676,3.5956856591605435,2.9964047159671194,2.3971237727736954,1.7978428295802715,1.1985618863868477,{"$f":"AI1769+AI1781+AI1793+AI1805","v":0.59928094319342384},0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0645661524066523,2.451652921925322,1.8387396914439915,1.225826460962661,0.61291323048133051,0,0,0,0,{"$f":"AI1770+AI1782+AI1794+AI1806","v":0},0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8944321730420886,1.7681366948392827,1.6418412166364769,1.515545738433671,1.3892502602308652,1.2629547820280593,1.1366593038252535,1.0103638256224476,0.88406834741964169,{"$f":"AI1771+AI1783+AI1795+AI1807","v":0.75777286921683573},0.63147739101402978,0.50518191281122382,0.37888643460841787,0.25259095640561191]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7583615509123369,6.9825253958211029,6.2066892407298688,5.4308530856386348,4.6550169305474016,3.879180775456168,3.1033446203649344,2.3275084652737008,1.5516723101824672,{"$f":"AI1772+AI1784+AI1796+AI1808","v":0.7758361550912336},0,0,0,0]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AI1773+AI1785+AI1797+AI1809","v":0},0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0,0,{"$f":"AE1774+AE1786+AE1798+AE1810","v":0},0,0,0,{"$f":"AI1774+AI1786+AI1798+AI1810","v":0},0,0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AI1775+AI1787+AI1799+AI1811","v":0},0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":28.868878880217341},{"$f":"SUM(AA1814:AA1823)","v":26.368916663336901},23.868954446456456,21.368992229576016,18.921266409933626,{"$f":"SUM(AE1814:AE1823)","v":16.473540590291236},14.638728001130179,12.80391541196912,10.969102822808061,{"$f":"SUM(AI1814:AI1823)","v":9.1342902336470022},7.2994776444859406,6.8397821536095407,6.3800866627331381,5.9203911718567372]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69},68,{"$f":"MAX(0,AD1840-1)","v":67},66,65,64,{"$f":"MAX(0,AH1840-1)","v":63},{"$f":"MAX(0,AI1840-1)","v":62},{"$f":"MAX(0,AJ1840-1)","v":61},{"$f":"MAX(0,AK1840-1)","v":60},{"$f":"MAX(0,AL1840-1)","v":59}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,{"$f":"IF(AD$131=\"\",AC1841-1,MIN(AC1841-1,AD$131))","v":28},27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,{"$f":"IF(AD1839=\"\",MAX(0,AC1842-1),Inputs!$D$71-(AC$6-LEFT($A1838,4)))","v":28},27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1847+1)","v":48},{"$f":"MAX(0,AD1847-1)","v":47},{"$f":"MAX(0,AE1847-1)","v":46},{"$f":"MAX(0,AF1847-1)","v":45},{"$f":"MAX(0,AG1847-1)","v":44},43,42,41,40,39]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561},60.598995281445561,{"$f":"MAX(0,AD1849-1)","v":59.598995281445561},58.598995281445561,57.598995281445561,56.598995281445561,{"$f":"MAX(0,AH1849-1)","v":55.598995281445561},{"$f":"MAX(0,AI1849-1)","v":54.598995281445561},{"$f":"MAX(0,AJ1849-1)","v":53.598995281445561},{"$f":"MAX(0,AK1849-1)","v":52.598995281445561},{"$f":"MAX(0,AL1849-1)","v":51.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0.1043108465148181,0.10380380151804787,0.10329675652127764,0.10177768657243531,0.10025861662359299,9.8739546674750669E-2,9.7220476725908347E-2,{"$f":"AH1900","v":9.5701406777066025E-2},{"$f":"AI1900","v":9.4182336828223703E-2},{"$f":"AJ1900","v":9.2663266879381381E-2},{"$f":"AK1900","v":9.1144196930539059E-2},{"$f":"AL1900","v":8.9625126981696737E-2}]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1901","v":0},3.4838900331821181,3.1509928994206526,2.8180957656591872,2.7174494883142164,2.6168032109692456,2.5161569336242748,2.4155106562793041,2.3148643789343328,2.2142181015893621,2.1135718242443913,2.01292554689942,1.912279269554449]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1902","v":0},8.320100154264793,8.2981923776416178,8.2762846010184425,7.9807030081249266,7.6851214152314107,7.3895398223378947,7.0939582294443788,6.7983766365508629,6.502795043657347,6.207213450763831,5.9116318578703151,5.6160502649767992]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1903","v":0},2.1357173934397893,1.9221456540958104,1.7085739147518315,1.4950021754078526,1.2814304360638737,1.0678586967198949,0.85428695737591587,0.64071521803193687,0.42714347868795788,0.21357173934397894,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1904","v":0},3.6302920238778116,2.9042336191022491,2.1781752143266866,1.4521168095511245,0.72605840477556227,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1905","v":0},5.9283121731885924,5.5330913616426862,5.1378705500967801,4.7426497385508739,4.3474289270049677,3.9522081154590616,3.5569873039131554,3.1617664923672493,2.7665456808213431,2.371324869275437,1.9761040577295308,1.5808832461836246]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1906","v":0},3.5227249941392054,3.1704524947252848,2.8181799953113642,2.4659074958974436,2.113634996483523,1.7613624970696025,1.4090899976556819,1.0568174982417613,0.70454499882784094,0.35227249941392047,0,0]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1907","v":0},{"$f":"AA1907","v":0},{"$f":"AB1907","v":0},0,{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":27.125347618607126},25.08291220814635,23.040476797685567,20.955606402418876,18.870736007152175,16.78586561188548,15.427053621394345,{"$f":"SUM(AI1852:AI1861)","v":14.068241630903209},12.709429640412074,11.350617649920942,9.9918056594298044,9.1988379076965696]
[{"$f":"ROW()","v":1863},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1862-Asset_NoReclass!AB1862)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1864","v":0.1043108465148181}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1865","v":3.4838900331821181}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1866","v":8.320100154264793}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1867","v":2.1357173934397893}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1868","v":3.6302920238778116}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1869","v":5.9283121731885924}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1870","v":3.5227249941392054}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1871","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1872","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1873","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":27.125347618607126}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1874)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1876)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1876)","v":0},{"$f":"-Inputs!AD1833","v":0},{"$f":"-Inputs!AE1833","v":0},{"$f":"-Inputs!AF1833","v":0},{"$f":"-Inputs!AG1833","v":0},{"$f":"-Inputs!AH1833","v":0},{"$f":"-Inputs!AI1833","v":0},{"$f":"-Inputs!AJ1833","v":0},{"$f":"-Inputs!AK1833","v":0},{"$f":"-Inputs!AL1833","v":0},{"$f":"-Inputs!AM1833","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1877)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1877)","v":0},{"$f":"-Inputs!AD1834","v":0},{"$f":"-Inputs!AE1834","v":0},{"$f":"-Inputs!AF1834","v":0},{"$f":"-Inputs!AG1834","v":0},{"$f":"-Inputs!AH1834","v":0},{"$f":"-Inputs!AI1834","v":0},{"$f":"-Inputs!AJ1834","v":0},{"$f":"-Inputs!AK1834","v":0},{"$f":"-Inputs!AL1834","v":0},{"$f":"-Inputs!AM1834","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1878)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1878)","v":0},{"$f":"-Inputs!AD1835","v":0},{"$f":"-Inputs!AE1835","v":0},{"$f":"-Inputs!AF1835","v":0},{"$f":"-Inputs!AG1835","v":0},{"$f":"-Inputs!AH1835","v":0},{"$f":"-Inputs!AI1835","v":0},{"$f":"-Inputs!AJ1835","v":0},{"$f":"-Inputs!AK1835","v":0},{"$f":"-Inputs!AL1835","v":0},{"$f":"-Inputs!AM1835","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1879)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1879)","v":0},{"$f":"-Inputs!AD1836","v":0},{"$f":"-Inputs!AE1836","v":0},{"$f":"-Inputs!AF1836","v":0},{"$f":"-Inputs!AG1836","v":0},{"$f":"-Inputs!AH1836","v":0},{"$f":"-Inputs!AI1836","v":0},{"$f":"-Inputs!AJ1836","v":0},{"$f":"-Inputs!AK1836","v":0},{"$f":"-Inputs!AL1836","v":0},{"$f":"-Inputs!AM1836","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1880)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1880)","v":0},{"$f":"-Inputs!AD1837","v":0},{"$f":"-Inputs!AE1837","v":0},{"$f":"-Inputs!AF1837","v":0},{"$f":"-Inputs!AG1837","v":0},{"$f":"-Inputs!AH1837","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1881)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1881)","v":0},{"$f":"-Inputs!AD1838","v":0},{"$f":"-Inputs!AE1838","v":0},{"$f":"-Inputs!AF1838","v":0},{"$f":"-Inputs!AG1838","v":0},{"$f":"-Inputs!AH1838","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1882)","v":0},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1882)","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"-Inputs!AH1839","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1883","v":0},{"$f":"Asset_NoReclass!AC1883","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"-Inputs!AH1840","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1884","v":0},{"$f":"Asset_NoReclass!AC1884","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"-Inputs!AH1841","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1885","v":0},{"$f":"Asset_NoReclass!AC1885","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"-Inputs!AH1842","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0,{"$f":"SUM(AD1876:AD1885)","v":0},{"$f":"SUM(AE1876:AE1885)","v":0},0,0,0,{"$f":"SUM(AI1876:AI1885)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1888)","v":-5.0704499677022984E-4},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1888)","v":-5.0704499677022984E-4},{"$f":"-IF(AD1852<0,AD1852,IF(AD1840=0,0,MIN((AD1852/AD1840)*(AD1852>0),AD1852)))","v":-1.5190699488423181E-3},{"$f":"-IF(AE1852<0,AE1852,IF(AE1840=0,0,MIN((AE1852/AE1840)*(AE1852>0),AE1852)))","v":-1.5190699488423181E-3},-1.5190699488423181E-3,-1.5190699488423179E-3,-1.5190699488423179E-3,{"$f":"-IF(AI1852<0,AI1852,IF(AI1840=0,0,MIN((AI1852/AI1840)*(AI1852>0),AI1852)))","v":-1.5190699488423179E-3},-1.5190699488423177E-3,-1.5190699488423177E-3,-1.5190699488423177E-3,-1.5190699488423175E-3]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1889)","v":-0.33289713376146551},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1889)","v":-0.33289713376146551},-0.10064627734497097,-0.10064627734497097,-0.10064627734497099,-0.10064627734497099,-0.100646277344971,{"$f":"-IF(AI1853<0,AI1853,IF(AI1841=0,0,MIN((AI1853/AI1841)*(AI1853>0),AI1853)))","v":-0.10064627734497099},-0.100646277344971,-0.10064627734497102,-0.100646277344971,-0.100646277344971]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AB1890)","v":-2.1907776623174991E-2},{"$f":"SUM(RegDepPipeline:RegDepOther!AC1890)","v":-2.1907776623174998E-2},-0.29558159289351582,-0.29558159289351582,-0.29558159289351582,-0.29558159289351577,-0.29558159289351577,{"$f":"-IF(AI1854<0,AI1854,IF(AI1842=0,0,MIN((AI1854/AI1842)*(AI1854>0),AI1854)))","v":-0.29558159289351577},-0.29558159289351577,-0.29558159289351577,-0.29558159289351577,-0.29558159289351577]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1855<0,AB1855,IF(AB1843=0,0,MIN((AB1855/AB1843)*(AB1855>0),AB1855)))","v":-0.21357173934397894},-0.21357173934397894,-0.21357173934397894,-0.21357173934397894,-0.21357173934397897,-0.21357173934397897,-0.21357173934397897,{"$f":"-IF(AI1855<0,AI1855,IF(AI1843=0,0,MIN((AI1855/AI1843)*(AI1855>0),AI1855)))","v":-0.21357173934397897},-0.21357173934397894,-0.21357173934397894,0,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1856<0,AB1856,IF(AB1844=0,0,MIN((AB1856/AB1844)*(AB1856>0),AB1856)))","v":-0.72605840477556227},-0.72605840477556227,-0.72605840477556216,-0.72605840477556227,-0.72605840477556227,0,0,{"$f":"-IF(AI1856<0,AI1856,IF(AI1844=0,0,MIN((AI1856/AI1844)*(AI1856>0),AI1856)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1857<0,AB1857,IF(AB1845=0,0,MIN((AB1857/AB1845)*(AB1857>0),AB1857)))","v":-0.39522081154590616},-0.39522081154590616,-0.39522081154590616,-0.39522081154590616,-0.39522081154590616,-0.39522081154590616,-0.39522081154590616,{"$f":"-IF(AI1857<0,AI1857,IF(AI1845=0,0,MIN((AI1857/AI1845)*(AI1857>0),AI1857)))","v":-0.39522081154590616},-0.39522081154590616,-0.39522081154590616,-0.39522081154590616,-0.39522081154590616]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1858<0,AB1858,IF(AB1846=0,0,MIN((AB1858/AB1846)*(AB1858>0),AB1858)))","v":-0.35227249941392053},-0.35227249941392053,-0.35227249941392053,-0.35227249941392053,-0.35227249941392053,-0.35227249941392047,-0.35227249941392047,{"$f":"-IF(AI1858<0,AI1858,IF(AI1846=0,0,MIN((AI1858/AI1846)*(AI1858>0),AI1858)))","v":-0.35227249941392041},-0.35227249941392047,-0.35227249941392047,0,0]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1895","v":0},{"$f":"Asset_NoReclass!AC1895","v":0},0,0,0,0,0,{"$f":"-IF(AI1859<0,AI1859,IF(AI1847=0,0,MIN((AI1859/AI1847)*(AI1859>0),AI1859)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1896","v":0},{"$f":"Asset_NoReclass!AC1896","v":0},0,{"$f":"-IF(AE1860<0,AE1860,IF(AE1848=0,0,MIN((AE1860/AE1848)*(AE1860>0),AE1860)))","v":0},0,0,0,{"$f":"-IF(AI1860<0,AI1860,IF(AI1848=0,0,MIN((AI1860/AI1848)*(AI1860>0),AI1860)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1897","v":0},{"$f":"Asset_NoReclass!AC1897","v":0},0,0,0,0,0,{"$f":"-IF(AI1861<0,AI1861,IF(AI1849=0,0,MIN((AI1861/AI1849)*(AI1861>0),AI1861)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-2.0424354104607785},-2.0424354104607785,{"$f":"SUM(AD1888:AD1897)","v":-2.0848703952666972},{"$f":"SUM(AE1888:AE1897)","v":-2.0848703952666972},-2.0848703952666972,-1.3588119904911347,-1.3588119904911347,{"$f":"SUM(AI1888:AI1897)","v":-1.3588119904911344},-1.3588119904911347,-1.3588119904911347,-0.79296775173323519,-0.79296775173323519]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0.1043108465148181},0.10380380151804787,0.10329675652127764,0.10177768657243531,{"$f":"AE1852+AE1864+AE1876+AE1888","v":0.10025861662359299},9.8739546674750669E-2,9.7220476725908347E-2,9.5701406777066025E-2,{"$f":"AI1852+AI1864+AI1876+AI1888","v":9.4182336828223703E-2},9.2663266879381381E-2,9.1144196930539059E-2,8.9625126981696737E-2,8.8106057032854415E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4838900331821181,3.1509928994206526,2.8180957656591872,2.7174494883142164,2.6168032109692456,2.5161569336242748,2.4155106562793041,2.3148643789343328,{"$f":"AI1853+AI1865+AI1877+AI1889","v":2.2142181015893621},2.1135718242443913,2.01292554689942,1.912279269554449,1.811632992209478]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.320100154264793,8.2981923776416178,8.2762846010184425,7.9807030081249266,7.6851214152314107,7.3895398223378947,7.0939582294443788,6.7983766365508629,{"$f":"AI1854+AI1866+AI1878+AI1890","v":6.502795043657347},6.207213450763831,5.9116318578703151,5.6160502649767992,5.3204686720832832]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1357173934397893,1.9221456540958104,1.7085739147518315,1.4950021754078526,1.2814304360638737,1.0678586967198949,0.85428695737591587,0.64071521803193687,{"$f":"AI1855+AI1867+AI1879+AI1891","v":0.42714347868795788},0.21357173934397894,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6302920238778116,2.9042336191022491,2.1781752143266866,1.4521168095511245,0.72605840477556227,0,0,0,{"$f":"AI1856+AI1868+AI1880+AI1892","v":0},0,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9283121731885924,5.5330913616426862,5.1378705500967801,4.7426497385508739,4.3474289270049677,3.9522081154590616,3.5569873039131554,3.1617664923672493,{"$f":"AI1857+AI1869+AI1881+AI1893","v":2.7665456808213431},2.371324869275437,1.9761040577295308,1.5808832461836246,1.1856624346377185]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5227249941392054,3.1704524947252848,2.8181799953113642,2.4659074958974436,2.113634996483523,1.7613624970696025,1.4090899976556819,1.0568174982417613,{"$f":"AI1858+AI1870+AI1882+AI1894","v":0.70454499882784094},0.35227249941392047,0,0,0]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AI1859+AI1871+AI1883+AI1895","v":0},0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0,0,{"$f":"AE1860+AE1872+AE1884+AE1896","v":0},0,0,0,{"$f":"AI1860+AI1872+AI1884+AI1896","v":0},0,0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AI1861+AI1873+AI1885+AI1897","v":0},0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":27.125347618607126},{"$f":"SUM(AB1900:AB1909)","v":25.08291220814635},23.040476797685567,20.955606402418876,{"$f":"SUM(AE1900:AE1909)","v":18.870736007152175},16.78586561188548,15.427053621394345,14.068241630903209,{"$f":"SUM(AI1900:AI1909)","v":12.709429640412074},11.350617649920942,9.9918056594298044,9.1988379076965696,8.4058701559633349]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AC1926-1)","v":69},{"$f":"MAX(0,AD1926-1)","v":68},67,66,65,{"$f":"MAX(0,AH1926-1)","v":64},{"$f":"MAX(0,AI1926-1)","v":63},{"$f":"MAX(0,AJ1926-1)","v":62},{"$f":"MAX(0,AK1926-1)","v":61},{"$f":"MAX(0,AL1926-1)","v":60}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},{"$f":"IF(AD$131=\"\",AC1927-1,MIN(AC1927-1,AD$131))","v":29},28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},{"$f":"IF(AD1925=\"\",MAX(0,AC1928-1),Inputs!$D$71-(AC$6-LEFT($A1924,4)))","v":29},28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"Inputs!$D$76-(Inputs!$G$63-AC1933+1)","v":49},{"$f":"MAX(0,AD1933-1)","v":48},{"$f":"MAX(0,AE1933-1)","v":47},{"$f":"MAX(0,AF1933-1)","v":46},{"$f":"MAX(0,AG1933-1)","v":45},44,43,42,41,40]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AC1935-1)","v":61.598995281445561},{"$f":"MAX(0,AD1935-1)","v":60.598995281445561},59.598995281445561,58.598995281445561,57.598995281445561,{"$f":"MAX(0,AH1935-1)","v":56.598995281445561},{"$f":"MAX(0,AI1935-1)","v":55.598995281445561},{"$f":"MAX(0,AJ1935-1)","v":54.598995281445561},{"$f":"MAX(0,AK1935-1)","v":53.598995281445561},{"$f":"MAX(0,AL1935-1)","v":52.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},1.0672551459972025E-2,1.0538387663155607E-2,1.0385657407167844E-2,1.0232927151180082E-2,1.0080196895192319E-2,9.9274666392045567E-3,{"$f":"AH1986","v":9.7747363832167942E-3},{"$f":"AI1986","v":9.6220061272290318E-3},{"$f":"AJ1986","v":9.4692758712412693E-3},{"$f":"AK1986","v":9.3165456152535069E-3},{"$f":"AL1986","v":9.1638153592657444E-3}]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1987","v":0},2.2997917277841817,2.1707334244971239,2.0958805477903266,2.0210276710835293,1.946174794376732,1.8713219176699347,1.7964690409631374,1.7216161642563401,1.6467632875495428,1.5719104108427455,1.4970575341359482]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1988","v":0},6.4931489774370563,6.477149871370333,6.2537998758058384,6.0304498802413438,5.8070998846768491,5.5837498891123545,5.3603998935478607,5.137049897983367,4.9136999024188723,4.6903499068543777,4.4669999112898839]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1989","v":0},3.2162616745103039,2.8946355070592733,2.5730093396082427,2.2513831721572126,1.9297570047061823,1.6081308372551519,1.2865046698041216,0.96487850235309125,0.64325233490206091,0.32162616745103045,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},3.029731707699276,2.4237853661594206,1.8178390246195655,1.2118926830797103,0.60594634153985516,0,0,0,0,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1991","v":0},8.8525541598806097,8.2623838825552358,7.672213605229862,7.0820433279044881,6.4918730505791142,5.9017027732537404,5.3115324959283665,4.7213622186029927,4.1311919412776188,3.5410216639522449,2.9508513866268706]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1992","v":0},7.8458632095775105,7.0612768886197594,6.2766905676620084,5.4921042467042573,4.7075179257465063,3.9229316047887552,3.1383452838310042,2.3537589628732531,1.5691726419155021,0.78458632095775105,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"AB1993","v":0},{"$f":"AC1993","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},31.748024008348906,{"$f":"SUM(AD1938:AD1947)","v":29.300503327924304},26.699818618123011,24.099133908321726,21.498449198520433,18.89776448871914,{"$f":"SUM(AI1938:AI1947)","v":16.90302612045771},14.908287752196273,12.913549383934837,10.918811015673402,8.9240726474119683]
[{"$f":"ROW()","v":1949},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC1948-Asset_NoReclass!AC1948)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1950","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1951","v":2.2997917277841817}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1952","v":6.4931489774370563}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1953","v":3.2162616745103039}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1954","v":3.029731707699276}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1955","v":8.8525541598806097}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1956","v":7.8458632095775105}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1957","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1958","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1959","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":31.748024008348906}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1960)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1962)","v":0},{"$f":"-Inputs!AD1845","v":0},{"$f":"-Inputs!AE1845","v":0},{"$f":"-Inputs!AF1845","v":0},{"$f":"-Inputs!AG1845","v":0},{"$f":"-Inputs!AH1845","v":0},{"$f":"-Inputs!AI1845","v":0},{"$f":"-Inputs!AJ1845","v":0},{"$f":"-Inputs!AK1845","v":0},{"$f":"-Inputs!AL1845","v":0},{"$f":"-Inputs!AM1845","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1963)","v":0},{"$f":"-Inputs!AD1846","v":0},{"$f":"-Inputs!AE1846","v":0},{"$f":"-Inputs!AF1846","v":0},{"$f":"-Inputs!AG1846","v":0},{"$f":"-Inputs!AH1846","v":0},{"$f":"-Inputs!AI1846","v":0},{"$f":"-Inputs!AJ1846","v":0},{"$f":"-Inputs!AK1846","v":0},{"$f":"-Inputs!AL1846","v":0},{"$f":"-Inputs!AM1846","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1964)","v":0},{"$f":"-Inputs!AD1847","v":0},{"$f":"-Inputs!AE1847","v":0},{"$f":"-Inputs!AF1847","v":0},{"$f":"-Inputs!AG1847","v":0},{"$f":"-Inputs!AH1847","v":0},{"$f":"-Inputs!AI1847","v":0},{"$f":"-Inputs!AJ1847","v":0},{"$f":"-Inputs!AK1847","v":0},{"$f":"-Inputs!AL1847","v":0},{"$f":"-Inputs!AM1847","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1965)","v":0},{"$f":"-Inputs!AD1848","v":0},{"$f":"-Inputs!AE1848","v":0},{"$f":"-Inputs!AF1848","v":0},{"$f":"-Inputs!AG1848","v":0},{"$f":"-Inputs!AH1848","v":0},{"$f":"-Inputs!AI1848","v":0},{"$f":"-Inputs!AJ1848","v":0},{"$f":"-Inputs!AK1848","v":0},{"$f":"-Inputs!AL1848","v":0},{"$f":"-Inputs!AM1848","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1966)","v":0},{"$f":"-Inputs!AD1849","v":0},{"$f":"-Inputs!AE1849","v":0},{"$f":"-Inputs!AF1849","v":0},{"$f":"-Inputs!AG1849","v":0},{"$f":"-Inputs!AH1849","v":0},{"$f":"-Inputs!AI1849","v":0},{"$f":"-Inputs!AJ1849","v":0},{"$f":"-Inputs!AK1849","v":0},{"$f":"-Inputs!AL1849","v":0},{"$f":"-Inputs!AM1849","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1967)","v":0},{"$f":"-Inputs!AD1850","v":0},{"$f":"-Inputs!AE1850","v":0},{"$f":"-Inputs!AF1850","v":0},{"$f":"-Inputs!AG1850","v":0},{"$f":"-Inputs!AH1850","v":0},{"$f":"-Inputs!AI1850","v":0},{"$f":"-Inputs!AJ1850","v":0},{"$f":"-Inputs!AK1850","v":0},{"$f":"-Inputs!AL1850","v":0},{"$f":"-Inputs!AM1850","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1968)","v":0},{"$f":"-Inputs!AD1851","v":0},{"$f":"-Inputs!AE1851","v":0},{"$f":"-Inputs!AF1851","v":0},{"$f":"-Inputs!AG1851","v":0},{"$f":"-Inputs!AH1851","v":0},{"$f":"-Inputs!AI1851","v":0},{"$f":"-Inputs!AJ1851","v":0},{"$f":"-Inputs!AK1851","v":0},{"$f":"-Inputs!AL1851","v":0},{"$f":"-Inputs!AM1851","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1969","v":0},{"$f":"-Inputs!AD1852","v":0},{"$f":"-Inputs!AE1852","v":0},{"$f":"-Inputs!AF1852","v":0},{"$f":"-Inputs!AG1852","v":0},{"$f":"-Inputs!AH1852","v":0},{"$f":"-Inputs!AI1852","v":0},{"$f":"-Inputs!AJ1852","v":0},{"$f":"-Inputs!AK1852","v":0},{"$f":"-Inputs!AL1852","v":0},{"$f":"-Inputs!AM1852","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1970","v":0},{"$f":"-Inputs!AD1853","v":0},{"$f":"-Inputs!AE1853","v":0},{"$f":"-Inputs!AF1853","v":0},{"$f":"-Inputs!AG1853","v":0},{"$f":"-Inputs!AH1853","v":0},{"$f":"-Inputs!AI1853","v":0},{"$f":"-Inputs!AJ1853","v":0},{"$f":"-Inputs!AK1853","v":0},{"$f":"-Inputs!AL1853","v":0},{"$f":"-Inputs!AM1853","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1971","v":0},{"$f":"-Inputs!AD1854","v":0},{"$f":"-Inputs!AE1854","v":0},{"$f":"-Inputs!AF1854","v":0},{"$f":"-Inputs!AG1854","v":0},{"$f":"-Inputs!AH1854","v":0},{"$f":"-Inputs!AI1854","v":0},{"$f":"-Inputs!AJ1854","v":0},{"$f":"-Inputs!AK1854","v":0},{"$f":"-Inputs!AL1854","v":0},{"$f":"-Inputs!AM1854","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0},{"$f":"SUM(AD1962:AD1971)","v":0},{"$f":"SUM(AE1962:AE1971)","v":0},0,0,0,{"$f":"SUM(AI1962:AI1971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1974)","v":-1.3416379681641805E-4},{"$f":"-IF(AD1938<0,AD1938,IF(AD1926=0,0,MIN((AD1938/AD1926)*(AD1938>0),AD1938)))","v":-1.5273025598776241E-4},{"$f":"-IF(AE1938<0,AE1938,IF(AE1926=0,0,MIN((AE1938/AE1926)*(AE1938>0),AE1938)))","v":-1.5273025598776241E-4},-1.5273025598776241E-4,-1.5273025598776241E-4,-1.5273025598776241E-4,{"$f":"-IF(AI1938<0,AI1938,IF(AI1926=0,0,MIN((AI1938/AI1926)*(AI1938>0),AI1938)))","v":-1.5273025598776241E-4},-1.5273025598776241E-4,-1.5273025598776241E-4,-1.5273025598776241E-4,-1.5273025598776241E-4]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1975)","v":-0.12905830328705786},{"$f":"-IF(AD1939<0,AD1939,IF(AD1927=0,0,MIN((AD1939/AD1927)*(AD1939>0),AD1939)))","v":-7.4852876706797383E-2},-7.4852876706797383E-2,-7.4852876706797383E-2,-7.4852876706797383E-2,-7.4852876706797383E-2,{"$f":"-IF(AI1939<0,AI1939,IF(AI1927=0,0,MIN((AI1939/AI1927)*(AI1939>0),AI1939)))","v":-7.4852876706797397E-2},-7.4852876706797397E-2,-7.4852876706797397E-2,-7.4852876706797411E-2,-7.4852876706797411E-2]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(RegDepPipeline:RegDepOther!AC1976)","v":-1.5999106066723254E-2},{"$f":"-IF(AD1940<0,AD1940,IF(AD1928=0,0,MIN((AD1940/AD1928)*(AD1940>0),AD1940)))","v":-0.22334999556449425},-0.22334999556449422,-0.22334999556449422,-0.2233499955644942,-0.22334999556449417,{"$f":"-IF(AI1940<0,AI1940,IF(AI1928=0,0,MIN((AI1940/AI1928)*(AI1940>0),AI1940)))","v":-0.2233499955644942},-0.22334999556449422,-0.2233499955644942,-0.22334999556449417,-0.2233499955644942]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1941<0,AC1941,IF(AC1929=0,0,MIN((AC1941/AC1929)*(AC1941>0),AC1941)))","v":-0.3216261674510304},-0.32162616745103034,-0.32162616745103034,-0.3216261674510304,-0.3216261674510304,-0.3216261674510304,{"$f":"-IF(AI1941<0,AI1941,IF(AI1929=0,0,MIN((AI1941/AI1929)*(AI1941>0),AI1941)))","v":-0.3216261674510304},-0.3216261674510304,-0.32162616745103045,-0.32162616745103045,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1942<0,AC1942,IF(AC1930=0,0,MIN((AC1942/AC1930)*(AC1942>0),AC1942)))","v":-0.60594634153985516},-0.60594634153985516,-0.60594634153985516,-0.60594634153985516,-0.60594634153985516,0,{"$f":"-IF(AI1942<0,AI1942,IF(AI1930=0,0,MIN((AI1942/AI1930)*(AI1942>0),AI1942)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1943<0,AC1943,IF(AC1931=0,0,MIN((AC1943/AC1931)*(AC1943>0),AC1943)))","v":-0.59017027732537397},-0.59017027732537397,-0.59017027732537397,-0.59017027732537397,-0.59017027732537397,-0.59017027732537408,{"$f":"-IF(AI1943<0,AI1943,IF(AI1931=0,0,MIN((AI1943/AI1931)*(AI1943>0),AI1943)))","v":-0.59017027732537408},-0.59017027732537408,-0.59017027732537408,-0.59017027732537419,-0.59017027732537408]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1944<0,AC1944,IF(AC1932=0,0,MIN((AC1944/AC1932)*(AC1944>0),AC1944)))","v":-0.78458632095775105},-0.78458632095775105,-0.78458632095775105,-0.78458632095775105,-0.78458632095775105,-0.78458632095775105,{"$f":"-IF(AI1944<0,AI1944,IF(AI1932=0,0,MIN((AI1944/AI1932)*(AI1944>0),AI1944)))","v":-0.78458632095775105},-0.78458632095775105,-0.78458632095775105,-0.78458632095775105,0]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1981","v":0},0,0,0,0,0,{"$f":"-IF(AI1945<0,AI1945,IF(AI1933=0,0,MIN((AI1945/AI1933)*(AI1945>0),AI1945)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1982","v":0},{"$f":"-IF(AD1946<0,AD1946,IF(AD1934=0,0,MIN((AD1946/AD1934)*(AD1946>0),AD1946)))","v":0},{"$f":"-IF(AE1946<0,AE1946,IF(AE1934=0,0,MIN((AE1946/AE1934)*(AE1946>0),AE1946)))","v":0},0,0,0,{"$f":"-IF(AI1946<0,AI1946,IF(AI1934=0,0,MIN((AI1946/AI1934)*(AI1946>0),AI1946)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1983","v":0},{"$f":"-IF(AD1947<0,AD1947,IF(AD1935=0,0,MIN((AD1947/AD1935)*(AD1947>0),AD1947)))","v":0},0,0,0,0,{"$f":"-IF(AI1947<0,AI1947,IF(AI1935=0,0,MIN((AI1947/AI1935)*(AI1947>0),AI1947)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-2.4475206804246081},{"$f":"SUM(AD1974:AD1983)","v":-2.60068470980129},{"$f":"SUM(AE1974:AE1983)","v":-2.60068470980129},-2.60068470980129,-2.60068470980129,-1.9947383682614348,{"$f":"SUM(AI1974:AI1983)","v":-1.9947383682614348},-1.994738368261435,-1.994738368261435,-1.994738368261435,-0.88852587985265341]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":1.0672551459972025E-2},1.0538387663155607E-2,{"$f":"AD1938+AD1950+AD1962+AD1974","v":1.0385657407167844E-2},{"$f":"AE1938+AE1950+AE1962+AE1974","v":1.0232927151180082E-2},1.0080196895192319E-2,9.9274666392045567E-3,9.7747363832167942E-3,{"$f":"AI1938+AI1950+AI1962+AI1974","v":9.6220061272290318E-3},9.4692758712412693E-3,9.3165456152535069E-3,9.1638153592657444E-3,9.0110851032779819E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2997917277841817,2.1707334244971239,{"$f":"AD1939+AD1951+AD1963+AD1975","v":2.0958805477903266},2.0210276710835293,1.946174794376732,1.8713219176699347,1.7964690409631374,{"$f":"AI1939+AI1951+AI1963+AI1975","v":1.7216161642563401},1.6467632875495428,1.5719104108427455,1.4970575341359482,1.4222046574291509]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4931489774370563,6.477149871370333,{"$f":"AD1940+AD1952+AD1964+AD1976","v":6.2537998758058384},6.0304498802413438,5.8070998846768491,5.5837498891123545,5.3603998935478607,{"$f":"AI1940+AI1952+AI1964+AI1976","v":5.137049897983367},4.9136999024188723,4.6903499068543777,4.4669999112898839,4.2436499157253902]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2162616745103039,2.8946355070592733,{"$f":"AD1941+AD1953+AD1965+AD1977","v":2.5730093396082427},2.2513831721572126,1.9297570047061823,1.6081308372551519,1.2865046698041216,{"$f":"AI1941+AI1953+AI1965+AI1977","v":0.96487850235309125},0.64325233490206091,0.32162616745103045,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.029731707699276,2.4237853661594206,{"$f":"AD1942+AD1954+AD1966+AD1978","v":1.8178390246195655},1.2118926830797103,0.60594634153985516,0,0,{"$f":"AI1942+AI1954+AI1966+AI1978","v":0},0,0,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8525541598806097,8.2623838825552358,{"$f":"AD1943+AD1955+AD1967+AD1979","v":7.672213605229862},7.0820433279044881,6.4918730505791142,5.9017027732537404,5.3115324959283665,{"$f":"AI1943+AI1955+AI1967+AI1979","v":4.7213622186029927},4.1311919412776188,3.5410216639522449,2.9508513866268706,2.3606811093014963]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8458632095775105,7.0612768886197594,{"$f":"AD1944+AD1956+AD1968+AD1980","v":6.2766905676620084},5.4921042467042573,4.7075179257465063,3.9229316047887552,3.1383452838310042,{"$f":"AI1944+AI1956+AI1968+AI1980","v":2.3537589628732531},1.5691726419155021,0.78458632095775105,0,0]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AI1945+AI1957+AI1969+AI1981","v":0},0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0},{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},{"$f":"AE1946+AE1958+AE1970+AE1982","v":0},0,0,0,{"$f":"AI1946+AI1958+AI1970+AI1982","v":0},0,0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0},{"$f":"AD1947+AD1959+AD1971+AD1983","v":0},0,0,0,0,{"$f":"AI1947+AI1959+AI1971+AI1983","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":31.748024008348906},{"$f":"SUM(AC1986:AC1995)","v":29.300503327924304},{"$f":"SUM(AD1986:AD1995)","v":26.699818618123011},24.099133908321726,21.498449198520433,18.89776448871914,16.90302612045771,{"$f":"SUM(AI1986:AI1995)","v":14.908287752196273},12.913549383934837,10.918811015673402,8.9240726474119683,8.0355467675593157]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AD2012-1)","v":69},{"$f":"MAX(0,AE2012-1)","v":68},{"$f":"MAX(0,AF2012-1)","v":67},{"$f":"MAX(0,AG2012-1)","v":66},{"$f":"MAX(0,AH2012-1)","v":65},{"$f":"MAX(0,AI2012-1)","v":64},{"$f":"MAX(0,AJ2012-1)","v":63},{"$f":"MAX(0,AK2012-1)","v":62},{"$f":"MAX(0,AL2012-1)","v":61}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AD2021-1)","v":61.598995281445561},{"$f":"MAX(0,AE2021-1)","v":60.598995281445561},{"$f":"MAX(0,AF2021-1)","v":59.598995281445561},{"$f":"MAX(0,AG2021-1)","v":58.598995281445561},{"$f":"MAX(0,AH2021-1)","v":57.598995281445561},{"$f":"MAX(0,AI2021-1)","v":56.598995281445561},{"$f":"MAX(0,AJ2021-1)","v":55.598995281445561},{"$f":"MAX(0,AK2021-1)","v":54.598995281445561},{"$f":"MAX(0,AL2021-1)","v":53.598995281445561}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2072","v":0.2779611535864136},{"$f":"AD2072","v":0.27399027996375053},{"$f":"AE2072","v":0.27001940634108745},{"$f":"AF2072","v":0.26604853271842438},{"$f":"AG2072","v":0.26207765909576131},{"$f":"AH2072","v":0.25810678547309823},{"$f":"AI2072","v":0.25413591185043516},{"$f":"AJ2072","v":0.25016503822777209},{"$f":"AK2072","v":0.24619416460510904},{"$f":"AL2072","v":0.24222329098244599}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9468827546417229,2.8486533294869987,2.7504239043322745,2.6521944791775502,2.553965054022826,2.4557356288681018,2.3575062037133776,2.2592767785586534,2.1610473534039292,2.062817928249205]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9632848569899739,9.6311753617569753,9.2990658665239767,8.9669563712909781,8.6348468760579795,8.3027373808249809,7.9706278855919814,7.6385183903589819,7.3064088951259825,6.974299399892983]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2148864381724556,4.6933977943552101,4.1719091505379646,3.6504205067207192,3.1289318629034737,2.6074432190862282,2.0859545752689828,1.5644659314517371,1.0429772876344914,0.52148864381724569]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0472814468743881,4.8378251574995108,3.6283688681246331,2.4189125787497554,1.2094562893748777,0,0,0,0,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1324673106420269,4.7903028232658915,4.4481383358897562,4.1059738485136208,3.7638093611374859,3.421644873761351,3.079480386385216,2.7373158990090811,2.3951514116329458,2.0529869242568108]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7087864665254555,6.9379078198729101,6.1670291732203646,5.3961505265678191,4.6252718799152737,3.8543932332627282,3.0835145866101827,2.3126359399576373,1.5417572933050914,0.77087864665254568]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2024:AD2033)","v":37.291550427432433},34.013252566201245,30.734954704970054,27.456656843738866,24.178358982507678,20.900061121276487,18.831219549420176,16.762377977563865,14.693536405707549,12.624694833851237]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$229","v":0.2779611535864136}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$230","v":2.9468827546417229}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$231","v":9.9632848569899739}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$232","v":5.2148864381724556}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$233","v":6.0472814468743881}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$234","v":5.1324673106420269}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$235","v":7.7087864665254555}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$236","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$237","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$238","v":0}]
[{"$f":"ROW()","v":2046},null,"Total"]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2049},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2050},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2055},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2058},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2048:AC2057)","v":0},{"$f":"SUM(AD2048:AD2057)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2059},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2024<0,AD2024,IF(AD2012=0,0,MIN((AD2024/AD2012)*(AD2024>0),AD2024)))","v":-3.9708736226630511E-3},{"$f":"-IF(AE2024<0,AE2024,IF(AE2012=0,0,MIN((AE2024/AE2012)*(AE2024>0),AE2024)))","v":-3.9708736226630511E-3},-3.9708736226630511E-3,-3.9708736226630502E-3,-3.9708736226630502E-3,-3.9708736226630494E-3,-3.9708736226630494E-3,-3.9708736226630494E-3,-3.9708736226630494E-3,-3.9708736226630494E-3]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.822942515472409E-2,{"$f":"-IF(AE2025<0,AE2025,IF(AE2013=0,0,MIN((AE2025/AE2013)*(AE2025>0),AE2025)))","v":-9.822942515472409E-2},-9.822942515472409E-2,-9.822942515472409E-2,-9.8229425154724076E-2,-9.8229425154724076E-2,-9.8229425154724062E-2,-9.8229425154724062E-2,-9.8229425154724048E-2,-9.8229425154724048E-2]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33210949523299915,{"$f":"-IF(AE2026<0,AE2026,IF(AE2014=0,0,MIN((AE2026/AE2014)*(AE2026>0),AE2026)))","v":-0.33210949523299915},-0.33210949523299915,-0.33210949523299921,-0.33210949523299921,-0.33210949523299926,-0.33210949523299921,-0.33210949523299921,-0.33210949523299921,-0.33210949523299921]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.52148864381724558,{"$f":"-IF(AE2027<0,AE2027,IF(AE2015=0,0,MIN((AE2027/AE2015)*(AE2027>0),AE2027)))","v":-0.52148864381724558},-0.52148864381724558,-0.52148864381724558,-0.52148864381724558,-0.52148864381724569,-0.52148864381724569,-0.52148864381724569,-0.52148864381724569,-0.52148864381724569]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2094562893748777,{"$f":"-IF(AE2028<0,AE2028,IF(AE2016=0,0,MIN((AE2028/AE2016)*(AE2028>0),AE2028)))","v":-1.2094562893748777},-1.2094562893748777,-1.2094562893748777,-1.2094562893748777,0,0,0,0,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.34216448737613514,{"$f":"-IF(AE2029<0,AE2029,IF(AE2017=0,0,MIN((AE2029/AE2017)*(AE2029>0),AE2029)))","v":-0.34216448737613508},-0.34216448737613508,-0.34216448737613508,-0.34216448737613508,-0.34216448737613508,-0.34216448737613514,-0.34216448737613514,-0.34216448737613508,-0.34216448737613514]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.77087864665254557,{"$f":"-IF(AE2030<0,AE2030,IF(AE2018=0,0,MIN((AE2030/AE2018)*(AE2030>0),AE2030)))","v":-0.77087864665254557},-0.77087864665254557,-0.77087864665254557,-0.77087864665254557,-0.77087864665254568,-0.77087864665254568,-0.7708786466525458,-0.77087864665254568,-0.77087864665254568]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(AE2031<0,AE2031,IF(AE2019=0,0,MIN((AE2031/AE2019)*(AE2031>0),AE2031)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(AE2032<0,AE2032,IF(AE2020=0,0,MIN((AE2032/AE2020)*(AE2032>0),AE2032)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(AE2033<0,AE2033,IF(AE2021=0,0,MIN((AE2033/AE2021)*(AE2033>0),AE2033)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2060:AC2069)","v":0},{"$f":"SUM(AD2060:AD2069)","v":-3.2782978612311906},-3.2782978612311902,-3.2782978612311902,-3.2782978612311902,-3.2782978612311902,-2.0688415718563129,-2.0688415718563129,-2.0688415718563129,-2.0688415718563125,-2.0688415718563125]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2024+AB2036+AB2048+AB2060","v":0},0.2779611535864136,{"$f":"AD2024+AD2036+AD2048+AD2060","v":0.27399027996375053},{"$f":"AE2024+AE2036+AE2048+AE2060","v":0.27001940634108745},0.26604853271842438,0.26207765909576131,0.25810678547309823,0.25413591185043516,0.25016503822777209,0.24619416460510904,0.24222329098244599,0.23825241735978295]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2025+AB2037+AB2049+AB2061","v":0},2.9468827546417229,2.8486533294869987,{"$f":"AE2025+AE2037+AE2049+AE2061","v":2.7504239043322745},2.6521944791775502,2.553965054022826,2.4557356288681018,2.3575062037133776,2.2592767785586534,2.1610473534039292,2.062817928249205,1.964588503094481]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2026+AB2038+AB2050+AB2062","v":0},9.9632848569899739,9.6311753617569753,{"$f":"AE2026+AE2038+AE2050+AE2062","v":9.2990658665239767},8.9669563712909781,8.6348468760579795,8.3027373808249809,7.9706278855919814,7.6385183903589819,7.3064088951259825,6.974299399892983,6.6421899046599835]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2027+AB2039+AB2051+AB2063","v":0},5.2148864381724556,4.6933977943552101,{"$f":"AE2027+AE2039+AE2051+AE2063","v":4.1719091505379646},3.6504205067207192,3.1289318629034737,2.6074432190862282,2.0859545752689828,1.5644659314517371,1.0429772876344914,0.52148864381724569,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2028+AB2040+AB2052+AB2064","v":0},6.0472814468743881,4.8378251574995108,{"$f":"AE2028+AE2040+AE2052+AE2064","v":3.6283688681246331},2.4189125787497554,1.2094562893748777,0,0,0,0,0,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2029+AB2041+AB2053+AB2065","v":0},5.1324673106420269,4.7903028232658915,{"$f":"AE2029+AE2041+AE2053+AE2065","v":4.4481383358897562},4.1059738485136208,3.7638093611374859,3.421644873761351,3.079480386385216,2.7373158990090811,2.3951514116329458,2.0529869242568108,1.7108224368806757]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2030+AB2042+AB2054+AB2066","v":0},7.7087864665254555,6.9379078198729101,{"$f":"AE2030+AE2042+AE2054+AE2066","v":6.1670291732203646},5.3961505265678191,4.6252718799152737,3.8543932332627282,3.0835145866101827,2.3126359399576373,1.5417572933050914,0.77087864665254568,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2031+AB2043+AB2055+AB2067","v":0},0,0,{"$f":"AE2031+AE2043+AE2055+AE2067","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2032+AB2044+AB2056+AB2068","v":0},{"$f":"AC2032+AC2044+AC2056+AC2068","v":0},0,{"$f":"AE2032+AE2044+AE2056+AE2068","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2033+AB2045+AB2057+AB2069","v":0},{"$f":"AC2033+AC2045+AC2057+AC2069","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB2072:AB2081)","v":0},{"$f":"SUM(AC2072:AC2081)","v":37.291550427432433},34.013252566201245,30.734954704970054,27.456656843738866,24.178358982507678,20.900061121276487,18.831219549420176,16.762377977563865,14.693536405707549,12.624694833851237,10.555853261994923]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AE2098-1)","v":69},{"$f":"MAX(0,AF2098-1)","v":68},{"$f":"MAX(0,AG2098-1)","v":67},{"$f":"MAX(0,AH2098-1)","v":66},{"$f":"MAX(0,AI2098-1)","v":65},{"$f":"MAX(0,AJ2098-1)","v":64},{"$f":"MAX(0,AK2098-1)","v":63},{"$f":"MAX(0,AL2098-1)","v":62}]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AE2107-1)","v":61.598995281445561},{"$f":"MAX(0,AF2107-1)","v":60.598995281445561},{"$f":"MAX(0,AG2107-1)","v":59.598995281445561},{"$f":"MAX(0,AH2107-1)","v":58.598995281445561},{"$f":"MAX(0,AI2107-1)","v":57.598995281445561},{"$f":"MAX(0,AJ2107-1)","v":56.598995281445561},{"$f":"MAX(0,AK2107-1)","v":55.598995281445561},{"$f":"MAX(0,AL2107-1)","v":54.598995281445561}]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2158","v":0},{"$f":"AE2158","v":0},{"$f":"AF2158","v":0},{"$f":"AG2158","v":0},{"$f":"AH2158","v":0},{"$f":"AI2158","v":0},{"$f":"AJ2158","v":0},{"$f":"AK2158","v":0},{"$f":"AL2158","v":0}]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0394518863579085,5.8381368234793118,5.6368217606007152,5.4355066977221185,5.2341916348435218,5.0328765719649251,4.8315615090863284,4.6302464462077317,4.4289313833291351]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1065588685722867,2.0363402396198773,1.9661216106674677,1.8959029817150581,1.8256843527626485,1.7554657238102389,1.6852470948578293,1.6150284659054197,1.5448098369530101]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3441713078075672,3.0097541770268106,2.675337046246054,2.3409199154652973,2.0065027846845407,1.6720856539037838,1.337668523123027,1.0032513923422703,0.66883426156151349]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.992044254010793,14.393635403208634,10.795226552406476,7.1968177016043171,3.5984088508021586,0,0,0,0]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1103422753988141,3.8363194570388934,3.5622966386789723,3.2882738203190511,3.0142510019591304,2.7402281835992097,2.4662053652392886,2.1921825468793674,1.9181597285194465]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.904179060814517,17.913761154733066,15.923343248651614,13.932925342570162,11.942507436488709,9.9520895304072567,7.9616716243258052,5.9712537182443537,3.9808358121629022]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6901331250366174,3.5671286875353969,3.4441242500341764,3.321119812532956,3.1981153750317355,3.075110937530515,2.9521065000292945,2.8291020625280741,2.7060976250268536]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3658304979198568,2.3280370718866901,2.2902436458535234,2.2524502198203566,2.2146567937871899,2.1768633677540232,2.1390699417208565,2.1012765156876898,2.0634830896545231]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2110:AE2119)","v":59.552711275918362},52.923113014528681,46.293514753139,39.663916491749312,33.034318230359638,26.404719968969953,23.373530558382427,20.342341147794908,17.311151737207382]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":6.0394518863579085}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":2.1065588685722867}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":3.3441713078075672}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":17.992044254010793}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":4.1103422753988141}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":19.904179060814517}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":3.6901331250366174}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":2.3658304979198568}]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2134:AD2143)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2145},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2110<0,AE2110,IF(AE2098=0,0,MIN((AE2110/AE2098)*(AE2110>0),AE2110)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2111<0,AE2111,IF(AE2099=0,0,MIN((AE2111/AE2099)*(AE2111>0),AE2111)))","v":-0.20131506287859696},-0.20131506287859696,-0.20131506287859696,-0.20131506287859699,-0.20131506287859699,-0.20131506287859702,-0.20131506287859702,-0.20131506287859705,-0.20131506287859705]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2112<0,AE2112,IF(AE2100=0,0,MIN((AE2112/AE2100)*(AE2112>0),AE2112)))","v":-7.0218628952409559E-2},-7.0218628952409559E-2,-7.0218628952409559E-2,-7.0218628952409559E-2,-7.0218628952409559E-2,-7.0218628952409559E-2,-7.0218628952409559E-2,-7.0218628952409559E-2,-7.0218628952409545E-2]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2113<0,AE2113,IF(AE2101=0,0,MIN((AE2113/AE2101)*(AE2113>0),AE2113)))","v":-0.33441713078075674},-0.33441713078075674,-0.33441713078075674,-0.33441713078075674,-0.3344171307807568,-0.33441713078075674,-0.33441713078075674,-0.3344171307807568,-0.33441713078075674]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2114<0,AE2114,IF(AE2102=0,0,MIN((AE2114/AE2102)*(AE2114>0),AE2114)))","v":-3.5984088508021586},-3.5984088508021586,-3.5984088508021586,-3.5984088508021586,-3.5984088508021586,0,0,0,0]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2115<0,AE2115,IF(AE2103=0,0,MIN((AE2115/AE2103)*(AE2115>0),AE2115)))","v":-0.27402281835992093},-0.27402281835992098,-0.27402281835992093,-0.27402281835992093,-0.27402281835992093,-0.27402281835992098,-0.27402281835992093,-0.27402281835992093,-0.27402281835992093]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2116<0,AE2116,IF(AE2104=0,0,MIN((AE2116/AE2104)*(AE2116>0),AE2116)))","v":-1.9904179060814517},-1.9904179060814517,-1.9904179060814517,-1.9904179060814517,-1.9904179060814515,-1.9904179060814513,-1.9904179060814513,-1.9904179060814513,-1.9904179060814511]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2117<0,AE2117,IF(AE2105=0,0,MIN((AE2117/AE2105)*(AE2117>0),AE2117)))","v":-0.12300443750122057},-0.12300443750122059,-0.12300443750122059,-0.12300443750122059,-0.1230044375012206,-0.1230044375012206,-0.1230044375012206,-0.12300443750122061,-0.12300443750122061]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2118<0,AE2118,IF(AE2106=0,0,MIN((AE2118/AE2106)*(AE2118>0),AE2118)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2119<0,AE2119,IF(AE2107=0,0,MIN((AE2119/AE2107)*(AE2119>0),AE2119)))","v":-3.7793426033166586E-2},-3.7793426033166579E-2,-3.7793426033166579E-2,-3.7793426033166579E-2,-3.7793426033166572E-2,-3.7793426033166572E-2,-3.7793426033166572E-2,-3.7793426033166565E-2,-3.7793426033166565E-2]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-6.629598261389682},-6.629598261389682,-6.629598261389682,-6.629598261389682,-6.629598261389682,-3.031189410587523,-3.031189410587523,-3.031189410587523,-3.0311894105875226]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2111+AD2123+AD2135+AD2147","v":6.0394518863579085},5.8381368234793118,5.6368217606007152,5.4355066977221185,5.2341916348435218,5.0328765719649251,4.8315615090863284,4.6302464462077317,4.4289313833291351,4.2276163204505384]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2112+AD2124+AD2136+AD2148","v":2.1065588685722867},2.0363402396198773,1.9661216106674677,1.8959029817150581,1.8256843527626485,1.7554657238102389,1.6852470948578293,1.6150284659054197,1.5448098369530101,1.4745912080006005]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2113+AD2125+AD2137+AD2149","v":3.3441713078075672},3.0097541770268106,2.675337046246054,2.3409199154652973,2.0065027846845407,1.6720856539037838,1.337668523123027,1.0032513923422703,0.66883426156151349,0.33441713078075674]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2114+AD2126+AD2138+AD2150","v":17.992044254010793},14.393635403208634,10.795226552406476,7.1968177016043171,3.5984088508021586,0,0,0,0,0]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2115+AD2127+AD2139+AD2151","v":4.1103422753988141},3.8363194570388934,3.5622966386789723,3.2882738203190511,3.0142510019591304,2.7402281835992097,2.4662053652392886,2.1921825468793674,1.9181597285194465,1.6441369101595256]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2116+AD2128+AD2140+AD2152","v":19.904179060814517},17.913761154733066,15.923343248651614,13.932925342570162,11.942507436488709,9.9520895304072567,7.9616716243258052,5.9712537182443537,3.9808358121629022,1.9904179060814511]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2117+AD2129+AD2141+AD2153","v":3.6901331250366174},3.5671286875353969,3.4441242500341764,3.321119812532956,3.1981153750317355,3.075110937530515,2.9521065000292945,2.8291020625280741,2.7060976250268536,2.5830931875256331]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2119+AD2131+AD2143+AD2155","v":2.3658304979198568},2.3280370718866901,2.2902436458535234,2.2524502198203566,2.2146567937871899,2.1768633677540232,2.1390699417208565,2.1012765156876898,2.0634830896545231,2.0256896636213564]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":59.552711275918362},52.923113014528681,46.293514753139,39.663916491749312,33.034318230359638,26.404719968969953,23.373530558382427,20.342341147794908,17.311151737207382,14.279962326619863]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AF2184-1)","v":69},{"$f":"MAX(0,AG2184-1)","v":68},{"$f":"MAX(0,AH2184-1)","v":67},{"$f":"MAX(0,AI2184-1)","v":66},{"$f":"MAX(0,AJ2184-1)","v":65},{"$f":"MAX(0,AK2184-1)","v":64},{"$f":"MAX(0,AL2184-1)","v":63}]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1,0,0,0]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10,9,8]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AF2193-1)","v":61.598995281445561},{"$f":"MAX(0,AG2193-1)","v":60.598995281445561},{"$f":"MAX(0,AH2193-1)","v":59.598995281445561},{"$f":"MAX(0,AI2193-1)","v":58.598995281445561},{"$f":"MAX(0,AJ2193-1)","v":57.598995281445561},{"$f":"MAX(0,AK2193-1)","v":56.598995281445561},{"$f":"MAX(0,AL2193-1)","v":55.598995281445561}]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},{"$f":"AE2244","v":0},{"$f":"AF2244","v":0},{"$f":"AG2244","v":0},{"$f":"AH2244","v":0},{"$f":"AI2244","v":0},{"$f":"AJ2244","v":0},{"$f":"AK2244","v":0},{"$f":"AL2244","v":0}]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8894757994585176,2.7931599394765669,2.6968440794946162,2.6005282195126656,2.5042123595307149,2.4078964995487642,2.3115806395668135,2.2152647795848628]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4386419592240718,1.390687227249936,1.3427324952758002,1.2947777633016644,1.2468230313275286,1.1988682993533928,1.150913567379257,1.1029588354051212]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0253030815622339,1.8227727734060106,1.6202424652497873,1.4177121570935638,1.2151818489373405,1.0126515407811172,0.81012123262489377,0.60759092446867036]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5091891112158011,2.8073512889726411,2.105513466729481,1.4036756444863205,0.70183782224316027,0,0,0]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4428226069358336,3.2133010998067779,2.9837795926777222,2.7542580855486665,2.5247365784196107,2.295215071290555,2.0656935641614993,1.8361720570324438]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,22.883246265395258,20.59492163885573,18.306597012316203,16.018272385776676,13.729947759237151,11.441623132697625,9.1532985061580998,6.8649738796185744]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.1559074394110631,4.0173771914306942,3.8788469434503252,3.7403166954699563,3.6017864474895873,3.4632561995092184,3.3247259515288494,3.1861957035484805]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7858077129055399,1.7572799752816926,1.7287522376578452,1.7002245000339979,1.6716967624101506,1.6431690247863033,1.614641287162456,1.5861135495386087]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},42.130393976108323,38.396851134480052,34.663308292851781,30.92976545122351,27.196222609595242,23.462679767966975,20.430974748581868,17.399269729196764]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":0}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":2.8894757994585176}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":1.4386419592240718}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":2.0253030815622339}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":3.5091891112158011}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":3.4428226069358336}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":22.883246265395258}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":4.1559074394110631}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.7858077129055399}]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2220:AE2229)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2231},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2196<0,AE2196,IF(AE2184=0,0,MIN((AE2196/AE2184)*(AE2196>0),AE2196)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2197<0,AE2197,IF(AE2185=0,0,MIN((AE2197/AE2185)*(AE2197>0),AE2197)))","v":0},-9.6315859981950594E-2,-9.631585998195058E-2,-9.631585998195058E-2,-9.631585998195058E-2,-9.6315859981950566E-2,-9.6315859981950566E-2,-9.6315859981950566E-2,-9.6315859981950552E-2]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2198<0,AE2198,IF(AE2186=0,0,MIN((AE2198/AE2186)*(AE2198>0),AE2198)))","v":0},-4.7954731974135724E-2,-4.7954731974135724E-2,-4.7954731974135724E-2,-4.7954731974135717E-2,-4.7954731974135717E-2,-4.795473197413571E-2,-4.795473197413571E-2,-4.7954731974135703E-2]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2199<0,AE2199,IF(AE2187=0,0,MIN((AE2199/AE2187)*(AE2199>0),AE2199)))","v":0},-0.20253030815622339,-0.20253030815622342,-0.20253030815622342,-0.20253030815622339,-0.20253030815622342,-0.20253030815622344,-0.20253030815622344,-0.20253030815622344]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2200<0,AE2200,IF(AE2188=0,0,MIN((AE2200/AE2188)*(AE2200>0),AE2200)))","v":0},-0.70183782224316027,-0.70183782224316027,-0.70183782224316038,-0.70183782224316027,-0.70183782224316027,0,0,0]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2201<0,AE2201,IF(AE2189=0,0,MIN((AE2201/AE2189)*(AE2201>0),AE2201)))","v":0},-0.22952150712905559,-0.22952150712905556,-0.22952150712905556,-0.22952150712905553,-0.22952150712905553,-0.2295215071290555,-0.22952150712905547,-0.22952150712905547]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2202<0,AE2202,IF(AE2190=0,0,MIN((AE2202/AE2190)*(AE2202>0),AE2202)))","v":0},-2.2883246265395258,-2.2883246265395254,-2.2883246265395254,-2.288324626539525,-2.288324626539525,-2.288324626539525,-2.288324626539525,-2.288324626539525]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2203<0,AE2203,IF(AE2191=0,0,MIN((AE2203/AE2191)*(AE2203>0),AE2203)))","v":0},-0.13853024798036878,-0.13853024798036875,-0.13853024798036875,-0.13853024798036875,-0.13853024798036875,-0.13853024798036873,-0.13853024798036873,-0.13853024798036873]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2204<0,AE2204,IF(AE2192=0,0,MIN((AE2204/AE2192)*(AE2204>0),AE2204)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE2205<0,AE2205,IF(AE2193=0,0,MIN((AE2205/AE2193)*(AE2205>0),AE2205)))","v":0},-2.8527737623847391E-2,-2.8527737623847391E-2,-2.8527737623847395E-2,-2.8527737623847395E-2,-2.8527737623847398E-2,-2.8527737623847398E-2,-2.8527737623847402E-2,-2.8527737623847402E-2]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2232:AE2241)","v":0},-3.7335428416282679,-3.733542841628267,-3.733542841628267,-3.733542841628267,-3.733542841628267,-3.0317050193851061,-3.0317050193851061,-3.0317050193851061]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2197+AE2209+AE2221+AE2233","v":2.8894757994585176},2.7931599394765669,2.6968440794946162,2.6005282195126656,2.5042123595307149,2.4078964995487642,2.3115806395668135,2.2152647795848628,2.1189489196029121]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2198+AE2210+AE2222+AE2234","v":1.4386419592240718},1.390687227249936,1.3427324952758002,1.2947777633016644,1.2468230313275286,1.1988682993533928,1.150913567379257,1.1029588354051212,1.0550041034309854]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2199+AE2211+AE2223+AE2235","v":2.0253030815622339},1.8227727734060106,1.6202424652497873,1.4177121570935638,1.2151818489373405,1.0126515407811172,0.81012123262489377,0.60759092446867036,0.40506061631244694]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2200+AE2212+AE2224+AE2236","v":3.5091891112158011},2.8073512889726411,2.105513466729481,1.4036756444863205,0.70183782224316027,0,0,0,0]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2201+AE2213+AE2225+AE2237","v":3.4428226069358336},3.2133010998067779,2.9837795926777222,2.7542580855486665,2.5247365784196107,2.295215071290555,2.0656935641614993,1.8361720570324438,1.6066505499033883]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2202+AE2214+AE2226+AE2238","v":22.883246265395258},20.59492163885573,18.306597012316203,16.018272385776676,13.729947759237151,11.441623132697625,9.1532985061580998,6.8649738796185744,4.576649253079049]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2203+AE2215+AE2227+AE2239","v":4.1559074394110631},4.0173771914306942,3.8788469434503252,3.7403166954699563,3.6017864474895873,3.4632561995092184,3.3247259515288494,3.1861957035484805,3.0476654555681115]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2205+AE2217+AE2229+AE2241","v":1.7858077129055399},1.7572799752816926,1.7287522376578452,1.7002245000339979,1.6716967624101506,1.6431690247863033,1.614641287162456,1.5861135495386087,1.5575858119147614]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":42.130393976108323},38.396851134480052,34.663308292851781,30.92976545122351,27.196222609595242,23.462679767966975,20.430974748581868,17.399269729196764,14.367564709811655]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AG2270-1)","v":69},{"$f":"MAX(0,AH2270-1)","v":68},{"$f":"MAX(0,AI2270-1)","v":67},{"$f":"MAX(0,AJ2270-1)","v":66},{"$f":"MAX(0,AK2270-1)","v":65},{"$f":"MAX(0,AL2270-1)","v":64}]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1,0,0]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10,9]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AG2279-1)","v":61.598995281445561},{"$f":"MAX(0,AH2279-1)","v":60.598995281445561},{"$f":"MAX(0,AI2279-1)","v":59.598995281445561},{"$f":"MAX(0,AJ2279-1)","v":58.598995281445561},{"$f":"MAX(0,AK2279-1)","v":57.598995281445561},{"$f":"MAX(0,AL2279-1)","v":56.598995281445561}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2330","v":0},{"$f":"AG2330","v":0},{"$f":"AH2330","v":0},{"$f":"AI2330","v":0},{"$f":"AJ2330","v":0},{"$f":"AK2330","v":0},{"$f":"AL2330","v":0}]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5624245530916596,3.4436770679886042,3.3249295828855487,3.2061820977824933,3.0874346126794379,2.9686871275763824,2.849939642473327]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6836116038583873,1.6274912170631077,1.5713708302678282,1.5152504434725487,1.4591300566772691,1.4030096698819896,1.3468892830867101]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4109629046976071,1.2698666142278463,1.1287703237580855,0.98767403328832482,0.84657774281856413,0.70548145234880344,0.56438516187904275]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8628144966420357,2.2902515973136284,1.7176886979852213,1.1451257986568142,0.57256289932840709,0,0]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.708825562122823,3.4615705246479682,3.2143154871731134,2.9670604496982587,2.7198054122234039,2.4725503747485491,2.2252953372736943]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250510648998674,9.2254595840988056,8.2004085191989375,7.1753574542990703,6.1503063893992032,5.125255324499336,4.1002042595994688]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0736073995618702,1.0378204862431413,1.0020335729244123,0.96624665960568334,0.93045974628695438,0.89467283296822542,0.85888591964949645]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6200890448578777,1.5942086127906545,1.5683281807234313,1.542447748656208,1.5165673165889848,1.4906868845217616,1.4648064524545383]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2282:AG2291)","v":26.172846213830933},23.950345704373756,21.727845194916576,19.505344685459402,17.282844176002225,15.060343666545048,13.41040605641628]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":0}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":3.5624245530916596}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":1.6836116038583873}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":1.4109629046976071}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":2.8628144966420357}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":3.708825562122823}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":10.250510648998674}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":1.0736073995618702}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.6200890448578777}]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2306:AG2315)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2317},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2282<0,AG2282,IF(AG2270=0,0,MIN((AG2282/AG2270)*(AG2282>0),AG2282)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2283<0,AG2283,IF(AG2271=0,0,MIN((AG2283/AG2271)*(AG2283>0),AG2283)))","v":-0.11874748510305531},-0.11874748510305531,-0.11874748510305531,-0.11874748510305531,-0.1187474851030553,-0.1187474851030553,-0.11874748510305529]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2284<0,AG2284,IF(AG2272=0,0,MIN((AG2284/AG2272)*(AG2284>0),AG2284)))","v":-5.6120386795279573E-2},-5.612038679527958E-2,-5.612038679527958E-2,-5.612038679527958E-2,-5.612038679527958E-2,-5.6120386795279587E-2,-5.6120386795279587E-2]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2285<0,AG2285,IF(AG2273=0,0,MIN((AG2285/AG2273)*(AG2285>0),AG2285)))","v":-0.14109629046976072},-0.14109629046976069,-0.14109629046976069,-0.14109629046976069,-0.14109629046976069,-0.14109629046976069,-0.14109629046976069]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2286<0,AG2286,IF(AG2274=0,0,MIN((AG2286/AG2274)*(AG2286>0),AG2286)))","v":-0.57256289932840709},-0.57256289932840709,-0.57256289932840709,-0.57256289932840709,-0.57256289932840709,0,0]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2287<0,AG2287,IF(AG2275=0,0,MIN((AG2287/AG2275)*(AG2287>0),AG2287)))","v":-0.24725503747485486},-0.24725503747485486,-0.24725503747485489,-0.24725503747485489,-0.24725503747485489,-0.24725503747485492,-0.24725503747485492]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2288<0,AG2288,IF(AG2276=0,0,MIN((AG2288/AG2276)*(AG2288>0),AG2288)))","v":-1.0250510648998674},-1.0250510648998672,-1.0250510648998672,-1.0250510648998672,-1.0250510648998672,-1.0250510648998672,-1.0250510648998672]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2289<0,AG2289,IF(AG2277=0,0,MIN((AG2289/AG2277)*(AG2289>0),AG2289)))","v":-3.5786913318729005E-2},-3.5786913318729012E-2,-3.5786913318729012E-2,-3.5786913318729012E-2,-3.5786913318729012E-2,-3.5786913318729019E-2,-3.5786913318729019E-2]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2290<0,AG2290,IF(AG2278=0,0,MIN((AG2290/AG2278)*(AG2290>0),AG2290)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2291<0,AG2291,IF(AG2279=0,0,MIN((AG2291/AG2279)*(AG2291>0),AG2291)))","v":-2.5880432067223205E-2},-2.5880432067223205E-2,-2.5880432067223205E-2,-2.5880432067223205E-2,-2.5880432067223201E-2,-2.5880432067223201E-2,-2.5880432067223201E-2]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-2.222500509457177},-2.2225005094571766,-2.222500509457177,-2.222500509457177,-2.222500509457177,-1.6499376101287697,-1.6499376101287697]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2282+AE2294+AE2306+AE2318","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2283+AE2295+AE2307+AE2319","v":0},3.5624245530916596,3.4436770679886042,3.3249295828855487,3.2061820977824933,3.0874346126794379,2.9686871275763824,2.849939642473327,2.7311921573702715]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2284+AE2296+AE2308+AE2320","v":0},1.6836116038583873,1.6274912170631077,1.5713708302678282,1.5152504434725487,1.4591300566772691,1.4030096698819896,1.3468892830867101,1.2907688962914305]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2285+AE2297+AE2309+AE2321","v":0},1.4109629046976071,1.2698666142278463,1.1287703237580855,0.98767403328832482,0.84657774281856413,0.70548145234880344,0.56438516187904275,0.42328887140928206]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2286+AE2298+AE2310+AE2322","v":0},2.8628144966420357,2.2902515973136284,1.7176886979852213,1.1451257986568142,0.57256289932840709,0,0,0]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2287+AE2299+AE2311+AE2323","v":0},3.708825562122823,3.4615705246479682,3.2143154871731134,2.9670604496982587,2.7198054122234039,2.4725503747485491,2.2252953372736943,1.9780402997988393]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2288+AE2300+AE2312+AE2324","v":0},10.250510648998674,9.2254595840988056,8.2004085191989375,7.1753574542990703,6.1503063893992032,5.125255324499336,4.1002042595994688,3.0751531946996016]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2289+AE2301+AE2313+AE2325","v":0},1.0736073995618702,1.0378204862431413,1.0020335729244123,0.96624665960568334,0.93045974628695438,0.89467283296822542,0.85888591964949645,0.82309900633076749]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2290+AE2302+AE2314+AE2326","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2291+AE2303+AE2315+AE2327","v":0},1.6200890448578777,1.5942086127906545,1.5683281807234313,1.542447748656208,1.5165673165889848,1.4906868845217616,1.4648064524545383,1.4389260203873151]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2330:AE2339)","v":0},26.172846213830933,23.950345704373756,21.727845194916576,19.505344685459402,17.282844176002225,15.060343666545048,13.41040605641628,11.760468446287508]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AH2356-1)","v":69},{"$f":"MAX(0,AI2356-1)","v":68},{"$f":"MAX(0,AJ2356-1)","v":67},{"$f":"MAX(0,AK2356-1)","v":66},{"$f":"MAX(0,AL2356-1)","v":65}]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11,10]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AH2365-1)","v":61.598995281445561},{"$f":"MAX(0,AI2365-1)","v":60.598995281445561},{"$f":"MAX(0,AJ2365-1)","v":59.598995281445561},{"$f":"MAX(0,AK2365-1)","v":58.598995281445561},{"$f":"MAX(0,AL2365-1)","v":57.598995281445561}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2416","v":0},{"$f":"AH2416","v":0},{"$f":"AI2416","v":0},{"$f":"AJ2416","v":0},{"$f":"AK2416","v":0},{"$f":"AL2416","v":0}]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3206556091696493,3.2099670888639942,3.0992785685583391,2.9885900482526839,2.8779015279470288,2.7672130076413737]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4405785363309507,1.3925592517865857,1.3445399672422207,1.2965206826978557,1.2485013981534907,1.2004821136091257]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0524756911799797,0.94722812206198181,0.84198055294398388,0.73673298382598595,0.63148541470798791,0.52623784558998987]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6723623898142455,4.537889911851396,3.403417433888547,2.268944955925698,1.134472477962849,0]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4671551213388971,3.2360114465829706,3.004867771827044,2.7737240970711174,2.5425804223151909,2.3114367475592643]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.675729460999415,12.308156514899473,10.940583568799532,9.5730106226995915,8.2054376765996491,6.8378647304997076]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0840292579625537,7.8145616160304687,7.5450939740983838,7.2756263321662988,7.0061586902342139,6.7366910483021289]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7977970138241837,1.7690777507474957,1.7403584876708078,1.7116392245941199,1.682919961517432,1.654200698440744]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2368:AH2377)","v":38.510783080619873},35.215451702824367,31.920120325028858,28.624788947233352,25.329457569437846,22.034126191642333]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":0}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":3.3206556091696493}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":1.4405785363309507}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":1.0524756911799797}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":5.6723623898142455}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":3.4671551213388971}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":13.675729460999415}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":8.0840292579625537}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.7977970138241837}]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2392:AG2401)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2403},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2368<0,AG2368,IF(AG2356=0,0,MIN((AG2368/AG2356)*(AG2368>0),AG2368)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2369<0,AG2369,IF(AG2357=0,0,MIN((AG2369/AG2357)*(AG2369>0),AG2369)))","v":0},-0.11068852030565497,-0.11068852030565497,-0.11068852030565497,-0.11068852030565496,-0.11068852030565496,-0.11068852030565494]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2370<0,AG2370,IF(AG2358=0,0,MIN((AG2370/AG2358)*(AG2370>0),AG2370)))","v":0},-4.8019284544365021E-2,-4.8019284544365021E-2,-4.8019284544365028E-2,-4.8019284544365028E-2,-4.8019284544365028E-2,-4.8019284544365028E-2]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2371<0,AG2371,IF(AG2359=0,0,MIN((AG2371/AG2359)*(AG2371>0),AG2371)))","v":0},-0.10524756911799797,-0.10524756911799799,-0.10524756911799799,-0.105247569117998,-0.10524756911799799,-0.10524756911799797]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2372<0,AG2372,IF(AG2360=0,0,MIN((AG2372/AG2360)*(AG2372>0),AG2372)))","v":0},-1.134472477962849,-1.134472477962849,-1.134472477962849,-1.134472477962849,-1.134472477962849,0]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2373<0,AG2373,IF(AG2361=0,0,MIN((AG2373/AG2361)*(AG2373>0),AG2373)))","v":0},-0.23114367475592648,-0.23114367475592648,-0.23114367475592645,-0.23114367475592645,-0.23114367475592645,-0.23114367475592643]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2374<0,AG2374,IF(AG2362=0,0,MIN((AG2374/AG2362)*(AG2374>0),AG2374)))","v":0},-1.3675729460999415,-1.3675729460999415,-1.3675729460999415,-1.3675729460999417,-1.3675729460999415,-1.3675729460999415]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2375<0,AG2375,IF(AG2363=0,0,MIN((AG2375/AG2363)*(AG2375>0),AG2375)))","v":0},-0.26946764193208511,-0.26946764193208511,-0.26946764193208511,-0.26946764193208517,-0.26946764193208517,-0.26946764193208517]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2376<0,AG2376,IF(AG2364=0,0,MIN((AG2376/AG2364)*(AG2376>0),AG2376)))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG2377<0,AG2377,IF(AG2365=0,0,MIN((AG2377/AG2365)*(AG2377>0),AG2377)))","v":0},-2.8719263076687967E-2,-2.8719263076687967E-2,-2.8719263076687967E-2,-2.8719263076687967E-2,-2.8719263076687967E-2,-2.871926307668797E-2]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2404:AG2413)","v":0},-3.2953313777955082,-3.2953313777955082,-3.2953313777955082,-3.2953313777955087,-3.2953313777955087,-2.1608588998326592]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2369+AG2381+AG2393+AG2405","v":3.3206556091696493},3.2099670888639942,3.0992785685583391,2.9885900482526839,2.8779015279470288,2.7672130076413737,2.6565244873357186]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2370+AG2382+AG2394+AG2406","v":1.4405785363309507},1.3925592517865857,1.3445399672422207,1.2965206826978557,1.2485013981534907,1.2004821136091257,1.1524628290647607]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2371+AG2383+AG2395+AG2407","v":1.0524756911799797},0.94722812206198181,0.84198055294398388,0.73673298382598595,0.63148541470798791,0.52623784558998987,0.42099027647199189]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2372+AG2384+AG2396+AG2408","v":5.6723623898142455},4.537889911851396,3.403417433888547,2.268944955925698,1.134472477962849,0,0]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2373+AG2385+AG2397+AG2409","v":3.4671551213388971},3.2360114465829706,3.004867771827044,2.7737240970711174,2.5425804223151909,2.3114367475592643,2.0802930728033378]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2374+AG2386+AG2398+AG2410","v":13.675729460999415},12.308156514899473,10.940583568799532,9.5730106226995915,8.2054376765996491,6.8378647304997076,5.470291784399766]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2375+AG2387+AG2399+AG2411","v":8.0840292579625537},7.8145616160304687,7.5450939740983838,7.2756263321662988,7.0061586902342139,6.7366910483021289,6.467223406370044]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2377+AG2389+AG2401+AG2413","v":1.7977970138241837},1.7690777507474957,1.7403584876708078,1.7116392245941199,1.682919961517432,1.654200698440744,1.6254814353640561]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":38.510783080619873},35.215451702824367,31.920120325028858,28.624788947233352,25.329457569437846,22.034126191642333,19.873267291809672]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AI2442-1)","v":69},{"$f":"MAX(0,AJ2442-1)","v":68},{"$f":"MAX(0,AK2442-1)","v":67},{"$f":"MAX(0,AL2442-1)","v":66}]
[{"$f":"ROW()","v":2443},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":2444},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":2445},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2,1]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12,11]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":2449},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28,27,26]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AI2451-1)","v":61.598995281445561},{"$f":"MAX(0,AJ2451-1)","v":60.598995281445561},{"$f":"MAX(0,AK2451-1)","v":59.598995281445561},{"$f":"MAX(0,AL2451-1)","v":58.598995281445561}]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2502","v":0},{"$f":"AI2502","v":0},{"$f":"AJ2502","v":0},{"$f":"AK2502","v":0},{"$f":"AL2502","v":0}]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8115501211657938,3.6844984504602674,3.5574467797547409,3.4303951090492144,3.3033434383436879]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6553366712114264,1.6001587821710455,1.5449808931306646,1.4898030040902837,1.4346251150499028]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9195644426318261,1.7276079983686434,1.5356515541054607,1.3436951098422782,1.1517386655790955]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.282208881582096,2.6257671052656768,1.9693253289492576,1.3128835526328384,0.6564417763164192]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0035071149717631,1.8699399739736455,1.7363728329755279,1.6028056919774103,1.4692385509792927]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8881984398613874,7.0993785958752484,6.3105587518891095,5.5217389079029706,4.7329190639168317]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.682254155896286,2.5928456840330765,2.5034372121698669,2.4140287403066574,2.3246202684434478]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6542083655841069,1.627782887696694,1.6013574098092811,1.5749319319218682,1.5485064540344553]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2454:AI2463)","v":24.896828192904685},22.827979477844295,20.759130762783911,18.690282047723521,16.621433332663134]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":3.8115501211657938}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":1.6553366712114264}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.9195644426318261}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":3.282208881582096}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":2.0035071149717631}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":7.8881984398613874}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":2.682254155896286}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.6542083655841069}]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2478:AH2487)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2489},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2454<0,AH2454,IF(AH2442=0,0,MIN((AH2454/AH2442)*(AH2454>0),AH2454)))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2491},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2455<0,AH2455,IF(AH2443=0,0,MIN((AH2455/AH2443)*(AH2455>0),AH2455)))","v":0},-0.12705167070552645,-0.12705167070552645,-0.12705167070552645,-0.12705167070552645,-0.12705167070552645]
[{"$f":"ROW()","v":2492},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2456<0,AH2456,IF(AH2444=0,0,MIN((AH2456/AH2444)*(AH2456>0),AH2456)))","v":0},-5.517788904038088E-2,-5.517788904038088E-2,-5.517788904038088E-2,-5.5177889040380873E-2,-5.5177889040380873E-2]
[{"$f":"ROW()","v":2493},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2457<0,AH2457,IF(AH2445=0,0,MIN((AH2457/AH2445)*(AH2457>0),AH2457)))","v":0},-0.19195644426318262,-0.19195644426318259,-0.19195644426318259,-0.19195644426318262,-0.19195644426318259]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2458<0,AH2458,IF(AH2446=0,0,MIN((AH2458/AH2446)*(AH2458>0),AH2458)))","v":0},-0.6564417763164192,-0.6564417763164192,-0.6564417763164192,-0.6564417763164192,-0.6564417763164192]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2459<0,AH2459,IF(AH2447=0,0,MIN((AH2459/AH2447)*(AH2459>0),AH2459)))","v":0},-0.13356714099811753,-0.13356714099811753,-0.13356714099811753,-0.13356714099811753,-0.13356714099811751]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2460<0,AH2460,IF(AH2448=0,0,MIN((AH2460/AH2448)*(AH2460>0),AH2460)))","v":0},-0.78881984398613869,-0.78881984398613869,-0.78881984398613869,-0.78881984398613869,-0.78881984398613858]
[{"$f":"ROW()","v":2497},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2461<0,AH2461,IF(AH2449=0,0,MIN((AH2461/AH2449)*(AH2461>0),AH2461)))","v":0},-8.9408471863209535E-2,-8.9408471863209535E-2,-8.9408471863209535E-2,-8.9408471863209535E-2,-8.9408471863209535E-2]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2462<0,AH2462,IF(AH2450=0,0,MIN((AH2462/AH2450)*(AH2462>0),AH2462)))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH2463<0,AH2463,IF(AH2451=0,0,MIN((AH2463/AH2451)*(AH2463>0),AH2463)))","v":0},-2.6425477887412945E-2,-2.6425477887412945E-2,-2.6425477887412945E-2,-2.6425477887412948E-2,-2.6425477887412948E-2]
[{"$f":"ROW()","v":2500},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2490:AH2499)","v":0},-2.0688487150603878,-2.0688487150603878,-2.0688487150603878,-2.0688487150603878,-2.0688487150603874]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2455+AH2467+AH2479+AH2491","v":3.8115501211657938},3.6844984504602674,3.5574467797547409,3.4303951090492144,3.3033434383436879,3.1762917676381615]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2456+AH2468+AH2480+AH2492","v":1.6553366712114264},1.6001587821710455,1.5449808931306646,1.4898030040902837,1.4346251150499028,1.3794472260095219]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2457+AH2469+AH2481+AH2493","v":1.9195644426318261},1.7276079983686434,1.5356515541054607,1.3436951098422782,1.1517386655790955,0.95978222131591295]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2458+AH2470+AH2482+AH2494","v":3.282208881582096},2.6257671052656768,1.9693253289492576,1.3128835526328384,0.6564417763164192,0]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2459+AH2471+AH2483+AH2495","v":2.0035071149717631},1.8699399739736455,1.7363728329755279,1.6028056919774103,1.4692385509792927,1.3356714099811753]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2460+AH2472+AH2484+AH2496","v":7.8881984398613874},7.0993785958752484,6.3105587518891095,5.5217389079029706,4.7329190639168317,3.9440992199306932]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2461+AH2473+AH2485+AH2497","v":2.682254155896286},2.5928456840330765,2.5034372121698669,2.4140287403066574,2.3246202684434478,2.2352117965802383]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2463+AH2475+AH2487+AH2499","v":1.6542083655841069},1.627782887696694,1.6013574098092811,1.5749319319218682,1.5485064540344553,1.5220809761470424]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":24.896828192904685},22.827979477844295,20.759130762783911,18.690282047723521,16.621433332663134,14.552584617602745]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[]
["2026 Capex"]
[{"$f":"ROW()","v":2527},"Life"]
[{"$f":"ROW()","v":2528},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AJ2528-1)","v":69},{"$f":"MAX(0,AK2528-1)","v":68},{"$f":"MAX(0,AL2528-1)","v":67}]
[{"$f":"ROW()","v":2529},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":2530},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":2531},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":2532},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3,2]
[{"$f":"ROW()","v":2533},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13,12]
[{"$f":"ROW()","v":2534},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":2535},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28,27]
[{"$f":"ROW()","v":2536},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2537},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AJ2537-1)","v":61.598995281445561},{"$f":"MAX(0,AK2537-1)","v":60.598995281445561},{"$f":"MAX(0,AL2537-1)","v":59.598995281445561}]
[{"$f":"ROW()","v":2538}]
[{"$f":"ROW()","v":2539},"Opening Value"]
[{"$f":"ROW()","v":2540},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2588","v":0.18694819684054823},{"$f":"AJ2588","v":0.18427750831425468},{"$f":"AK2588","v":0.18160681978796114},{"$f":"AL2588","v":0.1789361312616676}]
[{"$f":"ROW()","v":2541},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8327274084859813,7.5716364948697823,7.3105455812535833,7.0494546676373844]
[{"$f":"ROW()","v":2542},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8412425735924636,8.5465344878060474,8.2518264020196312,7.957118316233216]
[{"$f":"ROW()","v":2543},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3528616825127846,1.2175755142615061,1.0822893460102276,0.94700317775894916]
[{"$f":"ROW()","v":2544},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.828352754283131,14.262682203426504,10.697011652569877,7.131341101713252]
[{"$f":"ROW()","v":2545},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4608171355823627,5.0967626598768723,4.7327081841713809,4.3686537084658905]
[{"$f":"ROW()","v":2546},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.189598212680242,16.370638391412218,14.551678570144194,12.73271874887617]
[{"$f":"ROW()","v":2547},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4071369654664923,1.3602323999509425,1.3133278344353927,1.2664232689198429]
[{"$f":"ROW()","v":2548},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":2549},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.769832756118501,1.741560213593476,1.713287671068451,1.6850151285434261]
[{"$f":"ROW()","v":2550},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2540:AJ2549)","v":62.869517685562499},56.351899873511599,49.834282061460698,43.316664249409804]
[{"$f":"ROW()","v":2551},"Capex"]
[{"$f":"ROW()","v":2552},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$229","v":0.18694819684054823}]
[{"$f":"ROW()","v":2553},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$230","v":7.8327274084859813}]
[{"$f":"ROW()","v":2554},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$231","v":8.8412425735924636}]
[{"$f":"ROW()","v":2555},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$232","v":1.3528616825127846}]
[{"$f":"ROW()","v":2556},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$233","v":17.828352754283131}]
[{"$f":"ROW()","v":2557},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$234","v":5.4608171355823627}]
[{"$f":"ROW()","v":2558},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$235","v":18.189598212680242}]
[{"$f":"ROW()","v":2559},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$236","v":1.4071369654664923}]
[{"$f":"ROW()","v":2560},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$237","v":0}]
[{"$f":"ROW()","v":2561},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$238","v":1.769832756118501}]
[{"$f":"ROW()","v":2562},null,"Total"]
[{"$f":"ROW()","v":2563},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2564},null,"Pipeline"]
[{"$f":"ROW()","v":2565},null,"Compression"]
[{"$f":"ROW()","v":2566},null,"Metering"]
[{"$f":"ROW()","v":2567},null,"Other Depreciable"]
[{"$f":"ROW()","v":2568},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2569},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2570},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2571},null,"Building"]
[{"$f":"ROW()","v":2572},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2573},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2574},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2564:AI2573)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2575},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2576},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2540<0,AI2540,IF(AI2528=0,0,MIN((AI2540/AI2528)*(AI2540>0),AI2540)))","v":0},-2.6706885262935461E-3,-2.6706885262935461E-3,-2.6706885262935461E-3,-2.6706885262935461E-3]
[{"$f":"ROW()","v":2577},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2541<0,AI2541,IF(AI2529=0,0,MIN((AI2541/AI2529)*(AI2541>0),AI2541)))","v":0},-0.26109091361619935,-0.2610909136161994,-0.2610909136161994,-0.2610909136161994]
[{"$f":"ROW()","v":2578},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2542<0,AI2542,IF(AI2530=0,0,MIN((AI2542/AI2530)*(AI2542>0),AI2542)))","v":0},-0.29470808578641544,-0.29470808578641544,-0.29470808578641539,-0.29470808578641539]
[{"$f":"ROW()","v":2579},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2543<0,AI2543,IF(AI2531=0,0,MIN((AI2543/AI2531)*(AI2543>0),AI2543)))","v":0},-0.13528616825127845,-0.13528616825127845,-0.13528616825127845,-0.13528616825127845]
[{"$f":"ROW()","v":2580},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2544<0,AI2544,IF(AI2532=0,0,MIN((AI2544/AI2532)*(AI2544>0),AI2544)))","v":0},-3.565670550856626,-3.565670550856626,-3.5656705508566255,-3.565670550856626]
[{"$f":"ROW()","v":2581},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2545<0,AI2545,IF(AI2533=0,0,MIN((AI2545/AI2533)*(AI2545>0),AI2545)))","v":0},-0.36405447570549082,-0.36405447570549088,-0.36405447570549082,-0.36405447570549088]
[{"$f":"ROW()","v":2582},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2546<0,AI2546,IF(AI2534=0,0,MIN((AI2546/AI2534)*(AI2546>0),AI2546)))","v":0},-1.8189598212680242,-1.8189598212680242,-1.8189598212680242,-1.8189598212680242]
[{"$f":"ROW()","v":2583},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2547<0,AI2547,IF(AI2535=0,0,MIN((AI2547/AI2535)*(AI2547>0),AI2547)))","v":0},-4.6904565515549744E-2,-4.6904565515549737E-2,-4.6904565515549737E-2,-4.6904565515549737E-2]
[{"$f":"ROW()","v":2584},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2548<0,AI2548,IF(AI2536=0,0,MIN((AI2548/AI2536)*(AI2548>0),AI2548)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2585},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI2549<0,AI2549,IF(AI2537=0,0,MIN((AI2549/AI2537)*(AI2549>0),AI2549)))","v":0},-2.8272542525024872E-2,-2.8272542525024872E-2,-2.8272542525024869E-2,-2.8272542525024869E-2]
[{"$f":"ROW()","v":2586},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2576:AI2585)","v":0},-6.5176178120509016,-6.5176178120509016,-6.5176178120509016,-6.5176178120509016]
[{"$f":"ROW()","v":2587},"Closing Value"]
[{"$f":"ROW()","v":2588},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2540+AI2552+AI2564+AI2576","v":0.18694819684054823},0.18427750831425468,0.18160681978796114,0.1789361312616676,0.17626544273537406]
[{"$f":"ROW()","v":2589},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2541+AI2553+AI2565+AI2577","v":7.8327274084859813},7.5716364948697823,7.3105455812535833,7.0494546676373844,6.7883637540211854]
[{"$f":"ROW()","v":2590},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2542+AI2554+AI2566+AI2578","v":8.8412425735924636},8.5465344878060474,8.2518264020196312,7.957118316233216,7.6624102304468007]
[{"$f":"ROW()","v":2591},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2543+AI2555+AI2567+AI2579","v":1.3528616825127846},1.2175755142615061,1.0822893460102276,0.94700317775894916,0.81171700950767067]
[{"$f":"ROW()","v":2592},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2544+AI2556+AI2568+AI2580","v":17.828352754283131},14.262682203426504,10.697011652569877,7.131341101713252,3.565670550856626]
[{"$f":"ROW()","v":2593},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2545+AI2557+AI2569+AI2581","v":5.4608171355823627},5.0967626598768723,4.7327081841713809,4.3686537084658905,4.0045992327604001]
[{"$f":"ROW()","v":2594},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2546+AI2558+AI2570+AI2582","v":18.189598212680242},16.370638391412218,14.551678570144194,12.73271874887617,10.913758927608146]
[{"$f":"ROW()","v":2595},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2547+AI2559+AI2571+AI2583","v":1.4071369654664923},1.3602323999509425,1.3133278344353927,1.2664232689198429,1.2195187034042931]
[{"$f":"ROW()","v":2596},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2548+AI2560+AI2572+AI2584","v":0},0,0,0,0]
[{"$f":"ROW()","v":2597},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2549+AI2561+AI2573+AI2585","v":1.769832756118501},1.741560213593476,1.713287671068451,1.6850151285434261,1.6567425860184013]
[{"$f":"ROW()","v":2598},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2588:AI2597)","v":62.869517685562499},56.351899873511599,49.834282061460698,43.316664249409804,36.799046437358903]
[{"$f":"ROW()","v":2599},"Over Depreciation"]
[{"$f":"ROW()","v":2600},null,"Pipeline"]
[{"$f":"ROW()","v":2601},null,"Compression"]
[{"$f":"ROW()","v":2602},null,"Metering"]
[{"$f":"ROW()","v":2603},null,"Other Depreciable"]
[{"$f":"ROW()","v":2604},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2605},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2606},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2607},null,"Building"]
[{"$f":"ROW()","v":2608},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2609},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2610},null,"Total"]
[]
["2027 Capex"]
[{"$f":"ROW()","v":2613},"Life"]
[{"$f":"ROW()","v":2614},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AK2614-1)","v":69},{"$f":"MAX(0,AL2614-1)","v":68}]
[{"$f":"ROW()","v":2615},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":2616},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":2617},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":2618},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4,3]
[{"$f":"ROW()","v":2619},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14,13]
[{"$f":"ROW()","v":2620},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":2621},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29,28]
[{"$f":"ROW()","v":2622},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2623},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AK2623-1)","v":61.598995281445561},{"$f":"MAX(0,AL2623-1)","v":60.598995281445561}]
[{"$f":"ROW()","v":2624}]
[{"$f":"ROW()","v":2625},"Opening Value"]
[{"$f":"ROW()","v":2626},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2674","v":0.18742410637939938},{"$f":"AK2674","v":0.18474661914540796},{"$f":"AL2674","v":0.18206913191141655}]
[{"$f":"ROW()","v":2627},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6727012497009826,6.4502778747109497,6.2278544997209169]
[{"$f":"ROW()","v":2628},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8123590318838687,8.5186137308210732,8.2248684297582777]
[{"$f":"ROW()","v":2629},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6485260109499862,1.4836734098549875,1.3188208087599889]
[{"$f":"ROW()","v":2630},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.917561325712116,9.5340490605696928,7.1505367954272696]
[{"$f":"ROW()","v":2631},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8963237838186418,4.5699021982307322,4.2434806126428226]
[{"$f":"ROW()","v":2632},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.357864115299137,14.722077703769223,13.086291292239309]
[{"$f":"ROW()","v":2633},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.377987687353635,22.598721431108512,21.819455174863389]
[{"$f":"ROW()","v":2634},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":2635},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3851612452493733,1.3630337136648538,1.3409061820803343]
[{"$f":"ROW()","v":2636},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2626:AK2635)","v":75.255908556347151},69.425095741875424,63.594282927403725]
[{"$f":"ROW()","v":2637},"Capex"]
[{"$f":"ROW()","v":2638},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$229","v":0.18742410637939938}]
[{"$f":"ROW()","v":2639},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$230","v":6.6727012497009826}]
[{"$f":"ROW()","v":2640},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$231","v":8.8123590318838687}]
[{"$f":"ROW()","v":2641},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$232","v":1.6485260109499862}]
[{"$f":"ROW()","v":2642},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$233","v":11.917561325712116}]
[{"$f":"ROW()","v":2643},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$234","v":4.8963237838186418}]
[{"$f":"ROW()","v":2644},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$235","v":16.357864115299137}]
[{"$f":"ROW()","v":2645},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$236","v":23.377987687353635}]
[{"$f":"ROW()","v":2646},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$237","v":0}]
[{"$f":"ROW()","v":2647},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$238","v":1.3851612452493733}]
[{"$f":"ROW()","v":2648},null,"Total"]
[{"$f":"ROW()","v":2649},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2650},null,"Pipeline"]
[{"$f":"ROW()","v":2651},null,"Compression"]
[{"$f":"ROW()","v":2652},null,"Metering"]
[{"$f":"ROW()","v":2653},null,"Other Depreciable"]
[{"$f":"ROW()","v":2654},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2655},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2656},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2657},null,"Building"]
[{"$f":"ROW()","v":2658},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2659},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2660},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2650:AJ2659)","v":0},0,0,0]
[{"$f":"ROW()","v":2661},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2662},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2626<0,AJ2626,IF(AJ2614=0,0,MIN((AJ2626/AJ2614)*(AJ2626>0),AJ2626)))","v":0},-2.6774872339914197E-3,-2.6774872339914197E-3,-2.6774872339914197E-3]
[{"$f":"ROW()","v":2663},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2627<0,AJ2627,IF(AJ2615=0,0,MIN((AJ2627/AJ2615)*(AJ2627>0),AJ2627)))","v":0},-0.22242337499003276,-0.22242337499003276,-0.22242337499003276]
[{"$f":"ROW()","v":2664},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2628<0,AJ2628,IF(AJ2616=0,0,MIN((AJ2628/AJ2616)*(AJ2628>0),AJ2628)))","v":0},-0.29374530106279562,-0.29374530106279562,-0.29374530106279562]
[{"$f":"ROW()","v":2665},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2629<0,AJ2629,IF(AJ2617=0,0,MIN((AJ2629/AJ2617)*(AJ2629>0),AJ2629)))","v":0},-0.16485260109499861,-0.16485260109499861,-0.16485260109499861]
[{"$f":"ROW()","v":2666},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2630<0,AJ2630,IF(AJ2618=0,0,MIN((AJ2630/AJ2618)*(AJ2630>0),AJ2630)))","v":0},-2.3835122651424232,-2.3835122651424232,-2.3835122651424232]
[{"$f":"ROW()","v":2667},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2631<0,AJ2631,IF(AJ2619=0,0,MIN((AJ2631/AJ2619)*(AJ2631>0),AJ2631)))","v":0},-0.32642158558790946,-0.32642158558790946,-0.32642158558790946]
[{"$f":"ROW()","v":2668},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2632<0,AJ2632,IF(AJ2620=0,0,MIN((AJ2632/AJ2620)*(AJ2632>0),AJ2632)))","v":0},-1.6357864115299137,-1.6357864115299137,-1.6357864115299137]
[{"$f":"ROW()","v":2669},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2633<0,AJ2633,IF(AJ2621=0,0,MIN((AJ2633/AJ2621)*(AJ2633>0),AJ2633)))","v":0},-0.77926625624512114,-0.77926625624512114,-0.77926625624512103]
[{"$f":"ROW()","v":2670},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2634<0,AJ2634,IF(AJ2622=0,0,MIN((AJ2634/AJ2622)*(AJ2634>0),AJ2634)))","v":0},0,0,0]
[{"$f":"ROW()","v":2671},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ2635<0,AJ2635,IF(AJ2623=0,0,MIN((AJ2635/AJ2623)*(AJ2635>0),AJ2635)))","v":0},-2.2127531584519494E-2,-2.2127531584519491E-2,-2.2127531584519491E-2]
[{"$f":"ROW()","v":2672},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2662:AJ2671)","v":0},-5.830812814471706,-5.830812814471706,-5.830812814471706]
[{"$f":"ROW()","v":2673},"Closing Value"]
[{"$f":"ROW()","v":2674},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2626+AJ2638+AJ2650+AJ2662","v":0.18742410637939938},0.18474661914540796,0.18206913191141655,0.17939164467742513]
[{"$f":"ROW()","v":2675},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2627+AJ2639+AJ2651+AJ2663","v":6.6727012497009826},6.4502778747109497,6.2278544997209169,6.005431124730884]
[{"$f":"ROW()","v":2676},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2628+AJ2640+AJ2652+AJ2664","v":8.8123590318838687},8.5186137308210732,8.2248684297582777,7.9311231286954822]
[{"$f":"ROW()","v":2677},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2629+AJ2641+AJ2653+AJ2665","v":1.6485260109499862},1.4836734098549875,1.3188208087599889,1.1539682076649902]
[{"$f":"ROW()","v":2678},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2630+AJ2642+AJ2654+AJ2666","v":11.917561325712116},9.5340490605696928,7.1505367954272696,4.7670245302848464]
[{"$f":"ROW()","v":2679},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2631+AJ2643+AJ2655+AJ2667","v":4.8963237838186418},4.5699021982307322,4.2434806126428226,3.917059027054913]
[{"$f":"ROW()","v":2680},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2632+AJ2644+AJ2656+AJ2668","v":16.357864115299137},14.722077703769223,13.086291292239309,11.450504880709396]
[{"$f":"ROW()","v":2681},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2633+AJ2645+AJ2657+AJ2669","v":23.377987687353635},22.598721431108512,21.819455174863389,21.040188918618266]
[{"$f":"ROW()","v":2682},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2634+AJ2646+AJ2658+AJ2670","v":0},0,0,0]
[{"$f":"ROW()","v":2683},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2635+AJ2647+AJ2659+AJ2671","v":1.3851612452493733},1.3630337136648538,1.3409061820803343,1.3187786504958148]
[{"$f":"ROW()","v":2684},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2674:AJ2683)","v":75.255908556347151},69.425095741875424,63.594282927403725,57.763470112932012]
[{"$f":"ROW()","v":2685},"Over Depreciation"]
[{"$f":"ROW()","v":2686},null,"Pipeline"]
[{"$f":"ROW()","v":2687},null,"Compression"]
[{"$f":"ROW()","v":2688},null,"Metering"]
[{"$f":"ROW()","v":2689},null,"Other Depreciable"]
[{"$f":"ROW()","v":2690},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2691},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2692},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2693},null,"Building"]
[{"$f":"ROW()","v":2694},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2695},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2696},null,"Total"]
[]
["2028 Capex"]
[{"$f":"ROW()","v":2699},"Life"]
[{"$f":"ROW()","v":2700},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AL2700-1)","v":69}]
[{"$f":"ROW()","v":2701},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":2702},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":2703},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":2704},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},4]
[{"$f":"ROW()","v":2705},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},14]
[{"$f":"ROW()","v":2706},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":2707},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},29]
[{"$f":"ROW()","v":2708},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2709},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AL2709-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":2710}]
[{"$f":"ROW()","v":2711},"Opening Value"]
[{"$f":"ROW()","v":2712},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2760","v":0.18790122742974402},{"$f":"AL2760","v":0.18521692418074767}]
[{"$f":"ROW()","v":2713},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1494580735255102,7.8778094710746602]
[{"$f":"ROW()","v":2714},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8606998968328856,5.6653432336051228]
[{"$f":"ROW()","v":2715},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0768962819360597,0.96920665374245374]
[{"$f":"ROW()","v":2716},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6326590489836441,6.9061272391869153]
[{"$f":"ROW()","v":2717},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4996484683837163,4.199671903824802]
[{"$f":"ROW()","v":2718},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.119982657233603,14.507984391510243]
[{"$f":"ROW()","v":2719},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.779874824363343,17.1872123302179]
[{"$f":"ROW()","v":2720},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":2721},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2700027331153529,1.2497148239020275]
[{"$f":"ROW()","v":2722},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2712:AL2721)","v":63.577123211803872},58.748286971244866]
[{"$f":"ROW()","v":2723},"Capex"]
[{"$f":"ROW()","v":2724},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$229","v":0.18790122742974402}]
[{"$f":"ROW()","v":2725},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$230","v":8.1494580735255102}]
[{"$f":"ROW()","v":2726},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$231","v":5.8606998968328856}]
[{"$f":"ROW()","v":2727},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$232","v":1.0768962819360597}]
[{"$f":"ROW()","v":2728},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$233","v":8.6326590489836441}]
[{"$f":"ROW()","v":2729},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$234","v":4.4996484683837163}]
[{"$f":"ROW()","v":2730},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$235","v":16.119982657233603}]
[{"$f":"ROW()","v":2731},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$236","v":17.779874824363343}]
[{"$f":"ROW()","v":2732},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$237","v":0}]
[{"$f":"ROW()","v":2733},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$238","v":1.2700027331153529}]
[{"$f":"ROW()","v":2734},null,"Total"]
[{"$f":"ROW()","v":2735},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2736},null,"Pipeline"]
[{"$f":"ROW()","v":2737},null,"Compression"]
[{"$f":"ROW()","v":2738},null,"Metering"]
[{"$f":"ROW()","v":2739},null,"Other Depreciable"]
[{"$f":"ROW()","v":2740},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2741},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2742},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2743},null,"Building"]
[{"$f":"ROW()","v":2744},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2745},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2746},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2736:AK2745)","v":0},0,0]
[{"$f":"ROW()","v":2747},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2748},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2712<0,AK2712,IF(AK2700=0,0,MIN((AK2712/AK2700)*(AK2712>0),AK2712)))","v":0},-2.6843032489963434E-3,-2.6843032489963429E-3]
[{"$f":"ROW()","v":2749},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2713<0,AK2713,IF(AK2701=0,0,MIN((AK2713/AK2701)*(AK2713>0),AK2713)))","v":0},-0.27164860245085032,-0.27164860245085037]
[{"$f":"ROW()","v":2750},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2714<0,AK2714,IF(AK2702=0,0,MIN((AK2714/AK2702)*(AK2714>0),AK2714)))","v":0},-0.19535666322776285,-0.19535666322776285]
[{"$f":"ROW()","v":2751},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2715<0,AK2715,IF(AK2703=0,0,MIN((AK2715/AK2703)*(AK2715>0),AK2715)))","v":0},-0.10768962819360597,-0.10768962819360597]
[{"$f":"ROW()","v":2752},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2716<0,AK2716,IF(AK2704=0,0,MIN((AK2716/AK2704)*(AK2716>0),AK2716)))","v":0},-1.7265318097967288,-1.7265318097967288]
[{"$f":"ROW()","v":2753},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2717<0,AK2717,IF(AK2705=0,0,MIN((AK2717/AK2705)*(AK2717>0),AK2717)))","v":0},-0.29997656455891442,-0.29997656455891442]
[{"$f":"ROW()","v":2754},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2718<0,AK2718,IF(AK2706=0,0,MIN((AK2718/AK2706)*(AK2718>0),AK2718)))","v":0},-1.6119982657233602,-1.6119982657233605]
[{"$f":"ROW()","v":2755},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2719<0,AK2719,IF(AK2707=0,0,MIN((AK2719/AK2707)*(AK2719>0),AK2719)))","v":0},-0.59266249414544481,-0.59266249414544481]
[{"$f":"ROW()","v":2756},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2720<0,AK2720,IF(AK2708=0,0,MIN((AK2720/AK2708)*(AK2720>0),AK2720)))","v":0},0,0]
[{"$f":"ROW()","v":2757},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AK2721<0,AK2721,IF(AK2709=0,0,MIN((AK2721/AK2709)*(AK2721>0),AK2721)))","v":0},-2.0287909213325406E-2,-2.0287909213325406E-2]
[{"$f":"ROW()","v":2758},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2748:AK2757)","v":0},-4.8288362405589895,-4.8288362405589895]
[{"$f":"ROW()","v":2759},"Closing Value"]
[{"$f":"ROW()","v":2760},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2712+AK2724+AK2736+AK2748","v":0.18790122742974402},0.18521692418074767,0.18253262093175132]
[{"$f":"ROW()","v":2761},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2713+AK2725+AK2737+AK2749","v":8.1494580735255102},7.8778094710746602,7.6061608686238102]
[{"$f":"ROW()","v":2762},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2714+AK2726+AK2738+AK2750","v":5.8606998968328856},5.6653432336051228,5.46998657037736]
[{"$f":"ROW()","v":2763},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2715+AK2727+AK2739+AK2751","v":1.0768962819360597},0.96920665374245374,0.86151702554884779]
[{"$f":"ROW()","v":2764},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2716+AK2728+AK2740+AK2752","v":8.6326590489836441},6.9061272391869153,5.1795954293901865]
[{"$f":"ROW()","v":2765},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2717+AK2729+AK2741+AK2753","v":4.4996484683837163},4.199671903824802,3.8996953392658877]
[{"$f":"ROW()","v":2766},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2718+AK2730+AK2742+AK2754","v":16.119982657233603},14.507984391510243,12.895986125786884]
[{"$f":"ROW()","v":2767},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2719+AK2731+AK2743+AK2755","v":17.779874824363343},17.1872123302179,16.594549836072456]
[{"$f":"ROW()","v":2768},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2720+AK2732+AK2744+AK2756","v":0},0,0]
[{"$f":"ROW()","v":2769},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2721+AK2733+AK2745+AK2757","v":1.2700027331153529},1.2497148239020275,1.229426914688702]
[{"$f":"ROW()","v":2770},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2760:AK2769)","v":63.577123211803872},58.748286971244866,53.919450730685881]
[{"$f":"ROW()","v":2771},"Over Depreciation"]
[{"$f":"ROW()","v":2772},null,"Pipeline"]
[{"$f":"ROW()","v":2773},null,"Compression"]
[{"$f":"ROW()","v":2774},null,"Metering"]
[{"$f":"ROW()","v":2775},null,"Other Depreciable"]
[{"$f":"ROW()","v":2776},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2777},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2778},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2779},null,"Building"]
[{"$f":"ROW()","v":2780},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2781},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2782},null,"Total"]
[]
["2029 Capex"]
[{"$f":"ROW()","v":2785},"Life"]
[{"$f":"ROW()","v":2786},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":2787},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":2788},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":2789},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":2790},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":2791},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":2792},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":2793},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":2794},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2795},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":2796}]
[{"$f":"ROW()","v":2797},"Opening Value"]
[{"$f":"ROW()","v":2798},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2846","v":0.28965889806263234}]
[{"$f":"ROW()","v":2799},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2726021794198044]
[{"$f":"ROW()","v":2800},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1579218185536035]
[{"$f":"ROW()","v":2801},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2832091742844585]
[{"$f":"ROW()","v":2802},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.315909376128596]
[{"$f":"ROW()","v":2803},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3946065604513196]
[{"$f":"ROW()","v":2804},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.295709029362655]
[{"$f":"ROW()","v":2805},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5831567741507353]
[{"$f":"ROW()","v":2806},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2807},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84954519113664184]
[{"$f":"ROW()","v":2808},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2798:AM2807)","v":52.442319001550445}]
[{"$f":"ROW()","v":2809},"Capex"]
[{"$f":"ROW()","v":2810},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$229","v":0.28965889806263234}]
[{"$f":"ROW()","v":2811},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$230","v":5.2726021794198044}]
[{"$f":"ROW()","v":2812},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$231","v":4.1579218185536035}]
[{"$f":"ROW()","v":2813},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$232","v":1.2832091742844585}]
[{"$f":"ROW()","v":2814},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$233","v":12.315909376128596}]
[{"$f":"ROW()","v":2815},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$234","v":4.3946065604513196}]
[{"$f":"ROW()","v":2816},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$235","v":17.295709029362655}]
[{"$f":"ROW()","v":2817},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$236","v":6.5831567741507353}]
[{"$f":"ROW()","v":2818},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$237","v":0}]
[{"$f":"ROW()","v":2819},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$238","v":0.84954519113664184}]
[{"$f":"ROW()","v":2820},null,"Total"]
[{"$f":"ROW()","v":2821},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2822},null,"Pipeline"]
[{"$f":"ROW()","v":2823},null,"Compression"]
[{"$f":"ROW()","v":2824},null,"Metering"]
[{"$f":"ROW()","v":2825},null,"Other Depreciable"]
[{"$f":"ROW()","v":2826},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2827},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2828},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2829},null,"Building"]
[{"$f":"ROW()","v":2830},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2831},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2832},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2822:AL2831)","v":0},0]
[{"$f":"ROW()","v":2833},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2834},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2798<0,AL2798,IF(AL2786=0,0,MIN((AL2798/AL2786)*(AL2798>0),AL2798)))","v":0},-4.1379842580376051E-3]
[{"$f":"ROW()","v":2835},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2799<0,AL2799,IF(AL2787=0,0,MIN((AL2799/AL2787)*(AL2799>0),AL2799)))","v":0},-0.17575340598066014]
[{"$f":"ROW()","v":2836},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2800<0,AL2800,IF(AL2788=0,0,MIN((AL2800/AL2788)*(AL2800>0),AL2800)))","v":0},-0.13859739395178677]
[{"$f":"ROW()","v":2837},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2801<0,AL2801,IF(AL2789=0,0,MIN((AL2801/AL2789)*(AL2801>0),AL2801)))","v":0},-0.12832091742844584]
[{"$f":"ROW()","v":2838},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2802<0,AL2802,IF(AL2790=0,0,MIN((AL2802/AL2790)*(AL2802>0),AL2802)))","v":0},-2.4631818752257191]
[{"$f":"ROW()","v":2839},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2803<0,AL2803,IF(AL2791=0,0,MIN((AL2803/AL2791)*(AL2803>0),AL2803)))","v":0},-0.29297377069675462]
[{"$f":"ROW()","v":2840},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2804<0,AL2804,IF(AL2792=0,0,MIN((AL2804/AL2792)*(AL2804>0),AL2804)))","v":0},-1.7295709029362656]
[{"$f":"ROW()","v":2841},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2805<0,AL2805,IF(AL2793=0,0,MIN((AL2805/AL2793)*(AL2805>0),AL2805)))","v":0},-0.21943855913835783]
[{"$f":"ROW()","v":2842},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2806<0,AL2806,IF(AL2794=0,0,MIN((AL2806/AL2794)*(AL2806>0),AL2806)))","v":0},0]
[{"$f":"ROW()","v":2843},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AL2807<0,AL2807,IF(AL2795=0,0,MIN((AL2807/AL2795)*(AL2807>0),AL2807)))","v":0},-1.3571227258793535E-2]
[{"$f":"ROW()","v":2844},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2834:AL2843)","v":0},-5.1655460368748214]
[{"$f":"ROW()","v":2845},"Closing Value"]
[{"$f":"ROW()","v":2846},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2798+AL2810+AL2822+AL2834","v":0.28965889806263234},0.28552091380459471]
[{"$f":"ROW()","v":2847},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2799+AL2811+AL2823+AL2835","v":5.2726021794198044},5.0968487734391443]
[{"$f":"ROW()","v":2848},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2800+AL2812+AL2824+AL2836","v":4.1579218185536035},4.0193244246018169]
[{"$f":"ROW()","v":2849},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2801+AL2813+AL2825+AL2837","v":1.2832091742844585},1.1548882568560126]
[{"$f":"ROW()","v":2850},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2802+AL2814+AL2826+AL2838","v":12.315909376128596},9.8527275009028763]
[{"$f":"ROW()","v":2851},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2803+AL2815+AL2827+AL2839","v":4.3946065604513196},4.1016327897545652]
[{"$f":"ROW()","v":2852},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2804+AL2816+AL2828+AL2840","v":17.295709029362655},15.56613812642639]
[{"$f":"ROW()","v":2853},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2805+AL2817+AL2829+AL2841","v":6.5831567741507353},6.3637182150123772]
[{"$f":"ROW()","v":2854},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2806+AL2818+AL2830+AL2842","v":0},0]
[{"$f":"ROW()","v":2855},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2807+AL2819+AL2831+AL2843","v":0.84954519113664184},0.83597396387784828]
[{"$f":"ROW()","v":2856},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2846:AL2855)","v":52.442319001550445},47.276772964675622]
[{"$f":"ROW()","v":2857},"Over Depreciation"]
[{"$f":"ROW()","v":2858},null,"Pipeline"]
[{"$f":"ROW()","v":2859},null,"Compression"]
[{"$f":"ROW()","v":2860},null,"Metering"]
[{"$f":"ROW()","v":2861},null,"Other Depreciable"]
[{"$f":"ROW()","v":2862},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2863},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2864},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2865},null,"Building"]
[{"$f":"ROW()","v":2866},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2867},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2868},null,"Total"]
[]
["2030 Capex"]
[{"$f":"ROW()","v":2871},"Life"]
[{"$f":"ROW()","v":2872},null,"Pipeline"]
[{"$f":"ROW()","v":2873},null,"Compression"]
[{"$f":"ROW()","v":2874},null,"Metering"]
[{"$f":"ROW()","v":2875},null,"Other Depreciable"]
[{"$f":"ROW()","v":2876},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2877},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2878},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2879},null,"Building"]
[{"$f":"ROW()","v":2880},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2881},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2882}]
[{"$f":"ROW()","v":2883},"Opening Value"]
[{"$f":"ROW()","v":2884},null,"Pipeline"]
[{"$f":"ROW()","v":2885},null,"Compression"]
[{"$f":"ROW()","v":2886},null,"Metering"]
[{"$f":"ROW()","v":2887},null,"Other Depreciable"]
[{"$f":"ROW()","v":2888},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2889},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2890},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2891},null,"Building"]
[{"$f":"ROW()","v":2892},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2893},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2894},null,"Total"]
[{"$f":"ROW()","v":2895},"Capex"]
[{"$f":"ROW()","v":2896},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$229","v":0.18885911640922806}]
[{"$f":"ROW()","v":2897},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$230","v":5.3225778936407169}]
[{"$f":"ROW()","v":2898},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$231","v":4.0872768128693897}]
[{"$f":"ROW()","v":2899},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$232","v":1.0823861187754682}]
[{"$f":"ROW()","v":2900},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$233","v":8.3114983664328204}]
[{"$f":"ROW()","v":2901},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$234","v":4.3042566455633136}]
[{"$f":"ROW()","v":2902},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$235","v":13.254667890429447}]
[{"$f":"ROW()","v":2903},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$236","v":2.6196587114828405}]
[{"$f":"ROW()","v":2904},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$237","v":0}]
[{"$f":"ROW()","v":2905},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$238","v":0.7427495279163282}]
[{"$f":"ROW()","v":2906},null,"Total"]
[{"$f":"ROW()","v":2907},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2908},null,"Pipeline"]
[{"$f":"ROW()","v":2909},null,"Compression"]
[{"$f":"ROW()","v":2910},null,"Metering"]
[{"$f":"ROW()","v":2911},null,"Other Depreciable"]
[{"$f":"ROW()","v":2912},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2913},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2914},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2915},null,"Building"]
[{"$f":"ROW()","v":2916},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2917},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2918},null,"Total"]
[{"$f":"ROW()","v":2919},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Depreciation"]
[{"$f":"ROW()","v":2920},null,"Pipeline"]
[{"$f":"ROW()","v":2921},null,"Compression"]
[{"$f":"ROW()","v":2922},null,"Metering"]
[{"$f":"ROW()","v":2923},null,"Other Depreciable"]
[{"$f":"ROW()","v":2924},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2925},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2926},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2927},null,"Building"]
[{"$f":"ROW()","v":2928},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2929},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2930},null,"Total"]
[{"$f":"ROW()","v":2931},"Closing Value"]
[{"$f":"ROW()","v":2932},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2884+AM2896+AM2908+AM2920","v":0.18885911640922806}]
[{"$f":"ROW()","v":2933},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2885+AM2897+AM2909+AM2921","v":5.3225778936407169}]
[{"$f":"ROW()","v":2934},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2886+AM2898+AM2910+AM2922","v":4.0872768128693897}]
[{"$f":"ROW()","v":2935},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2887+AM2899+AM2911+AM2923","v":1.0823861187754682}]
[{"$f":"ROW()","v":2936},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2888+AM2900+AM2912+AM2924","v":8.3114983664328204}]
[{"$f":"ROW()","v":2937},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2889+AM2901+AM2913+AM2925","v":4.3042566455633136}]
[{"$f":"ROW()","v":2938},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2890+AM2902+AM2914+AM2926","v":13.254667890429447}]
[{"$f":"ROW()","v":2939},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2891+AM2903+AM2915+AM2927","v":2.6196587114828405}]
[{"$f":"ROW()","v":2940},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2892+AM2904+AM2916+AM2928","v":0}]
[{"$f":"ROW()","v":2941},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2893+AM2905+AM2917+AM2929","v":0.7427495279163282}]
[{"$f":"ROW()","v":2942},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2932:AM2941)","v":39.913931083519557}]
[{"$f":"ROW()","v":2943},"Over Depreciation"]
[{"$f":"ROW()","v":2944},null,"Pipeline"]
[{"$f":"ROW()","v":2945},null,"Compression"]
[{"$f":"ROW()","v":2946},null,"Metering"]
[{"$f":"ROW()","v":2947},null,"Other Depreciable"]
[{"$f":"ROW()","v":2948},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2949},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2950},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2951},null,"Building"]
[{"$f":"ROW()","v":2952},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2953},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2954},null,"Total"]

{"sheet":"Asset_NoReclass","index":14,"n_rows":2094,"n_cols":39,"rows_kept":2094,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"},null,null,null,null,null,null,null,null,null,null,null,null,"Asset base before asset reclassification"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Asset_NoReclass"}]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,null,null,{"$f":"I22+I29","v":3135.1426060824306},{"$f":"J22+J29","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3342.6622394081501,3281.7801682126901,4137.404549283604,4035.1957132195889,4865.8444372020922,4936.5530419874531,4843.9490669233164,4735.8694271592685,4614.0454368196761,4506.4378453174995,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,null,null,{"$f":"I23+I30","v":9.6725304726342269},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,91.275388291251588,640.5804215723731,20.347697205955807,950.26588551896668,1.8981751455895011,892.78122186304222,204.67457596812528,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.954950727214715,40.397097980972937,38.265511775601198,34.429808605308935,37.291550427432433]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.348986181752764,-81.179241996552662,-94.603325750247024,-103.98510381238563,-106.42613686107731,-127.7803872340143,-134.21848683161147,-134.74724473523651,-135.09951570657026,-135.53738137959709,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,null,null,3135.1426060824306,3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2778.4308040175297,3342.6622394081501,3281.7801682126901,4137.404549283604,4035.1957132195889,4865.8444372020922,4936.5530419874531,4843.9490669233164,4735.8694271592685,4614.0454368196761,4506.4378453174995,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,{"$f":"Shippers_Asset!I18","v":0},{"$f":"Shippers_Asset!J18","v":0},{"$f":"Shippers_Asset!K18","v":0},{"$f":"Shippers_Asset!L18","v":0},{"$f":"Shippers_Asset!M18","v":0},{"$f":"Shippers_Asset!N18","v":0},{"$f":"Shippers_Asset!O18","v":4.3199947290397791},{"$f":"Shippers_Asset!P18","v":24.497186064614045},{"$f":"Shippers_Asset!Q18","v":35.977798149922563},{"$f":"Shippers_Asset!R18","v":36.427616476687838},{"$f":"Shippers_Asset!S18","v":35.293346850942861},{"$f":"Shippers_Asset!T18","v":34.159077225197883},{"$f":"Shippers_Asset!U18","v":33.024807599452906},{"$f":"Shippers_Asset!V18","v":31.890537973707929},{"$f":"Shippers_Asset!W18","v":30.756268347962951},{"$f":"Shippers_Asset!X18","v":29.621998722217974},{"$f":"Shippers_Asset!Y18","v":28.487729096472997},{"$f":"Shippers_Asset!Z18","v":28.290334930002086},{"$f":"Shippers_Asset!AA18","v":38.672847231791494},{"$f":"Shippers_Asset!AB18","v":47.968970690234976},{"$f":"Shippers_Asset!AC18","v":48.441919663778265}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,{"$f":"Shippers_Asset!I19","v":0},{"$f":"Shippers_Asset!J19","v":0},{"$f":"Shippers_Asset!K19","v":0},{"$f":"Shippers_Asset!L19","v":0},{"$f":"Shippers_Asset!M19","v":0},{"$f":"Shippers_Asset!N19","v":4.3199947290397791},{"$f":"Shippers_Asset!O19","v":20.31337635283867},{"$f":"Shippers_Asset!P19","v":12.154170544227346},{"$f":"Shippers_Asset!Q19","v":1.5287667652389121},{"$f":"Shippers_Asset!R19","v":0},{"$f":"Shippers_Asset!S19","v":0},{"$f":"Shippers_Asset!T19","v":0},{"$f":"Shippers_Asset!U19","v":0},{"$f":"Shippers_Asset!V19","v":0},{"$f":"Shippers_Asset!W19","v":0},{"$f":"Shippers_Asset!X19","v":0},{"$f":"Shippers_Asset!Y19","v":0.91772190241478169},{"$f":"Shippers_Asset!Z19","v":11.528219100755594},{"$f":"Shippers_Asset!AA19","v":11.140164156994073},{"$f":"Shippers_Asset!AB19","v":2.6817845969600254},{"$f":"Shippers_Asset!AC19","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"Shippers_Asset!I20","v":0},{"$f":"Shippers_Asset!J20","v":0},{"$f":"Shippers_Asset!K20","v":0},{"$f":"Shippers_Asset!L20","v":0},{"$f":"Shippers_Asset!M20","v":0},{"$f":"Shippers_Asset!N20","v":0},{"$f":"Shippers_Asset!O20","v":0},{"$f":"Shippers_Asset!P20","v":0},{"$f":"Shippers_Asset!Q20","v":0},{"$f":"Shippers_Asset!R20","v":0},{"$f":"Shippers_Asset!S20","v":0},{"$f":"Shippers_Asset!T20","v":0},{"$f":"Shippers_Asset!U20","v":0},{"$f":"Shippers_Asset!V20","v":0},{"$f":"Shippers_Asset!W20","v":0},{"$f":"Shippers_Asset!X20","v":0},{"$f":"Shippers_Asset!Y20","v":0},{"$f":"Shippers_Asset!Z20","v":0},{"$f":"Shippers_Asset!AA20","v":0},{"$f":"Shippers_Asset!AB20","v":0},{"$f":"Shippers_Asset!AC20","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Shippers_Asset!I21","v":0},{"$f":"Shippers_Asset!J21","v":0},{"$f":"Shippers_Asset!K21","v":0},{"$f":"Shippers_Asset!L21","v":0},{"$f":"Shippers_Asset!M21","v":0},{"$f":"Shippers_Asset!N21","v":0},{"$f":"Shippers_Asset!O21","v":-0.13618501726440743},{"$f":"Shippers_Asset!P21","v":-0.67355845891882948},{"$f":"Shippers_Asset!Q21","v":-1.0789484384736403},{"$f":"Shippers_Asset!R21","v":-1.1342696257449756},{"$f":"Shippers_Asset!S21","v":-1.1342696257449756},{"$f":"Shippers_Asset!T21","v":-1.1342696257449756},{"$f":"Shippers_Asset!U21","v":-1.1342696257449756},{"$f":"Shippers_Asset!V21","v":-1.1342696257449756},{"$f":"Shippers_Asset!W21","v":-1.1342696257449756},{"$f":"Shippers_Asset!X21","v":-1.1342696257449756},{"$f":"Shippers_Asset!Y21","v":-1.115116068885694},{"$f":"Shippers_Asset!Z21","v":-1.1457067989661867},{"$f":"Shippers_Asset!AA21","v":-1.8440406985505922},{"$f":"Shippers_Asset!AB21","v":-2.208835623416737},{"$f":"Shippers_Asset!AC21","v":-2.299262043517678}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,{"$f":"Shippers_Asset!H22","v":0},{"$f":"Shippers_Asset!I22","v":0},{"$f":"Shippers_Asset!J22","v":0},{"$f":"Shippers_Asset!K22","v":0},{"$f":"Shippers_Asset!L22","v":0},{"$f":"Shippers_Asset!M22","v":0},{"$f":"Shippers_Asset!N22","v":4.3199947290397791},{"$f":"Shippers_Asset!O22","v":24.497186064614045},{"$f":"Shippers_Asset!P22","v":35.977798149922563},{"$f":"Shippers_Asset!Q22","v":36.427616476687838},{"$f":"Shippers_Asset!R22","v":35.293346850942861},{"$f":"Shippers_Asset!S22","v":34.159077225197883},{"$f":"Shippers_Asset!T22","v":33.024807599452906},{"$f":"Shippers_Asset!U22","v":31.890537973707929},{"$f":"Shippers_Asset!V22","v":30.756268347962951},{"$f":"Shippers_Asset!W22","v":29.621998722217974},{"$f":"Shippers_Asset!X22","v":28.487729096472997},{"$f":"Shippers_Asset!Y22","v":28.290334930002086},{"$f":"Shippers_Asset!Z22","v":38.672847231791494},{"$f":"Shippers_Asset!AA22","v":47.968970690234976},{"$f":"Shippers_Asset!AB22","v":48.441919663778265},{"$f":"Shippers_Asset!AC22","v":46.142657620260586}]
["DBNGP and BEP Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,null,null,{"$f":"I35+I42","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4903.5282343879999,4812.0585289496084,4705.1131588113058,{"$f":"X35+X42","v":4584.4234380974585},{"$f":"Y35+Y42","v":4477.9501162210263},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,null,null,9.6725304726342269,6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,892.78122186304222,204.67457596812528,42.12279492398163,27.680159728814186,16.132126503702793,{"$f":"X36+X43","v":28.93413841537749},22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,null,null,0,0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,{"$f":"X37+X44","v":-1.0043485379572374},0,0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,null,null,-76.382290228629856,-76.800733040853018,-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.212801164488354,-80.505683537633828,-93.524377311773378,-102.85083418664065,-105.29186723533233,-126.64611760826932,-133.08421720586651,-133.61297510949154,-133.9652460808253,{"$f":"X38+X45","v":-134.40311175385213},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,null,null,{"$f":"H39+H47","v":3135.1426060824306},3068.4328463264351,2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4903.5282343879999,4812.0585289496084,4705.1131588113058,4584.4234380974585,4477.9501162210263,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":27.204733649191773},{"$f":"V133","v":26.727457620258583},26.250181591325394,25.772905562392204,25.295629533459014,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":27.204733649191773},{"$f":"U134","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,-0.47727602893318904,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":27.204733649191773},{"$f":"SUM(U35:U38)","v":26.727457620258583},{"$f":"SUM(V35:V38)","v":26.250181591325394},{"$f":"SUM(W35:W38)","v":25.772905562392204},{"$f":"SUM(X35:X38)","v":25.295629533459014},{"$f":"SUM(Y35:Y38)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DBNGP  Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,null,null,{"$f":"H47","v":3135.1426060824306},{"$f":"I47","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,3245.8023700627677,4100.976932806916,3999.9023663686462,4831.6853599768947,4876.3235007388084,4785.3310713293495,4678.8629772199802,4558.6505325350663,4452.6544866875674,4348.565910282824,4248.1094947441097,4145.0220687418305,4054.1688548844654]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,null,null,{"$f":"I78","v":9.6725304726342269},{"$f":"J78","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,892.78122186304222,177.4698423189335,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,null,null,{"$f":"I102","v":-76.382290228629856},{"$f":"J102","v":-76.800733040853018},-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.212801164488354,-80.505683537633828,-93.524377311773378,-102.85083418664065,-105.29186723533233,-126.64611760826932,-132.60694117693333,-133.13569908055837,-133.48797005189212,-133.92583572491895,-126.12580522954332,-129.32529441893135,-130.21277362088671,-122.60123786571376,-110.77204853282561]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,null,null,{"$f":"H114","v":3135.1426060824306},{"$f":"SUM(I42:I46)","v":3068.4328463264351},2997.6894625195114,2922.5045341353757,2845.7291053746917,2772.9249016416225,2774.1108092884897,3318.1650533435359,{"$f":"SUM(P42:P46)","v":3245.8023700627677},{"$f":"SUM(Q42:Q46)","v":4100.976932806916},3999.9023663686462,{"$f":"SUM(S42:S46)-S50","v":4831.6853599768947},4876.3235007388084,4785.3310713293495,4678.8629772199802,4558.6505325350663,4452.6544866875674,{"$f":"SUM(Y42:Y46)-Y50","v":4348.565910282824},4248.1094947441097,4145.0220687418305,4054.1688548844654,3980.6883567790724]
[{"$f":"ROW()","v":48},null,null,null,null,null,"Check",{"$f":"IF(ROUND(H47-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I47-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J47-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K47-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L47-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M47-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N47-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O47-O200-O275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S126","v":-44.309615205444601},null,null,null,null,null,{"$f":"Y126","v":0}]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50*(1+WACC!M34)","v":-46.866639946694349}]
[{"$f":"ROW()","v":52}]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,null,null,{"$f":"H104","v":2554.9322341172274},2510.7059573709571,2463.8698367743918,2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.3237000036729,3201.2094715784601,3864.7962851639081,3855.7117270337085,3801.6594659904731,3733.7830468640327,3660.3335251254011,3589.449802903524,3514.4484076179056,3439.3793552992888,3364.3687788162388,3289.2343973774668]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,null,null,{"$f":"H105","v":428.00497755607023},401.33074662856626,380.86773719012041,357.80128338725962,334.08309249509983,310.75766463659409,351.52827880664341,578.0409141456222,552.72667761433024,712.27890674415107,677.74406990114846,827.72547142993278,825.74471854556054,790.59013565963949,751.14251616438821,708.19852391903919,666.54586300587164,622.62573464030595,580.72585205450002,535.89935732256993,497.66390128870029]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,null,null,{"$f":"H106","v":35.09975371374987},35.269139917578997,35.345998187078848,35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.731250814954343,36.913754116399481,36.237549064314962,37.588655116084873,37.665059867310099,35.753790187195762,39.121774423981897,43.644919214973811,46.598283113897793,53.395552556548054,58.343963045747408]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,null,null,{"$f":"H107","v":96.397013780847772},100.41837549479739,96.897263453384681,91.845201761871124,86.675936277162492,81.114997738077989,80.58652136484902,75.344737439752677,71.972953996791048,73.670734133738847,67.259935011302304,78.13788646691961,130.28552566508611,125.20948984916255,124.53474632109561,122.88142585545138,126.17853602416497,124.75183602444174,125.85834852725803,122.99411201849522,121.09889297980828]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1974692513887444,7.2620354037953962,10.892327427673209,13.922059135372486]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.061292456110436,2.9557246291525248,8.884036802341118,17.736590962221726]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,14.39501421137016,17.917739205509367,25.763602415086879]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,null,null,{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":4.2548367090670451},{"$f":"U111","v":6.2475806291687306},{"$f":"V111","v":7.4505335195552744},{"$f":"W111","v":7.1954095918803151},{"$f":"X111","v":7.0744797953366003},{"$f":"Y111","v":6.8355218462269303},{"$f":"Z111","v":6.5708049338341699},{"$f":"AA111","v":6.3060880214414095},{"$f":"AB111","v":6.041371109048649}]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H112","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,24.111962799735952,24.089143721072698,24.035744084821086,24.287074483597824,24.28785785609745,24.284030534687432,24.364076571012315,24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,null,null,{"$f":"SUM(I56:I65)","v":3135.1426060824306},{"$f":"SUM(J56:J65)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884892,3318.1650533435359,3245.8023700627682,4100.9769328069169,3999.9023663686471,4831.6853599768956,4876.3235007388103,4785.3310713293495,4678.8629772199802,4558.6505325350645,4452.6544866875665,4348.5659102828231,4248.1094947441097,4145.0220687418287,4054.168854884465]
[{"$f":"ROW()","v":67},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I66-I164-I227,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J66-J164-J227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":2.6532137879906417},{"$f":"J229","v":5.5794926826108635E-2},0.11505117360557758,3.7159867684781319E-5,1.0644127832496852,12.3900141672906,371.0814151419288,1.7973695496968982,746.29957888276897,0,706.81974405068149,64.522989458705794,19.995886628555315,6.2510719486050563,0.76359838590042795,3.3400113708822512,0,0,0.1043108465148181,1.0672551459972025E-2,0.2779611535864136]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,-3.8158744519368568,{"$f":"J230","v":2.4600725618919737},0.14991573159444149,-0.20179158142352899,0.31435448382467646,68.697614090094334,248.11110853947011,0.21278697396756302,191.77909650305619,0,159.77939875682176,42.797822265027783,11.357373340255222,7.3992546481055204,4.0056795172037019,5.76540506074915,3.0609775708622919,5.7516642111048935,3.4838900331821181,2.2997917277841817,2.9468827546417229]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,1.0929383970612276,{"$f":"J231","v":1.0004104627319463},0.64411701650187214,-5.5840330043392061E-2,2.8622862933944333,0,0,0,0,0.11281511253963018,6.8603721249902838,0.48916787087822655,2.5323317443086699,1.2716323905274607,1.5702102210834792,4.7164167747366976,4.2035824420540751,4.4070453608171327,8.320100154264793,6.4931489774370563,9.9632848569899739]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,9.7422527395192144,{"$f":"J232","v":2.5410712824792387},1.3495935253165701,1.6180459838804471,1.5446067596273543,5.8677653048268681,1.2679791339953355,3.3700863123060025,8.5180946196838789,0.8060465263147053,18.36084078945402,65.427845093917909,6.0741584273527698,11.048206120795376,9.7806117759871363,14.97044670306845,2.852326414942925,5.9928094319342398,2.1357173934397893,3.2162616745103039,5.2148864381724556]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,0,{"$f":"J233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1974692513887444,3.0645661524066523,3.6302920238778116,3.029731707699276,6.0472814468743881]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,{"$f":"J234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.061292456110436,1.8944321730420886,5.9283121731885924,8.8525541598806097,5.1324673106420269]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,0,{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,7.7583615509123369,3.5227249941392054,7.8458632095775105,7.7087864665254555]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,2.2164444197612636,1.4586642220040349,1.1243231028424209E-2,0.14568582735095817,2.4928028983636365E-2,0,0,0,0]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.19345759585980318,2.8132838257579977,2.1403487482188521,0.97931350673516548,0.96086614109453428,-2.2819078663253473E-2,-5.3399636251611191E-2,0.25133039877673641,7.8337249962628106E-4,-3.827321410017662E-3,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":9.6725304726342269},{"$f":"SUM(J68:J77)","v":6.0573492339292674},2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,892.78122186304222,177.4698423189335,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I78-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-6.4408711539579082,0,0,0,0,0,-0.10738236074357332,0,-1.9241772121860425E-2,-2.3365049815546639E-2,-0.35750060549019325,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2096498125714148,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-0.11549830945880681,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.0782015880068681,-0.50828315650797984,-0.99331298550377156,-0.62358627433803315,-0.6468479324670442,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-3.4904763366056506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-6.1855839487504412,-0.50828315650797984,-1.012554757625632,-2.8566011367249944,-1.0043485379572374,0,0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J90-J176-J251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,null,null,{"$f":"I178+I253","v":-46.879490534261052},-46.891915523391148,-46.900006213987488,-46.904571675109715,-46.914916200943608,-46.935040674711615,-47.045179543805915,-47.185757833855021,-53.408543486714379,-60.114228425212673,-62.159855129425218,-73.607547588905646,-74.04814767179036,-74.127491075045157,-74.213120124531798,-74.223733592759388,-75.001395285618571,-75.069052318616713,-75.114887329564638,-75.14505399023227,-75.244009265439615]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,null,null,{"$f":"I179+I254","v":-22.858356475567103},-22.923082000337835,-23.216369534455225,-23.516399310736233,-23.639782342330445,-21.486128766087141,-21.598473200491298,-25.527023505259514,-32.226867373235393,-34.534836843002573,-34.558268330082825,-44.67119278865637,-46.511956226176309,-46.827632371234913,-46.926306712737222,-47.060565368426531,-46.981105936428008,-47.651546796910765,-48.310384765112161,-40.535247761653785,-28.514784706291543]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,null,null,{"$f":"I180+I255","v":-0.92355219323209836},-0.92355219323209836,-0.92557486588118376,-0.92759753853026927,-0.92962021117935467,-1.0207273059264428,-1.059385361099453,-1.1015588481141843,-1.1068306668930796,-1.1068306668930796,-1.1068306668930796,-1.1653729229627452,-1.181225692538761,-1.195227639302233,-1.2718300886263982,-1.3484325379505639,0.31956234893783586,-1.4536814618931566,-1.522830711614533,-1.5447384882377082,-1.5614585174968827]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,null,null,{"$f":"I181+I256","v":-5.7208910255695988},-6.062183323891948,-6.4016552168301208,-6.7873114685890776,-7.1055452987118537,-6.280743368597026,-6.5097630590916786,-6.6913433504051048,-6.7821357849305262,-7.09493825153233,-7.4669131089312293,-7.2020043077445575,-10.641911086768335,-10.729636663358551,-10.810345967293321,-11.026488601887813,-4.2790264146661467,-4.8862969291179583,-4.9999539022026003,-5.1114807131972446,-5.1870791312047988]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I182+I257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I183+I258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I184+I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.22370049965957861,-0.25571133161749121,-0.26636715870338395,-0.26661562389467236,-0.26388597809330627,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079,-0.26471691239276079]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I186+I261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0046036324882344E-2,0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I187+I262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-5.8883008501812056E-16,-5.8883008501812056E-16,-5.8883008501812056E-16]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,null,null,{"$f":"SUM(I92:I101)","v":-76.382290228629856},{"$f":"SUM(J92:J101)","v":-76.800733040853018},-77.443605831154031,-78.135879992965286,-78.589864053165272,-75.722640115322235,-76.212801164488354,-80.505683537633828,-93.524377311773378,-102.85083418664065,-105.29186723533233,-126.64611760826932,-132.60694117693333,-133.13569908055837,-133.48797005189212,-133.92583572491895,-126.12580522954332,-129.32529441893135,-130.21277362088671,-122.60123786571376,-110.77204853282561]
[{"$f":"ROW()","v":103},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I102+Inputs!I133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J102+Inputs!J133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K102+Inputs!K133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L102+Inputs!L133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M102+Inputs!M133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N102+Inputs!N133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O102+Inputs!O133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P102+Inputs!P133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q102+Inputs!Q133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R102+Inputs!R133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S102+Inputs!S133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T102+Inputs!T133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U102+Inputs!U133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V102+Inputs!V133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W102+Inputs!W133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X102+Inputs!X133,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y102-Y188-Y263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,null,null,{"$f":"H190","v":2554.9322341172274},{"$f":"I56+I68+I80+I92","v":2510.7059573709571},2463.8698367743918,2417.0848817340097,2370.1803472187676,2324.3298438010738,2289.7848172936528,2613.8210528917762,2568.4326646076183,3261.3237000036729,3201.2094715784601,{"$f":"S56+S68+S80+S92-S116","v":3864.7962851639081},{"$f":"T56+T68+T80+T92","v":3855.7117270337085},3801.6594659904731,3733.7830468640327,3660.3335251254011,3589.449802903524,{"$f":"MAX(Y56+Y68+Y80+Y92,0)","v":3514.4484076179056},{"$f":"Z56+Z68+Z80+Z92","v":3439.3793552992888},3364.3687788162388,3289.2343973774668,3214.2683492656138]
[{"$f":"ROW()","v":105},null,"Compression",null,null,null,null,{"$f":"H191","v":428.00497755607023},{"$f":"I57+I69+I81+I93","v":401.33074662856626},380.86773719012041,357.80128338725962,334.08309249509983,310.75766463659409,351.52827880664341,578.0409141456222,552.72667761433024,712.27890674415107,677.74406990114846,827.72547142993278,825.74471854556054,790.59013565963949,751.14251616438821,708.19852391903919,666.54586300587164,622.62573464030595,580.72585205450002,535.89935732256993,497.66390128870029,472.09599933705044]
[{"$f":"ROW()","v":106},null,"Metering",null,null,null,null,{"$f":"H192","v":35.09975371374987},{"$f":"I58+I70+I82+I94","v":35.269139917578997},35.345998187078848,35.06454033769954,34.081102469125874,36.013768551340952,34.99304124541451,33.933655884315058,32.832097036200871,31.725266369307793,30.731250814954343,36.913754116399481,36.237549064314962,37.588655116084873,37.665059867310099,35.753790187195762,39.121774423981897,43.644919214973811,46.598283113897793,53.395552556548054,58.343963045747408,66.745789385240499]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,null,null,{"$f":"H193","v":96.397013780847772},{"$f":"I59+I71+I83+I95","v":100.41837549479739},96.897263453384681,91.845201761871124,86.675936277162492,81.114997738077989,80.58652136484902,75.344737439752677,71.972953996791048,73.670734133738847,67.259935011302304,78.13788646691961,130.28552566508611,125.20948984916255,124.53474632109561,122.88142585545138,126.17853602416497,124.75183602444174,125.85834852725803,122.99411201849522,121.09889297980828,121.12670028677594]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"H60+H72+H84+H96","v":0},{"$f":"I60+I72+I84+I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1974692513887444,7.2620354037953962,10.892327427673209,13.922059135372486,19.969340582246872]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"H61+H73+H85+H97","v":0},{"$f":"I61+I73+I85+I97","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T61+T73+T85+T97","v":0},0,0,0,0,1.061292456110436,2.9557246291525248,8.884036802341118,17.736590962221726,22.869058272863754]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"H62+H74+H86+H98","v":0},{"$f":"I62+I74+I86+I98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,14.39501421137016,17.917739205509367,25.763602415086879,33.472388881612332]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,null,{"$f":"H63+H75+H87+H99","v":0},0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,7.0744797953366003,6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,5.7766541966558886]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,null,null,{"$f":"H198","v":20.708626914535049},{"$f":"I64+I76+I88+I100","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.024692982069595,19.837976807827594,21.978325556046446,22.957639062781613,{"$f":"S64+S76+S88+S100-S124","v":24.111962799735952},{"$f":"T64+T76+T88+T100","v":24.089143721072698},24.035744084821086,24.287074483597824,24.28785785609745,24.284030534687432,{"$f":"MAX(Y64+Y76+Y88+Y100,0)","v":24.364076571012315},{"$f":"Z64+Z76+Z88+Z100","v":24.364076571012315},24.364076571012315,24.364076571012315,24.364076571012315]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,null,null,0,{"$f":"I65+I77+I89+I101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S65+S77+S89+S101-S125","v":0},0,0,0,0,0,{"$f":"MAX(Y65+Y77+Y89+Y101,0)","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15]
[{"$f":"ROW()","v":114},null,"Total",null,null,null,null,{"$f":"SUM(H104:H113)","v":3135.1426060824306},{"$f":"SUM(I104:I113)","v":3068.4328463264355},2997.6894625195109,2922.5045341353748,2845.7291053746908,2772.924901641622,2774.1108092884892,3318.1650533435359,3245.8023700627682,4100.9769328069169,3999.9023663686471,4831.6853599768956,4876.3235007388103,4785.3310713293495,4678.8629772199802,4558.6505325350645,4452.6544866875665,4348.5659102828231,4248.1094947441097,4145.0220687418287,4054.168854884465,3980.6883567790715]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H114-Inputs!H109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I114-Inputs!I109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J114-Inputs!J109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K114-Inputs!K109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L114-Inputs!L109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M114-Inputs!M109,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N114-N200-N275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202+S277","v":-18.926924664191446},null,null,null,null,null,{"$f":"Y202+Y277","v":0}]
[{"$f":"ROW()","v":117},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415,null,null,null,null,null,0]
[{"$f":"ROW()","v":118},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358,null,null,null,null,null,0]
[{"$f":"ROW()","v":119},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":123},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[{"$f":"ROW()","v":124},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210+S285","v":-0.19345759585980318},null,null,null,null,null,{"$f":"Y210+Y285","v":0}]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211+S286","v":0},null,null,null,null,null,{"$f":"Y211+Y286","v":0}]
[{"$f":"ROW()","v":126},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S116:S125)","v":-44.309615205444601},null,null,null,null,null,{"$f":"SUM(Y116:Y125)","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account"]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"U132-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":27.204733649191773},{"$f":"U137","v":26.727457620258583},{"$f":"V137","v":26.250181591325394},{"$f":"W137","v":25.772905562392204},{"$f":"X137","v":25.295629533459014},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452","v":27.204733649191773}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460","v":0},{"$f":"Inputs!V460","v":0},{"$f":"Inputs!W460","v":0},{"$f":"Inputs!X460","v":0},{"$f":"Inputs!Y460","v":0},{"$f":"Inputs!Z460","v":0},{"$f":"Inputs!AA460","v":0},{"$f":"Inputs!AB460","v":0},{"$f":"Inputs!AC460","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0},{"$f":"Inputs!U456","v":-0.47727602893318904},{"$f":"Inputs!V456","v":-0.47727602893318904},{"$f":"Inputs!W456","v":-0.47727602893318904},{"$f":"Inputs!X456","v":-0.47727602893318904},{"$f":"-Y133/Y132","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":27.204733649191773},{"$f":"SUM(U133:U136)","v":26.727457620258583},{"$f":"SUM(V133:V136)","v":26.250181591325394},{"$f":"SUM(W133:W136)","v":25.772905562392204},{"$f":"SUM(X133:X136)","v":25.295629533459014},{"$f":"SUM(Y133:Y136)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"ROW()","v":138}]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life",null,null,null,null,null,null,"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!D42","v":54.5},{"$f":"MAX(I142-1,0)","v":53.5},{"$f":"MAX(J142-1,0)","v":52.5},51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!D43","v":19.600731411113347},{"$f":"MAX(I143-1,0)","v":18.600731411113347},17.600731411113347,16.600731411113347,15.600731411113347,14.600731411113347,13.600731411113347,12.600731411113347,11.600731411113347,10.600731411113347,9.6007314111133475,8.6007314111133475,7.6007314111133475,6.6007314111133475,5.6007314111133475,4.6007314111133475,3.6007314111133475,2.6007314111133475,1.6007314111133475,0.60073141111334749,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!D44","v":38.502251946708448},37.502251946708448,36.502251946708448,35.502251946708448,34.502251946708448,33.502251946708448,32.502251946708448,31.502251946708448,30.502251946708448,29.502251946708448,28.502251946708448,27.502251946708448,26.502251946708448,25.502251946708448,24.502251946708448,23.502251946708448,22.502251946708448,21.502251946708448,20.502251946708448,19.502251946708448,18.502251946708448]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!D45","v":16.850000000000001},15.850000000000001,14.850000000000001,13.850000000000001,12.850000000000001,11.850000000000001,10.850000000000001,9.8500000000000014,8.8500000000000014,7.8500000000000014,6.8500000000000014,5.8500000000000014,4.8500000000000014,3.8500000000000014,2.8500000000000014,1.8500000000000014,0.85000000000000142,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!D49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0}]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":2554.9322341172274},2508.0527435829663,2461.1732530487052,2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,2039.2578382403553,1992.3783477060942,1945.4988571718332,1898.6193666375721,1851.739876103311,1804.8603855690499,1757.9808950347888,1711.1014045005277,1664.2219139662666,1617.3424234320055]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":428.00497755607023},405.14662108050311,382.28826460493599,359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,157.6169422336614,136.87968828368994,116.14243433371848,95.405180383747023,74.667926433775563,53.931048864035304,33.194171294295046,12.457293724554788,-1.3145040611561853E-13]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":35.09975371374987},34.176201520517772,33.252649327285674,32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,24.11304926365473,23.203200194521209,22.293351125387687,21.350032911432113,20.440183842298591,19.531822141847162,18.623460441395732,17.715098740944303,16.806737040492873]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":96.397013780847772},90.676122755278172,84.955231729708572,79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,25.035265512784932,19.338484159947427,13.629621378449606,7.9672067689913435,2.30479215953308,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0}]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"SUM(I154:I163)","v":3135.1426060824306},{"$f":"SUM(J154:J163)","v":3058.7603158538004},2982.3780256251707,2905.9957353965406,2829.6134451679109,2753.2311549392807,2668.1879497442073,2593.1915903491558,2518.1447045492423,2443.1101664563848,2367.991899664115,2292.979564044158,2216.361755294125,2142.1383803879212,2067.9029240530572,1993.680446745411,1919.4914385825866,1848.6619166186008,1780.137186814148,1711.6124570096952,1651.3673110504276]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I272","v":0},{"$f":"-Inputs!J272","v":0},{"$f":"-Inputs!K272","v":0},{"$f":"-Inputs!L272","v":0},{"$f":"-Inputs!M272","v":0},{"$f":"-Inputs!N272","v":0},{"$f":"-Inputs!O272","v":0},{"$f":"-Inputs!P272","v":0},{"$f":"-Inputs!Q272","v":0},{"$f":"-Inputs!R272","v":0},{"$f":"-Inputs!S272","v":0},{"$f":"-Inputs!T272","v":0},{"$f":"-Inputs!U272","v":0},{"$f":"-Inputs!V272","v":0},{"$f":"-Inputs!W272","v":0},{"$f":"-Inputs!X272","v":0},{"$f":"-Inputs!Y272","v":0},{"$f":"-Inputs!Z272","v":0},{"$f":"-Inputs!AA272","v":0},{"$f":"-Inputs!AB272","v":0},{"$f":"-Inputs!AC272","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I273","v":0},{"$f":"-Inputs!J273","v":0},{"$f":"-Inputs!K273","v":0},{"$f":"-Inputs!L273","v":0},{"$f":"-Inputs!M273","v":0},{"$f":"-Inputs!N273","v":-6.4408711539579082},{"$f":"-Inputs!O273","v":0},{"$f":"-Inputs!P273","v":0},{"$f":"-Inputs!Q273","v":0},{"$f":"-Inputs!R273","v":0},{"$f":"-Inputs!S273","v":0},{"$f":"-Inputs!T273","v":-1.3552441210178498E-3},{"$f":"-Inputs!U273","v":0},{"$f":"-Inputs!V273","v":0},{"$f":"-Inputs!W273","v":0},{"$f":"-Inputs!X273","v":0},{"$f":"-Inputs!Y273","v":0},{"$f":"-Inputs!Z273","v":0},{"$f":"-Inputs!AA273","v":0},{"$f":"-Inputs!AB273","v":0},{"$f":"-Inputs!AC273","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I274","v":0},{"$f":"-Inputs!J274","v":0},{"$f":"-Inputs!K274","v":0},{"$f":"-Inputs!L274","v":0},{"$f":"-Inputs!M274","v":0},{"$f":"-Inputs!N274","v":0},{"$f":"-Inputs!O274","v":0},{"$f":"-Inputs!P274","v":0},{"$f":"-Inputs!Q274","v":0},{"$f":"-Inputs!R274","v":0},{"$f":"-Inputs!S274","v":0},{"$f":"-Inputs!T274","v":0},{"$f":"-Inputs!U274","v":0},{"$f":"-Inputs!V274","v":0},{"$f":"-Inputs!W274","v":-3.3469144822053626E-2},{"$f":"-Inputs!X274","v":0},{"$f":"-Inputs!Y274","v":0},{"$f":"-Inputs!Z274","v":0},{"$f":"-Inputs!AA274","v":0},{"$f":"-Inputs!AB274","v":0},{"$f":"-Inputs!AC274","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I275","v":0},{"$f":"-Inputs!J275","v":0},{"$f":"-Inputs!K275","v":0},{"$f":"-Inputs!L275","v":0},{"$f":"-Inputs!M275","v":0},{"$f":"-Inputs!N275","v":-0.11549830945880681},{"$f":"-Inputs!O275","v":0},{"$f":"-Inputs!P275","v":-5.0526404862521655E-2},{"$f":"-Inputs!Q275","v":-3.8178697805545829E-2},{"$f":"-Inputs!R275","v":-0.12190739721892255},{"$f":"-Inputs!S275","v":-1.5976224905486679E-2},{"$f":"-Inputs!T275","v":-2.4274453430877001},{"$f":"-Inputs!U275","v":-3.4366743379239471E-2},{"$f":"-Inputs!V275","v":-4.6448172039557881E-2},{"$f":"-Inputs!W275","v":0},{"$f":"-Inputs!X275","v":0},{"$f":"-Inputs!Y275","v":0},{"$f":"-Inputs!Z275","v":0},{"$f":"-Inputs!AA275","v":0},{"$f":"-Inputs!AB275","v":0},{"$f":"-Inputs!AC275","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I276","v":0},{"$f":"-Inputs!J276","v":0},{"$f":"-Inputs!K276","v":0},{"$f":"-Inputs!L276","v":0},{"$f":"-Inputs!M276","v":0},{"$f":"-Inputs!N276","v":0},{"$f":"-Inputs!O276","v":0},{"$f":"-Inputs!P276","v":0},{"$f":"-Inputs!Q276","v":0},{"$f":"-Inputs!R276","v":0},{"$f":"-Inputs!S276","v":0},{"$f":"-Inputs!T276","v":0},{"$f":"-Inputs!U276","v":0},{"$f":"-Inputs!V276","v":0},{"$f":"-Inputs!W276","v":0},{"$f":"-Inputs!X276","v":0},{"$f":"-Inputs!Y276","v":0},{"$f":"-Inputs!Z276","v":0},{"$f":"-Inputs!AA276","v":0},{"$f":"-Inputs!AB276","v":0},{"$f":"-Inputs!AC276","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I277","v":0},{"$f":"-Inputs!J277","v":0},{"$f":"-Inputs!K277","v":0},{"$f":"-Inputs!L277","v":0},{"$f":"-Inputs!M277","v":0},{"$f":"-Inputs!N277","v":0},{"$f":"-Inputs!O277","v":0},{"$f":"-Inputs!P277","v":0},{"$f":"-Inputs!Q277","v":0},{"$f":"-Inputs!R277","v":0},{"$f":"-Inputs!S277","v":0},{"$f":"-Inputs!T277","v":0},{"$f":"-Inputs!U277","v":0},{"$f":"-Inputs!V277","v":0},{"$f":"-Inputs!W277","v":0},{"$f":"-Inputs!X277","v":0},{"$f":"-Inputs!Y277","v":0},{"$f":"-Inputs!Z277","v":0},{"$f":"-Inputs!AA277","v":0},{"$f":"-Inputs!AB277","v":0},{"$f":"-Inputs!AC277","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I278","v":0},{"$f":"-Inputs!J278","v":0},{"$f":"-Inputs!K278","v":0},{"$f":"-Inputs!L278","v":0},{"$f":"-Inputs!M278","v":0},{"$f":"-Inputs!N278","v":0},{"$f":"-Inputs!O278","v":0},{"$f":"-Inputs!P278","v":0},{"$f":"-Inputs!Q278","v":0},{"$f":"-Inputs!R278","v":0},{"$f":"-Inputs!S278","v":0},{"$f":"-Inputs!T278","v":0},{"$f":"-Inputs!U278","v":0},{"$f":"-Inputs!V278","v":0},{"$f":"-Inputs!W278","v":0},{"$f":"-Inputs!X278","v":0},{"$f":"-Inputs!Y278","v":0},{"$f":"-Inputs!Z278","v":0},{"$f":"-Inputs!AA278","v":0},{"$f":"-Inputs!AB278","v":0},{"$f":"-Inputs!AC278","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I279","v":0},{"$f":"-Inputs!J279","v":0},{"$f":"-Inputs!K279","v":0},{"$f":"-Inputs!L279","v":0},{"$f":"-Inputs!M279","v":0},{"$f":"-Inputs!N279","v":0},{"$f":"-Inputs!O279","v":0},{"$f":"-Inputs!P279","v":0},{"$f":"-Inputs!Q279","v":0},{"$f":"-Inputs!R279","v":0},{"$f":"-Inputs!S279","v":0},{"$f":"-Inputs!T279","v":0},{"$f":"-Inputs!U279","v":0},{"$f":"-Inputs!V279","v":0},{"$f":"-Inputs!W279","v":0},{"$f":"-Inputs!X279","v":0},{"$f":"-Inputs!Y279","v":0},{"$f":"-Inputs!Z279","v":0},{"$f":"-Inputs!AA279","v":0},{"$f":"-Inputs!AB279","v":0},{"$f":"-Inputs!AC279","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I280","v":0},{"$f":"-Inputs!J280","v":0},{"$f":"-Inputs!K280","v":0},{"$f":"-Inputs!L280","v":0},{"$f":"-Inputs!M280","v":0},{"$f":"-Inputs!N280","v":-3.4904763366056506},{"$f":"-Inputs!O280","v":0},{"$f":"-Inputs!P280","v":0},{"$f":"-Inputs!Q280","v":0},{"$f":"-Inputs!R280","v":0},{"$f":"-Inputs!S280","v":0},{"$f":"-Inputs!T280","v":0},{"$f":"-Inputs!U280","v":0},{"$f":"-Inputs!V280","v":0},{"$f":"-Inputs!W280","v":0},{"$f":"-Inputs!X280","v":0},{"$f":"-Inputs!Y280","v":0},{"$f":"-Inputs!Z280","v":0},{"$f":"-Inputs!AA280","v":0},{"$f":"-Inputs!AB280","v":0},{"$f":"-Inputs!AC280","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I281","v":0},{"$f":"-Inputs!J281","v":0},{"$f":"-Inputs!K281","v":0},{"$f":"-Inputs!L281","v":0},{"$f":"-Inputs!M281","v":0},{"$f":"-Inputs!N281","v":0},{"$f":"-Inputs!O281","v":0},{"$f":"-Inputs!P281","v":0},{"$f":"-Inputs!Q281","v":0},{"$f":"-Inputs!R281","v":0},{"$f":"-Inputs!S281","v":0},{"$f":"-Inputs!T281","v":0},{"$f":"-Inputs!U281","v":0},{"$f":"-Inputs!V281","v":0},{"$f":"-Inputs!W281","v":0},{"$f":"-Inputs!X281","v":0},{"$f":"-Inputs!Y281","v":0},{"$f":"-Inputs!Z281","v":0},{"$f":"-Inputs!AA281","v":0},{"$f":"-Inputs!AB281","v":0},{"$f":"-Inputs!AC281","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},0,0,0,0,-10.046845800022366,0,-5.0526404862521655E-2,-3.8178697805545829E-2,-0.12190739721892255,-1.5976224905486679E-2,-2.4288005872087179,-3.4366743379239471E-2,-4.6448172039557881E-2,-3.3469144822053626E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157/($H181-(Z$8-1))","v":-1.3845134189443129E-15}]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I210","v":-46.879490534261052},{"$f":"-Inputs!J210","v":-46.879490534261052},{"$f":"-Inputs!K210","v":-46.879490534261052},{"$f":"-Inputs!L210","v":-46.879490534261052},{"$f":"-Inputs!M210","v":-46.879490534261052},{"$f":"-Inputs!N210","v":-46.879490534261045},{"$f":"-Inputs!O210","v":-46.879490534261045},{"$f":"-Inputs!P210","v":-46.879490534261045},{"$f":"-Inputs!Q210","v":-46.879490534261045},{"$f":"-Inputs!R210","v":-46.879490534261045},{"$f":"-Inputs!S210","v":-46.879490534261045},{"$f":"-Inputs!T210","v":-46.879490534261031},{"$f":"-Inputs!U210","v":-46.879490534261031},{"$f":"-Inputs!V210","v":-46.879490534261031},{"$f":"-Inputs!W210","v":-46.879490534261024},{"$f":"-Inputs!X210","v":-46.879490534261024},{"$f":"-Inputs!Y210","v":-46.879490534261009},{"$f":"-Inputs!Z210","v":-46.879490534261024},{"$f":"-Inputs!AA210","v":-46.879490534261024},{"$f":"-Inputs!AB210","v":-46.879490534261024},{"$f":"-Inputs!AC210","v":-46.879490534261009}]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I211","v":-22.858356475567103},{"$f":"-Inputs!J211","v":-22.858356475567103},{"$f":"-Inputs!K211","v":-22.858356475567103},{"$f":"-Inputs!L211","v":-22.858356475567103},{"$f":"-Inputs!M211","v":-22.858356475567103},{"$f":"-Inputs!N211","v":-21.486128766087141},{"$f":"-Inputs!O211","v":-21.486128766087141},{"$f":"-Inputs!P211","v":-21.486128766087141},{"$f":"-Inputs!Q211","v":-21.486128766087141},{"$f":"-Inputs!R211","v":-21.486128766087141},{"$f":"-Inputs!S211","v":-21.486128766087141},{"$f":"-Inputs!T211","v":-20.737253949971464},{"$f":"-Inputs!U211","v":-20.737253949971464},{"$f":"-Inputs!V211","v":-20.737253949971468},{"$f":"-Inputs!W211","v":-20.737253949971468},{"$f":"-Inputs!X211","v":-20.737253949971468},{"$f":"-Inputs!Y211","v":-20.736877569740258},{"$f":"-Inputs!Z211","v":-20.736877569740255},{"$f":"-Inputs!AA211","v":-20.736877569740258},{"$f":"-Inputs!AB211","v":-12.457293724554919},{"$f":"-Inputs!AC211","v":0}]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I212","v":-0.92355219323209836},{"$f":"-Inputs!J212","v":-0.92355219323209836},{"$f":"-Inputs!K212","v":-0.92355219323209836},{"$f":"-Inputs!L212","v":-0.92355219323209836},{"$f":"-Inputs!M212","v":-0.92355219323209836},{"$f":"-Inputs!N212","v":-0.90984906913352093},{"$f":"-Inputs!O212","v":-0.90984906913352093},{"$f":"-Inputs!P212","v":-0.90984906913352093},{"$f":"-Inputs!Q212","v":-0.90984906913352093},{"$f":"-Inputs!R212","v":-0.90984906913352093},{"$f":"-Inputs!S212","v":-0.90984906913352093},{"$f":"-Inputs!T212","v":-0.90984906913352148},{"$f":"-Inputs!U212","v":-0.90984906913352148},{"$f":"-Inputs!V212","v":-0.9098490691335217},{"$f":"-Inputs!W212","v":-0.90984906913352148},{"$f":"-Inputs!X212","v":-0.90984906913352148},{"$f":"-Inputs!Y212","v":-0.90836170045142994},{"$f":"-Inputs!Z212","v":-0.90836170045142994},{"$f":"-Inputs!AA212","v":-0.90836170045142994},{"$f":"-Inputs!AB212","v":-0.90836170045142994},{"$f":"-Inputs!AC212","v":-0.90836170045142994}]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I213","v":-5.7208910255695988},{"$f":"-Inputs!J213","v":-5.7208910255695988},{"$f":"-Inputs!K213","v":-5.7208910255695988},{"$f":"-Inputs!L213","v":-5.7208910255695988},{"$f":"-Inputs!M213","v":-5.7208910255695988},{"$f":"-Inputs!N213","v":-5.7208910255695988},{"$f":"-Inputs!O213","v":-5.7208910255695988},{"$f":"-Inputs!P213","v":-5.7208910255695988},{"$f":"-Inputs!Q213","v":-5.7208910255695988},{"$f":"-Inputs!R213","v":-5.7208910255695988},{"$f":"-Inputs!S213","v":-5.7208910255695988},{"$f":"-Inputs!T213","v":-5.6624146094582635},{"$f":"-Inputs!U213","v":-5.6624146094582635},{"$f":"-Inputs!V213","v":-5.6624146094582626},{"$f":"-Inputs!W213","v":-5.6624146094582626},{"$f":"-Inputs!X213","v":-5.6624146094582635},{"$f":"-Inputs!Y213","v":-2.3047921595330565},{"$f":"-Inputs!Z213","v":0},{"$f":"-Inputs!AA213","v":0},{"$f":"-Inputs!AB213","v":0},{"$f":"-Inputs!AC213","v":0}]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I214","v":0},{"$f":"-Inputs!J214","v":0},{"$f":"-Inputs!K214","v":0},{"$f":"-Inputs!L214","v":0},{"$f":"-Inputs!M214","v":0},{"$f":"-Inputs!N214","v":0},{"$f":"-Inputs!O214","v":0},{"$f":"-Inputs!P214","v":0},{"$f":"-Inputs!Q214","v":0},{"$f":"-Inputs!R214","v":0},{"$f":"-Inputs!S214","v":0},{"$f":"-Inputs!T214","v":0},{"$f":"-Inputs!U214","v":0},{"$f":"-Inputs!V214","v":0},{"$f":"-Inputs!W214","v":0},{"$f":"-Inputs!X214","v":0},{"$f":"-Inputs!Y214","v":0},{"$f":"-Inputs!Z214","v":0},{"$f":"-Inputs!AA214","v":0},{"$f":"-Inputs!AB214","v":0},{"$f":"-Inputs!AC214","v":0}]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I215","v":0},{"$f":"-Inputs!J215","v":0},{"$f":"-Inputs!K215","v":0},{"$f":"-Inputs!L215","v":0},{"$f":"-Inputs!M215","v":0},{"$f":"-Inputs!N215","v":0},{"$f":"-Inputs!O215","v":0},{"$f":"-Inputs!P215","v":0},{"$f":"-Inputs!Q215","v":0},{"$f":"-Inputs!R215","v":0},{"$f":"-Inputs!S215","v":0},{"$f":"-Inputs!T215","v":0},{"$f":"-Inputs!U215","v":0},{"$f":"-Inputs!V215","v":0},{"$f":"-Inputs!W215","v":0},{"$f":"-Inputs!X215","v":0},{"$f":"-Inputs!Y215","v":0},{"$f":"-Inputs!Z215","v":0},{"$f":"-Inputs!AA215","v":0},{"$f":"-Inputs!AB215","v":0},{"$f":"-Inputs!AC215","v":0}]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I216","v":0},{"$f":"-Inputs!J216","v":0},{"$f":"-Inputs!K216","v":0},{"$f":"-Inputs!L216","v":0},{"$f":"-Inputs!M216","v":0},{"$f":"-Inputs!N216","v":0},{"$f":"-Inputs!O216","v":0},{"$f":"-Inputs!P216","v":0},{"$f":"-Inputs!Q216","v":0},{"$f":"-Inputs!R216","v":0},{"$f":"-Inputs!S216","v":0},{"$f":"-Inputs!T216","v":0},{"$f":"-Inputs!U216","v":0},{"$f":"-Inputs!V216","v":0},{"$f":"-Inputs!W216","v":0},{"$f":"-Inputs!X216","v":0},{"$f":"-Inputs!Y216","v":0},{"$f":"-Inputs!Z216","v":0},{"$f":"-Inputs!AA216","v":0},{"$f":"-Inputs!AB216","v":0},{"$f":"-Inputs!AC216","v":0}]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I217","v":0},{"$f":"-Inputs!J217","v":0},{"$f":"-Inputs!K217","v":0},{"$f":"-Inputs!L217","v":0},{"$f":"-Inputs!M217","v":0},{"$f":"-Inputs!N217","v":0},{"$f":"-Inputs!O217","v":0},{"$f":"-Inputs!P217","v":0},{"$f":"-Inputs!Q217","v":0},{"$f":"-Inputs!R217","v":0},{"$f":"-Inputs!S217","v":0},{"$f":"-Inputs!T217","v":0},{"$f":"-Inputs!U217","v":0},{"$f":"-Inputs!V217","v":0},{"$f":"-Inputs!W217","v":0},{"$f":"-Inputs!X217","v":0},{"$f":"-Inputs!Y217","v":0},{"$f":"-Inputs!Z217","v":0},{"$f":"-Inputs!AA217","v":0},{"$f":"-Inputs!AB217","v":0},{"$f":"-Inputs!AC217","v":0}]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I218","v":0},{"$f":"-Inputs!J218","v":0},{"$f":"-Inputs!K218","v":0},{"$f":"-Inputs!L218","v":0},{"$f":"-Inputs!M218","v":0},{"$f":"-Inputs!N218","v":0},{"$f":"-Inputs!O218","v":0},{"$f":"-Inputs!P218","v":0},{"$f":"-Inputs!Q218","v":0},{"$f":"-Inputs!R218","v":0},{"$f":"-Inputs!S218","v":0},{"$f":"-Inputs!T218","v":0},{"$f":"-Inputs!U218","v":0},{"$f":"-Inputs!V218","v":0},{"$f":"-Inputs!W218","v":0},{"$f":"-Inputs!X218","v":0},{"$f":"-Inputs!Y218","v":0},{"$f":"-Inputs!Z218","v":0},{"$f":"-Inputs!AA218","v":0},{"$f":"-Inputs!AB218","v":0},{"$f":"-Inputs!AC218","v":0}]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I219","v":0},{"$f":"-Inputs!J219","v":0},{"$f":"-Inputs!K219","v":0},{"$f":"-Inputs!L219","v":0},{"$f":"-Inputs!M219","v":0},{"$f":"-Inputs!N219","v":0},{"$f":"-Inputs!O219","v":0},{"$f":"-Inputs!P219","v":0},{"$f":"-Inputs!Q219","v":0},{"$f":"-Inputs!R219","v":0},{"$f":"-Inputs!S219","v":0},{"$f":"-Inputs!T219","v":0},{"$f":"-Inputs!U219","v":0},{"$f":"-Inputs!V219","v":0},{"$f":"-Inputs!W219","v":0},{"$f":"-Inputs!X219","v":0},{"$f":"-Inputs!Y219","v":0},{"$f":"-Inputs!Z219","v":0},{"$f":"-Inputs!AA219","v":0},{"$f":"-Inputs!AB219","v":0},{"$f":"-Inputs!AC219","v":0}]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-76.382290228629856},-76.382290228629856,-76.382290228629856,-76.382290228629856,-76.382290228629856,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.9963593950513,-74.18900816282428,-74.18900816282428,-74.189008162824294,-74.18900816282428,-74.18900816282428,-70.829521963985755,-68.524729804452718,-68.524729804452718,-60.245145959267369,-47.787852234712439]
[{"$f":"ROW()","v":189},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I188+Inputs!I220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J188+Inputs!J220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K188+Inputs!K220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L188+Inputs!L220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M188+Inputs!M220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N188+Inputs!N220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O188+Inputs!O220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P188+Inputs!P220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q188+Inputs!Q220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R188+Inputs!R220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S188+Inputs!S220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T188+Inputs!T220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U188+Inputs!U220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V188+Inputs!V220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W188+Inputs!W220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X188+Inputs!X220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y188+Inputs!Y220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z188+Inputs!Z220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA188+Inputs!AA220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB188+Inputs!AB220,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC188+Inputs!AC220,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138","v":2554.9322341172274},{"$f":"I154+I166+I178","v":2508.0527435829663},2461.1732530487052,2414.2937625144441,2367.414271980183,2320.5347814459219,2273.6552909116608,2226.7758003773997,2179.8963098431386,2133.0168193088775,2086.1373287746164,{"$f":"(S154+S166+S178-S202)*(S154+S166+S178-S202>0)","v":2039.2578382403553},{"$f":"T154+T166+T178","v":1992.3783477060942},1945.4988571718332,1898.6193666375721,1851.739876103311,1804.8603855690499,1757.9808950347888,1711.1014045005277,1664.2219139662666,1617.3424234320055,1570.4629328977444]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139","v":428.00497755607023},{"$f":"I155+I167+I179","v":405.14662108050311},382.28826460493599,359.42990812936887,336.57155165380175,313.71319517823463,285.78619525818959,264.30006649210247,242.81393772601533,221.32780895992818,199.84168019384103,178.35555142775388,{"$f":"T155+T167+T179","v":157.6169422336614},136.87968828368994,116.14243433371848,95.405180383747023,74.667926433775563,53.931048864035304,33.194171294295046,12.457293724554788,-1.3145040611561853E-13,-1.3145040611561853E-13]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140","v":35.09975371374987},{"$f":"I156+I168+I180","v":34.176201520517772},33.252649327285674,32.329097134053576,31.405544940821478,30.481992747589381,29.572143678455859,28.662294609322338,27.752445540188816,26.842596471055295,25.932747401921773,25.022898332788252,{"$f":"T156+T168+T180","v":24.11304926365473},23.203200194521209,22.293351125387687,21.350032911432113,20.440183842298591,19.531822141847162,18.623460441395732,17.715098740944303,16.806737040492873,15.898375340041444]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141","v":96.397013780847772},{"$f":"I157+I169+I181","v":90.676122755278172},84.955231729708572,79.234340704138972,73.513449678569373,67.792558652999773,61.956169317971373,56.235278292401773,50.46386086196965,44.704791138594501,38.861992715805982,33.125125465330896,{"$f":"T157+T169+T181","v":25.035265512784932},19.338484159947427,13.629621378449606,7.9672067689913435,2.30479215953308,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14,2.3536728122053319E-14]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T158+T170+T182","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T159+T171+T183","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T160+T172+T184","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146","v":20.708626914535049},{"$f":"I162+I174+I186","v":20.708626914535049},20.708626914535049,20.708626914535049,20.708626914535049,20.708626914535049,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,{"$f":"(S162+S174+S186-S210)*(S162+S174+S186-S210>0)","v":17.2181505779294},{"$f":"T162+T174+T186","v":17.2181505779294},17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294,17.2181505779294]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S163+S175+S187-S211)*(S163+S175+S187-S211>0)","v":0},{"$f":"T163+T175+T187","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":3135.1426060824306},3058.7603158538004,{"$f":"SUM(J190:J199)","v":2982.3780256251707},2905.9957353965406,2829.6134451679109,2753.2311549392807,2668.1879497442073,2593.1915903491558,2518.1447045492423,2443.1101664563848,2367.991899664115,2292.979564044158,2216.361755294125,2142.1383803879212,2067.9029240530572,1993.680446745411,1919.4914385825866,1848.6619166186008,1780.137186814148,1711.6124570096952,1651.3673110504276,1603.579458815715]
[{"$f":"ROW()","v":201},"Over Depreciation",null,null,null,null,"Check",{"$f":"IF(ROUND(H200-Inputs!H172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(I200-Inputs!I172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J200-Inputs!J172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K200-Inputs!K172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L200-Inputs!L172,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M200-Inputs!M172,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":202},null,"Pipeline",null,null,null,null,{"$f":"H200-Inputs!H172","v":0},{"$f":"I200-Inputs!I172","v":0},{"$f":"J200-Inputs!J172","v":0},{"$f":"K200-Inputs!K172","v":0},{"$f":"L200-Inputs!L172","v":0},{"$f":"M200-Inputs!M172","v":0},null,null,null,null,null,{"$f":"(S154+S166+S178)*(S154+S166+S178<0)","v":0}]
[{"$f":"ROW()","v":203},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S155+S167+S179)*(S155+S167+S179<0)","v":0}]
[{"$f":"ROW()","v":204},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S156+S168+S180)*(S156+S168+S180<0)","v":0}]
[{"$f":"ROW()","v":205},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S157+S169+S181)*(S157+S169+S181<0)","v":0}]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S162+S174+S186)*(S162+S174+S186<0)","v":0}]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S163+S175+S187)*(S163+S175+S187<0)","v":0}]
[{"$f":"ROW()","v":212},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202:S210)","v":0}]
[{"$f":"ROW()","v":213}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},2.6532137879906417,2.6965837256866538,2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.5363547644788,1128.3068806947945,1115.0721428038428,{"$f":"S265","v":1825.5384469235514},1863.3333793276126,1856.1606088186386,1835.1636802264597,1808.5936490220895,1784.5894173344732,1756.4675125831156,1728.27795079876,1700.1468648499713,1671.89197394546]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-3.8158744519368568,-1.4205274148156173,-1.6286247421092983,-2.4884591587019562,-2.9555305416406203,65.742083548453706,313.74084765351967,309.91273988831489,490.95109778422284,477.90238970730741,{"$f":"S266","v":649.36992000217879},668.1277763118992,653.71044737594957,635.00008183066973,612.79334353529214,591.87793657209602,568.6946857762706,547.53168076020495,523.44206359801512,497.6639012887004]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},1.0929383970612276,2.0933488597931742,2.7354432036459606,2.675557528304398,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.882669898252499,4.7985034130325719,{"$f":"S267","v":11.890855783611229},12.124499800660232,14.385454921563664,15.371708741922413,14.403757275763656,18.681590581683309,24.113097073126649,27.974822672502057,35.680453815603748,41.537226005254531]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},9.7422527395192144,11.942031723676104,12.610861057732151,13.162486598593121,13.322439085078219,18.630352046877661,19.109459147350915,21.509093134821416,28.965942995144363,28.397942295496339,{"$f":"S268","v":45.012761001588729},105.25026015230118,105.87100568921515,110.90512494264601,114.91421908646005,123.8737438646319,124.75183602444174,125.85834852725803,122.99411201849522,121.09889297980828]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S269","v":0},0,0,0,0,0,4.1974692513887444,7.2620354037953962,10.892327427673209,13.922059135372486]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S270","v":0},0,0,0,0,0,1.061292456110436,2.9557246291525248,8.884036802341118,17.736590962221726]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S271","v":0},0,0,0,0,0,6.6366526604578233,14.39501421137016,17.917739205509367,25.763602415086879]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":4.2548367090670451},{"$f":"U272","v":6.2475806291687306},{"$f":"V272","v":7.4505335195552744},{"$f":"W272","v":7.1954095918803151},{"$f":"X272","v":7.0744797953366003},{"$f":"Y272","v":6.8355218462269303},{"$f":"Z272","v":6.5708049338341699},{"$f":"AA272","v":6.3060880214414095},{"$f":"AB272","v":6.041371109048649}]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S273","v":6.8938122218065487},6.8709931431432949,6.8175935068916838,7.0689239056684201,7.0697072781680461,7.0658799567580282,7.1459259930829102,7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":9.6725304726342269},15.311436894340314,16.508798738834606,16.115660206780383,19.693746702341123,105.92285954428201,724.97346299437936,727.65766551352544,1657.8667663505312,1631.9104667045315,2538.7057959327367,2659.9617454446834,2643.1926909414269,2610.9600531669216,2564.9700857896541,2533.1630481049792,2499.9039936642216,2467.9723079299602,2433.4096117321337,2402.8015438340358]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(ABS(I227-(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034+I2120+I2206+I2292+I2378+I2464))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683","v":2.6532137879906417},{"$f":"Inputs!J683","v":5.5794926826108635E-2},{"$f":"Inputs!K683","v":0.11505117360557758},{"$f":"Inputs!L683","v":3.7159867684781319E-5},{"$f":"Inputs!M683","v":1.0644127832496852},{"$f":"Inputs!N683","v":12.3900141672906},{"$f":"Inputs!O683","v":371.0814151419288},{"$f":"Inputs!P683","v":1.7973695496968982},{"$f":"Inputs!Q683","v":746.29957888276897},{"$f":"Inputs!R683","v":0},{"$f":"Inputs!S683","v":706.81974405068149},{"$f":"Inputs!T683","v":64.522989458705794},{"$f":"Inputs!U683","v":19.995886628555315},{"$f":"Inputs!V683","v":6.2510719486050563},{"$f":"Inputs!W683","v":0.76359838590042795},{"$f":"Inputs!X683","v":3.3400113708822512},{"$f":"Inputs!Y683","v":0},{"$f":"Inputs!Z683","v":0},{"$f":"Inputs!AA683","v":0.1043108465148181},{"$f":"Inputs!AB683","v":1.0672551459972025E-2},{"$f":"Inputs!AC683","v":0.2779611535864136}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684","v":-3.8158744519368568},{"$f":"Inputs!J684","v":2.4600725618919737},{"$f":"Inputs!K684","v":0.14991573159444149},{"$f":"Inputs!L684","v":-0.20179158142352899},{"$f":"Inputs!M684","v":0.31435448382467646},{"$f":"Inputs!N684","v":68.697614090094334},{"$f":"Inputs!O684","v":248.11110853947011},{"$f":"Inputs!P684","v":0.21278697396756302},{"$f":"Inputs!Q684","v":191.77909650305619},{"$f":"Inputs!R684","v":0},{"$f":"Inputs!S684","v":159.77939875682176},{"$f":"Inputs!T684","v":42.797822265027783},{"$f":"Inputs!U684","v":11.357373340255222},{"$f":"Inputs!V684","v":7.3992546481055204},{"$f":"Inputs!W684","v":4.0056795172037019},{"$f":"Inputs!X684","v":5.76540506074915},{"$f":"Inputs!Y684","v":3.0609775708622919},{"$f":"Inputs!Z684","v":5.7516642111048935},{"$f":"Inputs!AA684","v":3.4838900331821181},{"$f":"Inputs!AB684","v":2.2997917277841817},{"$f":"Inputs!AC684","v":2.9468827546417229}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685","v":1.0929383970612276},{"$f":"Inputs!J685","v":1.0004104627319463},{"$f":"Inputs!K685","v":0.64411701650187214},{"$f":"Inputs!L685","v":-5.5840330043392061E-2},{"$f":"Inputs!M685","v":2.8622862933944333},{"$f":"Inputs!N685","v":0},{"$f":"Inputs!O685","v":0},{"$f":"Inputs!P685","v":0},{"$f":"Inputs!Q685","v":0},{"$f":"Inputs!R685","v":0.11281511253963018},{"$f":"Inputs!S685","v":6.8603721249902838},{"$f":"Inputs!T685","v":0.48916787087822655},{"$f":"Inputs!U685","v":2.5323317443086699},{"$f":"Inputs!V685","v":1.2716323905274607},{"$f":"Inputs!W685","v":1.5702102210834792},{"$f":"Inputs!X685","v":4.7164167747366976},{"$f":"Inputs!Y685","v":4.2035824420540751},{"$f":"Inputs!Z685","v":4.4070453608171327},{"$f":"Inputs!AA685","v":8.320100154264793},{"$f":"Inputs!AB685","v":6.4931489774370563},{"$f":"Inputs!AC685","v":9.9632848569899739}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686","v":9.7422527395192144},{"$f":"Inputs!J686","v":2.5410712824792387},{"$f":"Inputs!K686","v":1.3495935253165701},{"$f":"Inputs!L686","v":1.6180459838804471},{"$f":"Inputs!M686","v":1.5446067596273543},{"$f":"Inputs!N686","v":5.8677653048268681},{"$f":"Inputs!O686","v":1.2679791339953355},{"$f":"Inputs!P686","v":3.3700863123060025},{"$f":"Inputs!Q686","v":8.5180946196838789},{"$f":"Inputs!R686","v":0.8060465263147053},{"$f":"Inputs!S686","v":18.36084078945402},{"$f":"Inputs!T686","v":65.427845093917909},{"$f":"Inputs!U686","v":6.0741584273527698},{"$f":"Inputs!V686","v":11.048206120795376},{"$f":"Inputs!W686","v":9.7806117759871363},{"$f":"Inputs!X686","v":14.97044670306845},{"$f":"Inputs!Y686","v":2.852326414942925},{"$f":"Inputs!Z686","v":5.9928094319342398},{"$f":"Inputs!AA686","v":2.1357173934397893},{"$f":"Inputs!AB686","v":3.2162616745103039},{"$f":"Inputs!AC686","v":5.2148864381724556}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687","v":0},{"$f":"Inputs!J687","v":0},{"$f":"Inputs!K687","v":0},{"$f":"Inputs!L687","v":0},{"$f":"Inputs!M687","v":0},{"$f":"Inputs!N687","v":0},{"$f":"Inputs!O687","v":0},{"$f":"Inputs!P687","v":0},{"$f":"Inputs!Q687","v":0},{"$f":"Inputs!R687","v":0},{"$f":"Inputs!S687","v":0},{"$f":"Inputs!T687","v":0},{"$f":"Inputs!U687","v":0},{"$f":"Inputs!V687","v":0},{"$f":"Inputs!W687","v":0},{"$f":"Inputs!X687","v":0},{"$f":"Inputs!Y687","v":4.1974692513887444},{"$f":"Inputs!Z687","v":3.0645661524066523},{"$f":"Inputs!AA687","v":3.6302920238778116},{"$f":"Inputs!AB687","v":3.029731707699276},{"$f":"Inputs!AC687","v":6.0472814468743881}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688","v":0},{"$f":"Inputs!J688","v":0},{"$f":"Inputs!K688","v":0},{"$f":"Inputs!L688","v":0},{"$f":"Inputs!M688","v":0},{"$f":"Inputs!N688","v":0},{"$f":"Inputs!O688","v":0},{"$f":"Inputs!P688","v":0},{"$f":"Inputs!Q688","v":0},{"$f":"Inputs!R688","v":0},{"$f":"Inputs!S688","v":0},{"$f":"Inputs!T688","v":0},{"$f":"Inputs!U688","v":0},{"$f":"Inputs!V688","v":0},{"$f":"Inputs!W688","v":0},{"$f":"Inputs!X688","v":0},{"$f":"Inputs!Y688","v":1.061292456110436},{"$f":"Inputs!Z688","v":1.8944321730420886},{"$f":"Inputs!AA688","v":5.9283121731885924},{"$f":"Inputs!AB688","v":8.8525541598806097},{"$f":"Inputs!AC688","v":5.1324673106420269}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689","v":0},{"$f":"Inputs!J689","v":0},{"$f":"Inputs!K689","v":0},{"$f":"Inputs!L689","v":0},{"$f":"Inputs!M689","v":0},{"$f":"Inputs!N689","v":0},{"$f":"Inputs!O689","v":0},{"$f":"Inputs!P689","v":0},{"$f":"Inputs!Q689","v":0},{"$f":"Inputs!R689","v":0},{"$f":"Inputs!S689","v":0},{"$f":"Inputs!T689","v":0},{"$f":"Inputs!U689","v":0},{"$f":"Inputs!V689","v":0},{"$f":"Inputs!W689","v":0},{"$f":"Inputs!X689","v":0},{"$f":"Inputs!Y689","v":6.6366526604578233},{"$f":"Inputs!Z689","v":7.7583615509123369},{"$f":"Inputs!AA689","v":3.5227249941392054},{"$f":"Inputs!AB689","v":7.8458632095775105},{"$f":"Inputs!AC689","v":7.7087864665254555}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690","v":0},{"$f":"Inputs!J690","v":0},{"$f":"Inputs!K690","v":0},{"$f":"Inputs!L690","v":0},{"$f":"Inputs!M690","v":0},{"$f":"Inputs!N690","v":0},{"$f":"Inputs!O690","v":0},{"$f":"Inputs!P690","v":0},{"$f":"Inputs!Q690","v":0},{"$f":"Inputs!R690","v":0},{"$f":"Inputs!S690","v":0},{"$f":"Inputs!T690","v":4.2548367090670451},{"$f":"Inputs!U690","v":2.2164444197612636},{"$f":"Inputs!V690","v":1.4586642220040349},{"$f":"Inputs!W690","v":1.1243231028424209E-2},{"$f":"Inputs!X690","v":0.14568582735095817},{"$f":"Inputs!Y690","v":2.4928028983636365E-2},{"$f":"Inputs!Z690","v":0},{"$f":"Inputs!AA690","v":0},{"$f":"Inputs!AB690","v":0},{"$f":"Inputs!AC690","v":0}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691","v":0},{"$f":"Inputs!J691","v":0},{"$f":"Inputs!K691","v":0},{"$f":"Inputs!L691","v":0},{"$f":"Inputs!M691","v":0},{"$f":"Inputs!N691","v":0},{"$f":"Inputs!O691","v":-0.19345759585980318},{"$f":"Inputs!P691","v":2.8132838257579977},{"$f":"Inputs!Q691","v":2.1403487482188521},{"$f":"Inputs!R691","v":0.97931350673516548},{"$f":"Inputs!S691","v":0.96086614109453428},{"$f":"Inputs!T691","v":-2.2819078663253473E-2},{"$f":"Inputs!U691","v":-5.3399636251611191E-2},{"$f":"Inputs!V691","v":0.25133039877673641},{"$f":"Inputs!W691","v":7.8337249962628106E-4},{"$f":"Inputs!X691","v":-3.827321410017662E-3},{"$f":"Inputs!Y691","v":0},{"$f":"Inputs!Z691","v":0},{"$f":"Inputs!AA691","v":0},{"$f":"Inputs!AB691","v":0},{"$f":"Inputs!AC691","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692","v":0},{"$f":"Inputs!J692","v":0},{"$f":"Inputs!K692","v":0},{"$f":"Inputs!L692","v":0},{"$f":"Inputs!M692","v":0},{"$f":"Inputs!N692","v":0},{"$f":"Inputs!O692","v":0},{"$f":"Inputs!P692","v":0},{"$f":"Inputs!Q692","v":0},{"$f":"Inputs!R692","v":0},{"$f":"Inputs!S692","v":0},{"$f":"Inputs!T692","v":0},{"$f":"Inputs!U692","v":0},{"$f":"Inputs!V692","v":0},{"$f":"Inputs!W692","v":0},{"$f":"Inputs!X692","v":0},{"$f":"Inputs!Y692","v":0},{"$f":"Inputs!Z692","v":0},{"$f":"Inputs!AA692","v":0},{"$f":"Inputs!AB692","v":0},{"$f":"Inputs!AC692","v":0}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":9.6725304726342269},6.0573492339292674,2.2586774470184614,1.3604512322812108,5.7856603200961487,86.95539356221181,620.26704521953445,8.1935266617284608,948.73711875372783,1.8981751455895011,892.78122186304222,177.4698423189335,42.12279492398163,27.680159728814186,16.132126503702793,28.93413841537749,22.037228824799932,28.868878880217341,27.125347618607126,31.748024008348906,37.291550427432433]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1869","v":0},{"$f":"-Inputs!J1869","v":0},{"$f":"-Inputs!K1869","v":0},{"$f":"-Inputs!L1869","v":0},{"$f":"-Inputs!M1869","v":0},{"$f":"-Inputs!N1869","v":0},{"$f":"-Inputs!O1869","v":0},{"$f":"-Inputs!P1869","v":0},{"$f":"-Inputs!Q1869","v":0},{"$f":"-Inputs!R1869","v":0},{"$f":"-Inputs!S1869","v":0},{"$f":"-Inputs!T1869","v":0},{"$f":"-Inputs!U1869","v":0},{"$f":"-Inputs!V1869","v":0},{"$f":"-Inputs!W1869","v":0},{"$f":"-Inputs!X1869","v":0},{"$f":"-Inputs!Y1869","v":0},{"$f":"-Inputs!Z1869","v":0},{"$f":"-Inputs!AA1869","v":0},{"$f":"-Inputs!AB1869","v":0},{"$f":"-Inputs!AC1869","v":0}]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1870","v":0},{"$f":"-Inputs!J1870","v":0},{"$f":"-Inputs!K1870","v":0},{"$f":"-Inputs!L1870","v":0},{"$f":"-Inputs!M1870","v":0},{"$f":"-Inputs!N1870","v":0},{"$f":"-Inputs!O1870","v":0},{"$f":"-Inputs!P1870","v":0},{"$f":"-Inputs!Q1870","v":0},{"$f":"-Inputs!R1870","v":0},{"$f":"-Inputs!S1870","v":0},{"$f":"-Inputs!T1870","v":-0.10602711662255547},{"$f":"-Inputs!U1870","v":0},{"$f":"-Inputs!V1870","v":-1.9241772121860425E-2},{"$f":"-Inputs!W1870","v":-2.3365049815546639E-2},{"$f":"-Inputs!X1870","v":-0.35750060549019325},{"$f":"-Inputs!Y1870","v":0},{"$f":"-Inputs!Z1870","v":0},{"$f":"-Inputs!AA1870","v":0},{"$f":"-Inputs!AB1870","v":0},{"$f":"-Inputs!AC1870","v":0}]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1871","v":0},{"$f":"-Inputs!J1871","v":0},{"$f":"-Inputs!K1871","v":0},{"$f":"-Inputs!L1871","v":0},{"$f":"-Inputs!M1871","v":0},{"$f":"-Inputs!N1871","v":0},{"$f":"-Inputs!O1871","v":0},{"$f":"-Inputs!P1871","v":0},{"$f":"-Inputs!Q1871","v":0},{"$f":"-Inputs!R1871","v":0},{"$f":"-Inputs!S1871","v":0},{"$f":"-Inputs!T1871","v":0},{"$f":"-Inputs!U1871","v":0},{"$f":"-Inputs!V1871","v":0},{"$f":"-Inputs!W1871","v":-2.1761806677493611},{"$f":"-Inputs!X1871","v":0},{"$f":"-Inputs!Y1871","v":0},{"$f":"-Inputs!Z1871","v":0},{"$f":"-Inputs!AA1871","v":0},{"$f":"-Inputs!AB1871","v":0},{"$f":"-Inputs!AC1871","v":0}]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1872","v":0},{"$f":"-Inputs!J1872","v":0},{"$f":"-Inputs!K1872","v":0},{"$f":"-Inputs!L1872","v":0},{"$f":"-Inputs!M1872","v":0},{"$f":"-Inputs!N1872","v":0},{"$f":"-Inputs!O1872","v":0},{"$f":"-Inputs!P1872","v":0},{"$f":"-Inputs!Q1872","v":0},{"$f":"-Inputs!R1872","v":0},{"$f":"-Inputs!S1872","v":0},{"$f":"-Inputs!T1872","v":-3.6507562449191675},{"$f":"-Inputs!U1872","v":-0.47391641312874033},{"$f":"-Inputs!V1872","v":-0.94686481346421369},{"$f":"-Inputs!W1872","v":-0.62358627433803315},{"$f":"-Inputs!X1872","v":-0.6468479324670442},{"$f":"-Inputs!Y1872","v":0},{"$f":"-Inputs!Z1872","v":0},{"$f":"-Inputs!AA1872","v":0},{"$f":"-Inputs!AB1872","v":0},{"$f":"-Inputs!AC1872","v":0}]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1873","v":0},{"$f":"-Inputs!J1873","v":0},{"$f":"-Inputs!K1873","v":0},{"$f":"-Inputs!L1873","v":0},{"$f":"-Inputs!M1873","v":0},{"$f":"-Inputs!N1873","v":0},{"$f":"-Inputs!O1873","v":0},{"$f":"-Inputs!P1873","v":0},{"$f":"-Inputs!Q1873","v":0},{"$f":"-Inputs!R1873","v":0},{"$f":"-Inputs!S1873","v":0},{"$f":"-Inputs!T1873","v":0},{"$f":"-Inputs!U1873","v":0},{"$f":"-Inputs!V1873","v":0},{"$f":"-Inputs!W1873","v":0},{"$f":"-Inputs!X1873","v":0},{"$f":"-Inputs!Y1873","v":0},{"$f":"-Inputs!Z1873","v":0},{"$f":"-Inputs!AA1873","v":0},{"$f":"-Inputs!AB1873","v":0},{"$f":"-Inputs!AC1873","v":0}]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1874","v":0},{"$f":"-Inputs!J1874","v":0},{"$f":"-Inputs!K1874","v":0},{"$f":"-Inputs!L1874","v":0},{"$f":"-Inputs!M1874","v":0},{"$f":"-Inputs!N1874","v":0},{"$f":"-Inputs!O1874","v":0},{"$f":"-Inputs!P1874","v":0},{"$f":"-Inputs!Q1874","v":0},{"$f":"-Inputs!R1874","v":0},{"$f":"-Inputs!S1874","v":0},{"$f":"-Inputs!T1874","v":0},{"$f":"-Inputs!U1874","v":0},{"$f":"-Inputs!V1874","v":0},{"$f":"-Inputs!W1874","v":0},{"$f":"-Inputs!X1874","v":0},{"$f":"-Inputs!Y1874","v":0},{"$f":"-Inputs!Z1874","v":0},{"$f":"-Inputs!AA1874","v":0},{"$f":"-Inputs!AB1874","v":0},{"$f":"-Inputs!AC1874","v":0}]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1875","v":0},{"$f":"-Inputs!J1875","v":0},{"$f":"-Inputs!K1875","v":0},{"$f":"-Inputs!L1875","v":0},{"$f":"-Inputs!M1875","v":0},{"$f":"-Inputs!N1875","v":0},{"$f":"-Inputs!O1875","v":0},{"$f":"-Inputs!P1875","v":0},{"$f":"-Inputs!Q1875","v":0},{"$f":"-Inputs!R1875","v":0},{"$f":"-Inputs!S1875","v":0},{"$f":"-Inputs!T1875","v":0},{"$f":"-Inputs!U1875","v":0},{"$f":"-Inputs!V1875","v":0},{"$f":"-Inputs!W1875","v":0},{"$f":"-Inputs!X1875","v":0},{"$f":"-Inputs!Y1875","v":0},{"$f":"-Inputs!Z1875","v":0},{"$f":"-Inputs!AA1875","v":0},{"$f":"-Inputs!AB1875","v":0},{"$f":"-Inputs!AC1875","v":0}]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1876","v":0},{"$f":"-Inputs!J1876","v":0},{"$f":"-Inputs!K1876","v":0},{"$f":"-Inputs!L1876","v":0},{"$f":"-Inputs!M1876","v":0},{"$f":"-Inputs!N1876","v":0},{"$f":"-Inputs!O1876","v":0},{"$f":"-Inputs!P1876","v":0},{"$f":"-Inputs!Q1876","v":0},{"$f":"-Inputs!R1876","v":0},{"$f":"-Inputs!S1876","v":0},{"$f":"-Inputs!T1876","v":0},{"$f":"-Inputs!U1876","v":0},{"$f":"-Inputs!V1876","v":0},{"$f":"-Inputs!W1876","v":0},{"$f":"-Inputs!X1876","v":0},{"$f":"-Inputs!Y1876","v":0},{"$f":"-Inputs!Z1876","v":0},{"$f":"-Inputs!AA1876","v":0},{"$f":"-Inputs!AB1876","v":0},{"$f":"-Inputs!AC1876","v":0}]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1877","v":0},{"$f":"-Inputs!J1877","v":0},{"$f":"-Inputs!K1877","v":0},{"$f":"-Inputs!L1877","v":0},{"$f":"-Inputs!M1877","v":0},{"$f":"-Inputs!N1877","v":0},{"$f":"-Inputs!O1877","v":0},{"$f":"-Inputs!P1877","v":0},{"$f":"-Inputs!Q1877","v":0},{"$f":"-Inputs!R1877","v":0},{"$f":"-Inputs!S1877","v":0},{"$f":"-Inputs!T1877","v":0},{"$f":"-Inputs!U1877","v":0},{"$f":"-Inputs!V1877","v":0},{"$f":"-Inputs!W1877","v":0},{"$f":"-Inputs!X1877","v":0},{"$f":"-Inputs!Y1877","v":0},{"$f":"-Inputs!Z1877","v":0},{"$f":"-Inputs!AA1877","v":0},{"$f":"-Inputs!AB1877","v":0},{"$f":"-Inputs!AC1877","v":0}]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1878","v":0},{"$f":"-Inputs!J1878","v":0},{"$f":"-Inputs!K1878","v":0},{"$f":"-Inputs!L1878","v":0},{"$f":"-Inputs!M1878","v":0},{"$f":"-Inputs!N1878","v":0},{"$f":"-Inputs!O1878","v":0},{"$f":"-Inputs!P1878","v":0},{"$f":"-Inputs!Q1878","v":0},{"$f":"-Inputs!R1878","v":0},{"$f":"-Inputs!S1878","v":0},{"$f":"-Inputs!T1878","v":0},{"$f":"-Inputs!U1878","v":0},{"$f":"-Inputs!V1878","v":0},{"$f":"-Inputs!W1878","v":0},{"$f":"-Inputs!X1878","v":0},{"$f":"-Inputs!Y1878","v":0},{"$f":"-Inputs!Z1878","v":0},{"$f":"-Inputs!AA1878","v":0},{"$f":"-Inputs!AB1878","v":0},{"$f":"-Inputs!AC1878","v":0}]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},0,0,0,0,0,0,0,0,0,-3.7567833615417228,-0.47391641312874033,-0.9661065855860741,-2.8231319919029407,-1.0043485379572374,0,0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I251-(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J251-(J338+J424+J510+J596+J682+J768+J854+J940+J1026+J1112+J1198+J1284+J1370+J1456+J1542+J1628+J1714+J1800+J1886+J1972+J2058),5)<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1336","v":0},{"$f":"-Inputs!J1336","v":-1.2424989130096266E-2},{"$f":"-Inputs!K1336","v":-2.0515679726438023E-2},{"$f":"-Inputs!L1336","v":-2.5081140848659443E-2},{"$f":"-Inputs!M1336","v":-3.5425666682553543E-2},{"$f":"-Inputs!N1336","v":-5.5550140450567109E-2},{"$f":"-Inputs!O1336","v":-0.16568900954487156},{"$f":"-Inputs!P1336","v":-0.30626729959397542},{"$f":"-Inputs!Q1336","v":-6.5290529524533341},{"$f":"-Inputs!R1336","v":-13.234737890951624},{"$f":"-Inputs!S1336","v":-15.280364595164171},{"$f":"-Inputs!T1336","v":-26.728057054644609},{"$f":"-Inputs!U1336","v":-27.168657137529333},{"$f":"-Inputs!V1336","v":-27.248000540784119},{"$f":"-Inputs!W1336","v":-27.333629590270778},{"$f":"-Inputs!X1336","v":-27.344243058498368},{"$f":"-Inputs!Y1336","v":-28.121904751357569},{"$f":"-Inputs!Z1336","v":-28.189561784355693},{"$f":"-Inputs!AA1336","v":-28.235396795303618},{"$f":"-Inputs!AB1336","v":-28.26556345597124},{"$f":"-Inputs!AC1336","v":-28.364518731178599}]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1337","v":0},{"$f":"-Inputs!J1337","v":-6.4725524770734039E-2},{"$f":"-Inputs!K1337","v":-0.35801305888812263},{"$f":"-Inputs!L1337","v":-0.6580428351691292},{"$f":"-Inputs!M1337","v":-0.78142586676334103},{"$f":"-Inputs!N1337","v":0},{"$f":"-Inputs!O1337","v":-0.11234443440415724},{"$f":"-Inputs!P1337","v":-4.0408947391723737},{"$f":"-Inputs!Q1337","v":-10.740738607148248},{"$f":"-Inputs!R1337","v":-13.048708076915434},{"$f":"-Inputs!S1337","v":-13.07213956399568},{"$f":"-Inputs!T1337","v":-23.933938838684909},{"$f":"-Inputs!U1337","v":-25.774702276204842},{"$f":"-Inputs!V1337","v":-26.090378421263441},{"$f":"-Inputs!W1337","v":-26.189052762765755},{"$f":"-Inputs!X1337","v":-26.323311418455063},{"$f":"-Inputs!Y1337","v":-26.244228366687747},{"$f":"-Inputs!Z1337","v":-26.914669227170513},{"$f":"-Inputs!AA1337","v":-27.573507195371906},{"$f":"-Inputs!AB1337","v":-28.077954037098866},{"$f":"-Inputs!AC1337","v":-28.514784706291543}]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1338","v":0},{"$f":"-Inputs!J1338","v":0},{"$f":"-Inputs!K1338","v":-2.0226726490854387E-3},{"$f":"-Inputs!L1338","v":-4.0453452981708774E-3},{"$f":"-Inputs!M1338","v":-6.068017947256317E-3},{"$f":"-Inputs!N1338","v":-0.11087823679292175},{"$f":"-Inputs!O1338","v":-0.14953629196593216},{"$f":"-Inputs!P1338","v":-0.19170977898066333},{"$f":"-Inputs!Q1338","v":-0.19698159775955879},{"$f":"-Inputs!R1338","v":-0.19698159775955879},{"$f":"-Inputs!S1338","v":-0.19698159775955879},{"$f":"-Inputs!T1338","v":-0.25552385382922377},{"$f":"-Inputs!U1338","v":-0.27137662340523949},{"$f":"-Inputs!V1338","v":-0.28537857016871121},{"$f":"-Inputs!W1338","v":-0.36198101949287681},{"$f":"-Inputs!X1338","v":-0.43858346881704241},{"$f":"-Inputs!Y1338","v":1.2279240493892658},{"$f":"-Inputs!Z1338","v":-0.54531976144172656},{"$f":"-Inputs!AA1338","v":-0.61446901116310315},{"$f":"-Inputs!AB1338","v":-0.63637678778627815},{"$f":"-Inputs!AC1338","v":-0.65309681704545286}]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1339","v":0},{"$f":"-Inputs!J1339","v":-0.34129229832234959},{"$f":"-Inputs!K1339","v":-0.68076419126052223},{"$f":"-Inputs!L1339","v":-1.0664204430194792},{"$f":"-Inputs!M1339","v":-1.3846542731422549},{"$f":"-Inputs!N1339","v":-0.55985234302742748},{"$f":"-Inputs!O1339","v":-0.78887203352208002},{"$f":"-Inputs!P1339","v":-0.97045232483550592},{"$f":"-Inputs!Q1339","v":-1.0612447593609278},{"$f":"-Inputs!R1339","v":-1.374047225962731},{"$f":"-Inputs!S1339","v":-1.7460220833616302},{"$f":"-Inputs!T1339","v":-1.539589698286294},{"$f":"-Inputs!U1339","v":-4.9794964773100707},{"$f":"-Inputs!V1339","v":-5.0672220539002888},{"$f":"-Inputs!W1339","v":-5.1479313578350583},{"$f":"-Inputs!X1339","v":-5.3640739924295486},{"$f":"-Inputs!Y1339","v":-1.9742342551330903},{"$f":"-Inputs!Z1339","v":-4.8862969291179583},{"$f":"-Inputs!AA1339","v":-4.9999539022026003},{"$f":"-Inputs!AB1339","v":-5.1114807131972446},{"$f":"-Inputs!AC1339","v":-5.1870791312047988}]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1340","v":0},{"$f":"-Inputs!J1340","v":0},{"$f":"-Inputs!K1340","v":0},{"$f":"-Inputs!L1340","v":0},{"$f":"-Inputs!M1340","v":0},{"$f":"-Inputs!N1340","v":0},{"$f":"-Inputs!O1340","v":0},{"$f":"-Inputs!P1340","v":0},{"$f":"-Inputs!Q1340","v":0},{"$f":"-Inputs!R1340","v":0},{"$f":"-Inputs!S1340","v":0},{"$f":"-Inputs!T1340","v":0},{"$f":"-Inputs!U1340","v":0},{"$f":"-Inputs!V1340","v":0},{"$f":"-Inputs!W1340","v":0},{"$f":"-Inputs!X1340","v":0},{"$f":"-Inputs!Y1340","v":0},{"$f":"-Inputs!Z1340","v":0},{"$f":"-Inputs!AA1340","v":0},{"$f":"-Inputs!AB1340","v":0},{"$f":"-Inputs!AC1340","v":0}]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1341","v":0},{"$f":"-Inputs!J1341","v":0},{"$f":"-Inputs!K1341","v":0},{"$f":"-Inputs!L1341","v":0},{"$f":"-Inputs!M1341","v":0},{"$f":"-Inputs!N1341","v":0},{"$f":"-Inputs!O1341","v":0},{"$f":"-Inputs!P1341","v":0},{"$f":"-Inputs!Q1341","v":0},{"$f":"-Inputs!R1341","v":0},{"$f":"-Inputs!S1341","v":0},{"$f":"-Inputs!T1341","v":0},{"$f":"-Inputs!U1341","v":0},{"$f":"-Inputs!V1341","v":0},{"$f":"-Inputs!W1341","v":0},{"$f":"-Inputs!X1341","v":0},{"$f":"-Inputs!Y1341","v":0},{"$f":"-Inputs!Z1341","v":0},{"$f":"-Inputs!AA1341","v":0},{"$f":"-Inputs!AB1341","v":0},{"$f":"-Inputs!AC1341","v":0}]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1342","v":0},{"$f":"-Inputs!J1342","v":0},{"$f":"-Inputs!K1342","v":0},{"$f":"-Inputs!L1342","v":0},{"$f":"-Inputs!M1342","v":0},{"$f":"-Inputs!N1342","v":0},{"$f":"-Inputs!O1342","v":0},{"$f":"-Inputs!P1342","v":0},{"$f":"-Inputs!Q1342","v":0},{"$f":"-Inputs!R1342","v":0},{"$f":"-Inputs!S1342","v":0},{"$f":"-Inputs!T1342","v":0},{"$f":"-Inputs!U1342","v":0},{"$f":"-Inputs!V1342","v":0},{"$f":"-Inputs!W1342","v":0},{"$f":"-Inputs!X1342","v":0},{"$f":"-Inputs!Y1342","v":0},{"$f":"-Inputs!Z1342","v":0},{"$f":"-Inputs!AA1342","v":0},{"$f":"-Inputs!AB1342","v":0},{"$f":"-Inputs!AC1342","v":0}]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1343","v":0},{"$f":"-Inputs!J1343","v":0},{"$f":"-Inputs!K1343","v":0},{"$f":"-Inputs!L1343","v":0},{"$f":"-Inputs!M1343","v":0},{"$f":"-Inputs!N1343","v":0},{"$f":"-Inputs!O1343","v":0},{"$f":"-Inputs!P1343","v":0},{"$f":"-Inputs!Q1343","v":0},{"$f":"-Inputs!R1343","v":0},{"$f":"-Inputs!S1343","v":0},{"$f":"-Inputs!T1343","v":0},{"$f":"-Inputs!U1343","v":-0.22370049965957861},{"$f":"-Inputs!V1343","v":-0.25571133161749121},{"$f":"-Inputs!W1343","v":-0.26636715870338395},{"$f":"-Inputs!X1343","v":-0.26661562389467236},{"$f":"-Inputs!Y1343","v":-0.26388597809330627},{"$f":"-Inputs!Z1343","v":-0.26471691239276079},{"$f":"-Inputs!AA1343","v":-0.26471691239276079},{"$f":"-Inputs!AB1343","v":-0.26471691239276079},{"$f":"-Inputs!AC1343","v":-0.26471691239276079}]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1344","v":0},{"$f":"-Inputs!J1344","v":0},{"$f":"-Inputs!K1344","v":0},{"$f":"-Inputs!L1344","v":0},{"$f":"-Inputs!M1344","v":0},{"$f":"-Inputs!N1344","v":0},{"$f":"-Inputs!O1344","v":0},{"$f":"-Inputs!P1344","v":0},{"$f":"-Inputs!Q1344","v":0},{"$f":"-Inputs!R1344","v":0},{"$f":"-Inputs!S1344","v":0},{"$f":"-Inputs!T1344","v":0},{"$f":"-Inputs!U1344","v":0},{"$f":"-Inputs!V1344","v":0},{"$f":"-Inputs!W1344","v":0},{"$f":"-Inputs!X1344","v":0},{"$f":"-Inputs!Y1344","v":8.0046036324882344E-2},{"$f":"-Inputs!Z1344","v":0},{"$f":"-Inputs!AA1344","v":0},{"$f":"-Inputs!AB1344","v":0},{"$f":"-Inputs!AC1344","v":0}]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1345","v":0},{"$f":"-Inputs!J1345","v":0},{"$f":"-Inputs!K1345","v":0},{"$f":"-Inputs!L1345","v":0},{"$f":"-Inputs!M1345","v":0},{"$f":"-Inputs!N1345","v":0},{"$f":"-Inputs!O1345","v":0},{"$f":"-Inputs!P1345","v":0},{"$f":"-Inputs!Q1345","v":0},{"$f":"-Inputs!R1345","v":0},{"$f":"-Inputs!S1345","v":0},{"$f":"-Inputs!T1345","v":0},{"$f":"-Inputs!U1345","v":0},{"$f":"-Inputs!V1345","v":0},{"$f":"-Inputs!W1345","v":0},{"$f":"-Inputs!X1345","v":0},{"$f":"-Inputs!Y1345","v":0},{"$f":"-Inputs!Z1345","v":-5.8883008501812046E-16},{"$f":"-Inputs!AA1345","v":-5.8883008501812056E-16},{"$f":"-Inputs!AB1345","v":-5.8883008501812056E-16},{"$f":"-Inputs!AC1345","v":-5.8883008501812056E-16}]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":-0.41844281222317992},-1.0613156025241683,-1.7535897643354388,-2.2075738245354057,-0.72628072027091628,-1.2164417694370409,-5.5093241425825186,-18.528017916722071,-27.85447479158935,-30.29550784028104,-52.457109445445035,-58.41793301410906,-58.946690917734045,-59.298961889067847,-59.736827562094689,-55.296283265557562,-60.80056461447866,-61.688043816433989,-62.356091906446395,-62.984196298113154]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263+Inputs!I1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J263+Inputs!J1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K263+Inputs!K1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L263+Inputs!L1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M263+Inputs!M1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N263+Inputs!N1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O263+Inputs!O1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P263+Inputs!P1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q263+Inputs!Q1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R263+Inputs!R1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S263+Inputs!S1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T263+Inputs!T1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U263+Inputs!U1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V263+Inputs!V1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W263+Inputs!W1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X263+Inputs!X1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y263+Inputs!Y1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z263+Inputs!Z1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA263+Inputs!AA1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB263+Inputs!AB1346,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC263+Inputs!AC1346,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I217+I229+I241+I253","v":2.6532137879906417},2.6965837256866538,2.7911192195657937,2.7660752385848189,3.7950623551519502,16.129526381991983,387.04525251437593,388.53635476447886,1128.3068806947942,1115.0721428038428,{"$f":"S217+S229+S241+S253-S277","v":1825.5384469235514},{"$f":"T217+T229+T241+T253","v":1863.3333793276126},1856.1606088186386,1835.1636802264597,1808.5936490220895,1784.5894173344732,{"$f":"MAX(Y217+Y229+Y241+Y253,0)","v":1756.4675125831156},{"$f":"Z217+Z229+Z241+Z253","v":1728.27795079876},1700.1468648499713,1671.89197394546,1643.8054163678678]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I218+I230+I242+I254","v":-3.8158744519368568},-1.4205274148156173,-1.6286247421092983,-2.4884591587019562,-2.9555305416406208,65.742083548453706,313.74084765351967,309.91273988831489,490.95109778422284,477.90238970730741,649.36992000217879,668.1277763118992,653.71044737594957,635.00008183066973,612.79334353529214,591.87793657209602,568.6946857762706,547.53168076020495,523.44206359801512,497.6639012887004,472.09599933705056]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I219+I231+I243+I255","v":1.0929383970612276},2.0933488597931742,2.7354432036459611,2.6755575283043975,5.5317758037515752,5.4208975669586534,5.2713612749927217,5.0796514960120582,4.8826698982524999,4.798503413032571,11.890855783611229,12.124499800660232,14.385454921563664,15.371708741922413,14.403757275763656,18.681590581683309,24.113097073126649,27.974822672502057,35.680453815603748,41.537226005254531,50.847414045199052]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I220+I232+I244+I256","v":9.7422527395192144},11.942031723676104,12.610861057732151,13.162486598593119,13.322439085078221,18.630352046877661,19.109459147350918,21.509093134821413,28.965942995144367,28.397942295496339,45.012761001588729,105.25026015230118,105.87100568921515,110.90512494264601,114.91421908646005,123.8737438646319,124.75183602444174,125.85834852725803,122.99411201849522,121.09889297980828,121.12670028677594]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I221+I233+I245+I257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1974692513887444,7.2620354037953962,10.892327427673209,13.922059135372486,19.969340582246872]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I222+I234+I246+I258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.061292456110436,2.9557246291525248,8.884036802341118,17.736590962221726,22.869058272863754]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I223+I235+I247+I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6366526604578233,14.39501421137016,17.917739205509367,25.763602415086879,33.472388881612332]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.2548367090670451,6.2475806291687306,7.4505335195552744,7.1954095918803151,7.0744797953366003,6.8355218462269303,6.5708049338341699,6.3060880214414095,6.041371109048649,5.7766541966558886]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I225+I237+I249+I261","v":0},0,0,0,0,0,-0.19345759585980318,2.6198262298981945,4.7601749781170462,5.7394884848522114,{"$f":"S225+S237+S249+S261-S285","v":6.8938122218065487},{"$f":"T225+T237+T249+T261","v":6.8709931431432949},6.8175935068916838,7.0689239056684201,7.0697072781680461,7.0658799567580282,{"$f":"MAX(Y225+Y237+Y249+Y261,0)","v":7.1459259930829102},{"$f":"Z225+Z237+Z249+Z261","v":7.1459259930829102},7.1459259930829102,7.1459259930829102,7.1459259930829102]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I226+I238+I250+I262","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S226+S238+S250+S262-S286","v":0},0,0,0,0,0,{"$f":"MAX(Y226+Y238+Y250+Y262,0)","v":0},-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":9.6725304726342269},{"$f":"SUM(J265:J274)","v":15.311436894340314},16.508798738834606,16.11566020678038,19.693746702341127,105.92285954428201,724.97346299437936,727.65766551352544,1657.866766350531,1631.9104667045315,2538.7057959327367,2659.9617454446834,2643.1926909414269,2610.9600531669216,2564.9700857896541,2533.1630481049792,2499.9039936642216,2467.9723079299602,2433.4096117321337,2402.8015438340358,2377.1088979633546]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(ABS(I275-(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082+I2168+I2254+I2340+I2426+I2512))<0.00001,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":277},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S364+S450+S536+S622+S794+S880+S966+S1052+S1138+S1224+S1310+S1396+S1482+S1568+S1654","v":-18.926924664191446}]
[{"$f":"ROW()","v":278},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.760271102045415]
[{"$f":"ROW()","v":279},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.42896184334793358]
[{"$f":"ROW()","v":280},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":284},null,"Building"]
[{"$f":"ROW()","v":285},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S372+S458+S544+S630+S802+S888+S974+S1060+S1146+S1232+S1318+S1404+S1490+S1576+S1662","v":-0.19345759585980318}]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S373+S459+S545+S631+S803+S889+S975+S1061+S1147+S1233+S1319+S1405+S1491+S1577+S1663","v":0}]
[{"$f":"ROW()","v":287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S277:S286)","v":-44.309615205444601}]
[{"$f":"ROW()","v":288}]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,J292-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,J296-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,J297-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},{"$f":"MAX(0,J299-1)","v":29},{"$f":"MAX(0,K299-1)","v":28},{"$f":"MAX(0,L299-1)","v":27},{"$f":"MAX(0,M299-1)","v":26},{"$f":"MAX(0,N299-1)","v":25},{"$f":"MAX(0,O299-1)","v":24},{"$f":"MAX(0,P299-1)","v":23},{"$f":"MAX(0,Q299-1)","v":22},{"$f":"MAX(0,R299-1)","v":21},{"$f":"MAX(0,S299-1)","v":20},{"$f":"MAX(0,T299-1)","v":19},{"$f":"MAX(0,U299-1)","v":18},{"$f":"MAX(0,V299-1)","v":17},{"$f":"MAX(0,W299-1)","v":16},{"$f":"MAX(0,X299-1)","v":15},{"$f":"MAX(0,Y299-1)","v":14},{"$f":"MAX(0,Z299-1)","v":13},{"$f":"MAX(0,AA299-1)","v":12},{"$f":"MAX(0,AB299-1)","v":11}]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,J301-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561,43.598995281445561]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},2.6532137879906417,2.6407887988605454,2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,2.3760955067853455,2.3364939150055899,2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,2.1384859561068117,2.0988843643270561,2.0592827725473004,2.0196811807675448]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-3.8158744519368568,-3.8805999767075909,-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,0.93774114467853331,0.91369649994318625,0.88965185520783918,0.86560721047249212,0.84156256573714505,0.81751792100179799,0.79347327626645092,0.76942863153110386,0.74538398679575679]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},9.7422527395192144,9.4009604411968652,9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,5.3357408496877072,5.0143091997714091,4.6928775498551101,4.3714458999388111,4.050014250022512,3.780013300021011,3.51001235001951,3.2400114000180089,2.9700104500165079]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0}]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":9.6725304726342269},9.2540876604110469,8.8356448481878687,8.4172020359646886,7.9987592237415095,7.6142556437021591,7.2297520636628096,6.8452484836234593,6.4607449035841089,6.0762413235447585,9.7665142945252015,8.6099759093718298,8.2248980229404296,7.8398201365090276,7.4547422500776257,7.0696643636462246,6.7360171771296207,6.4023699906130167,6.0687228040964136,5.7350756175798097]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":2.6532137879906417}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-3.8158744519368568}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":1.0929383970612276}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":9.7422527395192144}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":9.6725304726342269}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1617","v":0},{"$f":"-Inputs!U1617","v":0},{"$f":"-Inputs!V1617","v":0},{"$f":"-Inputs!W1617","v":0},{"$f":"-Inputs!X1617","v":0},{"$f":"-Inputs!Y1617","v":0},{"$f":"-Inputs!Z1617","v":0},{"$f":"-Inputs!AA1617","v":0},{"$f":"-Inputs!AB1617","v":0},{"$f":"-Inputs!AC1617","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1618","v":0},{"$f":"-Inputs!U1618","v":0},{"$f":"-Inputs!V1618","v":0},{"$f":"-Inputs!W1618","v":0},{"$f":"-Inputs!X1618","v":0},{"$f":"-Inputs!Y1618","v":0},{"$f":"-Inputs!Z1618","v":0},{"$f":"-Inputs!AA1618","v":0},{"$f":"-Inputs!AB1618","v":0},{"$f":"-Inputs!AC1618","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1619","v":0},{"$f":"-Inputs!U1619","v":0},{"$f":"-Inputs!V1619","v":0},{"$f":"-Inputs!W1619","v":0},{"$f":"-Inputs!X1619","v":0},{"$f":"-Inputs!Y1619","v":0},{"$f":"-Inputs!Z1619","v":0},{"$f":"-Inputs!AA1619","v":0},{"$f":"-Inputs!AB1619","v":0},{"$f":"-Inputs!AC1619","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1620","v":-0.77146049872196953},{"$f":"-Inputs!U1620","v":0},{"$f":"-Inputs!V1620","v":0},{"$f":"-Inputs!W1620","v":0},{"$f":"-Inputs!X1620","v":0},{"$f":"-Inputs!Y1620","v":0},{"$f":"-Inputs!Z1620","v":0},{"$f":"-Inputs!AA1620","v":0},{"$f":"-Inputs!AB1620","v":0},{"$f":"-Inputs!AC1620","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1621","v":0},{"$f":"-Inputs!U1621","v":0},{"$f":"-Inputs!V1621","v":0},{"$f":"-Inputs!W1621","v":0},{"$f":"-Inputs!X1621","v":0},{"$f":"-Inputs!Y1621","v":0},{"$f":"-Inputs!Z1621","v":0},{"$f":"-Inputs!AA1621","v":0},{"$f":"-Inputs!AB1621","v":0},{"$f":"-Inputs!AC1621","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1622","v":0},{"$f":"-Inputs!U1622","v":0},{"$f":"-Inputs!V1622","v":0},{"$f":"-Inputs!W1622","v":0},{"$f":"-Inputs!X1622","v":0},{"$f":"-Inputs!Y1622","v":0},{"$f":"-Inputs!Z1622","v":0},{"$f":"-Inputs!AA1622","v":0},{"$f":"-Inputs!AB1622","v":0},{"$f":"-Inputs!AC1622","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1623","v":0},{"$f":"-Inputs!U1623","v":0},{"$f":"-Inputs!V1623","v":0},{"$f":"-Inputs!W1623","v":0},{"$f":"-Inputs!X1623","v":0},{"$f":"-Inputs!Y1623","v":0},{"$f":"-Inputs!Z1623","v":0},{"$f":"-Inputs!AA1623","v":0},{"$f":"-Inputs!AB1623","v":0},{"$f":"-Inputs!AC1623","v":0}]
[{"$f":"ROW()","v":335},null,"Building"]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1625","v":0},{"$f":"-Inputs!U1625","v":0},{"$f":"-Inputs!V1625","v":0},{"$f":"-Inputs!W1625","v":0},{"$f":"-Inputs!X1625","v":0},{"$f":"-Inputs!Y1625","v":0},{"$f":"-Inputs!Z1625","v":0},{"$f":"-Inputs!AA1625","v":0},{"$f":"-Inputs!AB1625","v":0},{"$f":"-Inputs!AC1625","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1626","v":0},{"$f":"-Inputs!U1626","v":0},{"$f":"-Inputs!V1626","v":0},{"$f":"-Inputs!W1626","v":0},{"$f":"-Inputs!X1626","v":0},{"$f":"-Inputs!Y1626","v":0},{"$f":"-Inputs!Z1626","v":0},{"$f":"-Inputs!AA1626","v":0},{"$f":"-Inputs!AB1626","v":0},{"$f":"-Inputs!AC1626","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,{"$f":"SUM(I328:I337)","v":0},0,0,0,0,0,0,0,0,0,0,-0.77146049872196953,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,{"$f":"-Inputs!I1024","v":0},{"$f":"-Inputs!J1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!K1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!L1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!M1024","v":-1.2424989130096266E-2},{"$f":"-Inputs!N1024","v":-3.790305411415202E-2},{"$f":"-Inputs!O1024","v":-3.790305411415202E-2},{"$f":"-Inputs!P1024","v":-3.790305411415202E-2},{"$f":"-Inputs!Q1024","v":-3.790305411415202E-2},{"$f":"-Inputs!R1024","v":-3.790305411415202E-2},{"$f":"-Inputs!S1024","v":-3.790305411415202E-2},{"$f":"-Inputs!T1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!U1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!V1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!W1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!X1024","v":-3.9601591779755765E-2},{"$f":"-Inputs!Y1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!Z1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AA1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AB1024","v":-3.9601591779755772E-2},{"$f":"-Inputs!AC1024","v":-3.9601591779755772E-2}]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,{"$f":"-Inputs!I1025","v":0},{"$f":"-Inputs!J1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!K1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!L1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!M1025","v":-6.4725524770734039E-2},{"$f":"-Inputs!N1025","v":0},{"$f":"-Inputs!O1025","v":0},{"$f":"-Inputs!P1025","v":0},{"$f":"-Inputs!Q1025","v":0},{"$f":"-Inputs!R1025","v":0},{"$f":"-Inputs!S1025","v":0},{"$f":"-Inputs!T1025","v":0},{"$f":"-Inputs!U1025","v":0},{"$f":"-Inputs!V1025","v":0},{"$f":"-Inputs!W1025","v":0},{"$f":"-Inputs!X1025","v":0},{"$f":"-Inputs!Y1025","v":0},{"$f":"-Inputs!Z1025","v":0},{"$f":"-Inputs!AA1025","v":0},{"$f":"-Inputs!AB1025","v":0},{"$f":"-Inputs!AC1025","v":0}]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,{"$f":"-Inputs!I1026","v":0},{"$f":"-Inputs!J1026","v":0},{"$f":"-Inputs!K1026","v":0},{"$f":"-Inputs!L1026","v":0},{"$f":"-Inputs!M1026","v":0},{"$f":"-Inputs!N1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!O1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!P1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!Q1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!R1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!S1026","v":-2.1858767941224551E-2},{"$f":"-Inputs!T1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!U1026","v":-2.404464473534702E-2},{"$f":"-Inputs!V1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!W1026","v":-2.404464473534702E-2},{"$f":"-Inputs!X1026","v":-2.404464473534702E-2},{"$f":"-Inputs!Y1026","v":-2.4044644735347016E-2},{"$f":"-Inputs!Z1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AA1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AB1026","v":-2.404464473534702E-2},{"$f":"-Inputs!AC1026","v":-2.404464473534702E-2}]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1027","v":0},{"$f":"-Inputs!J1027","v":-0.34129229832234959},{"$f":"-Inputs!K1027","v":-0.34129229832234959},{"$f":"-Inputs!L1027","v":-0.34129229832234959},{"$f":"-Inputs!M1027","v":-0.34129229832234959},{"$f":"-Inputs!N1027","v":-0.32474175798397376},{"$f":"-Inputs!O1027","v":-0.32474175798397376},{"$f":"-Inputs!P1027","v":-0.32474175798397376},{"$f":"-Inputs!Q1027","v":-0.32474175798397376},{"$f":"-Inputs!R1027","v":-0.32474175798397376},{"$f":"-Inputs!S1027","v":-0.32474175798397376},{"$f":"-Inputs!T1027","v":-0.32143164991629852},{"$f":"-Inputs!U1027","v":-0.32143164991629858},{"$f":"-Inputs!V1027","v":-0.32143164991629858},{"$f":"-Inputs!W1027","v":-0.32143164991629858},{"$f":"-Inputs!X1027","v":-0.32143164991629858},{"$f":"-Inputs!Y1027","v":-0.27000095000150082},{"$f":"-Inputs!Z1027","v":-0.27000095000150082},{"$f":"-Inputs!AA1027","v":-0.27000095000150082},{"$f":"-Inputs!AB1027","v":-0.27000095000150087},{"$f":"-Inputs!AC1027","v":-0.27000095000150087}]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"-Inputs!I1028","v":0},{"$f":"-Inputs!J1028","v":0},{"$f":"-Inputs!K1028","v":0},{"$f":"-Inputs!L1028","v":0},{"$f":"-Inputs!M1028","v":0},{"$f":"-Inputs!N1028","v":0},{"$f":"-Inputs!O1028","v":0},{"$f":"-Inputs!P1028","v":0},{"$f":"-Inputs!Q1028","v":0},{"$f":"-Inputs!R1028","v":0},{"$f":"-Inputs!S1028","v":0},{"$f":"-Inputs!T1028","v":0},{"$f":"-Inputs!U1028","v":0},{"$f":"-Inputs!V1028","v":0},{"$f":"-Inputs!W1028","v":0},{"$f":"-Inputs!X1028","v":0},{"$f":"-Inputs!Y1028","v":0},{"$f":"-Inputs!Z1028","v":0},{"$f":"-Inputs!AA1028","v":0},{"$f":"-Inputs!AB1028","v":0},{"$f":"-Inputs!AC1028","v":0}]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"-Inputs!I1029","v":0},{"$f":"-Inputs!J1029","v":0},{"$f":"-Inputs!K1029","v":0},{"$f":"-Inputs!L1029","v":0},{"$f":"-Inputs!M1029","v":0},{"$f":"-Inputs!N1029","v":0},{"$f":"-Inputs!O1029","v":0},{"$f":"-Inputs!P1029","v":0},{"$f":"-Inputs!Q1029","v":0},{"$f":"-Inputs!R1029","v":0},{"$f":"-Inputs!S1029","v":0},{"$f":"-Inputs!T1029","v":0},{"$f":"-Inputs!U1029","v":0},{"$f":"-Inputs!V1029","v":0},{"$f":"-Inputs!W1029","v":0},{"$f":"-Inputs!X1029","v":0},{"$f":"-Inputs!Y1029","v":0},{"$f":"-Inputs!Z1029","v":0},{"$f":"-Inputs!AA1029","v":0},{"$f":"-Inputs!AB1029","v":0},{"$f":"-Inputs!AC1029","v":0}]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"-Inputs!I1030","v":0},{"$f":"-Inputs!J1030","v":0},{"$f":"-Inputs!K1030","v":0},{"$f":"-Inputs!L1030","v":0},{"$f":"-Inputs!M1030","v":0},{"$f":"-Inputs!N1030","v":0},{"$f":"-Inputs!O1030","v":0},{"$f":"-Inputs!P1030","v":0},{"$f":"-Inputs!Q1030","v":0},{"$f":"-Inputs!R1030","v":0},{"$f":"-Inputs!S1030","v":0},{"$f":"-Inputs!T1030","v":0},{"$f":"-Inputs!U1030","v":0},{"$f":"-Inputs!V1030","v":0},{"$f":"-Inputs!W1030","v":0},{"$f":"-Inputs!X1030","v":0},{"$f":"-Inputs!Y1030","v":0},{"$f":"-Inputs!Z1030","v":0},{"$f":"-Inputs!AA1030","v":0},{"$f":"-Inputs!AB1030","v":0},{"$f":"-Inputs!AC1030","v":0}]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,{"$f":"-Inputs!I1031","v":0},{"$f":"-Inputs!J1031","v":0},{"$f":"-Inputs!K1031","v":0},{"$f":"-Inputs!L1031","v":0},{"$f":"-Inputs!M1031","v":0},{"$f":"-Inputs!N1031","v":0},{"$f":"-Inputs!O1031","v":0},{"$f":"-Inputs!P1031","v":0},{"$f":"-Inputs!Q1031","v":0},{"$f":"-Inputs!R1031","v":0},{"$f":"-Inputs!S1031","v":0},{"$f":"-Inputs!T1031","v":0},{"$f":"-Inputs!U1031","v":0},{"$f":"-Inputs!V1031","v":0},{"$f":"-Inputs!W1031","v":0},{"$f":"-Inputs!X1031","v":0},{"$f":"-Inputs!Y1031","v":0},{"$f":"-Inputs!Z1031","v":0},{"$f":"-Inputs!AA1031","v":0},{"$f":"-Inputs!AB1031","v":0},{"$f":"-Inputs!AC1031","v":0}]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,{"$f":"-Inputs!I1032","v":0},{"$f":"-Inputs!J1032","v":0},{"$f":"-Inputs!K1032","v":0},{"$f":"-Inputs!L1032","v":0},{"$f":"-Inputs!M1032","v":0},{"$f":"-Inputs!N1032","v":0},{"$f":"-Inputs!O1032","v":0},{"$f":"-Inputs!P1032","v":0},{"$f":"-Inputs!Q1032","v":0},{"$f":"-Inputs!R1032","v":0},{"$f":"-Inputs!S1032","v":0},{"$f":"-Inputs!T1032","v":0},{"$f":"-Inputs!U1032","v":0},{"$f":"-Inputs!V1032","v":0},{"$f":"-Inputs!W1032","v":0},{"$f":"-Inputs!X1032","v":0},{"$f":"-Inputs!Y1032","v":0},{"$f":"-Inputs!Z1032","v":0},{"$f":"-Inputs!AA1032","v":0},{"$f":"-Inputs!AB1032","v":0},{"$f":"-Inputs!AC1032","v":0}]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"-Inputs!I1033","v":0},{"$f":"-Inputs!J1033","v":0},{"$f":"-Inputs!K1033","v":0},{"$f":"-Inputs!L1033","v":0},{"$f":"-Inputs!M1033","v":0},{"$f":"-Inputs!N1033","v":0},{"$f":"-Inputs!O1033","v":0},{"$f":"-Inputs!P1033","v":0},{"$f":"-Inputs!Q1033","v":0},{"$f":"-Inputs!R1033","v":0},{"$f":"-Inputs!S1033","v":0},{"$f":"-Inputs!T1033","v":0},{"$f":"-Inputs!U1033","v":0},{"$f":"-Inputs!V1033","v":0},{"$f":"-Inputs!W1033","v":0},{"$f":"-Inputs!X1033","v":0},{"$f":"-Inputs!Y1033","v":0},{"$f":"-Inputs!Z1033","v":0},{"$f":"-Inputs!AA1033","v":0},{"$f":"-Inputs!AB1033","v":0},{"$f":"-Inputs!AC1033","v":0}]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,{"$f":"SUM(I340:I349)","v":0},{"$f":"SUM(J340:J349)","v":-0.41844281222317992},-0.41844281222317992,-0.41844281222317992,-0.41844281222317992,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38450358003935031,-0.38507788643140128,-0.38507788643140139,-0.38507788643140139,-0.38507788643140139,-0.38507788643140139,{"$f":"SUM(Y340:Y349)","v":-0.33364718651660363},-0.33364718651660363,-0.33364718651660363,-0.33364718651660363,-0.33364718651660363]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":2.6532137879906417},2.6407887988605454,2.6283638097304491,2.6159388206003529,2.6035138314702566,2.5656107773561048,2.5277077232419529,2.4898046691278011,2.4519016150136492,2.4139985608994974,{"$f":"(S304+S316+S328+S340-S364)*(S304+S316+S328+S340-S364>0)","v":2.3760955067853455},{"$f":"T304+T316+T328+T340","v":2.3364939150055899},2.2968923232258343,2.2572907314460786,2.217689139666323,2.1780875478865673,{"$f":"MAX(Y304+Y316+Y328+Y340,0)","v":2.1384859561068117},{"$f":"Z304+Z316+Z328+Z340","v":2.0988843643270561},2.0592827725473004,2.0196811807675448,1.9800795889877889]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-3.8158744519368568},-3.8805999767075909,-3.9453255014783251,-4.0100510262490587,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,-4.0747765510197924,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":1.0929383970612276},1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0929383970612276,1.0710796291200031,1.0492208611787786,1.027362093237554,1.0055033252963295,0.98364455735510492,0.96178578941388038,0.93774114467853331,0.91369649994318625,0.88965185520783918,0.86560721047249212,0.84156256573714505,0.81751792100179799,0.79347327626645092,0.76942863153110386,0.74538398679575679,0.72133934206040973]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":9.7422527395192144},9.4009604411968652,9.0596681428745161,8.7183758445521669,8.3770835462298177,8.0523417882458439,7.7276000302618701,7.4028582722778964,7.0781165142939226,6.7533747563099489,6.4286329983259751,5.3357408496877072,5.0143091997714091,4.6928775498551101,4.3714458999388111,4.050014250022512,3.780013300021011,3.51001235001951,3.2400114000180089,2.9700104500165079,2.7000095000150068]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S312+S324+S336+S348-S372)*(S312+S324+S336+S348-S372>0)","v":0},{"$f":"T312+T324+T336+T348","v":0},0,0,0,0,{"$f":"MAX(Y312+Y324+Y336+Y348,0)","v":0},{"$f":"Z312+Z324+Z336+Z348","v":0},0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(S313+S325+S337+S349-S373)*(S313+S325+S337+S349-S373>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y313+Y325+Y337+Y349,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":9.6725304726342269},{"$f":"SUM(J352:J361)","v":9.2540876604110469},8.8356448481878687,8.4172020359646886,7.9987592237415095,7.6142556437021591,7.2297520636628096,6.8452484836234593,6.4607449035841089,6.0762413235447585,9.7665142945252015,8.6099759093718298,8.2248980229404296,7.8398201365090276,7.4547422500776257,7.0696643636462246,6.7360171771296207,6.4023699906130167,6.0687228040964136,5.7350756175798097,5.4014284310632057]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S304+S316+S340)*(S304+S316+S340<0)","v":0}]
[{"$f":"ROW()","v":365},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0747765510197924]
[{"$f":"ROW()","v":366},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":367},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":371},null,"Building"]
[{"$f":"ROW()","v":372},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S312+S324+S348)*(S312+S324+S348<0)","v":0}]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S313+S325+S349)*(S313+S325+S349<0)","v":0}]
[{"$f":"ROW()","v":374},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S364:S373)","v":-4.0747765510197924}]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,K378-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AA378-1)","v":53},52]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,K382-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,K383-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,K387-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561,44.598995281445561]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},5.5794926826108635E-2,4.7704236229766883E-2,3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,2.674043273770265E-2,2.6302064987904248E-2,2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,2.4110226238912236E-2,2.3671858489113833E-2,2.3233490739315431E-2,2.2795122989517028E-2]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,{"$f":"I439","v":0},2.4600725618919737,2.1667850277745853,1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.5049618662283886,1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,1.1287213996712913,1.0534733063598718,0.97822521304845245,0.9029771197370331]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,{"$f":"I440","v":0},1.0004104627319463,0.99838779008286094,0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,0.85296896512864029,0.83164474100042429,0.8103205168722083,0.7889962927439923,0.7676720686157763,0.74634784448756031,0.72502362035934431,0.70369939623112832,0.68237517210291232]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I441","v":0},2.5410712824792387,2.2015993895410659,1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,0.96208844274627914,0.91378171192871371,0.8654749811111484,0.81716825029358309,0.76886151947601777,0.7208076745087667,0.67275382954151564,0.62469998457426457,0.5766461396070135]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"I444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,{"$f":"I445","v":0},{"$f":"J445","v":0},{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0}]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":6.0573492339292674},5.4144764436282795,4.7716036533272908,4.128730863026302,4.0232232073057919,3.9177155515852813,3.8122078958647707,3.7067002401442606,3.6011925844237505,3.4956849287032399,3.3463213390912125,3.2010039230842127,3.0556865070772137,2.9103690910702147,2.7650516750632157,2.6199871449065308,2.4749226147498455,2.3298580845931607,2.1847935544364763]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":5.5794926826108635E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":2.4600725618919737}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":1.0004104627319463}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":2.5410712824792387}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":6.0573492339292674}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1629","v":0},{"$f":"-Inputs!U1629","v":0},{"$f":"-Inputs!V1629","v":0},{"$f":"-Inputs!W1629","v":0},{"$f":"-Inputs!X1629","v":0},{"$f":"-Inputs!Y1629","v":0},{"$f":"-Inputs!Z1629","v":0},{"$f":"-Inputs!AA1629","v":0},{"$f":"-Inputs!AB1629","v":0},{"$f":"-Inputs!AC1629","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1630","v":0},{"$f":"-Inputs!U1630","v":0},{"$f":"-Inputs!V1630","v":0},{"$f":"-Inputs!W1630","v":0},{"$f":"-Inputs!X1630","v":0},{"$f":"-Inputs!Y1630","v":0},{"$f":"-Inputs!Z1630","v":0},{"$f":"-Inputs!AA1630","v":0},{"$f":"-Inputs!AB1630","v":0},{"$f":"-Inputs!AC1630","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1631","v":0},{"$f":"-Inputs!U1631","v":0},{"$f":"-Inputs!V1631","v":0},{"$f":"-Inputs!W1631","v":0},{"$f":"-Inputs!X1631","v":0},{"$f":"-Inputs!Y1631","v":0},{"$f":"-Inputs!Z1631","v":0},{"$f":"-Inputs!AA1631","v":0},{"$f":"-Inputs!AB1631","v":0},{"$f":"-Inputs!AC1631","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1632","v":-4.0461736050284251E-3},{"$f":"-Inputs!U1632","v":0},{"$f":"-Inputs!V1632","v":0},{"$f":"-Inputs!W1632","v":0},{"$f":"-Inputs!X1632","v":0},{"$f":"-Inputs!Y1632","v":0},{"$f":"-Inputs!Z1632","v":0},{"$f":"-Inputs!AA1632","v":0},{"$f":"-Inputs!AB1632","v":0},{"$f":"-Inputs!AC1632","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1633","v":0},{"$f":"-Inputs!U1633","v":0},{"$f":"-Inputs!V1633","v":0},{"$f":"-Inputs!W1633","v":0},{"$f":"-Inputs!X1633","v":0},{"$f":"-Inputs!Y1633","v":0},{"$f":"-Inputs!Z1633","v":0},{"$f":"-Inputs!AA1633","v":0},{"$f":"-Inputs!AB1633","v":0},{"$f":"-Inputs!AC1633","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1634","v":0},{"$f":"-Inputs!U1634","v":0},{"$f":"-Inputs!V1634","v":0},{"$f":"-Inputs!W1634","v":0},{"$f":"-Inputs!X1634","v":0},{"$f":"-Inputs!Y1634","v":0},{"$f":"-Inputs!Z1634","v":0},{"$f":"-Inputs!AA1634","v":0},{"$f":"-Inputs!AB1634","v":0},{"$f":"-Inputs!AC1634","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1635","v":0},{"$f":"-Inputs!U1635","v":0},{"$f":"-Inputs!V1635","v":0},{"$f":"-Inputs!W1635","v":0},{"$f":"-Inputs!X1635","v":0},{"$f":"-Inputs!Y1635","v":0},{"$f":"-Inputs!Z1635","v":0},{"$f":"-Inputs!AA1635","v":0},{"$f":"-Inputs!AB1635","v":0},{"$f":"-Inputs!AC1635","v":0}]
[{"$f":"ROW()","v":421},null,"Building"]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1637","v":0},{"$f":"-Inputs!U1637","v":0},{"$f":"-Inputs!V1637","v":0},{"$f":"-Inputs!W1637","v":0},{"$f":"-Inputs!X1637","v":0},{"$f":"-Inputs!Y1637","v":0},{"$f":"-Inputs!Z1637","v":0},{"$f":"-Inputs!AA1637","v":0},{"$f":"-Inputs!AB1637","v":0},{"$f":"-Inputs!AC1637","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1638","v":0},{"$f":"-Inputs!U1638","v":0},{"$f":"-Inputs!V1638","v":0},{"$f":"-Inputs!W1638","v":0},{"$f":"-Inputs!X1638","v":0},{"$f":"-Inputs!Y1638","v":0},{"$f":"-Inputs!Z1638","v":0},{"$f":"-Inputs!AA1638","v":0},{"$f":"-Inputs!AB1638","v":0},{"$f":"-Inputs!AC1638","v":0}]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T414:T423)","v":-4.0461736050284251E-3},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-Inputs!K1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!L1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!M1036","v":-8.0906905963417548E-3},{"$f":"-Inputs!N1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!O1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!P1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!Q1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!R1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!S1036","v":-7.9707038323012318E-4},{"$f":"-Inputs!T1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!U1036","v":-4.3836774979840359E-4},{"$f":"-Inputs!V1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!W1036","v":-4.3836774979840349E-4},{"$f":"-Inputs!X1036","v":-4.3836774979840343E-4},{"$f":"-Inputs!Y1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!Z1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AA1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AB1036","v":-4.3836774979840376E-4},{"$f":"-Inputs!AC1036","v":-4.3836774979840376E-4}]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"-Inputs!K1037","v":-0.29328753411738862},{"$f":"-Inputs!L1037","v":-0.29328753411738862},{"$f":"-Inputs!M1037","v":-0.29328753411738862},{"$f":"-Inputs!N1037","v":0},{"$f":"-Inputs!O1037","v":0},{"$f":"-Inputs!P1037","v":0},{"$f":"-Inputs!Q1037","v":0},{"$f":"-Inputs!R1037","v":0},{"$f":"-Inputs!S1037","v":0},{"$f":"-Inputs!T1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!U1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!V1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!W1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!X1037","v":-7.5248093311419378E-2},{"$f":"-Inputs!Y1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!Z1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AA1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AB1037","v":-7.5248093311419392E-2},{"$f":"-Inputs!AC1037","v":-7.5248093311419392E-2}]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"-Inputs!K1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!L1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1038","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!O1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!P1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!Q1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!R1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!S1038","v":-2.0008209254638924E-2},{"$f":"-Inputs!T1038","v":-2.1324224128215996E-2},{"$f":"-Inputs!U1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!V1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!W1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!X1038","v":-2.1324224128215993E-2},{"$f":"-Inputs!Y1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!Z1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AA1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AB1038","v":-2.1324224128216013E-2},{"$f":"-Inputs!AC1038","v":-2.1324224128216013E-2}]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1039","v":-0.33947189293817265},{"$f":"-Inputs!L1039","v":-0.33947189293817265},{"$f":"-Inputs!M1039","v":-0.33947189293817265},{"$f":"-Inputs!N1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!O1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!P1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!Q1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!R1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!S1039","v":-8.4702376082641279E-2},{"$f":"-Inputs!T1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!U1039","v":-4.8306730817565376E-2},{"$f":"-Inputs!V1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!W1039","v":-4.8306730817565369E-2},{"$f":"-Inputs!X1039","v":-4.8306730817565355E-2},{"$f":"-Inputs!Y1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!Z1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AA1039","v":-4.8053844967251083E-2},{"$f":"-Inputs!AB1039","v":-4.8053844967251076E-2},{"$f":"-Inputs!AC1039","v":-4.8053844967251076E-2}]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-Inputs!K1040","v":0},{"$f":"-Inputs!L1040","v":0},{"$f":"-Inputs!M1040","v":0},{"$f":"-Inputs!N1040","v":0},{"$f":"-Inputs!O1040","v":0},{"$f":"-Inputs!P1040","v":0},{"$f":"-Inputs!Q1040","v":0},{"$f":"-Inputs!R1040","v":0},{"$f":"-Inputs!S1040","v":0},{"$f":"-Inputs!T1040","v":0},{"$f":"-Inputs!U1040","v":0},{"$f":"-Inputs!V1040","v":0},{"$f":"-Inputs!W1040","v":0},{"$f":"-Inputs!X1040","v":0},{"$f":"-Inputs!Y1040","v":0},{"$f":"-Inputs!Z1040","v":0},{"$f":"-Inputs!AA1040","v":0},{"$f":"-Inputs!AB1040","v":0},{"$f":"-Inputs!AC1040","v":0}]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-Inputs!K1041","v":0},{"$f":"-Inputs!L1041","v":0},{"$f":"-Inputs!M1041","v":0},{"$f":"-Inputs!N1041","v":0},{"$f":"-Inputs!O1041","v":0},{"$f":"-Inputs!P1041","v":0},{"$f":"-Inputs!Q1041","v":0},{"$f":"-Inputs!R1041","v":0},{"$f":"-Inputs!S1041","v":0},{"$f":"-Inputs!T1041","v":0},{"$f":"-Inputs!U1041","v":0},{"$f":"-Inputs!V1041","v":0},{"$f":"-Inputs!W1041","v":0},{"$f":"-Inputs!X1041","v":0},{"$f":"-Inputs!Y1041","v":0},{"$f":"-Inputs!Z1041","v":0},{"$f":"-Inputs!AA1041","v":0},{"$f":"-Inputs!AB1041","v":0},{"$f":"-Inputs!AC1041","v":0}]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-Inputs!K1042","v":0},{"$f":"-Inputs!L1042","v":0},{"$f":"-Inputs!M1042","v":0},{"$f":"-Inputs!N1042","v":0},{"$f":"-Inputs!O1042","v":0},{"$f":"-Inputs!P1042","v":0},{"$f":"-Inputs!Q1042","v":0},{"$f":"-Inputs!R1042","v":0},{"$f":"-Inputs!S1042","v":0},{"$f":"-Inputs!T1042","v":0},{"$f":"-Inputs!U1042","v":0},{"$f":"-Inputs!V1042","v":0},{"$f":"-Inputs!W1042","v":0},{"$f":"-Inputs!X1042","v":0},{"$f":"-Inputs!Y1042","v":0},{"$f":"-Inputs!Z1042","v":0},{"$f":"-Inputs!AA1042","v":0},{"$f":"-Inputs!AB1042","v":0},{"$f":"-Inputs!AC1042","v":0}]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,{"$f":"-Inputs!K1043","v":0},{"$f":"-Inputs!L1043","v":0},{"$f":"-Inputs!M1043","v":0},{"$f":"-Inputs!N1043","v":0},{"$f":"-Inputs!O1043","v":0},{"$f":"-Inputs!P1043","v":0},{"$f":"-Inputs!Q1043","v":0},{"$f":"-Inputs!R1043","v":0},{"$f":"-Inputs!S1043","v":0},{"$f":"-Inputs!T1043","v":0},{"$f":"-Inputs!U1043","v":0},{"$f":"-Inputs!V1043","v":0},{"$f":"-Inputs!W1043","v":0},{"$f":"-Inputs!X1043","v":0},{"$f":"-Inputs!Y1043","v":0},{"$f":"-Inputs!Z1043","v":0},{"$f":"-Inputs!AA1043","v":0},{"$f":"-Inputs!AB1043","v":0},{"$f":"-Inputs!AC1043","v":0}]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"-Inputs!K1044","v":0},{"$f":"-Inputs!L1044","v":0},{"$f":"-Inputs!M1044","v":0},{"$f":"-Inputs!N1044","v":0},{"$f":"-Inputs!O1044","v":0},{"$f":"-Inputs!P1044","v":0},{"$f":"-Inputs!Q1044","v":0},{"$f":"-Inputs!R1044","v":0},{"$f":"-Inputs!S1044","v":0},{"$f":"-Inputs!T1044","v":0},{"$f":"-Inputs!U1044","v":0},{"$f":"-Inputs!V1044","v":0},{"$f":"-Inputs!W1044","v":0},{"$f":"-Inputs!X1044","v":0},{"$f":"-Inputs!Y1044","v":0},{"$f":"-Inputs!Z1044","v":0},{"$f":"-Inputs!AA1044","v":0},{"$f":"-Inputs!AB1044","v":0},{"$f":"-Inputs!AC1044","v":0}]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"-Inputs!K1045","v":0},{"$f":"-Inputs!L1045","v":0},{"$f":"-Inputs!M1045","v":0},{"$f":"-Inputs!N1045","v":0},{"$f":"-Inputs!O1045","v":0},{"$f":"-Inputs!P1045","v":0},{"$f":"-Inputs!Q1045","v":0},{"$f":"-Inputs!R1045","v":0},{"$f":"-Inputs!S1045","v":0},{"$f":"-Inputs!T1045","v":0},{"$f":"-Inputs!U1045","v":0},{"$f":"-Inputs!V1045","v":0},{"$f":"-Inputs!W1045","v":0},{"$f":"-Inputs!X1045","v":0},{"$f":"-Inputs!Y1045","v":0},{"$f":"-Inputs!Z1045","v":0},{"$f":"-Inputs!AA1045","v":0},{"$f":"-Inputs!AB1045","v":0},{"$f":"-Inputs!AC1045","v":0}]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.64287279030098854},{"$f":"SUM(L426:L435)","v":-0.64287279030098854},-0.64287279030098854,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.10550765572051032,-0.14531741600699916,-0.14531741600699916,-0.14531741600699916,-0.14531741600699916,-0.14531741600699913,{"$f":"SUM(Y426:Y435)","v":-0.14506453015668488},-0.14506453015668488,-0.14506453015668488,-0.14506453015668488,-0.14506453015668488]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":5.5794926826108635E-2},4.7704236229766883E-2,3.9613545633425132E-2,3.152285503708338E-2,3.0725784653853259E-2,2.9928714270623137E-2,2.9131643887393015E-2,2.8334573504162894E-2,2.7537503120932772E-2,{"$f":"(S390+S402+S414+S426-S450)*(S390+S402+S414+S426-S450>0)","v":2.674043273770265E-2},{"$f":"T390+T402+T414+T426","v":2.6302064987904248E-2},2.5863697238105846E-2,2.5425329488307443E-2,2.4986961738509041E-2,2.4548593988710638E-2,{"$f":"MAX(Y390+Y402+Y414+Y426,0)","v":2.4110226238912236E-2},{"$f":"Z390+Z402+Z414+Z426","v":2.3671858489113833E-2},2.3233490739315431E-2,2.2795122989517028E-2,2.2356755239718626E-2]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":2.4600725618919737},2.1667850277745853,1.8734974936571966,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.580209959539808,1.5049618662283886,1.4297137729169691,1.3544656796055496,1.2792175862941302,1.2039694929827107,1.1287213996712913,1.0534733063598718,0.97822521304845245,0.9029771197370331,0.82772902642561375]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":1.0004104627319463},0.99838779008286094,0.99636511743377554,0.99434244478469014,0.97433423553005116,0.95432602627541219,0.93431781702077321,0.91430960776613424,0.89430139851149526,0.87429318925685628,0.85296896512864029,0.83164474100042429,0.8103205168722083,0.7889962927439923,0.7676720686157763,0.74634784448756031,0.72502362035934431,0.70369939623112832,0.68237517210291232,0.66105094797469632]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":2.5410712824792387},2.2015993895410659,1.8621274966028933,1.5226556036647207,1.4379532275820794,1.3532508514994381,1.2685484754167968,1.1838460993341555,1.0991437232515142,1.0144413471688729,0.96208844274627914,0.91378171192871371,0.8654749811111484,0.81716825029358309,0.76886151947601777,0.7208076745087667,0.67275382954151564,0.62469998457426457,0.5766461396070135,0.52859229463976243]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,{"$f":"(S398+S410+S422+S434-S458)*(S398+S410+S422+S434-S458>0)","v":0},{"$f":"T398+T410+T422+T434","v":0},0,0,0,0,{"$f":"MAX(Y398+Y410+Y422+Y434,0)","v":0},{"$f":"Z398+Z410+Z422+Z434","v":0},0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,{"$f":"(S399+S411+S423+S435-S459)*(S399+S411+S423+S435-S459>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y399+Y411+Y423+Y435,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":6.0573492339292674},{"$f":"SUM(K438:K447)","v":5.4144764436282795},4.7716036533272908,4.128730863026302,4.0232232073057919,3.9177155515852813,3.8122078958647707,3.7067002401442606,3.6011925844237505,3.4956849287032399,3.3463213390912125,3.2010039230842127,3.0556865070772137,2.9103690910702147,2.7650516750632157,2.6199871449065308,2.4749226147498455,2.3298580845931607,2.1847935544364763,2.039729024279791]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S390+S402+S426)*(S390+S402+S426<0)","v":0}]
[{"$f":"ROW()","v":451},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":452},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":453},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":457},null,"Building"]
[{"$f":"ROW()","v":458},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S398+S410+S434)*(S398+S410+S434<0)","v":0}]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S399+S411+S435)*(S399+S411+S435<0)","v":0}]
[{"$f":"ROW()","v":460},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S450:S459)","v":0}]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,L464-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,{"$f":"MAX(0,AB464-1)","v":53}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,L468-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,L469-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,L473-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561,45.598995281445561]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},0.11505117360557758,0.11048571248335616,0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,9.6058722194942339E-2,9.4509387965991648E-2,9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,8.6762716821238206E-2,8.5213382592287529E-2,8.3664048363336851E-2,8.2114714134386174E-2]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,{"$f":"J525","v":0},0.14991573159444149,-0.15011404468656514,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,{"$f":"J526","v":0},0.64411701650187214,0.64209434385278674,0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,0.54937816186101296,0.53597869449854918,0.5225792271360854,-1.6670009079757395,-1.6804003753382033,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"J527","v":0},1.3495935253165701,0.96393727355761316,0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,0.26770138609171407,0.2536849171491985,0.23966844820668295,0.22565197926416741,0.21163551032165187,0.19918636265567236,0.18673721498969284,0.17428806732371332,0.16183891965773381]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"J528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"J529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"J530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,{"$f":"J531","v":0},{"$f":"K531","v":0},{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0}]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"J532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":2.2586774470184614},1.566403285207191,0.87412912339592053,0.81461674402763207,0.75510436465934361,0.69559198529105515,0.63607960592276669,0.57656722655447823,0.96719866815376154,0.91158893591871859,0.88262366538478865,0.85365839485085859,-1.3514875434324325,-1.3804528139663625,0.28594907947691078,0.27195059758198059,0.2579521156870504,0.24395363379212021]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":0.11505117360557758}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":0.14991573159444149}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.64411701650187214}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":1.3495935253165701}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":2.2586774470184614}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1641","v":0},{"$f":"-Inputs!U1641","v":0},{"$f":"-Inputs!V1641","v":0},{"$f":"-Inputs!W1641","v":0},{"$f":"-Inputs!X1641","v":0},{"$f":"-Inputs!Y1641","v":0},{"$f":"-Inputs!Z1641","v":0},{"$f":"-Inputs!AA1641","v":0},{"$f":"-Inputs!AB1641","v":0},{"$f":"-Inputs!AC1641","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1642","v":0},{"$f":"-Inputs!U1642","v":0},{"$f":"-Inputs!V1642","v":0},{"$f":"-Inputs!W1642","v":0},{"$f":"-Inputs!X1642","v":0},{"$f":"-Inputs!Y1642","v":0},{"$f":"-Inputs!Z1642","v":0},{"$f":"-Inputs!AA1642","v":0},{"$f":"-Inputs!AB1642","v":0},{"$f":"-Inputs!AC1642","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1643","v":0},{"$f":"-Inputs!U1643","v":0},{"$f":"-Inputs!V1643","v":0},{"$f":"-Inputs!W1643","v":-2.1761806677493611},{"$f":"-Inputs!X1643","v":0},{"$f":"-Inputs!Y1643","v":0},{"$f":"-Inputs!Z1643","v":0},{"$f":"-Inputs!AA1643","v":0},{"$f":"-Inputs!AB1643","v":0},{"$f":"-Inputs!AC1643","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1644","v":-2.6644461701112777E-2},{"$f":"-Inputs!U1644","v":0},{"$f":"-Inputs!V1644","v":0},{"$f":"-Inputs!W1644","v":0},{"$f":"-Inputs!X1644","v":0},{"$f":"-Inputs!Y1644","v":0},{"$f":"-Inputs!Z1644","v":0},{"$f":"-Inputs!AA1644","v":0},{"$f":"-Inputs!AB1644","v":0},{"$f":"-Inputs!AC1644","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1645","v":0},{"$f":"-Inputs!U1645","v":0},{"$f":"-Inputs!V1645","v":0},{"$f":"-Inputs!W1645","v":0},{"$f":"-Inputs!X1645","v":0},{"$f":"-Inputs!Y1645","v":0},{"$f":"-Inputs!Z1645","v":0},{"$f":"-Inputs!AA1645","v":0},{"$f":"-Inputs!AB1645","v":0},{"$f":"-Inputs!AC1645","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1646","v":0},{"$f":"-Inputs!U1646","v":0},{"$f":"-Inputs!V1646","v":0},{"$f":"-Inputs!W1646","v":0},{"$f":"-Inputs!X1646","v":0},{"$f":"-Inputs!Y1646","v":0},{"$f":"-Inputs!Z1646","v":0},{"$f":"-Inputs!AA1646","v":0},{"$f":"-Inputs!AB1646","v":0},{"$f":"-Inputs!AC1646","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1647","v":0},{"$f":"-Inputs!U1647","v":0},{"$f":"-Inputs!V1647","v":0},{"$f":"-Inputs!W1647","v":0},{"$f":"-Inputs!X1647","v":0},{"$f":"-Inputs!Y1647","v":0},{"$f":"-Inputs!Z1647","v":0},{"$f":"-Inputs!AA1647","v":0},{"$f":"-Inputs!AB1647","v":0},{"$f":"-Inputs!AC1647","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1648","v":0},{"$f":"-Inputs!U1648","v":0},{"$f":"-Inputs!V1648","v":0},{"$f":"-Inputs!W1648","v":0},{"$f":"-Inputs!X1648","v":0},{"$f":"-Inputs!Y1648","v":0},{"$f":"-Inputs!Z1648","v":0},{"$f":"-Inputs!AA1648","v":0},{"$f":"-Inputs!AB1648","v":0},{"$f":"-Inputs!AC1648","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1649","v":0},{"$f":"-Inputs!U1649","v":0},{"$f":"-Inputs!V1649","v":0},{"$f":"-Inputs!W1649","v":0},{"$f":"-Inputs!X1649","v":0},{"$f":"-Inputs!Y1649","v":0},{"$f":"-Inputs!Z1649","v":0},{"$f":"-Inputs!AA1649","v":0},{"$f":"-Inputs!AB1649","v":0},{"$f":"-Inputs!AC1649","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1650","v":0},{"$f":"-Inputs!U1650","v":0},{"$f":"-Inputs!V1650","v":0},{"$f":"-Inputs!W1650","v":0},{"$f":"-Inputs!X1650","v":0},{"$f":"-Inputs!Y1650","v":0},{"$f":"-Inputs!Z1650","v":0},{"$f":"-Inputs!AA1650","v":0},{"$f":"-Inputs!AB1650","v":0},{"$f":"-Inputs!AC1650","v":0}]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T500:T509)","v":-2.6644461701112777E-2},0,0,-2.1761806677493611,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1048","v":-4.565461122221422E-3},{"$f":"-Inputs!M1048","v":-4.565461122221422E-3},{"$f":"-Inputs!N1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!O1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!P1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!Q1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!R1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!S1048","v":-1.6435881943653939E-3},{"$f":"-Inputs!T1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!U1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!V1048","v":-1.5493342289506845E-3},{"$f":"-Inputs!W1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!X1048","v":-1.5493342289506847E-3},{"$f":"-Inputs!Y1048","v":-1.5493342289506827E-3},{"$f":"-Inputs!Z1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AA1048","v":-1.5493342289506823E-3},{"$f":"-Inputs!AB1048","v":-1.5493342289506821E-3},{"$f":"-Inputs!AC1048","v":-1.5493342289506821E-3}]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1049","v":-0.30002977628100663},{"$f":"-Inputs!M1049","v":-0.30002977628100663},{"$f":"-Inputs!N1049","v":0},{"$f":"-Inputs!O1049","v":0},{"$f":"-Inputs!P1049","v":0},{"$f":"-Inputs!Q1049","v":0},{"$f":"-Inputs!R1049","v":0},{"$f":"-Inputs!S1049","v":0},{"$f":"-Inputs!T1049","v":0},{"$f":"-Inputs!U1049","v":0},{"$f":"-Inputs!V1049","v":0},{"$f":"-Inputs!W1049","v":0},{"$f":"-Inputs!X1049","v":0},{"$f":"-Inputs!Y1049","v":0},{"$f":"-Inputs!Z1049","v":0},{"$f":"-Inputs!AA1049","v":0},{"$f":"-Inputs!AB1049","v":0},{"$f":"-Inputs!AC1049","v":0}]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!M1050","v":-2.0226726490854387E-3},{"$f":"-Inputs!N1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!O1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!P1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!Q1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!R1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!S1050","v":-1.2882340330037443E-2},{"$f":"-Inputs!T1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!U1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!V1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!W1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!X1050","v":-1.3399467362463734E-2},{"$f":"-Inputs!Y1050","v":1.6804003753382035},{"$f":"-Inputs!Z1050","v":0},{"$f":"-Inputs!AA1050","v":0},{"$f":"-Inputs!AB1050","v":0},{"$f":"-Inputs!AC1050","v":0}]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1051","v":-0.3856562517589569},{"$f":"-Inputs!M1051","v":-0.3856562517589569},{"$f":"-Inputs!N1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!O1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!P1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!Q1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!R1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!S1051","v":-4.4986450843885667E-2},{"$f":"-Inputs!T1051","v":-1.4016468942515556E-2},{"$f":"-Inputs!U1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!V1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!W1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!X1051","v":-1.4016468942515554E-2},{"$f":"-Inputs!Y1051","v":-1.244914766597951E-2},{"$f":"-Inputs!Z1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AA1051","v":-1.244914766597951E-2},{"$f":"-Inputs!AB1051","v":-1.2449147665979514E-2},{"$f":"-Inputs!AC1051","v":-1.2449147665979514E-2}]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1052","v":0},{"$f":"-Inputs!M1052","v":0},{"$f":"-Inputs!N1052","v":0},{"$f":"-Inputs!O1052","v":0},{"$f":"-Inputs!P1052","v":0},{"$f":"-Inputs!Q1052","v":0},{"$f":"-Inputs!R1052","v":0},{"$f":"-Inputs!S1052","v":0},{"$f":"-Inputs!T1052","v":0},{"$f":"-Inputs!U1052","v":0},{"$f":"-Inputs!V1052","v":0},{"$f":"-Inputs!W1052","v":0},{"$f":"-Inputs!X1052","v":0},{"$f":"-Inputs!Y1052","v":0},{"$f":"-Inputs!Z1052","v":0},{"$f":"-Inputs!AA1052","v":0},{"$f":"-Inputs!AB1052","v":0},{"$f":"-Inputs!AC1052","v":0}]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1053","v":0},{"$f":"-Inputs!M1053","v":0},{"$f":"-Inputs!N1053","v":0},{"$f":"-Inputs!O1053","v":0},{"$f":"-Inputs!P1053","v":0},{"$f":"-Inputs!Q1053","v":0},{"$f":"-Inputs!R1053","v":0},{"$f":"-Inputs!S1053","v":0},{"$f":"-Inputs!T1053","v":0},{"$f":"-Inputs!U1053","v":0},{"$f":"-Inputs!V1053","v":0},{"$f":"-Inputs!W1053","v":0},{"$f":"-Inputs!X1053","v":0},{"$f":"-Inputs!Y1053","v":0},{"$f":"-Inputs!Z1053","v":0},{"$f":"-Inputs!AA1053","v":0},{"$f":"-Inputs!AB1053","v":0},{"$f":"-Inputs!AC1053","v":0}]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1054","v":0},{"$f":"-Inputs!M1054","v":0},{"$f":"-Inputs!N1054","v":0},{"$f":"-Inputs!O1054","v":0},{"$f":"-Inputs!P1054","v":0},{"$f":"-Inputs!Q1054","v":0},{"$f":"-Inputs!R1054","v":0},{"$f":"-Inputs!S1054","v":0},{"$f":"-Inputs!T1054","v":0},{"$f":"-Inputs!U1054","v":0},{"$f":"-Inputs!V1054","v":0},{"$f":"-Inputs!W1054","v":0},{"$f":"-Inputs!X1054","v":0},{"$f":"-Inputs!Y1054","v":0},{"$f":"-Inputs!Z1054","v":0},{"$f":"-Inputs!AA1054","v":0},{"$f":"-Inputs!AB1054","v":0},{"$f":"-Inputs!AC1054","v":0}]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1055","v":0},{"$f":"-Inputs!M1055","v":0},{"$f":"-Inputs!N1055","v":0},{"$f":"-Inputs!O1055","v":0},{"$f":"-Inputs!P1055","v":0},{"$f":"-Inputs!Q1055","v":0},{"$f":"-Inputs!R1055","v":0},{"$f":"-Inputs!S1055","v":0},{"$f":"-Inputs!T1055","v":0},{"$f":"-Inputs!U1055","v":0},{"$f":"-Inputs!V1055","v":0},{"$f":"-Inputs!W1055","v":0},{"$f":"-Inputs!X1055","v":0},{"$f":"-Inputs!Y1055","v":0},{"$f":"-Inputs!Z1055","v":0},{"$f":"-Inputs!AA1055","v":0},{"$f":"-Inputs!AB1055","v":0},{"$f":"-Inputs!AC1055","v":0}]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1056","v":0},{"$f":"-Inputs!M1056","v":0},{"$f":"-Inputs!N1056","v":0},{"$f":"-Inputs!O1056","v":0},{"$f":"-Inputs!P1056","v":0},{"$f":"-Inputs!Q1056","v":0},{"$f":"-Inputs!R1056","v":0},{"$f":"-Inputs!S1056","v":0},{"$f":"-Inputs!T1056","v":0},{"$f":"-Inputs!U1056","v":0},{"$f":"-Inputs!V1056","v":0},{"$f":"-Inputs!W1056","v":0},{"$f":"-Inputs!X1056","v":0},{"$f":"-Inputs!Y1056","v":0},{"$f":"-Inputs!Z1056","v":0},{"$f":"-Inputs!AA1056","v":0},{"$f":"-Inputs!AB1056","v":0},{"$f":"-Inputs!AC1056","v":0}]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"-Inputs!L1057","v":0},{"$f":"-Inputs!M1057","v":0},{"$f":"-Inputs!N1057","v":0},{"$f":"-Inputs!O1057","v":0},{"$f":"-Inputs!P1057","v":0},{"$f":"-Inputs!Q1057","v":0},{"$f":"-Inputs!R1057","v":0},{"$f":"-Inputs!S1057","v":0},{"$f":"-Inputs!T1057","v":0},{"$f":"-Inputs!U1057","v":0},{"$f":"-Inputs!V1057","v":0},{"$f":"-Inputs!W1057","v":0},{"$f":"-Inputs!X1057","v":0},{"$f":"-Inputs!Y1057","v":0},{"$f":"-Inputs!Z1057","v":0},{"$f":"-Inputs!AA1057","v":0},{"$f":"-Inputs!AB1057","v":0},{"$f":"-Inputs!AC1057","v":0}]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-0.69227416181127044},{"$f":"SUM(M512:M521)","v":-0.69227416181127044},-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-5.9512379368288501E-2,-2.8965270533929974E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,-2.8965270533929971E-2,{"$f":"SUM(Y512:Y521)","v":1.6664018934432732},-1.3998481894930193E-2,-1.3998481894930193E-2,-1.3998481894930196E-2,-1.3998481894930196E-2]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":0.11505117360557758},0.11048571248335616,0.10592025136113474,0.10427666316676934,0.10263307497240394,0.10098948677803854,9.934589858367314E-2,9.7702310389307739E-2,{"$f":"(S476+S488+S500+S512-S536)*(S476+S488+S500+S512-S536>0)","v":9.6058722194942339E-2},{"$f":"T476+T488+T500+T512","v":9.4509387965991648E-2},9.2960053737040957E-2,9.1410719508090266E-2,8.9861385279139575E-2,8.8312051050188883E-2,{"$f":"MAX(Y476+Y488+Y500+Y512,0)","v":8.6762716821238206E-2},{"$f":"Z476+Z488+Z500+Z512","v":8.5213382592287529E-2},8.3664048363336851E-2,8.2114714134386174E-2,8.0565379905435497E-2]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,0.14991573159444149,-0.15011404468656514,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,-0.45014382096757177,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,0.64411701650187214,0.64209434385278674,0.64007167120370134,0.62718933087366391,0.61430699054362647,0.60142465021358904,0.58854230988355161,0.57565996955351417,0.56277762922347674,0.54937816186101296,0.53597869449854918,0.5225792271360854,-1.6670009079757395,-1.6804003753382033,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,1.3495935253165701,0.96393727355761316,0.57828102179865626,0.53329457095477062,0.48830812011088498,0.44332166926699934,0.3983352184231137,0.35334876757922806,0.30836231673534242,0.26770138609171407,0.2536849171491985,0.23966844820668295,0.22565197926416741,0.21163551032165187,0.19918636265567236,0.18673721498969284,0.17428806732371332,0.16183891965773381,0.14938977199175429]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,{"$f":"(S484+S496+S508+S520-S544)*(S484+S496+S508+S520-S544>0)","v":0},{"$f":"T484+T496+T508+T520","v":0},0,0,0,0,{"$f":"MAX(Y484+Y496+Y508+Y520,0)","v":0},{"$f":"Z484+Z496+Z508+Z520","v":0},0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"(S485+S497+S509+S521-S545)*(S485+S497+S509+S521-S545>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y485+Y497+Y509+Y521,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":2.2586774470184614},{"$f":"SUM(L524:L533)","v":1.566403285207191},0.87412912339592053,0.81461674402763207,0.75510436465934361,0.69559198529105515,0.63607960592276669,0.57656722655447823,0.96719866815376154,0.91158893591871859,0.88262366538478865,0.85365839485085859,-1.3514875434324325,-1.3804528139663625,0.28594907947691078,0.27195059758198059,0.2579521156870504,0.24395363379212021,0.22995515189719001]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S476+S488+S512)*(S476+S488+S512<0)","v":0}]
[{"$f":"ROW()","v":537},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45014382096757177]
[{"$f":"ROW()","v":538},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":539},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":543},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":544},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S484+S496+S520)*(S484+S496+S520<0)","v":0}]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S485+S497+S521)*(S485+S497+S521<0)","v":0}]
[{"$f":"ROW()","v":546},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S536:S545)","v":-0.45014382096757177}]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,M550-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55,54]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,M554-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,M555-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB555-1)","v":0}]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,M559-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561,46.598995281445561]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},3.7159867684781319E-5,-1.0307365966209316E-2,-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"K611","v":0},-0.20179158142352899,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"K612","v":0},-5.5840330043392061E-2,-5.7863002692477503E-2,-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"K613","v":0},1.6180459838804471,1.2998121537576715,1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"K614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"K615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"K616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,{"$f":"K617","v":0},{"$f":"L617","v":0},{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0}]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"K618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":1.3604512322812108},0.90646717208124383,0.8536485816975109,0.80082999131377797,0.74801140093004492,0.69519281054631199,0.64237422016257906,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":3.7159867684781319E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.20179158142352899}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-5.5840330043392061E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":1.6180459838804471}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":1.3604512322812108}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1653","v":0},{"$f":"-Inputs!U1653","v":0},{"$f":"-Inputs!V1653","v":0},{"$f":"-Inputs!W1653","v":0},{"$f":"-Inputs!X1653","v":0},{"$f":"-Inputs!Y1653","v":0},{"$f":"-Inputs!Z1653","v":0},{"$f":"-Inputs!AA1653","v":0},{"$f":"-Inputs!AB1653","v":0},{"$f":"-Inputs!AC1653","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1654","v":0},{"$f":"-Inputs!U1654","v":0},{"$f":"-Inputs!V1654","v":0},{"$f":"-Inputs!W1654","v":0},{"$f":"-Inputs!X1654","v":0},{"$f":"-Inputs!Y1654","v":0},{"$f":"-Inputs!Z1654","v":0},{"$f":"-Inputs!AA1654","v":0},{"$f":"-Inputs!AB1654","v":0},{"$f":"-Inputs!AC1654","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1655","v":0},{"$f":"-Inputs!U1655","v":0},{"$f":"-Inputs!V1655","v":0},{"$f":"-Inputs!W1655","v":0},{"$f":"-Inputs!X1655","v":0},{"$f":"-Inputs!Y1655","v":0},{"$f":"-Inputs!Z1655","v":0},{"$f":"-Inputs!AA1655","v":0},{"$f":"-Inputs!AB1655","v":0},{"$f":"-Inputs!AC1655","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1656","v":0},{"$f":"-Inputs!U1656","v":0},{"$f":"-Inputs!V1656","v":0},{"$f":"-Inputs!W1656","v":0},{"$f":"-Inputs!X1656","v":0},{"$f":"-Inputs!Y1656","v":0},{"$f":"-Inputs!Z1656","v":0},{"$f":"-Inputs!AA1656","v":0},{"$f":"-Inputs!AB1656","v":0},{"$f":"-Inputs!AC1656","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1657","v":0},{"$f":"-Inputs!U1657","v":0},{"$f":"-Inputs!V1657","v":0},{"$f":"-Inputs!W1657","v":0},{"$f":"-Inputs!X1657","v":0},{"$f":"-Inputs!Y1657","v":0},{"$f":"-Inputs!Z1657","v":0},{"$f":"-Inputs!AA1657","v":0},{"$f":"-Inputs!AB1657","v":0},{"$f":"-Inputs!AC1657","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1658","v":0},{"$f":"-Inputs!U1658","v":0},{"$f":"-Inputs!V1658","v":0},{"$f":"-Inputs!W1658","v":0},{"$f":"-Inputs!X1658","v":0},{"$f":"-Inputs!Y1658","v":0},{"$f":"-Inputs!Z1658","v":0},{"$f":"-Inputs!AA1658","v":0},{"$f":"-Inputs!AB1658","v":0},{"$f":"-Inputs!AC1658","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1659","v":0},{"$f":"-Inputs!U1659","v":0},{"$f":"-Inputs!V1659","v":0},{"$f":"-Inputs!W1659","v":0},{"$f":"-Inputs!X1659","v":0},{"$f":"-Inputs!Y1659","v":0},{"$f":"-Inputs!Z1659","v":0},{"$f":"-Inputs!AA1659","v":0},{"$f":"-Inputs!AB1659","v":0},{"$f":"-Inputs!AC1659","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1660","v":0},{"$f":"-Inputs!U1660","v":0},{"$f":"-Inputs!V1660","v":0},{"$f":"-Inputs!W1660","v":0},{"$f":"-Inputs!X1660","v":0},{"$f":"-Inputs!Y1660","v":0},{"$f":"-Inputs!Z1660","v":0},{"$f":"-Inputs!AA1660","v":0},{"$f":"-Inputs!AB1660","v":0},{"$f":"-Inputs!AC1660","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1661","v":0},{"$f":"-Inputs!U1661","v":0},{"$f":"-Inputs!V1661","v":0},{"$f":"-Inputs!W1661","v":0},{"$f":"-Inputs!X1661","v":0},{"$f":"-Inputs!Y1661","v":0},{"$f":"-Inputs!Z1661","v":0},{"$f":"-Inputs!AA1661","v":0},{"$f":"-Inputs!AB1661","v":0},{"$f":"-Inputs!AC1661","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1662","v":0},{"$f":"-Inputs!U1662","v":0},{"$f":"-Inputs!V1662","v":0},{"$f":"-Inputs!W1662","v":0},{"$f":"-Inputs!X1662","v":0},{"$f":"-Inputs!Y1662","v":0},{"$f":"-Inputs!Z1662","v":0},{"$f":"-Inputs!AA1662","v":0},{"$f":"-Inputs!AB1662","v":0},{"$f":"-Inputs!AC1662","v":0}]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T586:T595)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1060","v":-1.0344525833894098E-2},{"$f":"-Inputs!N1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!O1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!P1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!Q1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!R1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!S1060","v":-5.3085525263973303E-7},{"$f":"-Inputs!T1060","v":0},{"$f":"-Inputs!U1060","v":0},{"$f":"-Inputs!V1060","v":0},{"$f":"-Inputs!W1060","v":0},{"$f":"-Inputs!X1060","v":0},{"$f":"-Inputs!Y1060","v":0},{"$f":"-Inputs!Z1060","v":0},{"$f":"-Inputs!AA1060","v":0},{"$f":"-Inputs!AB1060","v":0},{"$f":"-Inputs!AC1060","v":0}]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1061","v":-0.12338303159421178},{"$f":"-Inputs!N1061","v":0},{"$f":"-Inputs!O1061","v":0},{"$f":"-Inputs!P1061","v":0},{"$f":"-Inputs!Q1061","v":0},{"$f":"-Inputs!R1061","v":0},{"$f":"-Inputs!S1061","v":0},{"$f":"-Inputs!T1061","v":0},{"$f":"-Inputs!U1061","v":0},{"$f":"-Inputs!V1061","v":0},{"$f":"-Inputs!W1061","v":0},{"$f":"-Inputs!X1061","v":0},{"$f":"-Inputs!Y1061","v":0},{"$f":"-Inputs!Z1061","v":0},{"$f":"-Inputs!AA1061","v":0},{"$f":"-Inputs!AB1061","v":0},{"$f":"-Inputs!AC1061","v":0}]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1062","v":-2.0226726490854391E-3},{"$f":"-Inputs!N1062","v":1.1168066008678413E-3},{"$f":"-Inputs!O1062","v":1.1168066008678413E-3},{"$f":"-Inputs!P1062","v":1.1168066008678413E-3},{"$f":"-Inputs!Q1062","v":1.1168066008678413E-3},{"$f":"-Inputs!R1062","v":1.1168066008678413E-3},{"$f":"-Inputs!S1062","v":1.1168066008678413E-3},{"$f":"-Inputs!T1062","v":0},{"$f":"-Inputs!U1062","v":0},{"$f":"-Inputs!V1062","v":0},{"$f":"-Inputs!W1062","v":0},{"$f":"-Inputs!X1062","v":0},{"$f":"-Inputs!Y1062","v":0},{"$f":"-Inputs!Z1062","v":0},{"$f":"-Inputs!AA1062","v":0},{"$f":"-Inputs!AB1062","v":0},{"$f":"-Inputs!AC1062","v":0}]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1063","v":-0.31823383012277567},{"$f":"-Inputs!N1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!O1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!P1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!Q1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!R1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!S1063","v":-5.3934866129348231E-2},{"$f":"-Inputs!T1063","v":-4.2443606825286188E-2},{"$f":"-Inputs!U1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!V1063","v":-4.2443606825286195E-2},{"$f":"-Inputs!W1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!X1063","v":-4.2443606825286202E-2},{"$f":"-Inputs!Y1063","v":-4.2443606825286161E-2},{"$f":"-Inputs!Z1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AA1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AB1063","v":-4.2443606825286154E-2},{"$f":"-Inputs!AC1063","v":-4.2443606825286154E-2}]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1064","v":0},{"$f":"-Inputs!N1064","v":0},{"$f":"-Inputs!O1064","v":0},{"$f":"-Inputs!P1064","v":0},{"$f":"-Inputs!Q1064","v":0},{"$f":"-Inputs!R1064","v":0},{"$f":"-Inputs!S1064","v":0},{"$f":"-Inputs!T1064","v":0},{"$f":"-Inputs!U1064","v":0},{"$f":"-Inputs!V1064","v":0},{"$f":"-Inputs!W1064","v":0},{"$f":"-Inputs!X1064","v":0},{"$f":"-Inputs!Y1064","v":0},{"$f":"-Inputs!Z1064","v":0},{"$f":"-Inputs!AA1064","v":0},{"$f":"-Inputs!AB1064","v":0},{"$f":"-Inputs!AC1064","v":0}]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1065","v":0},{"$f":"-Inputs!N1065","v":0},{"$f":"-Inputs!O1065","v":0},{"$f":"-Inputs!P1065","v":0},{"$f":"-Inputs!Q1065","v":0},{"$f":"-Inputs!R1065","v":0},{"$f":"-Inputs!S1065","v":0},{"$f":"-Inputs!T1065","v":0},{"$f":"-Inputs!U1065","v":0},{"$f":"-Inputs!V1065","v":0},{"$f":"-Inputs!W1065","v":0},{"$f":"-Inputs!X1065","v":0},{"$f":"-Inputs!Y1065","v":0},{"$f":"-Inputs!Z1065","v":0},{"$f":"-Inputs!AA1065","v":0},{"$f":"-Inputs!AB1065","v":0},{"$f":"-Inputs!AC1065","v":0}]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1066","v":0},{"$f":"-Inputs!N1066","v":0},{"$f":"-Inputs!O1066","v":0},{"$f":"-Inputs!P1066","v":0},{"$f":"-Inputs!Q1066","v":0},{"$f":"-Inputs!R1066","v":0},{"$f":"-Inputs!S1066","v":0},{"$f":"-Inputs!T1066","v":0},{"$f":"-Inputs!U1066","v":0},{"$f":"-Inputs!V1066","v":0},{"$f":"-Inputs!W1066","v":0},{"$f":"-Inputs!X1066","v":0},{"$f":"-Inputs!Y1066","v":0},{"$f":"-Inputs!Z1066","v":0},{"$f":"-Inputs!AA1066","v":0},{"$f":"-Inputs!AB1066","v":0},{"$f":"-Inputs!AC1066","v":0}]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1067","v":0},{"$f":"-Inputs!N1067","v":0},{"$f":"-Inputs!O1067","v":0},{"$f":"-Inputs!P1067","v":0},{"$f":"-Inputs!Q1067","v":0},{"$f":"-Inputs!R1067","v":0},{"$f":"-Inputs!S1067","v":0},{"$f":"-Inputs!T1067","v":0},{"$f":"-Inputs!U1067","v":0},{"$f":"-Inputs!V1067","v":0},{"$f":"-Inputs!W1067","v":0},{"$f":"-Inputs!X1067","v":0},{"$f":"-Inputs!Y1067","v":0},{"$f":"-Inputs!Z1067","v":0},{"$f":"-Inputs!AA1067","v":0},{"$f":"-Inputs!AB1067","v":0},{"$f":"-Inputs!AC1067","v":0}]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1068","v":0},{"$f":"-Inputs!N1068","v":0},{"$f":"-Inputs!O1068","v":0},{"$f":"-Inputs!P1068","v":0},{"$f":"-Inputs!Q1068","v":0},{"$f":"-Inputs!R1068","v":0},{"$f":"-Inputs!S1068","v":0},{"$f":"-Inputs!T1068","v":0},{"$f":"-Inputs!U1068","v":0},{"$f":"-Inputs!V1068","v":0},{"$f":"-Inputs!W1068","v":0},{"$f":"-Inputs!X1068","v":0},{"$f":"-Inputs!Y1068","v":0},{"$f":"-Inputs!Z1068","v":0},{"$f":"-Inputs!AA1068","v":0},{"$f":"-Inputs!AB1068","v":0},{"$f":"-Inputs!AC1068","v":0}]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!M1069","v":0},{"$f":"-Inputs!N1069","v":0},{"$f":"-Inputs!O1069","v":0},{"$f":"-Inputs!P1069","v":0},{"$f":"-Inputs!Q1069","v":0},{"$f":"-Inputs!R1069","v":0},{"$f":"-Inputs!S1069","v":0},{"$f":"-Inputs!T1069","v":0},{"$f":"-Inputs!U1069","v":0},{"$f":"-Inputs!V1069","v":0},{"$f":"-Inputs!W1069","v":0},{"$f":"-Inputs!X1069","v":0},{"$f":"-Inputs!Y1069","v":0},{"$f":"-Inputs!Z1069","v":0},{"$f":"-Inputs!AA1069","v":0},{"$f":"-Inputs!AB1069","v":0},{"$f":"-Inputs!AC1069","v":0}]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":-0.45398406019996695},{"$f":"SUM(N598:N607)","v":-5.281859038373303E-2},-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-5.281859038373303E-2,-4.2443606825286188E-2,-4.2443606825286195E-2,-4.2443606825286195E-2,-4.2443606825286202E-2,-4.2443606825286202E-2,{"$f":"SUM(Y598:Y607)","v":-4.2443606825286161E-2},-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286154E-2,-4.2443606825286154E-2]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":3.7159867684781319E-5},-1.0307365966209316E-2,-1.0307896821461956E-2,-1.0308427676714596E-2,-1.0308958531967236E-2,-1.0309489387219876E-2,-1.0310020242472516E-2,{"$f":"(S562+S574+S586+S598-S622)*(S562+S574+S586+S598-S622>0)","v":0},{"$f":"T562+T574+T586+T598","v":0},0,0,0,0,{"$f":"MAX(Y562+Y574+Y586+Y598,0)","v":0},{"$f":"Z562+Z574+Z586+Z598","v":0},0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,-0.20179158142352899,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,-0.32517461301774075,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,-5.5840330043392061E-2,-5.7863002692477503E-2,-5.6746196091609663E-2,-5.5629389490741823E-2,-5.4512582889873984E-2,-5.3395776289006144E-2,-5.2278969688138305E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,1.6180459838804471,1.2998121537576715,1.2458772876283233,1.1919424214989751,1.1380075553696269,1.0840726892402788,1.0301378231109306,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,{"$f":"(S570+S582+S594+S606-S630)*(S570+S582+S594+S606-S630>0)","v":0},{"$f":"T570+T582+T594+T606","v":0},0,0,0,0,{"$f":"MAX(Y570+Y582+Y594+Y606,0)","v":0},{"$f":"Z570+Z582+Z594+Z606","v":0},0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"(S571+S583+S595+S607-S631)*(S571+S583+S595+S607-S631>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y571+Y583+Y595+Y607,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":1.3604512322812108},{"$f":"SUM(M610:M619)","v":0.90646717208124383},0.8536485816975109,0.80082999131377797,0.74801140093004492,0.69519281054631199,0.64237422016257906,0.97620295698158233,0.93375935015629619,0.89131574333100994,0.84887213650572368,0.80642852968043743,0.76398492285515118,0.72154131602986504,0.6790977092045789,0.63665410237929276,0.59421049555400662,0.55176688872872048]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S562+S574+S598)*(S562+S574+S598<0)","v":-1.0310551097725155E-2}]
[{"$f":"ROW()","v":623},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.32517461301774075]
[{"$f":"ROW()","v":624},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.1162163087270465E-2]
[{"$f":"ROW()","v":625},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":629},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":630},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S570+S582+S606)*(S570+S582+S606<0)","v":0}]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S571+S583+S607)*(S571+S583+S607<0)","v":0}]
[{"$f":"ROW()","v":632},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S622:S631)","v":-0.38664732720273637}]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,N636-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,55]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,N640-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,N641-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,N645-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,47.598995281445561]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},1.0644127832496852,1.0492068863461184,1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,0.97317740182828394,0.95797150492471705,0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,0.88194202040688263,0.86673612350331575,0.85153022659974886,0.83632432969618198]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L697","v":0},0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.3012563803319816,0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,0.23576586286850731,0.22266775937581246,0.2095696558831176,0.19647155239042274]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L698","v":0},2.8622862933944333,2.8050405675265448,2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,2.4615662123192137,2.4043204864513248,2.3470747605834359,2.289829034715547,2.2325833088476581,2.1753375829797696,2.1180918571118812,2.0608461312439927,2.0036004053761043]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L699","v":0},1.5446067596273543,1.4931198676397759,1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,1.0025105336955427,0.95102364170796416,0.89953674972038566,0.84804985773280717,0.79656296574522867,0.75463859912705877,0.71271423250888888,0.67078986589071898,0.62886549927254909]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"L701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"L702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L703","v":0},{"$f":"M703","v":0},{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0}]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":5.7856603200961487},5.6617218053371152,5.5377832905780817,5.4138447758190482,5.2899062610600147,5.1659677463009803,5.0420292315419468,4.7233046312714553,4.5862680130197262,4.4492313947679971,4.312194776516268,4.1751581582645381,4.0476840653822181,3.9202099724998982,3.7927358796175783,3.6652617867352584]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":1.0644127832496852}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.31435448382467646}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":2.8622862933944333}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":1.5446067596273543}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":5.7856603200961487}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1665","v":0},{"$f":"-Inputs!U1665","v":0},{"$f":"-Inputs!V1665","v":0},{"$f":"-Inputs!W1665","v":0},{"$f":"-Inputs!X1665","v":0},{"$f":"-Inputs!Y1665","v":0},{"$f":"-Inputs!Z1665","v":0},{"$f":"-Inputs!AA1665","v":0},{"$f":"-Inputs!AB1665","v":0},{"$f":"-Inputs!AC1665","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1666","v":0},{"$f":"-Inputs!U1666","v":0},{"$f":"-Inputs!V1666","v":0},{"$f":"-Inputs!W1666","v":0},{"$f":"-Inputs!X1666","v":0},{"$f":"-Inputs!Y1666","v":0},{"$f":"-Inputs!Z1666","v":0},{"$f":"-Inputs!AA1666","v":0},{"$f":"-Inputs!AB1666","v":0},{"$f":"-Inputs!AC1666","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1667","v":0},{"$f":"-Inputs!U1667","v":0},{"$f":"-Inputs!V1667","v":0},{"$f":"-Inputs!W1667","v":0},{"$f":"-Inputs!X1667","v":0},{"$f":"-Inputs!Y1667","v":0},{"$f":"-Inputs!Z1667","v":0},{"$f":"-Inputs!AA1667","v":0},{"$f":"-Inputs!AB1667","v":0},{"$f":"-Inputs!AC1667","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1668","v":-0.18168798201876299},{"$f":"-Inputs!U1668","v":0},{"$f":"-Inputs!V1668","v":0},{"$f":"-Inputs!W1668","v":0},{"$f":"-Inputs!X1668","v":0},{"$f":"-Inputs!Y1668","v":0},{"$f":"-Inputs!Z1668","v":0},{"$f":"-Inputs!AA1668","v":0},{"$f":"-Inputs!AB1668","v":0},{"$f":"-Inputs!AC1668","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1669","v":0},{"$f":"-Inputs!U1669","v":0},{"$f":"-Inputs!V1669","v":0},{"$f":"-Inputs!W1669","v":0},{"$f":"-Inputs!X1669","v":0},{"$f":"-Inputs!Y1669","v":0},{"$f":"-Inputs!Z1669","v":0},{"$f":"-Inputs!AA1669","v":0},{"$f":"-Inputs!AB1669","v":0},{"$f":"-Inputs!AC1669","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1670","v":0},{"$f":"-Inputs!U1670","v":0},{"$f":"-Inputs!V1670","v":0},{"$f":"-Inputs!W1670","v":0},{"$f":"-Inputs!X1670","v":0},{"$f":"-Inputs!Y1670","v":0},{"$f":"-Inputs!Z1670","v":0},{"$f":"-Inputs!AA1670","v":0},{"$f":"-Inputs!AB1670","v":0},{"$f":"-Inputs!AC1670","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1671","v":0},{"$f":"-Inputs!U1671","v":0},{"$f":"-Inputs!V1671","v":0},{"$f":"-Inputs!W1671","v":0},{"$f":"-Inputs!X1671","v":0},{"$f":"-Inputs!Y1671","v":0},{"$f":"-Inputs!Z1671","v":0},{"$f":"-Inputs!AA1671","v":0},{"$f":"-Inputs!AB1671","v":0},{"$f":"-Inputs!AC1671","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1672","v":0},{"$f":"-Inputs!U1672","v":0},{"$f":"-Inputs!V1672","v":0},{"$f":"-Inputs!W1672","v":0},{"$f":"-Inputs!X1672","v":0},{"$f":"-Inputs!Y1672","v":0},{"$f":"-Inputs!Z1672","v":0},{"$f":"-Inputs!AA1672","v":0},{"$f":"-Inputs!AB1672","v":0},{"$f":"-Inputs!AC1672","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1673","v":0},{"$f":"-Inputs!U1673","v":0},{"$f":"-Inputs!V1673","v":0},{"$f":"-Inputs!W1673","v":0},{"$f":"-Inputs!X1673","v":0},{"$f":"-Inputs!Y1673","v":0},{"$f":"-Inputs!Z1673","v":0},{"$f":"-Inputs!AA1673","v":0},{"$f":"-Inputs!AB1673","v":0},{"$f":"-Inputs!AC1673","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1674","v":0},{"$f":"-Inputs!U1674","v":0},{"$f":"-Inputs!V1674","v":0},{"$f":"-Inputs!W1674","v":0},{"$f":"-Inputs!X1674","v":0},{"$f":"-Inputs!Y1674","v":0},{"$f":"-Inputs!Z1674","v":0},{"$f":"-Inputs!AA1674","v":0},{"$f":"-Inputs!AB1674","v":0},{"$f":"-Inputs!AC1674","v":0}]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T681)","v":-0.18168798201876299},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!O1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!P1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Q1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!R1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!S1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!T1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!U1072","v":-1.5205896903566933E-2},{"$f":"-Inputs!V1072","v":-1.520589690356693E-2},{"$f":"-Inputs!W1072","v":-1.520589690356693E-2},{"$f":"-Inputs!X1072","v":-1.5205896903566928E-2},{"$f":"-Inputs!Y1072","v":-1.5205896903566935E-2},{"$f":"-Inputs!Z1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AA1072","v":-1.520589690356693E-2},{"$f":"-Inputs!AB1072","v":-1.5205896903566931E-2},{"$f":"-Inputs!AC1072","v":-1.5205896903566935E-2}]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1073","v":0},{"$f":"-Inputs!O1073","v":0},{"$f":"-Inputs!P1073","v":0},{"$f":"-Inputs!Q1073","v":0},{"$f":"-Inputs!R1073","v":0},{"$f":"-Inputs!S1073","v":0},{"$f":"-Inputs!T1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!U1073","v":-1.3098103492694855E-2},{"$f":"-Inputs!V1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!W1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!X1073","v":-1.3098103492694857E-2},{"$f":"-Inputs!Y1073","v":-1.309810349269485E-2},{"$f":"-Inputs!Z1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AA1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AB1073","v":-1.309810349269485E-2},{"$f":"-Inputs!AC1073","v":-1.309810349269485E-2}]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!O1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!P1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Q1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!R1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!S1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!T1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!U1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!V1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!W1074","v":-5.7245725867888682E-2},{"$f":"-Inputs!X1074","v":-5.7245725867888696E-2},{"$f":"-Inputs!Y1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!Z1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AA1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AB1074","v":-5.7245725867888661E-2},{"$f":"-Inputs!AC1074","v":-5.7245725867888661E-2}]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1075","v":-5.148689198757847E-2},{"$f":"-Inputs!O1075","v":-5.148689198757847E-2},{"$f":"-Inputs!P1075","v":-5.148689198757847E-2},{"$f":"-Inputs!Q1075","v":-5.148689198757847E-2},{"$f":"-Inputs!R1075","v":-5.148689198757847E-2},{"$f":"-Inputs!S1075","v":-5.148689198757847E-2},{"$f":"-Inputs!T1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!U1075","v":-5.1486891987578491E-2},{"$f":"-Inputs!V1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!W1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!X1075","v":-5.1486891987578505E-2},{"$f":"-Inputs!Y1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!Z1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AA1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AB1075","v":-4.1924366618169895E-2},{"$f":"-Inputs!AC1075","v":-4.1924366618169895E-2}]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1076","v":0},{"$f":"-Inputs!O1076","v":0},{"$f":"-Inputs!P1076","v":0},{"$f":"-Inputs!Q1076","v":0},{"$f":"-Inputs!R1076","v":0},{"$f":"-Inputs!S1076","v":0},{"$f":"-Inputs!T1076","v":0},{"$f":"-Inputs!U1076","v":0},{"$f":"-Inputs!V1076","v":0},{"$f":"-Inputs!W1076","v":0},{"$f":"-Inputs!X1076","v":0},{"$f":"-Inputs!Y1076","v":0},{"$f":"-Inputs!Z1076","v":0},{"$f":"-Inputs!AA1076","v":0},{"$f":"-Inputs!AB1076","v":0},{"$f":"-Inputs!AC1076","v":0}]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1077","v":0},{"$f":"-Inputs!O1077","v":0},{"$f":"-Inputs!P1077","v":0},{"$f":"-Inputs!Q1077","v":0},{"$f":"-Inputs!R1077","v":0},{"$f":"-Inputs!S1077","v":0},{"$f":"-Inputs!T1077","v":0},{"$f":"-Inputs!U1077","v":0},{"$f":"-Inputs!V1077","v":0},{"$f":"-Inputs!W1077","v":0},{"$f":"-Inputs!X1077","v":0},{"$f":"-Inputs!Y1077","v":0},{"$f":"-Inputs!Z1077","v":0},{"$f":"-Inputs!AA1077","v":0},{"$f":"-Inputs!AB1077","v":0},{"$f":"-Inputs!AC1077","v":0}]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1078","v":0},{"$f":"-Inputs!O1078","v":0},{"$f":"-Inputs!P1078","v":0},{"$f":"-Inputs!Q1078","v":0},{"$f":"-Inputs!R1078","v":0},{"$f":"-Inputs!S1078","v":0},{"$f":"-Inputs!T1078","v":0},{"$f":"-Inputs!U1078","v":0},{"$f":"-Inputs!V1078","v":0},{"$f":"-Inputs!W1078","v":0},{"$f":"-Inputs!X1078","v":0},{"$f":"-Inputs!Y1078","v":0},{"$f":"-Inputs!Z1078","v":0},{"$f":"-Inputs!AA1078","v":0},{"$f":"-Inputs!AB1078","v":0},{"$f":"-Inputs!AC1078","v":0}]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1079","v":0},{"$f":"-Inputs!O1079","v":0},{"$f":"-Inputs!P1079","v":0},{"$f":"-Inputs!Q1079","v":0},{"$f":"-Inputs!R1079","v":0},{"$f":"-Inputs!S1079","v":0},{"$f":"-Inputs!T1079","v":0},{"$f":"-Inputs!U1079","v":0},{"$f":"-Inputs!V1079","v":0},{"$f":"-Inputs!W1079","v":0},{"$f":"-Inputs!X1079","v":0},{"$f":"-Inputs!Y1079","v":0},{"$f":"-Inputs!Z1079","v":0},{"$f":"-Inputs!AA1079","v":0},{"$f":"-Inputs!AB1079","v":0},{"$f":"-Inputs!AC1079","v":0}]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1080","v":0},{"$f":"-Inputs!O1080","v":0},{"$f":"-Inputs!P1080","v":0},{"$f":"-Inputs!Q1080","v":0},{"$f":"-Inputs!R1080","v":0},{"$f":"-Inputs!S1080","v":0},{"$f":"-Inputs!T1080","v":0},{"$f":"-Inputs!U1080","v":0},{"$f":"-Inputs!V1080","v":0},{"$f":"-Inputs!W1080","v":0},{"$f":"-Inputs!X1080","v":0},{"$f":"-Inputs!Y1080","v":0},{"$f":"-Inputs!Z1080","v":0},{"$f":"-Inputs!AA1080","v":0},{"$f":"-Inputs!AB1080","v":0},{"$f":"-Inputs!AC1080","v":0}]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1081","v":0},{"$f":"-Inputs!O1081","v":0},{"$f":"-Inputs!P1081","v":0},{"$f":"-Inputs!Q1081","v":0},{"$f":"-Inputs!R1081","v":0},{"$f":"-Inputs!S1081","v":0},{"$f":"-Inputs!T1081","v":0},{"$f":"-Inputs!U1081","v":0},{"$f":"-Inputs!V1081","v":0},{"$f":"-Inputs!W1081","v":0},{"$f":"-Inputs!X1081","v":0},{"$f":"-Inputs!Y1081","v":0},{"$f":"-Inputs!Z1081","v":0},{"$f":"-Inputs!AA1081","v":0},{"$f":"-Inputs!AB1081","v":0},{"$f":"-Inputs!AC1081","v":0}]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.12393851475903407},{"$f":"SUM(O684:O693)","v":-0.12393851475903407},-0.12393851475903407,-0.12393851475903407,-0.12393851475903407,-0.12393851475903407,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,-0.13703661825172897,{"$f":"SUM(Y684:Y693)","v":-0.12747409288232034},-0.12747409288232034,-0.12747409288232034,-0.12747409288232034,-0.12747409288232034]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":1.0644127832496852},1.0492068863461184,1.0340009894425515,1.0187950925389846,1.0035891956354177,0.98838329873185082,{"$f":"(S648+S660+S672+S684-S708)*(S648+S660+S672+S684-S708>0)","v":0.97317740182828394},{"$f":"T648+T660+T672+T684","v":0.95797150492471705},0.94276560802115017,0.92755971111758329,0.9123538142140164,0.89714791731044952,{"$f":"MAX(Y648+Y660+Y672+Y684,0)","v":0.88194202040688263},{"$f":"Z648+Z660+Z672+Z684","v":0.86673612350331575},0.85153022659974886,0.83632432969618198,0.82111843279261509]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.31435448382467646,0.3012563803319816,0.28815827683928674,0.27506017334659189,0.26196206985389703,0.24886396636120217,0.23576586286850731,0.22266775937581246,0.2095696558831176,0.19647155239042274,0.18337344889772789]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,2.8622862933944333,2.8050405675265448,2.7477948416586564,2.6905491157907679,2.6333033899228795,2.576057664054991,2.5188119381871026,2.4615662123192137,2.4043204864513248,2.3470747605834359,2.289829034715547,2.2325833088476581,2.1753375829797696,2.1180918571118812,2.0608461312439927,2.0036004053761043,1.9463546795082156]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,1.5446067596273543,1.4931198676397759,1.4416329756521975,1.3901460836646191,1.3386591916770407,1.2871722996894623,1.235685407701884,1.0025105336955427,0.95102364170796416,0.89953674972038566,0.84804985773280717,0.79656296574522867,0.75463859912705877,0.71271423250888888,0.67078986589071898,0.62886549927254909,0.58694113265437919]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,{"$f":"(S656+S668+S680+S692-S716)*(S656+S668+S680+S692-S716>0)","v":0},{"$f":"T656+T668+T680+T692","v":0},0,0,0,0,{"$f":"MAX(Y656+Y668+Y680+Y692,0)","v":0},{"$f":"Z656+Z668+Z680+Z692","v":0},0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"(S657+S669+S681+S693-S717)*(S657+S669+S681+S693-S717>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y657+Y669+Y681+Y693,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":5.7856603200961487},{"$f":"SUM(N696:N705)","v":5.6617218053371152},5.5377832905780817,5.4138447758190482,5.2899062610600147,5.1659677463009803,5.0420292315419468,4.7233046312714553,4.5862680130197262,4.4492313947679971,4.312194776516268,4.1751581582645381,4.0476840653822181,3.9202099724998982,3.7927358796175783,3.6652617867352584,3.5377876938529376]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S648+S660+S684)*(S648+S660+S684<0)","v":0}]
[{"$f":"ROW()","v":709},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":710},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S656+S668+S692)*(S656+S668+S692<0)","v":0}]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S657+S669+S693)*(S657+S669+S693<0)","v":0}]
[{"$f":"ROW()","v":718},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S708:S717)","v":0}]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56,{"$f":"MAX(0,AC722-1)","v":55},{"$f":"MAX(0,AD722-1)","v":54},{"$f":"MAX(0,AE722-1)","v":53},{"$f":"MAX(0,AF722-1)","v":52},{"$f":"MAX(0,AG722-1)","v":51},{"$f":"MAX(0,AH722-1)","v":50},{"$f":"MAX(0,AI722-1)","v":49},{"$f":"MAX(0,AJ722-1)","v":48},{"$f":"MAX(0,AK722-1)","v":47},{"$f":"MAX(0,AL722-1)","v":46}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,O726-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,O727-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561,{"$f":"MAX(0,AC731-1)","v":47.598995281445561},{"$f":"MAX(0,AD731-1)","v":46.598995281445561},{"$f":"MAX(0,AE731-1)","v":45.598995281445561},{"$f":"MAX(0,AF731-1)","v":44.598995281445561},{"$f":"MAX(0,AG731-1)","v":43.598995281445561},{"$f":"MAX(0,AH731-1)","v":42.598995281445561},{"$f":"MAX(0,AI731-1)","v":41.598995281445561},{"$f":"MAX(0,AJ731-1)","v":40.598995281445561},{"$f":"MAX(0,AK731-1)","v":39.598995281445561},{"$f":"MAX(0,AL731-1)","v":38.598995281445561}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},12.3900141672906,12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,11.839319821819075,11.657176439944935,11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,10.746459530574239,10.564316148700099,10.38217276682596,10.20002938495182,{"$f":"AC782","v":10.017886003077681},{"$f":"AD782","v":9.8357426212035417},{"$f":"AE782","v":9.6535992393294023},{"$f":"AF782","v":9.471455857455263},{"$f":"AG782","v":9.2893124755811236},{"$f":"AH782","v":9.1071690937069842},{"$f":"AI782","v":8.9250257118328449},{"$f":"AJ782","v":8.7428823299587055},{"$f":"AK782","v":8.5607389480845661},{"$f":"AL782","v":8.3785955662104268}]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},68.697614090094334,68.585269655690183,68.472925221286033,68.360580786881883,68.248236352477733,68.135891918073582,65.410456241350644,62.685020564627699,59.959584887904754,57.234149211181808,54.508713534458863,51.783277857735925,49.057842181012987,46.332406504290049,43.60697082756711,40.881535150844172,38.156099474121227,35.430663797398282,32.705228120675336,29.979792443952391,27.254356767229446,24.5289210905065,21.803485413783555,19.07804973706061,16.352614060337665]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},5.8677653048268681,5.6387456143322154,5.4097259238375628,5.1807062333429101,4.9516865428482575,4.7226668523536048,4.5337601782594605,4.2495361644100713,4.060629490315927,3.8717228162217827,3.6828161421276384,3.4986753350212565,3.3145345279148746,3.1303937208084927,2.9462529137021107,2.7621121065957288,2.5779712994893469,2.393830492382965,2.209689685276583,2.0255488781702011,1.8414080710638192,1.6572672639574373,1.4731264568510554,1.2889856497446734,1.1048448426382915]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":86.95539356221181},86.465232513045663,85.975071463879573,85.484910414713454,84.994749365547335,84.697878592246269,81.601392859555034,78.409589787108573,75.313104054417337,72.216618321726102,69.120132589034881,66.028412723331428,62.936692857627961,59.8449729919245,56.75325312622104,{"$f":"SUM(AD734:AD743)","v":53.661533260517579},50.569813394814119,47.478093529110652,44.386373663407184,41.294653797703717,{"$f":"SUM(AI734:AI743)","v":38.202933932000249},35.111214066296782,32.019494200593314,28.92777433488985,25.836054469186386]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$229","v":12.3900141672906}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$230","v":68.697614090094334}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$231","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$232","v":5.8677653048268681}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$233","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$234","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$235","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$236","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$237","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$238","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":86.95539356221181}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1677","v":0},{"$f":"-Inputs!P1677","v":0},{"$f":"-Inputs!Q1677","v":0},{"$f":"-Inputs!R1677","v":0},{"$f":"-Inputs!S1677","v":0},{"$f":"-Inputs!T1677","v":0},{"$f":"-Inputs!U1677","v":0},{"$f":"-Inputs!V1677","v":0},{"$f":"-Inputs!W1677","v":0},{"$f":"-Inputs!X1677","v":0},{"$f":"-Inputs!Y1677","v":0},{"$f":"-Inputs!Z1677","v":0},{"$f":"-Inputs!AA1677","v":0},{"$f":"-Inputs!AB1677","v":0},{"$f":"-Inputs!AC1677","v":0},{"$f":"-Inputs!AD1677","v":0},{"$f":"-Inputs!AE1677","v":0},{"$f":"-Inputs!AF1677","v":0},{"$f":"-Inputs!AG1677","v":0},{"$f":"-Inputs!AH1677","v":0},{"$f":"-Inputs!AI1677","v":0},{"$f":"-Inputs!AJ1677","v":0},{"$f":"-Inputs!AK1677","v":0},{"$f":"-Inputs!AL1677","v":0},{"$f":"-Inputs!AM1677","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1678","v":0},{"$f":"-Inputs!P1678","v":0},{"$f":"-Inputs!Q1678","v":0},{"$f":"-Inputs!R1678","v":0},{"$f":"-Inputs!S1678","v":0},{"$f":"-Inputs!T1678","v":0},{"$f":"-Inputs!U1678","v":0},{"$f":"-Inputs!V1678","v":0},{"$f":"-Inputs!W1678","v":0},{"$f":"-Inputs!X1678","v":0},{"$f":"-Inputs!Y1678","v":0},{"$f":"-Inputs!Z1678","v":0},{"$f":"-Inputs!AA1678","v":0},{"$f":"-Inputs!AB1678","v":0},{"$f":"-Inputs!AC1678","v":0},{"$f":"-Inputs!AD1678","v":0},{"$f":"-Inputs!AE1678","v":0},{"$f":"-Inputs!AF1678","v":0},{"$f":"-Inputs!AG1678","v":0},{"$f":"-Inputs!AH1678","v":0},{"$f":"-Inputs!AI1678","v":0},{"$f":"-Inputs!AJ1678","v":0},{"$f":"-Inputs!AK1678","v":0},{"$f":"-Inputs!AL1678","v":0},{"$f":"-Inputs!AM1678","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1679","v":0},{"$f":"-Inputs!P1679","v":0},{"$f":"-Inputs!Q1679","v":0},{"$f":"-Inputs!R1679","v":0},{"$f":"-Inputs!S1679","v":0},{"$f":"-Inputs!T1679","v":0},{"$f":"-Inputs!U1679","v":0},{"$f":"-Inputs!V1679","v":0},{"$f":"-Inputs!W1679","v":0},{"$f":"-Inputs!X1679","v":0},{"$f":"-Inputs!Y1679","v":0},{"$f":"-Inputs!Z1679","v":0},{"$f":"-Inputs!AA1679","v":0},{"$f":"-Inputs!AB1679","v":0},{"$f":"-Inputs!AC1679","v":0},{"$f":"-Inputs!AD1679","v":0},{"$f":"-Inputs!AE1679","v":0},{"$f":"-Inputs!AF1679","v":0},{"$f":"-Inputs!AG1679","v":0},{"$f":"-Inputs!AH1679","v":0},{"$f":"-Inputs!AI1679","v":0},{"$f":"-Inputs!AJ1679","v":0},{"$f":"-Inputs!AK1679","v":0},{"$f":"-Inputs!AL1679","v":0},{"$f":"-Inputs!AM1679","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1680","v":0},{"$f":"-Inputs!P1680","v":0},{"$f":"-Inputs!Q1680","v":0},{"$f":"-Inputs!R1680","v":0},{"$f":"-Inputs!S1680","v":0},{"$f":"-Inputs!T1680","v":0},{"$f":"-Inputs!U1680","v":-9.5317339755244493E-2},{"$f":"-Inputs!V1680","v":0},{"$f":"-Inputs!W1680","v":0},{"$f":"-Inputs!X1680","v":0},{"$f":"-Inputs!Y1680","v":0},{"$f":"-Inputs!Z1680","v":0},{"$f":"-Inputs!AA1680","v":0},{"$f":"-Inputs!AB1680","v":0},{"$f":"-Inputs!AC1680","v":0},{"$f":"-Inputs!AD1680","v":0},{"$f":"-Inputs!AE1680","v":0},{"$f":"-Inputs!AF1680","v":0},{"$f":"-Inputs!AG1680","v":0},{"$f":"-Inputs!AH1680","v":0},{"$f":"-Inputs!AI1680","v":0},{"$f":"-Inputs!AJ1680","v":0},{"$f":"-Inputs!AK1680","v":0},{"$f":"-Inputs!AL1680","v":0},{"$f":"-Inputs!AM1680","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1681","v":0},{"$f":"-Inputs!P1681","v":0},{"$f":"-Inputs!Q1681","v":0},{"$f":"-Inputs!R1681","v":0},{"$f":"-Inputs!S1681","v":0},{"$f":"-Inputs!T1681","v":0},{"$f":"-Inputs!U1681","v":0},{"$f":"-Inputs!V1681","v":0},{"$f":"-Inputs!W1681","v":0},{"$f":"-Inputs!X1681","v":0},{"$f":"-Inputs!Y1681","v":0},{"$f":"-Inputs!Z1681","v":0},{"$f":"-Inputs!AA1681","v":0},{"$f":"-Inputs!AB1681","v":0},{"$f":"-Inputs!AC1681","v":0},{"$f":"-Inputs!AD1681","v":0},{"$f":"-Inputs!AE1681","v":0},{"$f":"-Inputs!AF1681","v":0},{"$f":"-Inputs!AG1681","v":0},{"$f":"-Inputs!AH1681","v":0},{"$f":"-Inputs!AI1681","v":0},{"$f":"-Inputs!AJ1681","v":0},{"$f":"-Inputs!AK1681","v":0},{"$f":"-Inputs!AL1681","v":0},{"$f":"-Inputs!AM1681","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1682","v":0},{"$f":"-Inputs!P1682","v":0},{"$f":"-Inputs!Q1682","v":0},{"$f":"-Inputs!R1682","v":0},{"$f":"-Inputs!S1682","v":0},{"$f":"-Inputs!T1682","v":0},{"$f":"-Inputs!U1682","v":0},{"$f":"-Inputs!V1682","v":0},{"$f":"-Inputs!W1682","v":0},{"$f":"-Inputs!X1682","v":0},{"$f":"-Inputs!Y1682","v":0},{"$f":"-Inputs!Z1682","v":0},{"$f":"-Inputs!AA1682","v":0},{"$f":"-Inputs!AB1682","v":0},{"$f":"-Inputs!AC1682","v":0},{"$f":"-Inputs!AD1682","v":0},{"$f":"-Inputs!AE1682","v":0},{"$f":"-Inputs!AF1682","v":0},{"$f":"-Inputs!AG1682","v":0},{"$f":"-Inputs!AH1682","v":0},{"$f":"-Inputs!AI1682","v":0},{"$f":"-Inputs!AJ1682","v":0},{"$f":"-Inputs!AK1682","v":0},{"$f":"-Inputs!AL1682","v":0},{"$f":"-Inputs!AM1682","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1683","v":0},{"$f":"-Inputs!P1683","v":0},{"$f":"-Inputs!Q1683","v":0},{"$f":"-Inputs!R1683","v":0},{"$f":"-Inputs!S1683","v":0},{"$f":"-Inputs!T1683","v":0},{"$f":"-Inputs!U1683","v":0},{"$f":"-Inputs!V1683","v":0},{"$f":"-Inputs!W1683","v":0},{"$f":"-Inputs!X1683","v":0},{"$f":"-Inputs!Y1683","v":0},{"$f":"-Inputs!Z1683","v":0},{"$f":"-Inputs!AA1683","v":0},{"$f":"-Inputs!AB1683","v":0},{"$f":"-Inputs!AC1683","v":0},{"$f":"-Inputs!AD1683","v":0},{"$f":"-Inputs!AE1683","v":0},{"$f":"-Inputs!AF1683","v":0},{"$f":"-Inputs!AG1683","v":0},{"$f":"-Inputs!AH1683","v":0},{"$f":"-Inputs!AI1683","v":0},{"$f":"-Inputs!AJ1683","v":0},{"$f":"-Inputs!AK1683","v":0},{"$f":"-Inputs!AL1683","v":0},{"$f":"-Inputs!AM1683","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1684","v":0},{"$f":"-Inputs!P1684","v":0},{"$f":"-Inputs!Q1684","v":0},{"$f":"-Inputs!R1684","v":0},{"$f":"-Inputs!S1684","v":0},{"$f":"-Inputs!T1684","v":0},{"$f":"-Inputs!U1684","v":0},{"$f":"-Inputs!V1684","v":0},{"$f":"-Inputs!W1684","v":0},{"$f":"-Inputs!X1684","v":0},{"$f":"-Inputs!Y1684","v":0},{"$f":"-Inputs!Z1684","v":0},{"$f":"-Inputs!AA1684","v":0},{"$f":"-Inputs!AB1684","v":0},{"$f":"-Inputs!AC1684","v":0},{"$f":"-Inputs!AD1684","v":0},{"$f":"-Inputs!AE1684","v":0},{"$f":"-Inputs!AF1684","v":0},{"$f":"-Inputs!AG1684","v":0},{"$f":"-Inputs!AH1684","v":0},{"$f":"-Inputs!AI1684","v":0},{"$f":"-Inputs!AJ1684","v":0},{"$f":"-Inputs!AK1684","v":0},{"$f":"-Inputs!AL1684","v":0},{"$f":"-Inputs!AM1684","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1685","v":0},{"$f":"-Inputs!P1685","v":0},{"$f":"-Inputs!Q1685","v":0},{"$f":"-Inputs!R1685","v":0},{"$f":"-Inputs!S1685","v":0},{"$f":"-Inputs!T1685","v":0},{"$f":"-Inputs!U1685","v":0},{"$f":"-Inputs!V1685","v":0},{"$f":"-Inputs!W1685","v":0},{"$f":"-Inputs!X1685","v":0},{"$f":"-Inputs!Y1685","v":0},{"$f":"-Inputs!Z1685","v":0},{"$f":"-Inputs!AA1685","v":0},{"$f":"-Inputs!AB1685","v":0},{"$f":"-Inputs!AC1685","v":0},{"$f":"-Inputs!AD1685","v":0},{"$f":"-Inputs!AE1685","v":0},{"$f":"-Inputs!AF1685","v":0},{"$f":"-Inputs!AG1685","v":0},{"$f":"-Inputs!AH1685","v":0},{"$f":"-Inputs!AI1685","v":0},{"$f":"-Inputs!AJ1685","v":0},{"$f":"-Inputs!AK1685","v":0},{"$f":"-Inputs!AL1685","v":0},{"$f":"-Inputs!AM1685","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1686","v":0},{"$f":"-Inputs!P1686","v":0},{"$f":"-Inputs!Q1686","v":0},{"$f":"-Inputs!R1686","v":0},{"$f":"-Inputs!S1686","v":0},{"$f":"-Inputs!T1686","v":0},{"$f":"-Inputs!U1686","v":0},{"$f":"-Inputs!V1686","v":0},{"$f":"-Inputs!W1686","v":0},{"$f":"-Inputs!X1686","v":0},{"$f":"-Inputs!Y1686","v":0},{"$f":"-Inputs!Z1686","v":0},{"$f":"-Inputs!AA1686","v":0},{"$f":"-Inputs!AB1686","v":0},{"$f":"-Inputs!AC1686","v":0},{"$f":"-Inputs!AD1686","v":0},{"$f":"-Inputs!AE1686","v":0},{"$f":"-Inputs!AF1686","v":0},{"$f":"-Inputs!AG1686","v":0},{"$f":"-Inputs!AH1686","v":0},{"$f":"-Inputs!AI1686","v":0},{"$f":"-Inputs!AJ1686","v":0},{"$f":"-Inputs!AK1686","v":0},{"$f":"-Inputs!AL1686","v":0},{"$f":"-Inputs!AM1686","v":0}]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},-9.5317339755244493E-2,0,0,0,0,0,0,0,0,{"$f":"SUM(AD758:AD767)","v":0},0,0,0,0,{"$f":"SUM(AI758:AI767)","v":0},0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1084","v":-0.11013886909430445},{"$f":"-Inputs!P1084","v":-0.11013886909430445},{"$f":"-Inputs!Q1084","v":-0.11013886909430445},{"$f":"-Inputs!R1084","v":-0.11013886909430445},{"$f":"-Inputs!S1084","v":-0.11013886909430445},{"$f":"-Inputs!T1084","v":-0.18214338187413967},{"$f":"-Inputs!U1084","v":-0.18214338187413967},{"$f":"-Inputs!V1084","v":-0.18214338187413967},{"$f":"-Inputs!W1084","v":-0.18214338187413967},{"$f":"-Inputs!X1084","v":-0.18214338187413967},{"$f":"-Inputs!Y1084","v":-0.18214338187413967},{"$f":"-Inputs!Z1084","v":-0.18214338187413964},{"$f":"-Inputs!AA1084","v":-0.18214338187413964},{"$f":"-Inputs!AB1084","v":-0.18214338187413961},{"$f":"-Inputs!AC1084","v":-0.18214338187413961},{"$f":"-IF(AD734<0,AD734,IF(AD722=0,0,MIN((AD734/AD722)*(AD734>0),AD734)))","v":-0.18214338187413964},-0.18214338187413967,-0.18214338187413967,-0.18214338187413967,-0.18214338187413967,{"$f":"-IF(AI734<0,AI734,IF(AI722=0,0,MIN((AI734/AI722)*(AI734>0),AI734)))","v":-0.1821433818741397},-0.1821433818741397,-0.1821433818741397,-0.1821433818741397,-0.18214338187413973]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1085","v":-0.11234443440415724},{"$f":"-Inputs!P1085","v":-0.11234443440415724},{"$f":"-Inputs!Q1085","v":-0.11234443440415724},{"$f":"-Inputs!R1085","v":-0.11234443440415724},{"$f":"-Inputs!S1085","v":-0.11234443440415724},{"$f":"-Inputs!T1085","v":-2.7254356767229426},{"$f":"-Inputs!U1085","v":-2.7254356767229426},{"$f":"-Inputs!V1085","v":-2.7254356767229426},{"$f":"-Inputs!W1085","v":-2.7254356767229422},{"$f":"-Inputs!X1085","v":-2.7254356767229422},{"$f":"-Inputs!Y1085","v":-2.7254356767229417},{"$f":"-Inputs!Z1085","v":-2.7254356767229417},{"$f":"-Inputs!AA1085","v":-2.7254356767229417},{"$f":"-Inputs!AB1085","v":-2.7254356767229417},{"$f":"-Inputs!AC1085","v":-2.7254356767229417},-2.7254356767229448,-2.7254356767229448,-2.7254356767229448,-2.7254356767229448,-2.7254356767229448,{"$f":"-IF(AI735<0,AI735,IF(AI723=0,0,MIN((AI735/AI723)*(AI735>0),AI735)))","v":-2.7254356767229444},-2.7254356767229444,-2.7254356767229444,-2.7254356767229444,-2.725435676722944]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!P1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!Q1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!R1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!S1086","v":-3.8658055173010408E-2},{"$f":"-Inputs!T1086","v":0},{"$f":"-Inputs!U1086","v":0},{"$f":"-Inputs!V1086","v":0},{"$f":"-Inputs!W1086","v":0},{"$f":"-Inputs!X1086","v":0},{"$f":"-Inputs!Y1086","v":0},{"$f":"-Inputs!Z1086","v":0},{"$f":"-Inputs!AA1086","v":0},{"$f":"-Inputs!AB1086","v":0},{"$f":"-Inputs!AC1086","v":0},0,0,0,0,0,{"$f":"-IF(AI736<0,AI736,IF(AI724=0,0,MIN((AI736/AI724)*(AI736>0),AI736)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1087","v":-0.22901969049465254},{"$f":"-Inputs!P1087","v":-0.22901969049465254},{"$f":"-Inputs!Q1087","v":-0.22901969049465254},{"$f":"-Inputs!R1087","v":-0.22901969049465254},{"$f":"-Inputs!S1087","v":-0.22901969049465254},{"$f":"-Inputs!T1087","v":-0.18890667409414422},{"$f":"-Inputs!U1087","v":-0.18890667409414422},{"$f":"-Inputs!V1087","v":-0.18890667409414422},{"$f":"-Inputs!W1087","v":-0.18890667409414422},{"$f":"-Inputs!X1087","v":-0.18890667409414427},{"$f":"-Inputs!Y1087","v":-0.18414080710638203},{"$f":"-Inputs!Z1087","v":-0.18414080710638206},{"$f":"-Inputs!AA1087","v":-0.18414080710638206},{"$f":"-Inputs!AB1087","v":-0.18414080710638209},{"$f":"-Inputs!AC1087","v":-0.18414080710638209},-0.18414080710638192,-0.18414080710638192,-0.18414080710638192,-0.18414080710638192,-0.18414080710638192,{"$f":"-IF(AI737<0,AI737,IF(AI725=0,0,MIN((AI737/AI725)*(AI737>0),AI737)))","v":-0.18414080710638192},-0.18414080710638192,-0.18414080710638192,-0.18414080710638192,-0.18414080710638192]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1088","v":0},{"$f":"-Inputs!P1088","v":0},{"$f":"-Inputs!Q1088","v":0},{"$f":"-Inputs!R1088","v":0},{"$f":"-Inputs!S1088","v":0},{"$f":"-Inputs!T1088","v":0},{"$f":"-Inputs!U1088","v":0},{"$f":"-Inputs!V1088","v":0},{"$f":"-Inputs!W1088","v":0},{"$f":"-Inputs!X1088","v":0},{"$f":"-Inputs!Y1088","v":0},{"$f":"-Inputs!Z1088","v":0},{"$f":"-Inputs!AA1088","v":0},{"$f":"-Inputs!AB1088","v":0},{"$f":"-Inputs!AC1088","v":0},0,0,0,0,0,{"$f":"-IF(AI738<0,AI738,IF(AI726=0,0,MIN((AI738/AI726)*(AI738>0),AI738)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1089","v":0},{"$f":"-Inputs!P1089","v":0},{"$f":"-Inputs!Q1089","v":0},{"$f":"-Inputs!R1089","v":0},{"$f":"-Inputs!S1089","v":0},{"$f":"-Inputs!T1089","v":0},{"$f":"-Inputs!U1089","v":0},{"$f":"-Inputs!V1089","v":0},{"$f":"-Inputs!W1089","v":0},{"$f":"-Inputs!X1089","v":0},{"$f":"-Inputs!Y1089","v":0},{"$f":"-Inputs!Z1089","v":0},{"$f":"-Inputs!AA1089","v":0},{"$f":"-Inputs!AB1089","v":0},{"$f":"-Inputs!AC1089","v":0},0,0,0,0,0,{"$f":"-IF(AI739<0,AI739,IF(AI727=0,0,MIN((AI739/AI727)*(AI739>0),AI739)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1090","v":0},{"$f":"-Inputs!P1090","v":0},{"$f":"-Inputs!Q1090","v":0},{"$f":"-Inputs!R1090","v":0},{"$f":"-Inputs!S1090","v":0},{"$f":"-Inputs!T1090","v":0},{"$f":"-Inputs!U1090","v":0},{"$f":"-Inputs!V1090","v":0},{"$f":"-Inputs!W1090","v":0},{"$f":"-Inputs!X1090","v":0},{"$f":"-Inputs!Y1090","v":0},{"$f":"-Inputs!Z1090","v":0},{"$f":"-Inputs!AA1090","v":0},{"$f":"-Inputs!AB1090","v":0},{"$f":"-Inputs!AC1090","v":0},0,0,0,0,0,{"$f":"-IF(AI740<0,AI740,IF(AI728=0,0,MIN((AI740/AI728)*(AI740>0),AI740)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1091","v":0},{"$f":"-Inputs!P1091","v":0},{"$f":"-Inputs!Q1091","v":0},{"$f":"-Inputs!R1091","v":0},{"$f":"-Inputs!S1091","v":0},{"$f":"-Inputs!T1091","v":0},{"$f":"-Inputs!U1091","v":0},{"$f":"-Inputs!V1091","v":0},{"$f":"-Inputs!W1091","v":0},{"$f":"-Inputs!X1091","v":0},{"$f":"-Inputs!Y1091","v":0},{"$f":"-Inputs!Z1091","v":0},{"$f":"-Inputs!AA1091","v":0},{"$f":"-Inputs!AB1091","v":0},{"$f":"-Inputs!AC1091","v":0},0,0,0,0,0,{"$f":"-IF(AI741<0,AI741,IF(AI729=0,0,MIN((AI741/AI729)*(AI741>0),AI741)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1092","v":0},{"$f":"-Inputs!P1092","v":0},{"$f":"-Inputs!Q1092","v":0},{"$f":"-Inputs!R1092","v":0},{"$f":"-Inputs!S1092","v":0},{"$f":"-Inputs!T1092","v":0},{"$f":"-Inputs!U1092","v":0},{"$f":"-Inputs!V1092","v":0},{"$f":"-Inputs!W1092","v":0},{"$f":"-Inputs!X1092","v":0},{"$f":"-Inputs!Y1092","v":0},{"$f":"-Inputs!Z1092","v":0},{"$f":"-Inputs!AA1092","v":0},{"$f":"-Inputs!AB1092","v":0},{"$f":"-Inputs!AC1092","v":0},0,0,0,0,0,{"$f":"-IF(AI742<0,AI742,IF(AI730=0,0,MIN((AI742/AI730)*(AI742>0),AI742)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1093","v":0},{"$f":"-Inputs!P1093","v":0},{"$f":"-Inputs!Q1093","v":0},{"$f":"-Inputs!R1093","v":0},{"$f":"-Inputs!S1093","v":0},{"$f":"-Inputs!T1093","v":0},{"$f":"-Inputs!U1093","v":0},{"$f":"-Inputs!V1093","v":0},{"$f":"-Inputs!W1093","v":0},{"$f":"-Inputs!X1093","v":0},{"$f":"-Inputs!Y1093","v":0},{"$f":"-Inputs!Z1093","v":0},{"$f":"-Inputs!AA1093","v":0},{"$f":"-Inputs!AB1093","v":0},{"$f":"-Inputs!AC1093","v":0},0,0,0,0,0,{"$f":"-IF(AI743<0,AI743,IF(AI731=0,0,MIN((AI743/AI731)*(AI743>0),AI743)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.49016104916612463},{"$f":"SUM(P770:P779)","v":-0.49016104916612463},-0.49016104916612463,-0.49016104916612463,-0.49016104916612463,-3.0964857326912267,-3.0964857326912267,-3.0964857326912267,-3.0964857326912263,-3.0964857326912263,{"$f":"SUM(Y770:Y779)","v":-3.0917198657034635},-3.0917198657034635,-3.0917198657034635,-3.0917198657034635,-3.0917198657034635,{"$f":"SUM(AD770:AD779)","v":-3.0917198657034666},-3.0917198657034666,-3.0917198657034666,-3.0917198657034666,-3.0917198657034666,{"$f":"SUM(AI770:AI779)","v":-3.0917198657034661},-3.0917198657034661,-3.0917198657034661,-3.0917198657034661,-3.0917198657034657]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":12.3900141672906},12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":11.839319821819075},{"$f":"T734+T746+T758+T770","v":11.657176439944935},11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":10.746459530574239},{"$f":"Z734+Z746+Z758+Z770","v":10.564316148700099},10.38217276682596,10.20002938495182,10.017886003077681,{"$f":"AD734+AD746+AD758+AD770","v":9.8357426212035417},9.6535992393294023,9.471455857455263,9.2893124755811236,9.1071690937069842,{"$f":"AI734+AI746+AI758+AI770","v":8.9250257118328449},8.7428823299587055,8.5607389480845661,8.3785955662104268,8.1964521843362874]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,68.697614090094334,68.585269655690183,68.472925221286033,68.360580786881883,68.248236352477733,68.135891918073582,65.410456241350644,62.685020564627699,59.959584887904754,57.234149211181808,54.508713534458863,51.783277857735925,49.057842181012987,46.332406504290049,43.60697082756711,40.881535150844172,{"$f":"AD735+AD747+AD759+AD771","v":38.156099474121227},35.430663797398282,32.705228120675336,29.979792443952391,27.254356767229446,{"$f":"AI735+AI747+AI759+AI771","v":24.5289210905065},21.803485413783555,19.07804973706061,16.352614060337665,13.627178383614721]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD736+AD748+AD760+AD772","v":0},0,0,0,0,{"$f":"AI736+AI748+AI760+AI772","v":0},0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,5.8677653048268681,5.6387456143322154,5.4097259238375628,5.1807062333429101,4.9516865428482575,4.7226668523536048,4.5337601782594605,4.2495361644100713,4.060629490315927,3.8717228162217827,3.6828161421276384,3.4986753350212565,3.3145345279148746,3.1303937208084927,2.9462529137021107,2.7621121065957288,{"$f":"AD737+AD749+AD761+AD773","v":2.5779712994893469},2.393830492382965,2.209689685276583,2.0255488781702011,1.8414080710638192,{"$f":"AI737+AI749+AI761+AI773","v":1.6572672639574373},1.4731264568510554,1.2889856497446734,1.1048448426382915,0.9207040355319096]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD738+AD750+AD762+AD774","v":0},0,0,0,0,{"$f":"AI738+AI750+AI762+AI774","v":0},0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD739+AD751+AD763+AD775","v":0},0,0,0,0,{"$f":"AI739+AI751+AI763+AI775","v":0},0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD740+AD752+AD764+AD776","v":0},0,0,0,0,{"$f":"AI740+AI752+AI764+AI776","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD741+AD753+AD765+AD777","v":0},0,0,0,0,{"$f":"AI741+AI753+AI765+AI777","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0,{"$f":"AD742+AD754+AD766+AD778","v":0},0,0,0,0,{"$f":"AI742+AI754+AI766+AI778","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0,{"$f":"AD743+AD755+AD767+AD779","v":0},0,0,0,0,{"$f":"AI743+AI755+AI767+AI779","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":86.95539356221181},{"$f":"SUM(O782:O791)","v":86.465232513045663},85.975071463879573,85.484910414713454,84.994749365547335,84.697878592246269,81.601392859555034,78.409589787108573,75.313104054417337,72.216618321726102,69.120132589034881,66.028412723331428,62.936692857627961,59.8449729919245,56.75325312622104,53.661533260517579,{"$f":"SUM(AD782:AD791)","v":50.569813394814119},47.478093529110652,44.386373663407184,41.294653797703717,38.202933932000249,{"$f":"SUM(AI782:AI791)","v":35.111214066296782},32.019494200593314,28.92777433488985,25.836054469186386,22.744334603482915]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19329027586505204]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.19329027586505204}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,{"$f":"MAX(0,AC808-1)","v":56},{"$f":"MAX(0,AD808-1)","v":55},{"$f":"MAX(0,AE808-1)","v":54},{"$f":"MAX(0,AF808-1)","v":53},{"$f":"MAX(0,AG808-1)","v":52},{"$f":"MAX(0,AH808-1)","v":51},{"$f":"MAX(0,AI808-1)","v":50},{"$f":"MAX(0,AJ808-1)","v":49},{"$f":"MAX(0,AK808-1)","v":48},{"$f":"MAX(0,AL808-1)","v":47}]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,P812-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,P813-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,{"$f":"MAX(0,AC817-1)","v":48.598995281445561},{"$f":"MAX(0,AD817-1)","v":47.598995281445561},{"$f":"MAX(0,AE817-1)","v":46.598995281445561},{"$f":"MAX(0,AF817-1)","v":45.598995281445561},{"$f":"MAX(0,AG817-1)","v":44.598995281445561},{"$f":"MAX(0,AH817-1)","v":43.598995281445561},{"$f":"MAX(0,AI817-1)","v":42.598995281445561},{"$f":"MAX(0,AJ817-1)","v":41.598995281445561},{"$f":"MAX(0,AK817-1)","v":40.598995281445561},{"$f":"MAX(0,AL817-1)","v":39.598995281445561}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},371.0814151419288,370.94083685187968,370.80025856183056,370.65968027178144,370.51910198173232,364.90517619413032,359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,319.99376989331432,{"$f":"AC868","v":314.37984410571232},{"$f":"AD868","v":308.76591831811032},{"$f":"AE868","v":303.15199253050832},{"$f":"AF868","v":297.53806674290632},{"$f":"AG868","v":291.92414095530432},{"$f":"AH868","v":286.31021516770232},{"$f":"AI868","v":280.69628938010032},{"$f":"AJ868","v":275.08236359249833},{"$f":"AK868","v":269.46843780489633},{"$f":"AL868","v":263.85451201729433}]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},248.11110853947011,244.1825582347019,240.25400792993369,236.32545762516548,232.39690732039728,223.35253761452867,214.41419502528262,205.47585243603658,196.53750984679053,187.59916725754448,178.6658735786138,169.73257989968312,160.79928622075244,151.86599254182175,142.93269886289107,133.99940518396039,125.0661115050297,116.132817826099,107.1995241471683,98.266230468237609,89.332936789306913,80.399643110376218,71.466349431445522,62.533055752514834]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},1.2679791339953355,1.0863988426819096,0.90481855136848366,0.72323826005505776,0.54165796874163186,-1.8891694022020415,-2.0226861931430138,-2.4961798920701526,-2.7892143524494801,-2.8100473512472353,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.163336342344337E-16,3.8857805861880479E-16,3.6082248300317588E-16,3.3306690738754696E-16,3.0531133177191805E-16,2.7755575615628914E-16,2.4980018054066022E-16,2.2204460492503131E-16,1.9428902930940239E-16]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N875","v":0},{"$f":"O875","v":0},{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":620.26704521953445},615.97416284638894,611.68128047324342,607.38839810009802,603.4576672708713,586.36854440645698,571.68275923866793,556.65699716289282,541.81169432566537,527.23859295001955,515.50142083473406,500.95420136820144,486.40698190166876,471.85976243513608,{"$f":"SUM(AD820:AD829)","v":457.3125429686034},442.76532350207071,428.21810403553803,413.67088456900535,399.12366510247261,{"$f":"SUM(AI820:AI829)","v":384.57644563593993},370.02922616940725,355.48200670287451,340.93478723634183,326.38756776980915]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$229","v":371.0814151419288}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$230","v":248.11110853947011}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$231","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$232","v":1.2679791339953355}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$233","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$234","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$235","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$236","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$237","v":-0.19345759585980318}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$238","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":620.26704521953445}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1689","v":0},{"$f":"-Inputs!Q1689","v":0},{"$f":"-Inputs!R1689","v":0},{"$f":"-Inputs!S1689","v":0},{"$f":"-Inputs!T1689","v":0},{"$f":"-Inputs!U1689","v":0},{"$f":"-Inputs!V1689","v":0},{"$f":"-Inputs!W1689","v":0},{"$f":"-Inputs!X1689","v":0},{"$f":"-Inputs!Y1689","v":0},{"$f":"-Inputs!Z1689","v":0},{"$f":"-Inputs!AA1689","v":0},{"$f":"-Inputs!AB1689","v":0},{"$f":"-Inputs!AC1689","v":0},{"$f":"-Inputs!AD1689","v":0},{"$f":"-Inputs!AE1689","v":0},{"$f":"-Inputs!AF1689","v":0},{"$f":"-Inputs!AG1689","v":0},{"$f":"-Inputs!AH1689","v":0},{"$f":"-Inputs!AI1689","v":0},{"$f":"-Inputs!AJ1689","v":0},{"$f":"-Inputs!AK1689","v":0},{"$f":"-Inputs!AL1689","v":0},{"$f":"-Inputs!AM1689","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1690","v":0},{"$f":"-Inputs!Q1690","v":0},{"$f":"-Inputs!R1690","v":0},{"$f":"-Inputs!S1690","v":0},{"$f":"-Inputs!T1690","v":-0.10602711662255547},{"$f":"-Inputs!U1690","v":0},{"$f":"-Inputs!V1690","v":0},{"$f":"-Inputs!W1690","v":0},{"$f":"-Inputs!X1690","v":0},{"$f":"-Inputs!Y1690","v":0},{"$f":"-Inputs!Z1690","v":0},{"$f":"-Inputs!AA1690","v":0},{"$f":"-Inputs!AB1690","v":0},{"$f":"-Inputs!AC1690","v":0},{"$f":"-Inputs!AD1690","v":0},{"$f":"-Inputs!AE1690","v":0},{"$f":"-Inputs!AF1690","v":0},{"$f":"-Inputs!AG1690","v":0},{"$f":"-Inputs!AH1690","v":0},{"$f":"-Inputs!AI1690","v":0},{"$f":"-Inputs!AJ1690","v":0},{"$f":"-Inputs!AK1690","v":0},{"$f":"-Inputs!AL1690","v":0},{"$f":"-Inputs!AM1690","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1691","v":0},{"$f":"-Inputs!Q1691","v":0},{"$f":"-Inputs!R1691","v":0},{"$f":"-Inputs!S1691","v":0},{"$f":"-Inputs!T1691","v":0},{"$f":"-Inputs!U1691","v":0},{"$f":"-Inputs!V1691","v":0},{"$f":"-Inputs!W1691","v":0},{"$f":"-Inputs!X1691","v":0},{"$f":"-Inputs!Y1691","v":0},{"$f":"-Inputs!Z1691","v":0},{"$f":"-Inputs!AA1691","v":0},{"$f":"-Inputs!AB1691","v":0},{"$f":"-Inputs!AC1691","v":0},{"$f":"-Inputs!AD1691","v":0},{"$f":"-Inputs!AE1691","v":0},{"$f":"-Inputs!AF1691","v":0},{"$f":"-Inputs!AG1691","v":0},{"$f":"-Inputs!AH1691","v":0},{"$f":"-Inputs!AI1691","v":0},{"$f":"-Inputs!AJ1691","v":0},{"$f":"-Inputs!AK1691","v":0},{"$f":"-Inputs!AL1691","v":0},{"$f":"-Inputs!AM1691","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1692","v":0},{"$f":"-Inputs!Q1692","v":0},{"$f":"-Inputs!R1692","v":0},{"$f":"-Inputs!S1692","v":0},{"$f":"-Inputs!T1692","v":-2.4099943721459183},{"$f":"-Inputs!U1692","v":-0.11268379214321707},{"$f":"-Inputs!V1692","v":-0.45266070012938359},{"$f":"-Inputs!W1692","v":-0.27220146158157243},{"$f":"-Inputs!X1692","v":0},{"$f":"-Inputs!Y1692","v":0},{"$f":"-Inputs!Z1692","v":0},{"$f":"-Inputs!AA1692","v":0},{"$f":"-Inputs!AB1692","v":0},{"$f":"-Inputs!AC1692","v":0},{"$f":"-Inputs!AD1692","v":0},{"$f":"-Inputs!AE1692","v":0},{"$f":"-Inputs!AF1692","v":0},{"$f":"-Inputs!AG1692","v":0},{"$f":"-Inputs!AH1692","v":0},{"$f":"-Inputs!AI1692","v":0},{"$f":"-Inputs!AJ1692","v":0},{"$f":"-Inputs!AK1692","v":0},{"$f":"-Inputs!AL1692","v":0},{"$f":"-Inputs!AM1692","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1693","v":0},{"$f":"-Inputs!Q1693","v":0},{"$f":"-Inputs!R1693","v":0},{"$f":"-Inputs!S1693","v":0},{"$f":"-Inputs!T1693","v":0},{"$f":"-Inputs!U1693","v":0},{"$f":"-Inputs!V1693","v":0},{"$f":"-Inputs!W1693","v":0},{"$f":"-Inputs!X1693","v":0},{"$f":"-Inputs!Y1693","v":0},{"$f":"-Inputs!Z1693","v":0},{"$f":"-Inputs!AA1693","v":0},{"$f":"-Inputs!AB1693","v":0},{"$f":"-Inputs!AC1693","v":0},{"$f":"-Inputs!AD1693","v":0},{"$f":"-Inputs!AE1693","v":0},{"$f":"-Inputs!AF1693","v":0},{"$f":"-Inputs!AG1693","v":0},{"$f":"-Inputs!AH1693","v":0},{"$f":"-Inputs!AI1693","v":0},{"$f":"-Inputs!AJ1693","v":0},{"$f":"-Inputs!AK1693","v":0},{"$f":"-Inputs!AL1693","v":0},{"$f":"-Inputs!AM1693","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1694","v":0},{"$f":"-Inputs!Q1694","v":0},{"$f":"-Inputs!R1694","v":0},{"$f":"-Inputs!S1694","v":0},{"$f":"-Inputs!T1694","v":0},{"$f":"-Inputs!U1694","v":0},{"$f":"-Inputs!V1694","v":0},{"$f":"-Inputs!W1694","v":0},{"$f":"-Inputs!X1694","v":0},{"$f":"-Inputs!Y1694","v":0},{"$f":"-Inputs!Z1694","v":0},{"$f":"-Inputs!AA1694","v":0},{"$f":"-Inputs!AB1694","v":0},{"$f":"-Inputs!AC1694","v":0},{"$f":"-Inputs!AD1694","v":0},{"$f":"-Inputs!AE1694","v":0},{"$f":"-Inputs!AF1694","v":0},{"$f":"-Inputs!AG1694","v":0},{"$f":"-Inputs!AH1694","v":0},{"$f":"-Inputs!AI1694","v":0},{"$f":"-Inputs!AJ1694","v":0},{"$f":"-Inputs!AK1694","v":0},{"$f":"-Inputs!AL1694","v":0},{"$f":"-Inputs!AM1694","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1695","v":0},{"$f":"-Inputs!Q1695","v":0},{"$f":"-Inputs!R1695","v":0},{"$f":"-Inputs!S1695","v":0},{"$f":"-Inputs!T1695","v":0},{"$f":"-Inputs!U1695","v":0},{"$f":"-Inputs!V1695","v":0},{"$f":"-Inputs!W1695","v":0},{"$f":"-Inputs!X1695","v":0},{"$f":"-Inputs!Y1695","v":0},{"$f":"-Inputs!Z1695","v":0},{"$f":"-Inputs!AA1695","v":0},{"$f":"-Inputs!AB1695","v":0},{"$f":"-Inputs!AC1695","v":0},{"$f":"-Inputs!AD1695","v":0},{"$f":"-Inputs!AE1695","v":0},{"$f":"-Inputs!AF1695","v":0},{"$f":"-Inputs!AG1695","v":0},{"$f":"-Inputs!AH1695","v":0},{"$f":"-Inputs!AI1695","v":0},{"$f":"-Inputs!AJ1695","v":0},{"$f":"-Inputs!AK1695","v":0},{"$f":"-Inputs!AL1695","v":0},{"$f":"-Inputs!AM1695","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1696","v":0},{"$f":"-Inputs!Q1696","v":0},{"$f":"-Inputs!R1696","v":0},{"$f":"-Inputs!S1696","v":0},{"$f":"-Inputs!T1696","v":0},{"$f":"-Inputs!U1696","v":0},{"$f":"-Inputs!V1696","v":0},{"$f":"-Inputs!W1696","v":0},{"$f":"-Inputs!X1696","v":0},{"$f":"-Inputs!Y1696","v":0},{"$f":"-Inputs!Z1696","v":0},{"$f":"-Inputs!AA1696","v":0},{"$f":"-Inputs!AB1696","v":0},{"$f":"-Inputs!AC1696","v":0},{"$f":"-Inputs!AD1696","v":0},{"$f":"-Inputs!AE1696","v":0},{"$f":"-Inputs!AF1696","v":0},{"$f":"-Inputs!AG1696","v":0},{"$f":"-Inputs!AH1696","v":0},{"$f":"-Inputs!AI1696","v":0},{"$f":"-Inputs!AJ1696","v":0},{"$f":"-Inputs!AK1696","v":0},{"$f":"-Inputs!AL1696","v":0},{"$f":"-Inputs!AM1696","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1697","v":0},{"$f":"-Inputs!Q1697","v":0},{"$f":"-Inputs!R1697","v":0},{"$f":"-Inputs!S1697","v":0},{"$f":"-Inputs!T1697","v":0},{"$f":"-Inputs!U1697","v":0},{"$f":"-Inputs!V1697","v":0},{"$f":"-Inputs!W1697","v":0},{"$f":"-Inputs!X1697","v":0},{"$f":"-Inputs!Y1697","v":0},{"$f":"-Inputs!Z1697","v":0},{"$f":"-Inputs!AA1697","v":0},{"$f":"-Inputs!AB1697","v":0},{"$f":"-Inputs!AC1697","v":0},{"$f":"-Inputs!AD1697","v":0},{"$f":"-Inputs!AE1697","v":0},{"$f":"-Inputs!AF1697","v":0},{"$f":"-Inputs!AG1697","v":0},{"$f":"-Inputs!AH1697","v":0},{"$f":"-Inputs!AI1697","v":0},{"$f":"-Inputs!AJ1697","v":0},{"$f":"-Inputs!AK1697","v":0},{"$f":"-Inputs!AL1697","v":0},{"$f":"-Inputs!AM1697","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1698","v":0},{"$f":"-Inputs!Q1698","v":0},{"$f":"-Inputs!R1698","v":0},{"$f":"-Inputs!S1698","v":0},{"$f":"-Inputs!T1698","v":0},{"$f":"-Inputs!U1698","v":0},{"$f":"-Inputs!V1698","v":0},{"$f":"-Inputs!W1698","v":0},{"$f":"-Inputs!X1698","v":0},{"$f":"-Inputs!Y1698","v":0},{"$f":"-Inputs!Z1698","v":0},{"$f":"-Inputs!AA1698","v":0},{"$f":"-Inputs!AB1698","v":0},{"$f":"-Inputs!AC1698","v":0},{"$f":"-Inputs!AD1698","v":0},{"$f":"-Inputs!AE1698","v":0},{"$f":"-Inputs!AF1698","v":0},{"$f":"-Inputs!AG1698","v":0},{"$f":"-Inputs!AH1698","v":0},{"$f":"-Inputs!AI1698","v":0},{"$f":"-Inputs!AJ1698","v":0},{"$f":"-Inputs!AK1698","v":0},{"$f":"-Inputs!AL1698","v":0},{"$f":"-Inputs!AM1698","v":0}]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":-2.5160214887684735},-0.11268379214321707,-0.45266070012938359,-0.27220146158157243,0,0,0,0,0,0,{"$f":"SUM(AD844:AD853)","v":0},0,0,0,0,{"$f":"SUM(AI844:AI853)","v":0},0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1096","v":-0.14057829004910385},{"$f":"-Inputs!Q1096","v":-0.14057829004910385},{"$f":"-Inputs!R1096","v":-0.14057829004910385},{"$f":"-Inputs!S1096","v":-0.14057829004910385},{"$f":"-Inputs!T1096","v":-5.6139257876020068},{"$f":"-Inputs!U1096","v":-5.6139257876020068},{"$f":"-Inputs!V1096","v":-5.6139257876020068},{"$f":"-Inputs!W1096","v":-5.6139257876020068},{"$f":"-Inputs!X1096","v":-5.6139257876020068},{"$f":"-Inputs!Y1096","v":-5.6139257876020068},{"$f":"-Inputs!Z1096","v":-5.6139257876020068},{"$f":"-Inputs!AA1096","v":-5.6139257876020068},{"$f":"-Inputs!AB1096","v":-5.6139257876020068},{"$f":"-Inputs!AC1096","v":-5.6139257876020068},{"$f":"-IF(AD820<0,AD820,IF(AD808=0,0,MIN((AD820/AD808)*(AD820>0),AD820)))","v":-5.6139257876020059},-5.6139257876020059,-5.6139257876020059,-5.6139257876020059,-5.6139257876020059,{"$f":"-IF(AI820<0,AI820,IF(AI808=0,0,MIN((AI820/AI808)*(AI820>0),AI820)))","v":-5.6139257876020068},-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1097","v":-3.9285503047682169},{"$f":"-Inputs!Q1097","v":-3.9285503047682169},{"$f":"-Inputs!R1097","v":-3.9285503047682169},{"$f":"-Inputs!S1097","v":-3.9285503047682169},{"$f":"-Inputs!T1097","v":-8.9383425892460497},{"$f":"-Inputs!U1097","v":-8.9383425892460497},{"$f":"-Inputs!V1097","v":-8.9383425892460497},{"$f":"-Inputs!W1097","v":-8.9383425892460497},{"$f":"-Inputs!X1097","v":-8.9383425892460497},{"$f":"-Inputs!Y1097","v":-8.9332936789306903},{"$f":"-Inputs!Z1097","v":-8.9332936789306903},{"$f":"-Inputs!AA1097","v":-8.9332936789306903},{"$f":"-Inputs!AB1097","v":-8.9332936789306903},{"$f":"-Inputs!AC1097","v":-8.9332936789306885},{"$f":"-IF(AD821<0,AD821,IF(AD809=0,0,MIN((AD821/AD809)*(AD821>0),AD821)))","v":-8.933293678930692},-8.933293678930692,-8.933293678930692,-8.933293678930692,-8.933293678930692,{"$f":"-IF(AI821<0,AI821,IF(AI809=0,0,MIN((AI821/AI809)*(AI821>0),AI821)))","v":-8.933293678930692},-8.933293678930692,-8.9332936789306903,-8.9332936789306903,-8.9332936789306903]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1098","v":-4.217348701473117E-2},{"$f":"-Inputs!Q1098","v":-4.217348701473117E-2},{"$f":"-Inputs!R1098","v":-4.217348701473117E-2},{"$f":"-Inputs!S1098","v":-4.217348701473117E-2},{"$f":"-Inputs!T1098","v":0},{"$f":"-Inputs!U1098","v":0},{"$f":"-Inputs!V1098","v":0},{"$f":"-Inputs!W1098","v":0},{"$f":"-Inputs!X1098","v":0},{"$f":"-Inputs!Y1098","v":0},{"$f":"-Inputs!Z1098","v":0},{"$f":"-Inputs!AA1098","v":0},{"$f":"-Inputs!AB1098","v":0},{"$f":"-Inputs!AC1098","v":0},{"$f":"-IF(AD822<0,AD822,IF(AD810=0,0,MIN((AD822/AD810)*(AD822>0),AD822)))","v":0},0,0,0,0,{"$f":"-IF(AI822<0,AI822,IF(AI810=0,0,MIN((AI822/AI810)*(AI822>0),AI822)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1099","v":-0.1815802913134259},{"$f":"-Inputs!Q1099","v":-0.1815802913134259},{"$f":"-Inputs!R1099","v":-0.1815802913134259},{"$f":"-Inputs!S1099","v":-0.1815802913134259},{"$f":"-Inputs!T1099","v":-2.0832998797755065E-2},{"$f":"-Inputs!U1099","v":-2.0832998797755065E-2},{"$f":"-Inputs!V1099","v":-2.0832998797755065E-2},{"$f":"-Inputs!W1099","v":-2.0832998797755062E-2},{"$f":"-Inputs!X1099","v":-2.0832998797755058E-2},{"$f":"-Inputs!Y1099","v":2.8100473512472357},{"$f":"-Inputs!Z1099","v":0},{"$f":"-Inputs!AA1099","v":0},{"$f":"-Inputs!AB1099","v":0},{"$f":"-Inputs!AC1099","v":0},{"$f":"-IF(AD823<0,AD823,IF(AD811=0,0,MIN((AD823/AD811)*(AD823>0),AD823)))","v":-2.7755575615628914E-17},-2.7755575615628914E-17,-2.7755575615628914E-17,-2.7755575615628914E-17,-2.7755575615628914E-17,{"$f":"-IF(AI823<0,AI823,IF(AI811=0,0,MIN((AI823/AI811)*(AI823>0),AI823)))","v":-2.7755575615628914E-17},-2.7755575615628914E-17,-2.7755575615628914E-17,-2.7755575615628914E-17,-2.7755575615628914E-17]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1100","v":0},{"$f":"-Inputs!Q1100","v":0},{"$f":"-Inputs!R1100","v":0},{"$f":"-Inputs!S1100","v":0},{"$f":"-Inputs!T1100","v":0},{"$f":"-Inputs!U1100","v":0},{"$f":"-Inputs!V1100","v":0},{"$f":"-Inputs!W1100","v":0},{"$f":"-Inputs!X1100","v":0},{"$f":"-Inputs!Y1100","v":0},{"$f":"-Inputs!Z1100","v":0},{"$f":"-Inputs!AA1100","v":0},{"$f":"-Inputs!AB1100","v":0},{"$f":"-Inputs!AC1100","v":0},{"$f":"-IF(AD824<0,AD824,IF(AD812=0,0,MIN((AD824/AD812)*(AD824>0),AD824)))","v":0},0,0,0,0,{"$f":"-IF(AI824<0,AI824,IF(AI812=0,0,MIN((AI824/AI812)*(AI824>0),AI824)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1101","v":0},{"$f":"-Inputs!Q1101","v":0},{"$f":"-Inputs!R1101","v":0},{"$f":"-Inputs!S1101","v":0},{"$f":"-Inputs!T1101","v":0},{"$f":"-Inputs!U1101","v":0},{"$f":"-Inputs!V1101","v":0},{"$f":"-Inputs!W1101","v":0},{"$f":"-Inputs!X1101","v":0},{"$f":"-Inputs!Y1101","v":0},{"$f":"-Inputs!Z1101","v":0},{"$f":"-Inputs!AA1101","v":0},{"$f":"-Inputs!AB1101","v":0},{"$f":"-Inputs!AC1101","v":0},{"$f":"-IF(AD825<0,AD825,IF(AD813=0,0,MIN((AD825/AD813)*(AD825>0),AD825)))","v":0},0,0,0,0,{"$f":"-IF(AI825<0,AI825,IF(AI813=0,0,MIN((AI825/AI813)*(AI825>0),AI825)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1102","v":0},{"$f":"-Inputs!Q1102","v":0},{"$f":"-Inputs!R1102","v":0},{"$f":"-Inputs!S1102","v":0},{"$f":"-Inputs!T1102","v":0},{"$f":"-Inputs!U1102","v":0},{"$f":"-Inputs!V1102","v":0},{"$f":"-Inputs!W1102","v":0},{"$f":"-Inputs!X1102","v":0},{"$f":"-Inputs!Y1102","v":0},{"$f":"-Inputs!Z1102","v":0},{"$f":"-Inputs!AA1102","v":0},{"$f":"-Inputs!AB1102","v":0},{"$f":"-Inputs!AC1102","v":0},{"$f":"-IF(AD826<0,AD826,IF(AD814=0,0,MIN((AD826/AD814)*(AD826>0),AD826)))","v":0},0,0,0,0,{"$f":"-IF(AI826<0,AI826,IF(AI814=0,0,MIN((AI826/AI814)*(AI826>0),AI826)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1103","v":0},{"$f":"-Inputs!Q1103","v":0},{"$f":"-Inputs!R1103","v":0},{"$f":"-Inputs!S1103","v":0},{"$f":"-Inputs!T1103","v":0},{"$f":"-Inputs!U1103","v":0},{"$f":"-Inputs!V1103","v":0},{"$f":"-Inputs!W1103","v":0},{"$f":"-Inputs!X1103","v":0},{"$f":"-Inputs!Y1103","v":0},{"$f":"-Inputs!Z1103","v":0},{"$f":"-Inputs!AA1103","v":0},{"$f":"-Inputs!AB1103","v":0},{"$f":"-Inputs!AC1103","v":0},{"$f":"-IF(AD827<0,AD827,IF(AD815=0,0,MIN((AD827/AD815)*(AD827>0),AD827)))","v":0},0,0,0,0,{"$f":"-IF(AI827<0,AI827,IF(AI815=0,0,MIN((AI827/AI815)*(AI827>0),AI827)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1104","v":0},{"$f":"-Inputs!Q1104","v":0},{"$f":"-Inputs!R1104","v":0},{"$f":"-Inputs!S1104","v":0},{"$f":"-Inputs!T1104","v":0},{"$f":"-Inputs!U1104","v":0},{"$f":"-Inputs!V1104","v":0},{"$f":"-Inputs!W1104","v":0},{"$f":"-Inputs!X1104","v":0},{"$f":"-Inputs!Y1104","v":0},{"$f":"-Inputs!Z1104","v":0},{"$f":"-Inputs!AA1104","v":0},{"$f":"-Inputs!AB1104","v":0},{"$f":"-Inputs!AC1104","v":0},{"$f":"-IF(AD828<0,AD828,IF(AD816=0,0,MIN((AD828/AD816)*(AD828>0),AD828)))","v":0},0,0,0,0,{"$f":"-IF(AI828<0,AI828,IF(AI816=0,0,MIN((AI828/AI816)*(AI828>0),AI828)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1105","v":0},{"$f":"-Inputs!Q1105","v":0},{"$f":"-Inputs!R1105","v":0},{"$f":"-Inputs!S1105","v":0},{"$f":"-Inputs!T1105","v":0},{"$f":"-Inputs!U1105","v":0},{"$f":"-Inputs!V1105","v":0},{"$f":"-Inputs!W1105","v":0},{"$f":"-Inputs!X1105","v":0},{"$f":"-Inputs!Y1105","v":0},{"$f":"-Inputs!Z1105","v":0},{"$f":"-Inputs!AA1105","v":0},{"$f":"-Inputs!AB1105","v":0},{"$f":"-Inputs!AC1105","v":0},{"$f":"-IF(AD829<0,AD829,IF(AD817=0,0,MIN((AD829/AD817)*(AD829>0),AD829)))","v":0},0,0,0,0,{"$f":"-IF(AI829<0,AI829,IF(AI817=0,0,MIN((AI829/AI817)*(AI829>0),AI829)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-4.2928823731454777},{"$f":"SUM(Q856:Q865)","v":-4.2928823731454777},-4.2928823731454777,-4.2928823731454777,-14.573101375645811,-14.573101375645811,-14.573101375645811,-14.573101375645811,-14.573101375645811,{"$f":"SUM(Y856:Y865)","v":-11.73717211528546},-14.547219466532697,-14.547219466532697,-14.547219466532697,-14.547219466532695,{"$f":"SUM(AD856:AD865)","v":-14.547219466532699},-14.547219466532699,-14.547219466532699,-14.547219466532699,-14.547219466532699,{"$f":"SUM(AI856:AI865)","v":-14.547219466532699},-14.547219466532699,-14.547219466532697,-14.547219466532697,-14.547219466532697]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":371.0814151419288},370.94083685187968,370.80025856183056,370.65968027178144,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":370.51910198173232},{"$f":"T820+T832+T844+T856","v":364.90517619413032},359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":336.83554725612032},{"$f":"Z820+Z832+Z844+Z856","v":331.22162146851832},325.60769568091632,319.99376989331432,314.37984410571232,{"$f":"AD820+AD832+AD844+AD856","v":308.76591831811032},303.15199253050832,297.53806674290632,291.92414095530432,286.31021516770232,{"$f":"AI820+AI832+AI844+AI856","v":280.69628938010032},275.08236359249833,269.46843780489633,263.85451201729433,258.24058622969233]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,248.11110853947011,244.1825582347019,240.25400792993369,236.32545762516548,232.39690732039728,223.35253761452867,214.41419502528262,205.47585243603658,196.53750984679053,187.59916725754448,178.6658735786138,169.73257989968312,160.79928622075244,151.86599254182175,142.93269886289107,{"$f":"AD821+AD833+AD845+AD857","v":133.99940518396039},125.0661115050297,116.132817826099,107.1995241471683,98.266230468237609,{"$f":"AI821+AI833+AI845+AI857","v":89.332936789306913},80.399643110376218,71.466349431445522,62.533055752514834,53.599762073584145]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD822+AD834+AD846+AD858","v":0},0,0,0,0,{"$f":"AI822+AI834+AI846+AI858","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,1.2679791339953355,1.0863988426819096,0.90481855136848366,0.72323826005505776,0.54165796874163186,-1.8891694022020415,-2.0226861931430138,-2.4961798920701526,-2.7892143524494801,-2.8100473512472353,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"AD823+AD835+AD847+AD859","v":4.163336342344337E-16},3.8857805861880479E-16,3.6082248300317588E-16,3.3306690738754696E-16,3.0531133177191805E-16,{"$f":"AI823+AI835+AI847+AI859","v":2.7755575615628914E-16},2.4980018054066022E-16,2.2204460492503131E-16,1.9428902930940239E-16,1.6653345369377348E-16]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD824+AD836+AD848+AD860","v":0},0,0,0,0,{"$f":"AI824+AI836+AI848+AI860","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD825+AD837+AD849+AD861","v":0},0,0,0,0,{"$f":"AI825+AI837+AI849+AI861","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD826+AD838+AD850+AD862","v":0},0,0,0,0,{"$f":"AI826+AI838+AI850+AI862","v":0},0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD827+AD839+AD851+AD863","v":0},0,0,0,0,{"$f":"AI827+AI839+AI851+AI863","v":0},0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.19345759585980318},-0.19345759585980318,-0.19345759585980318,-0.19345759585980318,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0,{"$f":"AD828+AD840+AD852+AD864","v":0},0,0,0,0,{"$f":"AI828+AI840+AI852+AI864","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0,{"$f":"AD829+AD841+AD853+AD865","v":0},0,0,0,0,{"$f":"AI829+AI841+AI853+AI865","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":620.26704521953445},{"$f":"SUM(P868:P877)","v":615.97416284638894},611.68128047324342,607.38839810009802,603.4576672708713,586.36854440645698,571.68275923866793,556.65699716289282,541.81169432566537,527.23859295001955,515.50142083473406,500.95420136820144,486.40698190166876,471.85976243513608,457.3125429686034,{"$f":"SUM(AD868:AD877)","v":442.76532350207071},428.21810403553803,413.67088456900535,399.12366510247261,384.57644563593993,{"$f":"SUM(AI868:AI877)","v":370.02922616940725},355.48200670287451,340.93478723634183,326.38756776980915,311.84034830327647]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16869394805892468]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":-0.19345759585980318}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.36215154391872784}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,{"$f":"MAX(0,AC894-1)","v":57},{"$f":"MAX(0,AD894-1)","v":56},{"$f":"MAX(0,AE894-1)","v":55},{"$f":"MAX(0,AF894-1)","v":54},{"$f":"MAX(0,AG894-1)","v":53},{"$f":"MAX(0,AH894-1)","v":52},{"$f":"MAX(0,AI894-1)","v":51},{"$f":"MAX(0,AJ894-1)","v":50},{"$f":"MAX(0,AK894-1)","v":49},{"$f":"MAX(0,AL894-1)","v":48}]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Q898-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Q899-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,{"$f":"MAX(0,AC903-1)","v":49.598995281445561},{"$f":"MAX(0,AD903-1)","v":48.598995281445561},{"$f":"MAX(0,AE903-1)","v":47.598995281445561},{"$f":"MAX(0,AF903-1)","v":46.598995281445561},{"$f":"MAX(0,AG903-1)","v":45.598995281445561},{"$f":"MAX(0,AH903-1)","v":44.598995281445561},{"$f":"MAX(0,AI903-1)","v":43.598995281445561},{"$f":"MAX(0,AJ903-1)","v":42.598995281445561},{"$f":"MAX(0,AK903-1)","v":41.598995281445561},{"$f":"MAX(0,AL903-1)","v":40.598995281445561}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.7973695496968982,-4.4254161031624601,-10.64820175602182,0,0,0,0,0,0,0,0,0,0,{"$f":"AC954","v":0},{"$f":"AD954","v":0},{"$f":"AE954","v":0},{"$f":"AF954","v":0},{"$f":"AG954","v":0},{"$f":"AH954","v":0},{"$f":"AI954","v":0},{"$f":"AJ954","v":0},{"$f":"AK954","v":0},{"$f":"AL954","v":0}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},3.3700863123060025,3.2792938777805807,3.1885014432551588,3.097709008729737,2.9555041013303853,2.7706402878064296,2.3905226142877742,2.1914338247645233,2.0052733424742542,1.9141245541799699,1.8229757658856856,1.7318269775914013,1.640678189297117,1.5495294010028327,1.4583806127085484,1.3672318244142641,1.2760830361199798,1.1849342478256955,1.0937854595314112,1.0026366712371269,0.91148788294284255,0.82033909464855825,0.72919030635427395]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O961","v":0},{"$f":"P961","v":0},{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":8.1935266617284608},-4.8251671124110906,-17.84386088655064,5.9109928344877343,5.7687879270883826,5.5839241135644269,5.2038064400457724,5.0047176505225206,4.8185571682322514,4.7274083799379678,4.6362595916436833,4.5451108033493988,4.4539620150551151,{"$f":"SUM(AD906:AD915)","v":4.3628132267608306},4.2716644384665461,4.1805156501722616,4.089366861877977,3.9982180735836934,{"$f":"SUM(AI906:AI915)","v":3.9070692852894089},3.8159204969951244,3.7247717087008403,3.6336229204065562,3.5424741321122717]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$229","v":1.7973695496968982}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$230","v":0.21278697396756302}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$231","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$232","v":3.3700863123060025}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$233","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$234","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$235","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$236","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$237","v":2.8132838257579977}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$238","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":8.1935266617284608}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1701","v":0},{"$f":"-Inputs!R1701","v":0},{"$f":"-Inputs!S1701","v":0},{"$f":"-Inputs!T1701","v":0},{"$f":"-Inputs!U1701","v":0},{"$f":"-Inputs!V1701","v":0},{"$f":"-Inputs!W1701","v":0},{"$f":"-Inputs!X1701","v":0},{"$f":"-Inputs!Y1701","v":0},{"$f":"-Inputs!Z1701","v":0},{"$f":"-Inputs!AA1701","v":0},{"$f":"-Inputs!AB1701","v":0},{"$f":"-Inputs!AC1701","v":0},{"$f":"-Inputs!AD1701","v":0},{"$f":"-Inputs!AE1701","v":0},{"$f":"-Inputs!AF1701","v":0},{"$f":"-Inputs!AG1701","v":0},{"$f":"-Inputs!AH1701","v":0},{"$f":"-Inputs!AI1701","v":0},{"$f":"-Inputs!AJ1701","v":0},{"$f":"-Inputs!AK1701","v":0},{"$f":"-Inputs!AL1701","v":0},{"$f":"-Inputs!AM1701","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1702","v":0},{"$f":"-Inputs!R1702","v":0},{"$f":"-Inputs!S1702","v":0},{"$f":"-Inputs!T1702","v":0},{"$f":"-Inputs!U1702","v":0},{"$f":"-Inputs!V1702","v":0},{"$f":"-Inputs!W1702","v":0},{"$f":"-Inputs!X1702","v":0},{"$f":"-Inputs!Y1702","v":0},{"$f":"-Inputs!Z1702","v":0},{"$f":"-Inputs!AA1702","v":0},{"$f":"-Inputs!AB1702","v":0},{"$f":"-Inputs!AC1702","v":0},{"$f":"-Inputs!AD1702","v":0},{"$f":"-Inputs!AE1702","v":0},{"$f":"-Inputs!AF1702","v":0},{"$f":"-Inputs!AG1702","v":0},{"$f":"-Inputs!AH1702","v":0},{"$f":"-Inputs!AI1702","v":0},{"$f":"-Inputs!AJ1702","v":0},{"$f":"-Inputs!AK1702","v":0},{"$f":"-Inputs!AL1702","v":0},{"$f":"-Inputs!AM1702","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1703","v":0},{"$f":"-Inputs!R1703","v":0},{"$f":"-Inputs!S1703","v":0},{"$f":"-Inputs!T1703","v":0},{"$f":"-Inputs!U1703","v":0},{"$f":"-Inputs!V1703","v":0},{"$f":"-Inputs!W1703","v":0},{"$f":"-Inputs!X1703","v":0},{"$f":"-Inputs!Y1703","v":0},{"$f":"-Inputs!Z1703","v":0},{"$f":"-Inputs!AA1703","v":0},{"$f":"-Inputs!AB1703","v":0},{"$f":"-Inputs!AC1703","v":0},{"$f":"-Inputs!AD1703","v":0},{"$f":"-Inputs!AE1703","v":0},{"$f":"-Inputs!AF1703","v":0},{"$f":"-Inputs!AG1703","v":0},{"$f":"-Inputs!AH1703","v":0},{"$f":"-Inputs!AI1703","v":0},{"$f":"-Inputs!AJ1703","v":0},{"$f":"-Inputs!AK1703","v":0},{"$f":"-Inputs!AL1703","v":0},{"$f":"-Inputs!AM1703","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1704","v":0},{"$f":"-Inputs!R1704","v":0},{"$f":"-Inputs!S1704","v":0},{"$f":"-Inputs!T1704","v":-2.7474944113065357E-2},{"$f":"-Inputs!U1704","v":-7.0133850237669521E-2},{"$f":"-Inputs!V1704","v":-0.26538771023236885},{"$f":"-Inputs!W1704","v":-8.4358826236964765E-2},{"$f":"-Inputs!X1704","v":-7.1430519003982632E-2},{"$f":"-Inputs!Y1704","v":0},{"$f":"-Inputs!Z1704","v":0},{"$f":"-Inputs!AA1704","v":0},{"$f":"-Inputs!AB1704","v":0},{"$f":"-Inputs!AC1704","v":0},{"$f":"-Inputs!AD1704","v":0},{"$f":"-Inputs!AE1704","v":0},{"$f":"-Inputs!AF1704","v":0},{"$f":"-Inputs!AG1704","v":0},{"$f":"-Inputs!AH1704","v":0},{"$f":"-Inputs!AI1704","v":0},{"$f":"-Inputs!AJ1704","v":0},{"$f":"-Inputs!AK1704","v":0},{"$f":"-Inputs!AL1704","v":0},{"$f":"-Inputs!AM1704","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1705","v":0},{"$f":"-Inputs!R1705","v":0},{"$f":"-Inputs!S1705","v":0},{"$f":"-Inputs!T1705","v":0},{"$f":"-Inputs!U1705","v":0},{"$f":"-Inputs!V1705","v":0},{"$f":"-Inputs!W1705","v":0},{"$f":"-Inputs!X1705","v":0},{"$f":"-Inputs!Y1705","v":0},{"$f":"-Inputs!Z1705","v":0},{"$f":"-Inputs!AA1705","v":0},{"$f":"-Inputs!AB1705","v":0},{"$f":"-Inputs!AC1705","v":0},{"$f":"-Inputs!AD1705","v":0},{"$f":"-Inputs!AE1705","v":0},{"$f":"-Inputs!AF1705","v":0},{"$f":"-Inputs!AG1705","v":0},{"$f":"-Inputs!AH1705","v":0},{"$f":"-Inputs!AI1705","v":0},{"$f":"-Inputs!AJ1705","v":0},{"$f":"-Inputs!AK1705","v":0},{"$f":"-Inputs!AL1705","v":0},{"$f":"-Inputs!AM1705","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1706","v":0},{"$f":"-Inputs!R1706","v":0},{"$f":"-Inputs!S1706","v":0},{"$f":"-Inputs!T1706","v":0},{"$f":"-Inputs!U1706","v":0},{"$f":"-Inputs!V1706","v":0},{"$f":"-Inputs!W1706","v":0},{"$f":"-Inputs!X1706","v":0},{"$f":"-Inputs!Y1706","v":0},{"$f":"-Inputs!Z1706","v":0},{"$f":"-Inputs!AA1706","v":0},{"$f":"-Inputs!AB1706","v":0},{"$f":"-Inputs!AC1706","v":0},{"$f":"-Inputs!AD1706","v":0},{"$f":"-Inputs!AE1706","v":0},{"$f":"-Inputs!AF1706","v":0},{"$f":"-Inputs!AG1706","v":0},{"$f":"-Inputs!AH1706","v":0},{"$f":"-Inputs!AI1706","v":0},{"$f":"-Inputs!AJ1706","v":0},{"$f":"-Inputs!AK1706","v":0},{"$f":"-Inputs!AL1706","v":0},{"$f":"-Inputs!AM1706","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1707","v":0},{"$f":"-Inputs!R1707","v":0},{"$f":"-Inputs!S1707","v":0},{"$f":"-Inputs!T1707","v":0},{"$f":"-Inputs!U1707","v":0},{"$f":"-Inputs!V1707","v":0},{"$f":"-Inputs!W1707","v":0},{"$f":"-Inputs!X1707","v":0},{"$f":"-Inputs!Y1707","v":0},{"$f":"-Inputs!Z1707","v":0},{"$f":"-Inputs!AA1707","v":0},{"$f":"-Inputs!AB1707","v":0},{"$f":"-Inputs!AC1707","v":0},{"$f":"-Inputs!AD1707","v":0},{"$f":"-Inputs!AE1707","v":0},{"$f":"-Inputs!AF1707","v":0},{"$f":"-Inputs!AG1707","v":0},{"$f":"-Inputs!AH1707","v":0},{"$f":"-Inputs!AI1707","v":0},{"$f":"-Inputs!AJ1707","v":0},{"$f":"-Inputs!AK1707","v":0},{"$f":"-Inputs!AL1707","v":0},{"$f":"-Inputs!AM1707","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1708","v":0},{"$f":"-Inputs!R1708","v":0},{"$f":"-Inputs!S1708","v":0},{"$f":"-Inputs!T1708","v":0},{"$f":"-Inputs!U1708","v":0},{"$f":"-Inputs!V1708","v":0},{"$f":"-Inputs!W1708","v":0},{"$f":"-Inputs!X1708","v":0},{"$f":"-Inputs!Y1708","v":0},{"$f":"-Inputs!Z1708","v":0},{"$f":"-Inputs!AA1708","v":0},{"$f":"-Inputs!AB1708","v":0},{"$f":"-Inputs!AC1708","v":0},{"$f":"-Inputs!AD1708","v":0},{"$f":"-Inputs!AE1708","v":0},{"$f":"-Inputs!AF1708","v":0},{"$f":"-Inputs!AG1708","v":0},{"$f":"-Inputs!AH1708","v":0},{"$f":"-Inputs!AI1708","v":0},{"$f":"-Inputs!AJ1708","v":0},{"$f":"-Inputs!AK1708","v":0},{"$f":"-Inputs!AL1708","v":0},{"$f":"-Inputs!AM1708","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1709","v":0},{"$f":"-Inputs!R1709","v":0},{"$f":"-Inputs!S1709","v":0},{"$f":"-Inputs!T1709","v":0},{"$f":"-Inputs!U1709","v":0},{"$f":"-Inputs!V1709","v":0},{"$f":"-Inputs!W1709","v":0},{"$f":"-Inputs!X1709","v":0},{"$f":"-Inputs!Y1709","v":0},{"$f":"-Inputs!Z1709","v":0},{"$f":"-Inputs!AA1709","v":0},{"$f":"-Inputs!AB1709","v":0},{"$f":"-Inputs!AC1709","v":0},{"$f":"-Inputs!AD1709","v":0},{"$f":"-Inputs!AE1709","v":0},{"$f":"-Inputs!AF1709","v":0},{"$f":"-Inputs!AG1709","v":0},{"$f":"-Inputs!AH1709","v":0},{"$f":"-Inputs!AI1709","v":0},{"$f":"-Inputs!AJ1709","v":0},{"$f":"-Inputs!AK1709","v":0},{"$f":"-Inputs!AL1709","v":0},{"$f":"-Inputs!AM1709","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1710","v":0},{"$f":"-Inputs!R1710","v":0},{"$f":"-Inputs!S1710","v":0},{"$f":"-Inputs!T1710","v":0},{"$f":"-Inputs!U1710","v":0},{"$f":"-Inputs!V1710","v":0},{"$f":"-Inputs!W1710","v":0},{"$f":"-Inputs!X1710","v":0},{"$f":"-Inputs!Y1710","v":0},{"$f":"-Inputs!Z1710","v":0},{"$f":"-Inputs!AA1710","v":0},{"$f":"-Inputs!AB1710","v":0},{"$f":"-Inputs!AC1710","v":0},{"$f":"-Inputs!AD1710","v":0},{"$f":"-Inputs!AE1710","v":0},{"$f":"-Inputs!AF1710","v":0},{"$f":"-Inputs!AG1710","v":0},{"$f":"-Inputs!AH1710","v":0},{"$f":"-Inputs!AI1710","v":0},{"$f":"-Inputs!AJ1710","v":0},{"$f":"-Inputs!AK1710","v":0},{"$f":"-Inputs!AL1710","v":0},{"$f":"-Inputs!AM1710","v":0}]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":-2.7474944113065357E-2},-7.0133850237669521E-2,-0.26538771023236885,-8.4358826236964765E-2,-7.1430519003982632E-2,0,0,0,0,0,{"$f":"SUM(AD930:AD939)","v":0},0,0,0,0,{"$f":"SUM(AI930:AI939)","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1108","v":-6.2227856528593586},{"$f":"-Inputs!R1108","v":-6.2227856528593586},{"$f":"-Inputs!S1108","v":-6.2227856528593586},{"$f":"-Inputs!T1108","v":0},{"$f":"-Inputs!U1108","v":0},{"$f":"-Inputs!V1108","v":0},{"$f":"-Inputs!W1108","v":0},{"$f":"-Inputs!X1108","v":0},{"$f":"-Inputs!Y1108","v":0},{"$f":"-Inputs!Z1108","v":0},{"$f":"-Inputs!AA1108","v":0},{"$f":"-Inputs!AB1108","v":0},{"$f":"-Inputs!AC1108","v":0},{"$f":"-IF(AD906<0,AD906,IF(AD894=0,0,MIN((AD906/AD894)*(AD906>0),AD906)))","v":0},0,0,0,0,{"$f":"-IF(AI906<0,AI906,IF(AI894=0,0,MIN((AI906/AI894)*(AI906>0),AI906)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1109","v":-6.6998438679758756},{"$f":"-Inputs!R1109","v":-6.6998438679758756},{"$f":"-Inputs!S1109","v":-6.6998438679758756},{"$f":"-Inputs!T1109","v":0},{"$f":"-Inputs!U1109","v":0},{"$f":"-Inputs!V1109","v":0},{"$f":"-Inputs!W1109","v":0},{"$f":"-Inputs!X1109","v":0},{"$f":"-Inputs!Y1109","v":0},{"$f":"-Inputs!Z1109","v":0},{"$f":"-Inputs!AA1109","v":0},{"$f":"-Inputs!AB1109","v":0},{"$f":"-Inputs!AC1109","v":0},{"$f":"-IF(AD907<0,AD907,IF(AD895=0,0,MIN((AD907/AD895)*(AD907>0),AD907)))","v":0},0,0,0,0,{"$f":"-IF(AI907<0,AI907,IF(AI895=0,0,MIN((AI907/AI895)*(AI907>0),AI907)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1110","v":-5.2718187788954639E-3},{"$f":"-Inputs!R1110","v":-5.2718187788954639E-3},{"$f":"-Inputs!S1110","v":-5.2718187788954639E-3},{"$f":"-Inputs!T1110","v":0},{"$f":"-Inputs!U1110","v":0},{"$f":"-Inputs!V1110","v":0},{"$f":"-Inputs!W1110","v":0},{"$f":"-Inputs!X1110","v":0},{"$f":"-Inputs!Y1110","v":0},{"$f":"-Inputs!Z1110","v":0},{"$f":"-Inputs!AA1110","v":0},{"$f":"-Inputs!AB1110","v":0},{"$f":"-Inputs!AC1110","v":0},{"$f":"-IF(AD908<0,AD908,IF(AD896=0,0,MIN((AD908/AD896)*(AD908>0),AD908)))","v":0},0,0,0,0,{"$f":"-IF(AI908<0,AI908,IF(AI896=0,0,MIN((AI908/AI896)*(AI908>0),AI908)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1111","v":-9.0792434525421795E-2},{"$f":"-Inputs!R1111","v":-9.0792434525421795E-2},{"$f":"-Inputs!S1111","v":-9.0792434525421795E-2},{"$f":"-Inputs!T1111","v":-0.11472996328628654},{"$f":"-Inputs!U1111","v":-0.11472996328628654},{"$f":"-Inputs!V1111","v":-0.11472996328628654},{"$f":"-Inputs!W1111","v":-0.11472996328628654},{"$f":"-Inputs!X1111","v":-0.11472996328628654},{"$f":"-Inputs!Y1111","v":-9.1148788294284258E-2},{"$f":"-Inputs!Z1111","v":-9.1148788294284258E-2},{"$f":"-Inputs!AA1111","v":-9.1148788294284258E-2},{"$f":"-Inputs!AB1111","v":-9.1148788294284244E-2},{"$f":"-Inputs!AC1111","v":-9.1148788294284244E-2},{"$f":"-IF(AD909<0,AD909,IF(AD897=0,0,MIN((AD909/AD897)*(AD909>0),AD909)))","v":-9.1148788294284272E-2},-9.1148788294284272E-2,-9.1148788294284272E-2,-9.1148788294284272E-2,-9.1148788294284272E-2,{"$f":"-IF(AI909<0,AI909,IF(AI897=0,0,MIN((AI909/AI897)*(AI909>0),AI909)))","v":-9.1148788294284258E-2},-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284244E-2,-9.1148788294284244E-2]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1112","v":0},{"$f":"-Inputs!R1112","v":0},{"$f":"-Inputs!S1112","v":0},{"$f":"-Inputs!T1112","v":0},{"$f":"-Inputs!U1112","v":0},{"$f":"-Inputs!V1112","v":0},{"$f":"-Inputs!W1112","v":0},{"$f":"-Inputs!X1112","v":0},{"$f":"-Inputs!Y1112","v":0},{"$f":"-Inputs!Z1112","v":0},{"$f":"-Inputs!AA1112","v":0},{"$f":"-Inputs!AB1112","v":0},{"$f":"-Inputs!AC1112","v":0},{"$f":"-IF(AD910<0,AD910,IF(AD898=0,0,MIN((AD910/AD898)*(AD910>0),AD910)))","v":0},0,0,0,0,{"$f":"-IF(AI910<0,AI910,IF(AI898=0,0,MIN((AI910/AI898)*(AI910>0),AI910)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1113","v":0},{"$f":"-Inputs!R1113","v":0},{"$f":"-Inputs!S1113","v":0},{"$f":"-Inputs!T1113","v":0},{"$f":"-Inputs!U1113","v":0},{"$f":"-Inputs!V1113","v":0},{"$f":"-Inputs!W1113","v":0},{"$f":"-Inputs!X1113","v":0},{"$f":"-Inputs!Y1113","v":0},{"$f":"-Inputs!Z1113","v":0},{"$f":"-Inputs!AA1113","v":0},{"$f":"-Inputs!AB1113","v":0},{"$f":"-Inputs!AC1113","v":0},{"$f":"-IF(AD911<0,AD911,IF(AD899=0,0,MIN((AD911/AD899)*(AD911>0),AD911)))","v":0},0,0,0,0,{"$f":"-IF(AI911<0,AI911,IF(AI899=0,0,MIN((AI911/AI899)*(AI911>0),AI911)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1114","v":0},{"$f":"-Inputs!R1114","v":0},{"$f":"-Inputs!S1114","v":0},{"$f":"-Inputs!T1114","v":0},{"$f":"-Inputs!U1114","v":0},{"$f":"-Inputs!V1114","v":0},{"$f":"-Inputs!W1114","v":0},{"$f":"-Inputs!X1114","v":0},{"$f":"-Inputs!Y1114","v":0},{"$f":"-Inputs!Z1114","v":0},{"$f":"-Inputs!AA1114","v":0},{"$f":"-Inputs!AB1114","v":0},{"$f":"-Inputs!AC1114","v":0},{"$f":"-IF(AD912<0,AD912,IF(AD900=0,0,MIN((AD912/AD900)*(AD912>0),AD912)))","v":0},0,0,0,0,{"$f":"-IF(AI912<0,AI912,IF(AI900=0,0,MIN((AI912/AI900)*(AI912>0),AI912)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1115","v":0},{"$f":"-Inputs!R1115","v":0},{"$f":"-Inputs!S1115","v":0},{"$f":"-Inputs!T1115","v":0},{"$f":"-Inputs!U1115","v":0},{"$f":"-Inputs!V1115","v":0},{"$f":"-Inputs!W1115","v":0},{"$f":"-Inputs!X1115","v":0},{"$f":"-Inputs!Y1115","v":0},{"$f":"-Inputs!Z1115","v":0},{"$f":"-Inputs!AA1115","v":0},{"$f":"-Inputs!AB1115","v":0},{"$f":"-Inputs!AC1115","v":0},{"$f":"-IF(AD913<0,AD913,IF(AD901=0,0,MIN((AD913/AD901)*(AD913>0),AD913)))","v":0},0,0,0,0,{"$f":"-IF(AI913<0,AI913,IF(AI901=0,0,MIN((AI913/AI901)*(AI913>0),AI913)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1116","v":0},{"$f":"-Inputs!R1116","v":0},{"$f":"-Inputs!S1116","v":0},{"$f":"-Inputs!T1116","v":0},{"$f":"-Inputs!U1116","v":0},{"$f":"-Inputs!V1116","v":0},{"$f":"-Inputs!W1116","v":0},{"$f":"-Inputs!X1116","v":0},{"$f":"-Inputs!Y1116","v":0},{"$f":"-Inputs!Z1116","v":0},{"$f":"-Inputs!AA1116","v":0},{"$f":"-Inputs!AB1116","v":0},{"$f":"-Inputs!AC1116","v":0},{"$f":"-IF(AD914<0,AD914,IF(AD902=0,0,MIN((AD914/AD902)*(AD914>0),AD914)))","v":0},0,0,0,0,{"$f":"-IF(AI914<0,AI914,IF(AI902=0,0,MIN((AI914/AI902)*(AI914>0),AI914)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1117","v":0},{"$f":"-Inputs!R1117","v":0},{"$f":"-Inputs!S1117","v":0},{"$f":"-Inputs!T1117","v":0},{"$f":"-Inputs!U1117","v":0},{"$f":"-Inputs!V1117","v":0},{"$f":"-Inputs!W1117","v":0},{"$f":"-Inputs!X1117","v":0},{"$f":"-Inputs!Y1117","v":0},{"$f":"-Inputs!Z1117","v":0},{"$f":"-Inputs!AA1117","v":0},{"$f":"-Inputs!AB1117","v":0},{"$f":"-Inputs!AC1117","v":0},{"$f":"-IF(AD915<0,AD915,IF(AD903=0,0,MIN((AD915/AD903)*(AD915>0),AD915)))","v":0},0,0,0,0,{"$f":"-IF(AI915<0,AI915,IF(AI903=0,0,MIN((AI915/AI903)*(AI915>0),AI915)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-13.018693774139551},{"$f":"SUM(R942:R951)","v":-13.018693774139551},-13.018693774139551,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,{"$f":"SUM(Y942:Y951)","v":-9.1148788294284258E-2},-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284244E-2,-9.1148788294284244E-2,{"$f":"SUM(AD942:AD951)","v":-9.1148788294284272E-2},-9.1148788294284272E-2,-9.1148788294284272E-2,-9.1148788294284272E-2,-9.1148788294284272E-2,{"$f":"SUM(AI942:AI951)","v":-9.1148788294284258E-2},-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284244E-2,-9.1148788294284244E-2]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.7973695496968982},-4.4254161031624601,-10.64820175602182,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0,{"$f":"AD906+AD918+AD930+AD942","v":0},0,0,0,0,{"$f":"AI906+AI918+AI930+AI942","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD907+AD919+AD931+AD943","v":0},0,0,0,0,{"$f":"AI907+AI919+AI931+AI943","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD908+AD920+AD932+AD944","v":0},0,0,0,0,{"$f":"AI908+AI920+AI932+AI944","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,3.3700863123060025,3.2792938777805807,3.1885014432551588,3.097709008729737,2.9555041013303853,2.7706402878064296,2.3905226142877742,2.1914338247645233,2.0052733424742542,1.9141245541799699,1.8229757658856856,1.7318269775914013,1.640678189297117,1.5495294010028327,{"$f":"AD909+AD921+AD933+AD945","v":1.4583806127085484},1.3672318244142641,1.2760830361199798,1.1849342478256955,1.0937854595314112,{"$f":"AI909+AI921+AI933+AI945","v":1.0026366712371269},0.91148788294284255,0.82033909464855825,0.72919030635427395,0.63804151805998965]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD910+AD922+AD934+AD946","v":0},0,0,0,0,{"$f":"AI910+AI922+AI934+AI946","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD911+AD923+AD935+AD947","v":0},0,0,0,0,{"$f":"AI911+AI923+AI935+AI947","v":0},0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD912+AD924+AD936+AD948","v":0},0,0,0,0,{"$f":"AI912+AI924+AI936+AI948","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD913+AD925+AD937+AD949","v":0},0,0,0,0,{"$f":"AI913+AI925+AI937+AI949","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":2.8132838257579977},{"$f":"T914+T926+T938+T950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":2.8132838257579977},{"$f":"Z914+Z926+Z938+Z950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AD914+AD926+AD938+AD950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977,{"$f":"AI914+AI926+AI938+AI950","v":2.8132838257579977},2.8132838257579977,2.8132838257579977,2.8132838257579977,2.8132838257579977]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0,{"$f":"AD915+AD927+AD939+AD951","v":0},0,0,0,0,{"$f":"AI915+AI927+AI939+AI951","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":8.1935266617284608},{"$f":"SUM(Q954:Q963)","v":-4.8251671124110906},-17.84386088655064,5.9109928344877343,5.7687879270883826,5.5839241135644269,5.2038064400457724,5.0047176505225206,4.8185571682322514,4.7274083799379678,4.6362595916436833,4.5451108033493988,4.4539620150551151,4.3628132267608306,{"$f":"SUM(AD954:AD963)","v":4.2716644384665461},4.1805156501722616,4.089366861877977,3.9982180735836934,3.9070692852894089,{"$f":"SUM(AI954:AI963)","v":3.8159204969951244},3.7247717087008403,3.6336229204065562,3.5424741321122717,3.4513253438179872]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-16.870987408881177}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.886744629960063]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5815456336686393E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-36.77354749517793}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59,{"$f":"MAX(0,AC980-1)","v":58},{"$f":"MAX(0,AD980-1)","v":57},{"$f":"MAX(0,AE980-1)","v":56},{"$f":"MAX(0,AF980-1)","v":55},{"$f":"MAX(0,AG980-1)","v":54},{"$f":"MAX(0,AH980-1)","v":53},{"$f":"MAX(0,AI980-1)","v":52},{"$f":"MAX(0,AJ980-1)","v":51},{"$f":"MAX(0,AK980-1)","v":50},{"$f":"MAX(0,AL980-1)","v":49}]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,R984-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,R985-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,{"$f":"MAX(0,AC989-1)","v":50.598995281445561},{"$f":"MAX(0,AD989-1)","v":49.598995281445561},{"$f":"MAX(0,AE989-1)","v":48.598995281445561},{"$f":"MAX(0,AF989-1)","v":47.598995281445561},{"$f":"MAX(0,AG989-1)","v":46.598995281445561},{"$f":"MAX(0,AH989-1)","v":45.598995281445561},{"$f":"MAX(0,AI989-1)","v":44.598995281445561},{"$f":"MAX(0,AJ989-1)","v":43.598995281445561},{"$f":"MAX(0,AK989-1)","v":42.598995281445561},{"$f":"MAX(0,AL989-1)","v":41.598995281445561}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},746.29957888276897,739.59389394427069,732.88820900577241,722.11044122627573,711.33267344677904,700.55490566728236,689.77713788778567,678.99937010828899,668.2216023287923,657.44383454929562,646.66606676979893,635.88829899030225,{"$f":"AC1040","v":625.11053121080556},{"$f":"AD1040","v":614.33276343130888},{"$f":"AE1040","v":603.55499565181219},{"$f":"AF1040","v":592.77722787231551},{"$f":"AG1040","v":581.99946009281882},{"$f":"AH1040","v":571.22169231332214},{"$f":"AI1040","v":560.44392453382545},{"$f":"AJ1040","v":549.66615675432877},{"$f":"AK1040","v":538.88838897483208},{"$f":"AL1040","v":528.1106211953354}]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},191.77909650305619,189.47112703328901,187.16315756352182,180.47875907911032,173.79436059469882,167.10996211028731,160.42556362587581,153.74116514146431,147.0567666570528,140.3723681726413,133.6879696882298,127.00357120381831,120.31917271940682,113.63477423499533,106.95037575058385,100.26597726617236,93.581578781760868,86.897180297349379,80.212781812937891,73.528383328526402,66.843984844114914,60.159586359703425]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},8.5180946196838789,8.205292153082075,7.892489686480272,7.3811672422069519,6.9035111795543331,6.5364396282557315,6.1070745513788527,5.3293333669797551,5.0976232205893313,4.8659130741989074,4.6342029278084835,4.4024927814180597,4.1707826350276358,3.9390724886372115,3.7073623422467872,3.4756521958563629,3.2439420494659386,3.0122319030755142,2.7805217566850899,2.5488116102946656,2.3171014639042413,2.085391317513817]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1047","v":0},{"$f":"Q1047","v":0},{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":948.73711875372783},939.41066187886054,930.08420500399336,912.11071629581181,894.17089396925098,876.34165615404424,858.45012481325921,840.21021736495186,822.51634095465317,804.8224645443546,787.12858813405603,769.43471172375735,{"$f":"SUM(AD992:AD1001)","v":751.74083531345877},734.0469589031602,716.35308249286163,698.65920608256306,680.96532967226437,{"$f":"SUM(AI992:AI1001)","v":663.2714532619658},645.57757685166723,627.88370044136866,610.18982403107009,592.4959476207714]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$229","v":746.29957888276897}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$230","v":191.77909650305619}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$231","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$232","v":8.5180946196838789}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$233","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$234","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$235","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$236","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$237","v":2.1403487482188521}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$238","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":948.73711875372783}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1713","v":0},{"$f":"-Inputs!S1713","v":0},{"$f":"-Inputs!T1713","v":0},{"$f":"-Inputs!U1713","v":0},{"$f":"-Inputs!V1713","v":0},{"$f":"-Inputs!W1713","v":0},{"$f":"-Inputs!X1713","v":0},{"$f":"-Inputs!Y1713","v":0},{"$f":"-Inputs!Z1713","v":0},{"$f":"-Inputs!AA1713","v":0},{"$f":"-Inputs!AB1713","v":0},{"$f":"-Inputs!AC1713","v":0},{"$f":"-Inputs!AD1713","v":0},{"$f":"-Inputs!AE1713","v":0},{"$f":"-Inputs!AF1713","v":0},{"$f":"-Inputs!AG1713","v":0},{"$f":"-Inputs!AH1713","v":0},{"$f":"-Inputs!AI1713","v":0},{"$f":"-Inputs!AJ1713","v":0},{"$f":"-Inputs!AK1713","v":0},{"$f":"-Inputs!AL1713","v":0},{"$f":"-Inputs!AM1713","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1714","v":0},{"$f":"-Inputs!S1714","v":0},{"$f":"-Inputs!T1714","v":0},{"$f":"-Inputs!U1714","v":0},{"$f":"-Inputs!V1714","v":0},{"$f":"-Inputs!W1714","v":0},{"$f":"-Inputs!X1714","v":0},{"$f":"-Inputs!Y1714","v":0},{"$f":"-Inputs!Z1714","v":0},{"$f":"-Inputs!AA1714","v":0},{"$f":"-Inputs!AB1714","v":0},{"$f":"-Inputs!AC1714","v":0},{"$f":"-Inputs!AD1714","v":0},{"$f":"-Inputs!AE1714","v":0},{"$f":"-Inputs!AF1714","v":0},{"$f":"-Inputs!AG1714","v":0},{"$f":"-Inputs!AH1714","v":0},{"$f":"-Inputs!AI1714","v":0},{"$f":"-Inputs!AJ1714","v":0},{"$f":"-Inputs!AK1714","v":0},{"$f":"-Inputs!AL1714","v":0},{"$f":"-Inputs!AM1714","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1715","v":0},{"$f":"-Inputs!S1715","v":0},{"$f":"-Inputs!T1715","v":0},{"$f":"-Inputs!U1715","v":0},{"$f":"-Inputs!V1715","v":0},{"$f":"-Inputs!W1715","v":0},{"$f":"-Inputs!X1715","v":0},{"$f":"-Inputs!Y1715","v":0},{"$f":"-Inputs!Z1715","v":0},{"$f":"-Inputs!AA1715","v":0},{"$f":"-Inputs!AB1715","v":0},{"$f":"-Inputs!AC1715","v":0},{"$f":"-Inputs!AD1715","v":0},{"$f":"-Inputs!AE1715","v":0},{"$f":"-Inputs!AF1715","v":0},{"$f":"-Inputs!AG1715","v":0},{"$f":"-Inputs!AH1715","v":0},{"$f":"-Inputs!AI1715","v":0},{"$f":"-Inputs!AJ1715","v":0},{"$f":"-Inputs!AK1715","v":0},{"$f":"-Inputs!AL1715","v":0},{"$f":"-Inputs!AM1715","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1716","v":0},{"$f":"-Inputs!S1716","v":0},{"$f":"-Inputs!T1716","v":-0.22944781261331046},{"$f":"-Inputs!U1716","v":-0.19578143099260922},{"$f":"-Inputs!V1716","v":-8.5196919638591329E-2},{"$f":"-Inputs!W1716","v":-0.14749044521686883},{"$f":"-Inputs!X1716","v":-0.49586655273908775},{"$f":"-Inputs!Y1716","v":0},{"$f":"-Inputs!Z1716","v":0},{"$f":"-Inputs!AA1716","v":0},{"$f":"-Inputs!AB1716","v":0},{"$f":"-Inputs!AC1716","v":0},{"$f":"-Inputs!AD1716","v":0},{"$f":"-Inputs!AE1716","v":0},{"$f":"-Inputs!AF1716","v":0},{"$f":"-Inputs!AG1716","v":0},{"$f":"-Inputs!AH1716","v":0},{"$f":"-Inputs!AI1716","v":0},{"$f":"-Inputs!AJ1716","v":0},{"$f":"-Inputs!AK1716","v":0},{"$f":"-Inputs!AL1716","v":0},{"$f":"-Inputs!AM1716","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1717","v":0},{"$f":"-Inputs!S1717","v":0},{"$f":"-Inputs!T1717","v":0},{"$f":"-Inputs!U1717","v":0},{"$f":"-Inputs!V1717","v":0},{"$f":"-Inputs!W1717","v":0},{"$f":"-Inputs!X1717","v":0},{"$f":"-Inputs!Y1717","v":0},{"$f":"-Inputs!Z1717","v":0},{"$f":"-Inputs!AA1717","v":0},{"$f":"-Inputs!AB1717","v":0},{"$f":"-Inputs!AC1717","v":0},{"$f":"-Inputs!AD1717","v":0},{"$f":"-Inputs!AE1717","v":0},{"$f":"-Inputs!AF1717","v":0},{"$f":"-Inputs!AG1717","v":0},{"$f":"-Inputs!AH1717","v":0},{"$f":"-Inputs!AI1717","v":0},{"$f":"-Inputs!AJ1717","v":0},{"$f":"-Inputs!AK1717","v":0},{"$f":"-Inputs!AL1717","v":0},{"$f":"-Inputs!AM1717","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1718","v":0},{"$f":"-Inputs!S1718","v":0},{"$f":"-Inputs!T1718","v":0},{"$f":"-Inputs!U1718","v":0},{"$f":"-Inputs!V1718","v":0},{"$f":"-Inputs!W1718","v":0},{"$f":"-Inputs!X1718","v":0},{"$f":"-Inputs!Y1718","v":0},{"$f":"-Inputs!Z1718","v":0},{"$f":"-Inputs!AA1718","v":0},{"$f":"-Inputs!AB1718","v":0},{"$f":"-Inputs!AC1718","v":0},{"$f":"-Inputs!AD1718","v":0},{"$f":"-Inputs!AE1718","v":0},{"$f":"-Inputs!AF1718","v":0},{"$f":"-Inputs!AG1718","v":0},{"$f":"-Inputs!AH1718","v":0},{"$f":"-Inputs!AI1718","v":0},{"$f":"-Inputs!AJ1718","v":0},{"$f":"-Inputs!AK1718","v":0},{"$f":"-Inputs!AL1718","v":0},{"$f":"-Inputs!AM1718","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1719","v":0},{"$f":"-Inputs!S1719","v":0},{"$f":"-Inputs!T1719","v":0},{"$f":"-Inputs!U1719","v":0},{"$f":"-Inputs!V1719","v":0},{"$f":"-Inputs!W1719","v":0},{"$f":"-Inputs!X1719","v":0},{"$f":"-Inputs!Y1719","v":0},{"$f":"-Inputs!Z1719","v":0},{"$f":"-Inputs!AA1719","v":0},{"$f":"-Inputs!AB1719","v":0},{"$f":"-Inputs!AC1719","v":0},{"$f":"-Inputs!AD1719","v":0},{"$f":"-Inputs!AE1719","v":0},{"$f":"-Inputs!AF1719","v":0},{"$f":"-Inputs!AG1719","v":0},{"$f":"-Inputs!AH1719","v":0},{"$f":"-Inputs!AI1719","v":0},{"$f":"-Inputs!AJ1719","v":0},{"$f":"-Inputs!AK1719","v":0},{"$f":"-Inputs!AL1719","v":0},{"$f":"-Inputs!AM1719","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1720","v":0},{"$f":"-Inputs!S1720","v":0},{"$f":"-Inputs!T1720","v":0},{"$f":"-Inputs!U1720","v":0},{"$f":"-Inputs!V1720","v":0},{"$f":"-Inputs!W1720","v":0},{"$f":"-Inputs!X1720","v":0},{"$f":"-Inputs!Y1720","v":0},{"$f":"-Inputs!Z1720","v":0},{"$f":"-Inputs!AA1720","v":0},{"$f":"-Inputs!AB1720","v":0},{"$f":"-Inputs!AC1720","v":0},{"$f":"-Inputs!AD1720","v":0},{"$f":"-Inputs!AE1720","v":0},{"$f":"-Inputs!AF1720","v":0},{"$f":"-Inputs!AG1720","v":0},{"$f":"-Inputs!AH1720","v":0},{"$f":"-Inputs!AI1720","v":0},{"$f":"-Inputs!AJ1720","v":0},{"$f":"-Inputs!AK1720","v":0},{"$f":"-Inputs!AL1720","v":0},{"$f":"-Inputs!AM1720","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1721","v":0},{"$f":"-Inputs!S1721","v":0},{"$f":"-Inputs!T1721","v":0},{"$f":"-Inputs!U1721","v":0},{"$f":"-Inputs!V1721","v":0},{"$f":"-Inputs!W1721","v":0},{"$f":"-Inputs!X1721","v":0},{"$f":"-Inputs!Y1721","v":0},{"$f":"-Inputs!Z1721","v":0},{"$f":"-Inputs!AA1721","v":0},{"$f":"-Inputs!AB1721","v":0},{"$f":"-Inputs!AC1721","v":0},{"$f":"-Inputs!AD1721","v":0},{"$f":"-Inputs!AE1721","v":0},{"$f":"-Inputs!AF1721","v":0},{"$f":"-Inputs!AG1721","v":0},{"$f":"-Inputs!AH1721","v":0},{"$f":"-Inputs!AI1721","v":0},{"$f":"-Inputs!AJ1721","v":0},{"$f":"-Inputs!AK1721","v":0},{"$f":"-Inputs!AL1721","v":0},{"$f":"-Inputs!AM1721","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1722","v":0},{"$f":"-Inputs!S1722","v":0},{"$f":"-Inputs!T1722","v":0},{"$f":"-Inputs!U1722","v":0},{"$f":"-Inputs!V1722","v":0},{"$f":"-Inputs!W1722","v":0},{"$f":"-Inputs!X1722","v":0},{"$f":"-Inputs!Y1722","v":0},{"$f":"-Inputs!Z1722","v":0},{"$f":"-Inputs!AA1722","v":0},{"$f":"-Inputs!AB1722","v":0},{"$f":"-Inputs!AC1722","v":0},{"$f":"-Inputs!AD1722","v":0},{"$f":"-Inputs!AE1722","v":0},{"$f":"-Inputs!AF1722","v":0},{"$f":"-Inputs!AG1722","v":0},{"$f":"-Inputs!AH1722","v":0},{"$f":"-Inputs!AI1722","v":0},{"$f":"-Inputs!AJ1722","v":0},{"$f":"-Inputs!AK1722","v":0},{"$f":"-Inputs!AL1722","v":0},{"$f":"-Inputs!AM1722","v":0}]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":-0.22944781261331046},-0.19578143099260922,-8.5196919638591329E-2,-0.14749044521686883,-0.49586655273908775,0,0,0,0,0,{"$f":"SUM(AD1016:AD1025)","v":0},0,0,0,0,{"$f":"SUM(AI1016:AI1025)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1120","v":-6.7056849384982895},{"$f":"-Inputs!S1120","v":-6.7056849384982895},{"$f":"-Inputs!T1120","v":-10.777767779496655},{"$f":"-Inputs!U1120","v":-10.777767779496655},{"$f":"-Inputs!V1120","v":-10.777767779496655},{"$f":"-Inputs!W1120","v":-10.777767779496655},{"$f":"-Inputs!X1120","v":-10.777767779496655},{"$f":"-Inputs!Y1120","v":-10.777767779496649},{"$f":"-Inputs!Z1120","v":-10.777767779496649},{"$f":"-Inputs!AA1120","v":-10.777767779496649},{"$f":"-Inputs!AB1120","v":-10.777767779496648},{"$f":"-Inputs!AC1120","v":-10.777767779496648},{"$f":"-IF(AD992<0,AD992,IF(AD980=0,0,MIN((AD992/AD980)*(AD992>0),AD992)))","v":-10.777767779496648},-10.777767779496648,-10.777767779496646,-10.777767779496646,-10.777767779496644,{"$f":"-IF(AI992<0,AI992,IF(AI980=0,0,MIN((AI992/AI980)*(AI992>0),AI992)))","v":-10.777767779496644},-10.777767779496644,-10.777767779496642,-10.777767779496642,-10.77776777949664]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1121","v":-2.3079694697671851},{"$f":"-Inputs!S1121","v":-2.3079694697671851},{"$f":"-Inputs!T1121","v":-6.6843984844114948},{"$f":"-Inputs!U1121","v":-6.6843984844114948},{"$f":"-Inputs!V1121","v":-6.6843984844114948},{"$f":"-Inputs!W1121","v":-6.6843984844114939},{"$f":"-Inputs!X1121","v":-6.6843984844114939},{"$f":"-Inputs!Y1121","v":-6.6843984844114939},{"$f":"-Inputs!Z1121","v":-6.6843984844114939},{"$f":"-Inputs!AA1121","v":-6.6843984844114939},{"$f":"-Inputs!AB1121","v":-6.6843984844114939},{"$f":"-Inputs!AC1121","v":-6.6843984844114939},{"$f":"-IF(AD993<0,AD993,IF(AD981=0,0,MIN((AD993/AD981)*(AD993>0),AD993)))","v":-6.6843984844114903},-6.6843984844114903,-6.6843984844114903,-6.6843984844114903,-6.6843984844114903,{"$f":"-IF(AI993<0,AI993,IF(AI981=0,0,MIN((AI993/AI981)*(AI993>0),AI993)))","v":-6.6843984844114903},-6.6843984844114912,-6.6843984844114912,-6.6843984844114912,-6.6843984844114921]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1122","v":0},{"$f":"-Inputs!S1122","v":0},{"$f":"-Inputs!T1122","v":0},{"$f":"-Inputs!U1122","v":0},{"$f":"-Inputs!V1122","v":0},{"$f":"-Inputs!W1122","v":0},{"$f":"-Inputs!X1122","v":0},{"$f":"-Inputs!Y1122","v":0},{"$f":"-Inputs!Z1122","v":0},{"$f":"-Inputs!AA1122","v":0},{"$f":"-Inputs!AB1122","v":0},{"$f":"-Inputs!AC1122","v":0},{"$f":"-IF(AD994<0,AD994,IF(AD982=0,0,MIN((AD994/AD982)*(AD994>0),AD994)))","v":0},0,0,0,0,{"$f":"-IF(AI994<0,AI994,IF(AI982=0,0,MIN((AI994/AI982)*(AI994>0),AI994)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1123","v":-0.31280246660180322},{"$f":"-Inputs!S1123","v":-0.31280246660180322},{"$f":"-Inputs!T1123","v":-0.28187463166000976},{"$f":"-Inputs!U1123","v":-0.28187463166000976},{"$f":"-Inputs!V1123","v":-0.28187463166000976},{"$f":"-Inputs!W1123","v":-0.28187463166000981},{"$f":"-Inputs!X1123","v":-0.28187463166000981},{"$f":"-Inputs!Y1123","v":-0.23171014639042414},{"$f":"-Inputs!Z1123","v":-0.23171014639042417},{"$f":"-Inputs!AA1123","v":-0.23171014639042414},{"$f":"-Inputs!AB1123","v":-0.23171014639042414},{"$f":"-Inputs!AC1123","v":-0.23171014639042414},{"$f":"-IF(AD995<0,AD995,IF(AD983=0,0,MIN((AD995/AD983)*(AD995>0),AD995)))","v":-0.2317101463904242},-0.2317101463904242,-0.2317101463904242,-0.2317101463904242,-0.23171014639042417,{"$f":"-IF(AI995<0,AI995,IF(AI983=0,0,MIN((AI995/AI983)*(AI995>0),AI995)))","v":-0.23171014639042417},-0.23171014639042417,-0.23171014639042414,-0.23171014639042414,-0.23171014639042412]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1124","v":0},{"$f":"-Inputs!S1124","v":0},{"$f":"-Inputs!T1124","v":0},{"$f":"-Inputs!U1124","v":0},{"$f":"-Inputs!V1124","v":0},{"$f":"-Inputs!W1124","v":0},{"$f":"-Inputs!X1124","v":0},{"$f":"-Inputs!Y1124","v":0},{"$f":"-Inputs!Z1124","v":0},{"$f":"-Inputs!AA1124","v":0},{"$f":"-Inputs!AB1124","v":0},{"$f":"-Inputs!AC1124","v":0},{"$f":"-IF(AD996<0,AD996,IF(AD984=0,0,MIN((AD996/AD984)*(AD996>0),AD996)))","v":0},0,0,0,0,{"$f":"-IF(AI996<0,AI996,IF(AI984=0,0,MIN((AI996/AI984)*(AI996>0),AI996)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1125","v":0},{"$f":"-Inputs!S1125","v":0},{"$f":"-Inputs!T1125","v":0},{"$f":"-Inputs!U1125","v":0},{"$f":"-Inputs!V1125","v":0},{"$f":"-Inputs!W1125","v":0},{"$f":"-Inputs!X1125","v":0},{"$f":"-Inputs!Y1125","v":0},{"$f":"-Inputs!Z1125","v":0},{"$f":"-Inputs!AA1125","v":0},{"$f":"-Inputs!AB1125","v":0},{"$f":"-Inputs!AC1125","v":0},{"$f":"-IF(AD997<0,AD997,IF(AD985=0,0,MIN((AD997/AD985)*(AD997>0),AD997)))","v":0},0,0,0,0,{"$f":"-IF(AI997<0,AI997,IF(AI985=0,0,MIN((AI997/AI985)*(AI997>0),AI997)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1126","v":0},{"$f":"-Inputs!S1126","v":0},{"$f":"-Inputs!T1126","v":0},{"$f":"-Inputs!U1126","v":0},{"$f":"-Inputs!V1126","v":0},{"$f":"-Inputs!W1126","v":0},{"$f":"-Inputs!X1126","v":0},{"$f":"-Inputs!Y1126","v":0},{"$f":"-Inputs!Z1126","v":0},{"$f":"-Inputs!AA1126","v":0},{"$f":"-Inputs!AB1126","v":0},{"$f":"-Inputs!AC1126","v":0},{"$f":"-IF(AD998<0,AD998,IF(AD986=0,0,MIN((AD998/AD986)*(AD998>0),AD998)))","v":0},0,0,0,0,{"$f":"-IF(AI998<0,AI998,IF(AI986=0,0,MIN((AI998/AI986)*(AI998>0),AI998)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1127","v":0},{"$f":"-Inputs!S1127","v":0},{"$f":"-Inputs!T1127","v":0},{"$f":"-Inputs!U1127","v":0},{"$f":"-Inputs!V1127","v":0},{"$f":"-Inputs!W1127","v":0},{"$f":"-Inputs!X1127","v":0},{"$f":"-Inputs!Y1127","v":0},{"$f":"-Inputs!Z1127","v":0},{"$f":"-Inputs!AA1127","v":0},{"$f":"-Inputs!AB1127","v":0},{"$f":"-Inputs!AC1127","v":0},{"$f":"-IF(AD999<0,AD999,IF(AD987=0,0,MIN((AD999/AD987)*(AD999>0),AD999)))","v":0},0,0,0,0,{"$f":"-IF(AI999<0,AI999,IF(AI987=0,0,MIN((AI999/AI987)*(AI999>0),AI999)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1128","v":0},{"$f":"-Inputs!S1128","v":0},{"$f":"-Inputs!T1128","v":0},{"$f":"-Inputs!U1128","v":0},{"$f":"-Inputs!V1128","v":0},{"$f":"-Inputs!W1128","v":0},{"$f":"-Inputs!X1128","v":0},{"$f":"-Inputs!Y1128","v":0},{"$f":"-Inputs!Z1128","v":0},{"$f":"-Inputs!AA1128","v":0},{"$f":"-Inputs!AB1128","v":0},{"$f":"-Inputs!AC1128","v":0},{"$f":"-IF(AD1000<0,AD1000,IF(AD988=0,0,MIN((AD1000/AD988)*(AD1000>0),AD1000)))","v":0},0,0,0,0,{"$f":"-IF(AI1000<0,AI1000,IF(AI988=0,0,MIN((AI1000/AI988)*(AI1000>0),AI1000)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1129","v":0},{"$f":"-Inputs!S1129","v":0},{"$f":"-Inputs!T1129","v":0},{"$f":"-Inputs!U1129","v":0},{"$f":"-Inputs!V1129","v":0},{"$f":"-Inputs!W1129","v":0},{"$f":"-Inputs!X1129","v":0},{"$f":"-Inputs!Y1129","v":0},{"$f":"-Inputs!Z1129","v":0},{"$f":"-Inputs!AA1129","v":0},{"$f":"-Inputs!AB1129","v":0},{"$f":"-Inputs!AC1129","v":0},{"$f":"-IF(AD1001<0,AD1001,IF(AD989=0,0,MIN((AD1001/AD989)*(AD1001>0),AD1001)))","v":0},0,0,0,0,{"$f":"-IF(AI1001<0,AI1001,IF(AI989=0,0,MIN((AI1001/AI989)*(AI1001>0),AI1001)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-9.3264568748672776},{"$f":"SUM(S1028:S1037)","v":-9.3264568748672776},-17.744040895568158,-17.744040895568158,-17.744040895568158,-17.744040895568158,-17.744040895568158,{"$f":"SUM(Y1028:Y1037)","v":-17.693876410298568},-17.693876410298568,-17.693876410298568,-17.693876410298564,-17.693876410298564,{"$f":"SUM(AD1028:AD1037)","v":-17.693876410298561},-17.693876410298561,-17.693876410298561,-17.693876410298561,-17.693876410298557,{"$f":"SUM(AI1028:AI1037)","v":-17.693876410298557},-17.693876410298557,-17.693876410298557,-17.693876410298557,-17.693876410298554]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":746.29957888276897},739.59389394427069,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":732.88820900577241},{"$f":"T992+T1004+T1016+T1028","v":722.11044122627573},711.33267344677904,700.55490566728236,689.77713788778567,678.99937010828899,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":668.2216023287923},{"$f":"Z992+Z1004+Z1016+Z1028","v":657.44383454929562},646.66606676979893,635.88829899030225,625.11053121080556,{"$f":"AD992+AD1004+AD1016+AD1028","v":614.33276343130888},603.55499565181219,592.77722787231551,581.99946009281882,571.22169231332214,{"$f":"AI992+AI1004+AI1016+AI1028","v":560.44392453382545},549.66615675432877,538.88838897483208,528.1106211953354,517.33285341583871]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,191.77909650305619,189.47112703328901,187.16315756352182,180.47875907911032,173.79436059469882,167.10996211028731,160.42556362587581,153.74116514146431,147.0567666570528,140.3723681726413,133.6879696882298,127.00357120381831,120.31917271940682,{"$f":"AD993+AD1005+AD1017+AD1029","v":113.63477423499533},106.95037575058385,100.26597726617236,93.581578781760868,86.897180297349379,{"$f":"AI993+AI1005+AI1017+AI1029","v":80.212781812937891},73.528383328526402,66.843984844114914,60.159586359703425,53.475187875291937]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD994+AD1006+AD1018+AD1030","v":0},0,0,0,0,{"$f":"AI994+AI1006+AI1018+AI1030","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,8.5180946196838789,8.205292153082075,7.892489686480272,7.3811672422069519,6.9035111795543331,6.5364396282557315,6.1070745513788527,5.3293333669797551,5.0976232205893313,4.8659130741989074,4.6342029278084835,4.4024927814180597,4.1707826350276358,{"$f":"AD995+AD1007+AD1019+AD1031","v":3.9390724886372115},3.7073623422467872,3.4756521958563629,3.2439420494659386,3.0122319030755142,{"$f":"AI995+AI1007+AI1019+AI1031","v":2.7805217566850899},2.5488116102946656,2.3171014639042413,2.085391317513817,1.8536811711233929]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD996+AD1008+AD1020+AD1032","v":0},0,0,0,0,{"$f":"AI996+AI1008+AI1020+AI1032","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD997+AD1009+AD1021+AD1033","v":0},0,0,0,0,{"$f":"AI997+AI1009+AI1021+AI1033","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD998+AD1010+AD1022+AD1034","v":0},0,0,0,0,{"$f":"AI998+AI1010+AI1022+AI1034","v":0},0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD999+AD1011+AD1023+AD1035","v":0},0,0,0,0,{"$f":"AI999+AI1011+AI1023+AI1035","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":2.1403487482188521},{"$f":"R1000+R1012+R1024+R1036","v":2.1403487482188521},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":2.1403487482188521},{"$f":"T1000+T1012+T1024+T1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":2.1403487482188521},{"$f":"Z1000+Z1012+Z1024+Z1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"AD1000+AD1012+AD1024+AD1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521,{"$f":"AI1000+AI1012+AI1024+AI1036","v":2.1403487482188521},2.1403487482188521,2.1403487482188521,2.1403487482188521,2.1403487482188521]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0,{"$f":"AD1001+AD1013+AD1025+AD1037","v":0},0,0,0,0,{"$f":"AI1001+AI1013+AI1025+AI1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":948.73711875372783},{"$f":"SUM(R1040:R1049)","v":939.41066187886054},930.08420500399336,912.11071629581181,894.17089396925098,876.34165615404424,858.45012481325921,840.21021736495186,822.51634095465317,804.8224645443546,787.12858813405603,769.43471172375735,751.74083531345877,{"$f":"SUM(AD1040:AD1049)","v":734.0469589031602},716.35308249286163,698.65920608256306,680.96532967226437,663.2714532619658,{"$f":"SUM(AI1040:AI1049)","v":645.57757685166723},627.88370044136866,610.18982403107009,592.4959476207714,574.80207121047283]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"MAX(0,AC1066-1)","v":59},{"$f":"MAX(0,AD1066-1)","v":58},{"$f":"MAX(0,AE1066-1)","v":57},{"$f":"MAX(0,AF1066-1)","v":56},{"$f":"MAX(0,AG1066-1)","v":55},{"$f":"MAX(0,AH1066-1)","v":54},{"$f":"MAX(0,AI1066-1)","v":53},{"$f":"MAX(0,AJ1066-1)","v":52},{"$f":"MAX(0,AK1066-1)","v":51},{"$f":"MAX(0,AL1066-1)","v":50}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,S1070-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,S1071-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,{"$f":"MAX(0,AC1075-1)","v":51.598995281445561},{"$f":"MAX(0,AD1075-1)","v":50.598995281445561},{"$f":"MAX(0,AE1075-1)","v":49.598995281445561},{"$f":"MAX(0,AF1075-1)","v":48.598995281445561},{"$f":"MAX(0,AG1075-1)","v":47.598995281445561},{"$f":"MAX(0,AH1075-1)","v":46.598995281445561},{"$f":"MAX(0,AI1075-1)","v":45.598995281445561},{"$f":"MAX(0,AJ1075-1)","v":44.598995281445561},{"$f":"MAX(0,AK1075-1)","v":43.598995281445561},{"$f":"MAX(0,AL1075-1)","v":42.598995281445561}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC1126","v":0},{"$f":"AD1126","v":0},{"$f":"AE1126","v":0},{"$f":"AF1126","v":0},{"$f":"AG1126","v":0},{"$f":"AH1126","v":0},{"$f":"AI1126","v":0},{"$f":"AJ1126","v":0},{"$f":"AK1126","v":0},{"$f":"AL1126","v":0}]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0.11281511253963018,0.11281511253963018,0.11051276330412753,0.10821041406862487,0.10590806483312222,0.10360571559761957,0.10130336636211691,9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2,8.979162018460364E-2,8.7489270949100986E-2,8.5186921713598332E-2,8.2884572478095678E-2,8.0582223242593023E-2,7.8279874007090369E-2,7.5977524771587715E-2,7.3675175536085061E-2,7.1372826300582407E-2,6.9070477065079752E-2]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0.8060465263147053,0.43407166891580612,0.41910368033250245,0.40413569174919878,0.27755830631028439,0.26259031772698072,0.22085078378830064,0.21164866779712144,0.20244655180594223,0.19324443581476303,0.18404231982358382,0.17484020383240462,0.16563808784122541,0.15643597185004623,0.14723385585886706,0.13803173986768785,0.12882962387650868,0.11962750788532948,0.11042539189415029,0.1012232759029711,9.2021159911791911E-2]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1133","v":0},{"$f":"R1133","v":0},{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.8981751455895011},1.5262002881906018,1.5089299503717954,1.4916596125529891,1.362779877878572,1.3455095400597656,1.301467656885583,1.2899631916589012,1.2784587264322194,1.2669542612055373,1.2554497959788555,{"$f":"SUM(AD1078:AD1087)","v":1.2439453307521737},1.2324408655254919,1.2209364002988101,1.2094319350721281,1.1979274698454463,{"$f":"SUM(AI1078:AI1087)","v":1.1864230046187645},1.1749185393920827,1.1634140741654009,1.1519096089387191,1.1404051437120373]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$229","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$230","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$231","v":0.11281511253963018}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$232","v":0.8060465263147053}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$233","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$234","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$235","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$236","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$237","v":0.97931350673516548}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$238","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.8981751455895011}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1725","v":0},{"$f":"-Inputs!T1725","v":0},{"$f":"-Inputs!U1725","v":0},{"$f":"-Inputs!V1725","v":0},{"$f":"-Inputs!W1725","v":0},{"$f":"-Inputs!X1725","v":0},{"$f":"-Inputs!Y1725","v":0},{"$f":"-Inputs!Z1725","v":0},{"$f":"-Inputs!AA1725","v":0},{"$f":"-Inputs!AB1725","v":0},{"$f":"-Inputs!AC1725","v":0},{"$f":"-Inputs!AD1725","v":0},{"$f":"-Inputs!AE1725","v":0},{"$f":"-Inputs!AF1725","v":0},{"$f":"-Inputs!AG1725","v":0},{"$f":"-Inputs!AH1725","v":0},{"$f":"-Inputs!AI1725","v":0},{"$f":"-Inputs!AJ1725","v":0},{"$f":"-Inputs!AK1725","v":0},{"$f":"-Inputs!AL1725","v":0},{"$f":"-Inputs!AM1725","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1726","v":0},{"$f":"-Inputs!T1726","v":0},{"$f":"-Inputs!U1726","v":0},{"$f":"-Inputs!V1726","v":0},{"$f":"-Inputs!W1726","v":0},{"$f":"-Inputs!X1726","v":0},{"$f":"-Inputs!Y1726","v":0},{"$f":"-Inputs!Z1726","v":0},{"$f":"-Inputs!AA1726","v":0},{"$f":"-Inputs!AB1726","v":0},{"$f":"-Inputs!AC1726","v":0},{"$f":"-Inputs!AD1726","v":0},{"$f":"-Inputs!AE1726","v":0},{"$f":"-Inputs!AF1726","v":0},{"$f":"-Inputs!AG1726","v":0},{"$f":"-Inputs!AH1726","v":0},{"$f":"-Inputs!AI1726","v":0},{"$f":"-Inputs!AJ1726","v":0},{"$f":"-Inputs!AK1726","v":0},{"$f":"-Inputs!AL1726","v":0},{"$f":"-Inputs!AM1726","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1727","v":0},{"$f":"-Inputs!T1727","v":0},{"$f":"-Inputs!U1727","v":0},{"$f":"-Inputs!V1727","v":0},{"$f":"-Inputs!W1727","v":0},{"$f":"-Inputs!X1727","v":0},{"$f":"-Inputs!Y1727","v":0},{"$f":"-Inputs!Z1727","v":0},{"$f":"-Inputs!AA1727","v":0},{"$f":"-Inputs!AB1727","v":0},{"$f":"-Inputs!AC1727","v":0},{"$f":"-Inputs!AD1727","v":0},{"$f":"-Inputs!AE1727","v":0},{"$f":"-Inputs!AF1727","v":0},{"$f":"-Inputs!AG1727","v":0},{"$f":"-Inputs!AH1727","v":0},{"$f":"-Inputs!AI1727","v":0},{"$f":"-Inputs!AJ1727","v":0},{"$f":"-Inputs!AK1727","v":0},{"$f":"-Inputs!AL1727","v":0},{"$f":"-Inputs!AM1727","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1728","v":0},{"$f":"-Inputs!T1728","v":0},{"$f":"-Inputs!U1728","v":0},{"$f":"-Inputs!V1728","v":-0.11160939685561069},{"$f":"-Inputs!W1728","v":0},{"$f":"-Inputs!X1728","v":-2.677154535537642E-2},{"$f":"-Inputs!Y1728","v":0},{"$f":"-Inputs!Z1728","v":0},{"$f":"-Inputs!AA1728","v":0},{"$f":"-Inputs!AB1728","v":0},{"$f":"-Inputs!AC1728","v":0},{"$f":"-Inputs!AD1728","v":0},{"$f":"-Inputs!AE1728","v":0},{"$f":"-Inputs!AF1728","v":0},{"$f":"-Inputs!AG1728","v":0},{"$f":"-Inputs!AH1728","v":0},{"$f":"-Inputs!AI1728","v":0},{"$f":"-Inputs!AJ1728","v":0},{"$f":"-Inputs!AK1728","v":0},{"$f":"-Inputs!AL1728","v":0},{"$f":"-Inputs!AM1728","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1729","v":0},{"$f":"-Inputs!T1729","v":0},{"$f":"-Inputs!U1729","v":0},{"$f":"-Inputs!V1729","v":0},{"$f":"-Inputs!W1729","v":0},{"$f":"-Inputs!X1729","v":0},{"$f":"-Inputs!Y1729","v":0},{"$f":"-Inputs!Z1729","v":0},{"$f":"-Inputs!AA1729","v":0},{"$f":"-Inputs!AB1729","v":0},{"$f":"-Inputs!AC1729","v":0},{"$f":"-Inputs!AD1729","v":0},{"$f":"-Inputs!AE1729","v":0},{"$f":"-Inputs!AF1729","v":0},{"$f":"-Inputs!AG1729","v":0},{"$f":"-Inputs!AH1729","v":0},{"$f":"-Inputs!AI1729","v":0},{"$f":"-Inputs!AJ1729","v":0},{"$f":"-Inputs!AK1729","v":0},{"$f":"-Inputs!AL1729","v":0},{"$f":"-Inputs!AM1729","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1730","v":0},{"$f":"-Inputs!T1730","v":0},{"$f":"-Inputs!U1730","v":0},{"$f":"-Inputs!V1730","v":0},{"$f":"-Inputs!W1730","v":0},{"$f":"-Inputs!X1730","v":0},{"$f":"-Inputs!Y1730","v":0},{"$f":"-Inputs!Z1730","v":0},{"$f":"-Inputs!AA1730","v":0},{"$f":"-Inputs!AB1730","v":0},{"$f":"-Inputs!AC1730","v":0},{"$f":"-Inputs!AD1730","v":0},{"$f":"-Inputs!AE1730","v":0},{"$f":"-Inputs!AF1730","v":0},{"$f":"-Inputs!AG1730","v":0},{"$f":"-Inputs!AH1730","v":0},{"$f":"-Inputs!AI1730","v":0},{"$f":"-Inputs!AJ1730","v":0},{"$f":"-Inputs!AK1730","v":0},{"$f":"-Inputs!AL1730","v":0},{"$f":"-Inputs!AM1730","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1731","v":0},{"$f":"-Inputs!T1731","v":0},{"$f":"-Inputs!U1731","v":0},{"$f":"-Inputs!V1731","v":0},{"$f":"-Inputs!W1731","v":0},{"$f":"-Inputs!X1731","v":0},{"$f":"-Inputs!Y1731","v":0},{"$f":"-Inputs!Z1731","v":0},{"$f":"-Inputs!AA1731","v":0},{"$f":"-Inputs!AB1731","v":0},{"$f":"-Inputs!AC1731","v":0},{"$f":"-Inputs!AD1731","v":0},{"$f":"-Inputs!AE1731","v":0},{"$f":"-Inputs!AF1731","v":0},{"$f":"-Inputs!AG1731","v":0},{"$f":"-Inputs!AH1731","v":0},{"$f":"-Inputs!AI1731","v":0},{"$f":"-Inputs!AJ1731","v":0},{"$f":"-Inputs!AK1731","v":0},{"$f":"-Inputs!AL1731","v":0},{"$f":"-Inputs!AM1731","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1732","v":0},{"$f":"-Inputs!T1732","v":0},{"$f":"-Inputs!U1732","v":0},{"$f":"-Inputs!V1732","v":0},{"$f":"-Inputs!W1732","v":0},{"$f":"-Inputs!X1732","v":0},{"$f":"-Inputs!Y1732","v":0},{"$f":"-Inputs!Z1732","v":0},{"$f":"-Inputs!AA1732","v":0},{"$f":"-Inputs!AB1732","v":0},{"$f":"-Inputs!AC1732","v":0},{"$f":"-Inputs!AD1732","v":0},{"$f":"-Inputs!AE1732","v":0},{"$f":"-Inputs!AF1732","v":0},{"$f":"-Inputs!AG1732","v":0},{"$f":"-Inputs!AH1732","v":0},{"$f":"-Inputs!AI1732","v":0},{"$f":"-Inputs!AJ1732","v":0},{"$f":"-Inputs!AK1732","v":0},{"$f":"-Inputs!AL1732","v":0},{"$f":"-Inputs!AM1732","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1733","v":0},{"$f":"-Inputs!T1733","v":0},{"$f":"-Inputs!U1733","v":0},{"$f":"-Inputs!V1733","v":0},{"$f":"-Inputs!W1733","v":0},{"$f":"-Inputs!X1733","v":0},{"$f":"-Inputs!Y1733","v":0},{"$f":"-Inputs!Z1733","v":0},{"$f":"-Inputs!AA1733","v":0},{"$f":"-Inputs!AB1733","v":0},{"$f":"-Inputs!AC1733","v":0},{"$f":"-Inputs!AD1733","v":0},{"$f":"-Inputs!AE1733","v":0},{"$f":"-Inputs!AF1733","v":0},{"$f":"-Inputs!AG1733","v":0},{"$f":"-Inputs!AH1733","v":0},{"$f":"-Inputs!AI1733","v":0},{"$f":"-Inputs!AJ1733","v":0},{"$f":"-Inputs!AK1733","v":0},{"$f":"-Inputs!AL1733","v":0},{"$f":"-Inputs!AM1733","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1734","v":0},{"$f":"-Inputs!T1734","v":0},{"$f":"-Inputs!U1734","v":0},{"$f":"-Inputs!V1734","v":0},{"$f":"-Inputs!W1734","v":0},{"$f":"-Inputs!X1734","v":0},{"$f":"-Inputs!Y1734","v":0},{"$f":"-Inputs!Z1734","v":0},{"$f":"-Inputs!AA1734","v":0},{"$f":"-Inputs!AB1734","v":0},{"$f":"-Inputs!AC1734","v":0},{"$f":"-Inputs!AD1734","v":0},{"$f":"-Inputs!AE1734","v":0},{"$f":"-Inputs!AF1734","v":0},{"$f":"-Inputs!AG1734","v":0},{"$f":"-Inputs!AH1734","v":0},{"$f":"-Inputs!AI1734","v":0},{"$f":"-Inputs!AJ1734","v":0},{"$f":"-Inputs!AK1734","v":0},{"$f":"-Inputs!AL1734","v":0},{"$f":"-Inputs!AM1734","v":0}]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,-0.11160939685561069,0,-2.677154535537642E-2,0,0,0,0,0,{"$f":"SUM(AD1102:AD1111)","v":0},0,0,0,0,{"$f":"SUM(AI1102:AI1111)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1132","v":-2.045626704212546},{"$f":"-Inputs!T1132","v":0},{"$f":"-Inputs!U1132","v":0},{"$f":"-Inputs!V1132","v":0},{"$f":"-Inputs!W1132","v":0},{"$f":"-Inputs!X1132","v":0},{"$f":"-Inputs!Y1132","v":0},{"$f":"-Inputs!Z1132","v":0},{"$f":"-Inputs!AA1132","v":0},{"$f":"-Inputs!AB1132","v":0},{"$f":"-Inputs!AC1132","v":0},{"$f":"-IF(AD1078<0,AD1078,IF(AD1066=0,0,MIN((AD1078/AD1066)*(AD1078>0),AD1078)))","v":0},0,0,0,0,{"$f":"-IF(AI1078<0,AI1078,IF(AI1066=0,0,MIN((AI1078/AI1066)*(AI1078>0),AI1078)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1133","v":-2.3431487080246116E-2},{"$f":"-Inputs!T1133","v":0},{"$f":"-Inputs!U1133","v":0},{"$f":"-Inputs!V1133","v":0},{"$f":"-Inputs!W1133","v":0},{"$f":"-Inputs!X1133","v":0},{"$f":"-Inputs!Y1133","v":0},{"$f":"-Inputs!Z1133","v":0},{"$f":"-Inputs!AA1133","v":0},{"$f":"-Inputs!AB1133","v":0},{"$f":"-Inputs!AC1133","v":0},{"$f":"-IF(AD1079<0,AD1079,IF(AD1067=0,0,MIN((AD1079/AD1067)*(AD1079>0),AD1079)))","v":0},0,0,0,0,{"$f":"-IF(AI1079<0,AI1079,IF(AI1067=0,0,MIN((AI1079/AI1067)*(AI1079>0),AI1079)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1134","v":0},{"$f":"-Inputs!T1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!U1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!V1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!W1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!X1134","v":-2.3023492355026577E-3},{"$f":"-Inputs!Y1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!Z1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!AA1134","v":-2.3023492355026573E-3},{"$f":"-Inputs!AB1134","v":-2.3023492355026577E-3},{"$f":"-Inputs!AC1134","v":-2.3023492355026577E-3},{"$f":"-IF(AD1080<0,AD1080,IF(AD1068=0,0,MIN((AD1080/AD1068)*(AD1080>0),AD1080)))","v":-2.3023492355026573E-3},-2.3023492355026577E-3,-2.3023492355026577E-3,-2.3023492355026577E-3,-2.3023492355026577E-3,{"$f":"-IF(AI1080<0,AI1080,IF(AI1068=0,0,MIN((AI1080/AI1068)*(AI1080>0),AI1080)))","v":-2.3023492355026577E-3},-2.3023492355026581E-3,-2.3023492355026581E-3,-2.3023492355026581E-3,-2.3023492355026586E-3]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1135","v":-0.37197485739889918},{"$f":"-Inputs!T1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!U1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!V1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!W1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!X1135","v":-1.4967988583303655E-2},{"$f":"-Inputs!Y1135","v":-9.2021159911791946E-3},{"$f":"-Inputs!Z1135","v":-9.2021159911791946E-3},{"$f":"-Inputs!AA1135","v":-9.2021159911791928E-3},{"$f":"-Inputs!AB1135","v":-9.2021159911791928E-3},{"$f":"-Inputs!AC1135","v":-9.2021159911791928E-3},{"$f":"-IF(AD1081<0,AD1081,IF(AD1069=0,0,MIN((AD1081/AD1069)*(AD1081>0),AD1081)))","v":-9.2021159911791911E-3},-9.2021159911791894E-3,-9.2021159911791911E-3,-9.2021159911791911E-3,-9.2021159911791894E-3,{"$f":"-IF(AI1081<0,AI1081,IF(AI1069=0,0,MIN((AI1081/AI1069)*(AI1081>0),AI1081)))","v":-9.2021159911791911E-3},-9.2021159911791911E-3,-9.2021159911791911E-3,-9.2021159911791911E-3,-9.2021159911791911E-3]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1136","v":0},{"$f":"-Inputs!T1136","v":0},{"$f":"-Inputs!U1136","v":0},{"$f":"-Inputs!V1136","v":0},{"$f":"-Inputs!W1136","v":0},{"$f":"-Inputs!X1136","v":0},{"$f":"-Inputs!Y1136","v":0},{"$f":"-Inputs!Z1136","v":0},{"$f":"-Inputs!AA1136","v":0},{"$f":"-Inputs!AB1136","v":0},{"$f":"-Inputs!AC1136","v":0},{"$f":"-IF(AD1082<0,AD1082,IF(AD1070=0,0,MIN((AD1082/AD1070)*(AD1082>0),AD1082)))","v":0},0,0,0,0,{"$f":"-IF(AI1082<0,AI1082,IF(AI1070=0,0,MIN((AI1082/AI1070)*(AI1082>0),AI1082)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1137","v":0},{"$f":"-Inputs!T1137","v":0},{"$f":"-Inputs!U1137","v":0},{"$f":"-Inputs!V1137","v":0},{"$f":"-Inputs!W1137","v":0},{"$f":"-Inputs!X1137","v":0},{"$f":"-Inputs!Y1137","v":0},{"$f":"-Inputs!Z1137","v":0},{"$f":"-Inputs!AA1137","v":0},{"$f":"-Inputs!AB1137","v":0},{"$f":"-Inputs!AC1137","v":0},{"$f":"-IF(AD1083<0,AD1083,IF(AD1071=0,0,MIN((AD1083/AD1071)*(AD1083>0),AD1083)))","v":0},0,0,0,0,{"$f":"-IF(AI1083<0,AI1083,IF(AI1071=0,0,MIN((AI1083/AI1071)*(AI1083>0),AI1083)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1138","v":0},{"$f":"-Inputs!T1138","v":0},{"$f":"-Inputs!U1138","v":0},{"$f":"-Inputs!V1138","v":0},{"$f":"-Inputs!W1138","v":0},{"$f":"-Inputs!X1138","v":0},{"$f":"-Inputs!Y1138","v":0},{"$f":"-Inputs!Z1138","v":0},{"$f":"-Inputs!AA1138","v":0},{"$f":"-Inputs!AB1138","v":0},{"$f":"-Inputs!AC1138","v":0},{"$f":"-IF(AD1084<0,AD1084,IF(AD1072=0,0,MIN((AD1084/AD1072)*(AD1084>0),AD1084)))","v":0},0,0,0,0,{"$f":"-IF(AI1084<0,AI1084,IF(AI1072=0,0,MIN((AI1084/AI1072)*(AI1084>0),AI1084)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1139","v":0},{"$f":"-Inputs!T1139","v":0},{"$f":"-Inputs!U1139","v":0},{"$f":"-Inputs!V1139","v":0},{"$f":"-Inputs!W1139","v":0},{"$f":"-Inputs!X1139","v":0},{"$f":"-Inputs!Y1139","v":0},{"$f":"-Inputs!Z1139","v":0},{"$f":"-Inputs!AA1139","v":0},{"$f":"-Inputs!AB1139","v":0},{"$f":"-Inputs!AC1139","v":0},{"$f":"-IF(AD1085<0,AD1085,IF(AD1073=0,0,MIN((AD1085/AD1073)*(AD1085>0),AD1085)))","v":0},0,0,0,0,{"$f":"-IF(AI1085<0,AI1085,IF(AI1073=0,0,MIN((AI1085/AI1073)*(AI1085>0),AI1085)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1140","v":0},{"$f":"-Inputs!T1140","v":0},{"$f":"-Inputs!U1140","v":0},{"$f":"-Inputs!V1140","v":0},{"$f":"-Inputs!W1140","v":0},{"$f":"-Inputs!X1140","v":0},{"$f":"-Inputs!Y1140","v":0},{"$f":"-Inputs!Z1140","v":0},{"$f":"-Inputs!AA1140","v":0},{"$f":"-Inputs!AB1140","v":0},{"$f":"-Inputs!AC1140","v":0},{"$f":"-IF(AD1086<0,AD1086,IF(AD1074=0,0,MIN((AD1086/AD1074)*(AD1086>0),AD1086)))","v":0},0,0,0,0,{"$f":"-IF(AI1086<0,AI1086,IF(AI1074=0,0,MIN((AI1086/AI1074)*(AI1086>0),AI1086)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1141","v":0},{"$f":"-Inputs!T1141","v":0},{"$f":"-Inputs!U1141","v":0},{"$f":"-Inputs!V1141","v":0},{"$f":"-Inputs!W1141","v":0},{"$f":"-Inputs!X1141","v":0},{"$f":"-Inputs!Y1141","v":0},{"$f":"-Inputs!Z1141","v":0},{"$f":"-Inputs!AA1141","v":0},{"$f":"-Inputs!AB1141","v":0},{"$f":"-Inputs!AC1141","v":0},{"$f":"-IF(AD1087<0,AD1087,IF(AD1075=0,0,MIN((AD1087/AD1075)*(AD1087>0),AD1087)))","v":0},0,0,0,0,{"$f":"-IF(AI1087<0,AI1087,IF(AI1075=0,0,MIN((AI1087/AI1075)*(AI1087>0),AI1087)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.4410330486916916},{"$f":"SUM(T1114:T1123)","v":-1.7270337818806311E-2},-1.7270337818806311E-2,-1.7270337818806311E-2,-1.7270337818806311E-2,-1.7270337818806311E-2,{"$f":"SUM(Y1114:Y1123)","v":-1.1504465226681852E-2},-1.1504465226681852E-2,-1.1504465226681851E-2,-1.1504465226681851E-2,-1.1504465226681851E-2,{"$f":"SUM(AD1114:AD1123)","v":-1.1504465226681849E-2},-1.1504465226681847E-2,-1.1504465226681849E-2,-1.1504465226681849E-2,-1.1504465226681847E-2,{"$f":"SUM(AI1114:AI1123)","v":-1.1504465226681849E-2},-1.1504465226681849E-2,-1.1504465226681849E-2,-1.1504465226681849E-2,-1.1504465226681849E-2]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0,{"$f":"AD1078+AD1090+AD1102+AD1114","v":0},0,0,0,0,{"$f":"AI1078+AI1090+AI1102+AI1114","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1079+AD1091+AD1103+AD1115","v":0},0,0,0,0,{"$f":"AI1079+AI1091+AI1103+AI1115","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11281511253963018,0.11281511253963018,0.11051276330412753,0.10821041406862487,0.10590806483312222,0.10360571559761957,0.10130336636211691,9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2,8.979162018460364E-2,{"$f":"AD1080+AD1092+AD1104+AD1116","v":8.7489270949100986E-2},8.5186921713598332E-2,8.2884572478095678E-2,8.0582223242593023E-2,7.8279874007090369E-2,{"$f":"AI1080+AI1092+AI1104+AI1116","v":7.5977524771587715E-2},7.3675175536085061E-2,7.1372826300582407E-2,6.9070477065079752E-2,6.6768127829577098E-2]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8060465263147053,0.43407166891580612,0.41910368033250245,0.40413569174919878,0.27755830631028439,0.26259031772698072,0.22085078378830064,0.21164866779712144,0.20244655180594223,0.19324443581476303,0.18404231982358382,0.17484020383240462,{"$f":"AD1081+AD1093+AD1105+AD1117","v":0.16563808784122541},0.15643597185004623,0.14723385585886706,0.13803173986768785,0.12882962387650868,{"$f":"AI1081+AI1093+AI1105+AI1117","v":0.11962750788532948},0.11042539189415029,0.1012232759029711,9.2021159911791911E-2,8.281904392061272E-2]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1082+AD1094+AD1106+AD1118","v":0},0,0,0,0,{"$f":"AI1082+AI1094+AI1106+AI1118","v":0},0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1083+AD1095+AD1107+AD1119","v":0},0,0,0,0,{"$f":"AI1083+AI1095+AI1107+AI1119","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1084+AD1096+AD1108+AD1120","v":0},0,0,0,0,{"$f":"AI1084+AI1096+AI1108+AI1120","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1085+AD1097+AD1109+AD1121","v":0},0,0,0,0,{"$f":"AI1085+AI1097+AI1109+AI1121","v":0},0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0.97931350673516548},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0.97931350673516548},{"$f":"T1086+T1098+T1110+T1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0.97931350673516548},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AD1086+AD1098+AD1110+AD1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548,{"$f":"AI1086+AI1098+AI1110+AI1122","v":0.97931350673516548},0.97931350673516548,0.97931350673516548,0.97931350673516548,0.97931350673516548]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0,{"$f":"AD1087+AD1099+AD1111+AD1123","v":0},0,0,0,0,{"$f":"AI1087+AI1099+AI1111+AI1123","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.8981751455895011},{"$f":"SUM(S1126:S1135)","v":1.5262002881906018},1.5089299503717954,1.4916596125529891,1.362779877878572,1.3455095400597656,1.301467656885583,1.2899631916589012,1.2784587264322194,1.2669542612055373,1.2554497959788555,1.2439453307521737,{"$f":"SUM(AD1126:AD1135)","v":1.2324408655254919},1.2209364002988101,1.2094319350721281,1.1979274698454463,1.1864230046187645,{"$f":"SUM(AI1126:AI1135)","v":1.1749185393920827},1.1634140741654009,1.1519096089387191,1.1404051437120373,1.1289006784853552]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-2.045626704212546}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3431487080246116E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-2.0690581912927923}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61,{"$f":"MAX(0,AC1152-1)","v":60},{"$f":"MAX(0,AD1152-1)","v":59},{"$f":"MAX(0,AE1152-1)","v":58},{"$f":"MAX(0,AF1152-1)","v":57},{"$f":"MAX(0,AG1152-1)","v":56},{"$f":"MAX(0,AH1152-1)","v":55},{"$f":"MAX(0,AI1152-1)","v":54},{"$f":"MAX(0,AJ1152-1)","v":53},{"$f":"MAX(0,AK1152-1)","v":52},{"$f":"MAX(0,AL1152-1)","v":51}]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,T1156-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,T1157-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,{"$f":"MAX(0,AC1161-1)","v":52.598995281445561},{"$f":"MAX(0,AD1161-1)","v":51.598995281445561},{"$f":"MAX(0,AE1161-1)","v":50.598995281445561},{"$f":"MAX(0,AF1161-1)","v":49.598995281445561},{"$f":"MAX(0,AG1161-1)","v":48.598995281445561},{"$f":"MAX(0,AH1161-1)","v":47.598995281445561},{"$f":"MAX(0,AI1161-1)","v":46.598995281445561},{"$f":"MAX(0,AJ1161-1)","v":45.598995281445561},{"$f":"MAX(0,AK1161-1)","v":44.598995281445561},{"$f":"MAX(0,AL1161-1)","v":43.598995281445561}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},706.81974405068149,696.7223191356718,686.6248942206621,676.5274693056524,666.43004439064271,656.33261947563301,646.23519456062331,636.13776964561362,626.04034473060392,615.94291981559422,{"$f":"AC1212","v":605.84549490058453},{"$f":"AD1212","v":595.74806998557483},{"$f":"AE1212","v":585.65064507056513},{"$f":"AF1212","v":575.55322015555544},{"$f":"AG1212","v":565.45579524054574},{"$f":"AH1212","v":555.35837032553604},{"$f":"AI1212","v":545.26094541052635},{"$f":"AJ1212","v":535.16352049551665},{"$f":"AK1212","v":525.06609558050695},{"$f":"AL1212","v":514.96867066549726}]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},159.77939875682176,154.28198286532145,148.78456697382114,143.26886311573929,137.75141742492025,131.89650092792974,126.41491777128505,120.93333461464036,115.45175145799567,109.97016830135098,104.48858514470629,99.264155887470977,94.039726630235663,88.815297373000348,83.590868115765034,78.366438858529719,73.142009601294404,67.91758034405909,62.693151086823775,57.468721829588461]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},6.8603721249902838,6.7231646824904781,6.5859572399906723,6.4487497974908665,6.3115423549910608,6.174334912491255,6.0371274699914492,5.8999200274916435,5.7627125849918377,5.6255051424920319,5.4882976999922262,5.3510902574924204,5.2138828149926146,5.0766753724928089,4.9394679299930031,4.8022604874931973,4.6650530449933916,4.5278456024935858,4.39063815999378,4.2534307174939743]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},18.36084078945402,17.92024869607847,17.479656602702921,17.036364580038203,16.592815403293343,16.099443994549198,15.661189354294731,15.222934714040264,14.784680073785797,14.34642543353133,13.908170793276863,13.21276225361302,12.517353713949177,11.821945174285334,11.126536634621491,10.431128094957648,9.7357195552938052,9.0403110156299622,8.3449024759661192,7.6494939363022763]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":892.78122186304222},876.6085815206568,860.43594117827138,844.24231294001549,828.04668571494187,811.4637654516979,795.30929529728905,779.15482514288033,763.00035498847183,746.8458848340631,{"$f":"SUM(AD1164:AD1173)","v":730.6914146796546},714.53694452524587,698.38247437083726,682.22800421642853,666.07353406201992,{"$f":"SUM(AI1164:AI1173)","v":649.91906390761119},633.76459375320258,617.61012359879385,601.45565344438512,585.30118328997662]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$229","v":706.81974405068149}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$230","v":159.77939875682176}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$231","v":6.8603721249902838}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$232","v":18.36084078945402}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$233","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$234","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$235","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$236","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$237","v":0.96086614109453428}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$238","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":892.78122186304222}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1737","v":0},{"$f":"-Inputs!U1737","v":0},{"$f":"-Inputs!V1737","v":0},{"$f":"-Inputs!W1737","v":0},{"$f":"-Inputs!X1737","v":0},{"$f":"-Inputs!Y1737","v":0},{"$f":"-Inputs!Z1737","v":0},{"$f":"-Inputs!AA1737","v":0},{"$f":"-Inputs!AB1737","v":0},{"$f":"-Inputs!AC1737","v":0},{"$f":"-Inputs!AD1737","v":0},{"$f":"-Inputs!AE1737","v":0},{"$f":"-Inputs!AF1737","v":0},{"$f":"-Inputs!AG1737","v":0},{"$f":"-Inputs!AH1737","v":0},{"$f":"-Inputs!AI1737","v":0},{"$f":"-Inputs!AJ1737","v":0},{"$f":"-Inputs!AK1737","v":0},{"$f":"-Inputs!AL1737","v":0},{"$f":"-Inputs!AM1737","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1738","v":0},{"$f":"-Inputs!U1738","v":0},{"$f":"-Inputs!V1738","v":-1.8287966581547983E-2},{"$f":"-Inputs!W1738","v":-2.00297993187281E-2},{"$f":"-Inputs!X1738","v":-0.35750060549019325},{"$f":"-Inputs!Y1738","v":0},{"$f":"-Inputs!Z1738","v":0},{"$f":"-Inputs!AA1738","v":0},{"$f":"-Inputs!AB1738","v":0},{"$f":"-Inputs!AC1738","v":0},{"$f":"-Inputs!AD1738","v":0},{"$f":"-Inputs!AE1738","v":0},{"$f":"-Inputs!AF1738","v":0},{"$f":"-Inputs!AG1738","v":0},{"$f":"-Inputs!AH1738","v":0},{"$f":"-Inputs!AI1738","v":0},{"$f":"-Inputs!AJ1738","v":0},{"$f":"-Inputs!AK1738","v":0},{"$f":"-Inputs!AL1738","v":0},{"$f":"-Inputs!AM1738","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1739","v":0},{"$f":"-Inputs!U1739","v":0},{"$f":"-Inputs!V1739","v":0},{"$f":"-Inputs!W1739","v":0},{"$f":"-Inputs!X1739","v":0},{"$f":"-Inputs!Y1739","v":0},{"$f":"-Inputs!Z1739","v":0},{"$f":"-Inputs!AA1739","v":0},{"$f":"-Inputs!AB1739","v":0},{"$f":"-Inputs!AC1739","v":0},{"$f":"-Inputs!AD1739","v":0},{"$f":"-Inputs!AE1739","v":0},{"$f":"-Inputs!AF1739","v":0},{"$f":"-Inputs!AG1739","v":0},{"$f":"-Inputs!AH1739","v":0},{"$f":"-Inputs!AI1739","v":0},{"$f":"-Inputs!AJ1739","v":0},{"$f":"-Inputs!AK1739","v":0},{"$f":"-Inputs!AL1739","v":0},{"$f":"-Inputs!AM1739","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1740","v":0},{"$f":"-Inputs!U1740","v":0},{"$f":"-Inputs!V1740","v":-2.6999292891669489E-3},{"$f":"-Inputs!W1740","v":-2.9570833693087746E-3},{"$f":"-Inputs!X1740","v":-5.2779315368597389E-2},{"$f":"-Inputs!Y1740","v":0},{"$f":"-Inputs!Z1740","v":0},{"$f":"-Inputs!AA1740","v":0},{"$f":"-Inputs!AB1740","v":0},{"$f":"-Inputs!AC1740","v":0},{"$f":"-Inputs!AD1740","v":0},{"$f":"-Inputs!AE1740","v":0},{"$f":"-Inputs!AF1740","v":0},{"$f":"-Inputs!AG1740","v":0},{"$f":"-Inputs!AH1740","v":0},{"$f":"-Inputs!AI1740","v":0},{"$f":"-Inputs!AJ1740","v":0},{"$f":"-Inputs!AK1740","v":0},{"$f":"-Inputs!AL1740","v":0},{"$f":"-Inputs!AM1740","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1741","v":0},{"$f":"-Inputs!U1741","v":0},{"$f":"-Inputs!V1741","v":0},{"$f":"-Inputs!W1741","v":0},{"$f":"-Inputs!X1741","v":0},{"$f":"-Inputs!Y1741","v":0},{"$f":"-Inputs!Z1741","v":0},{"$f":"-Inputs!AA1741","v":0},{"$f":"-Inputs!AB1741","v":0},{"$f":"-Inputs!AC1741","v":0},{"$f":"-Inputs!AD1741","v":0},{"$f":"-Inputs!AE1741","v":0},{"$f":"-Inputs!AF1741","v":0},{"$f":"-Inputs!AG1741","v":0},{"$f":"-Inputs!AH1741","v":0},{"$f":"-Inputs!AI1741","v":0},{"$f":"-Inputs!AJ1741","v":0},{"$f":"-Inputs!AK1741","v":0},{"$f":"-Inputs!AL1741","v":0},{"$f":"-Inputs!AM1741","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1742","v":0},{"$f":"-Inputs!U1742","v":0},{"$f":"-Inputs!V1742","v":0},{"$f":"-Inputs!W1742","v":0},{"$f":"-Inputs!X1742","v":0},{"$f":"-Inputs!Y1742","v":0},{"$f":"-Inputs!Z1742","v":0},{"$f":"-Inputs!AA1742","v":0},{"$f":"-Inputs!AB1742","v":0},{"$f":"-Inputs!AC1742","v":0},{"$f":"-Inputs!AD1742","v":0},{"$f":"-Inputs!AE1742","v":0},{"$f":"-Inputs!AF1742","v":0},{"$f":"-Inputs!AG1742","v":0},{"$f":"-Inputs!AH1742","v":0},{"$f":"-Inputs!AI1742","v":0},{"$f":"-Inputs!AJ1742","v":0},{"$f":"-Inputs!AK1742","v":0},{"$f":"-Inputs!AL1742","v":0},{"$f":"-Inputs!AM1742","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1743","v":0},{"$f":"-Inputs!U1743","v":0},{"$f":"-Inputs!V1743","v":0},{"$f":"-Inputs!W1743","v":0},{"$f":"-Inputs!X1743","v":0},{"$f":"-Inputs!Y1743","v":0},{"$f":"-Inputs!Z1743","v":0},{"$f":"-Inputs!AA1743","v":0},{"$f":"-Inputs!AB1743","v":0},{"$f":"-Inputs!AC1743","v":0},{"$f":"-Inputs!AD1743","v":0},{"$f":"-Inputs!AE1743","v":0},{"$f":"-Inputs!AF1743","v":0},{"$f":"-Inputs!AG1743","v":0},{"$f":"-Inputs!AH1743","v":0},{"$f":"-Inputs!AI1743","v":0},{"$f":"-Inputs!AJ1743","v":0},{"$f":"-Inputs!AK1743","v":0},{"$f":"-Inputs!AL1743","v":0},{"$f":"-Inputs!AM1743","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1744","v":0},{"$f":"-Inputs!U1744","v":0},{"$f":"-Inputs!V1744","v":0},{"$f":"-Inputs!W1744","v":0},{"$f":"-Inputs!X1744","v":0},{"$f":"-Inputs!Y1744","v":0},{"$f":"-Inputs!Z1744","v":0},{"$f":"-Inputs!AA1744","v":0},{"$f":"-Inputs!AB1744","v":0},{"$f":"-Inputs!AC1744","v":0},{"$f":"-Inputs!AD1744","v":0},{"$f":"-Inputs!AE1744","v":0},{"$f":"-Inputs!AF1744","v":0},{"$f":"-Inputs!AG1744","v":0},{"$f":"-Inputs!AH1744","v":0},{"$f":"-Inputs!AI1744","v":0},{"$f":"-Inputs!AJ1744","v":0},{"$f":"-Inputs!AK1744","v":0},{"$f":"-Inputs!AL1744","v":0},{"$f":"-Inputs!AM1744","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1745","v":0},{"$f":"-Inputs!U1745","v":0},{"$f":"-Inputs!V1745","v":0},{"$f":"-Inputs!W1745","v":0},{"$f":"-Inputs!X1745","v":0},{"$f":"-Inputs!Y1745","v":0},{"$f":"-Inputs!Z1745","v":0},{"$f":"-Inputs!AA1745","v":0},{"$f":"-Inputs!AB1745","v":0},{"$f":"-Inputs!AC1745","v":0},{"$f":"-Inputs!AD1745","v":0},{"$f":"-Inputs!AE1745","v":0},{"$f":"-Inputs!AF1745","v":0},{"$f":"-Inputs!AG1745","v":0},{"$f":"-Inputs!AH1745","v":0},{"$f":"-Inputs!AI1745","v":0},{"$f":"-Inputs!AJ1745","v":0},{"$f":"-Inputs!AK1745","v":0},{"$f":"-Inputs!AL1745","v":0},{"$f":"-Inputs!AM1745","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1746","v":0},{"$f":"-Inputs!U1746","v":0},{"$f":"-Inputs!V1746","v":0},{"$f":"-Inputs!W1746","v":0},{"$f":"-Inputs!X1746","v":0},{"$f":"-Inputs!Y1746","v":0},{"$f":"-Inputs!Z1746","v":0},{"$f":"-Inputs!AA1746","v":0},{"$f":"-Inputs!AB1746","v":0},{"$f":"-Inputs!AC1746","v":0},{"$f":"-Inputs!AD1746","v":0},{"$f":"-Inputs!AE1746","v":0},{"$f":"-Inputs!AF1746","v":0},{"$f":"-Inputs!AG1746","v":0},{"$f":"-Inputs!AH1746","v":0},{"$f":"-Inputs!AI1746","v":0},{"$f":"-Inputs!AJ1746","v":0},{"$f":"-Inputs!AK1746","v":0},{"$f":"-Inputs!AL1746","v":0},{"$f":"-Inputs!AM1746","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-2.098789587071493E-2,-2.2986882688036874E-2,-0.41027992085879061,0,0,0,0,0,{"$f":"SUM(AD1188:AD1197)","v":0},0,0,0,0,{"$f":"SUM(AI1188:AI1197)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1144","v":-10.097424915009736},{"$f":"-Inputs!U1144","v":-10.097424915009736},{"$f":"-Inputs!V1144","v":-10.097424915009734},{"$f":"-Inputs!W1144","v":-10.097424915009734},{"$f":"-Inputs!X1144","v":-10.097424915009734},{"$f":"-Inputs!Y1144","v":-10.097424915009736},{"$f":"-Inputs!Z1144","v":-10.097424915009736},{"$f":"-Inputs!AA1144","v":-10.097424915009736},{"$f":"-Inputs!AB1144","v":-10.097424915009736},{"$f":"-Inputs!AC1144","v":-10.097424915009736},{"$f":"-IF(AD1164<0,AD1164,IF(AD1152=0,0,MIN((AD1164/AD1152)*(AD1164>0),AD1164)))","v":-10.097424915009743},-10.097424915009743,-10.097424915009743,-10.097424915009745,-10.097424915009745,{"$f":"-IF(AI1164<0,AI1164,IF(AI1152=0,0,MIN((AI1164/AI1152)*(AI1164>0),AI1164)))","v":-10.097424915009746},-10.097424915009746,-10.097424915009748,-10.09742491500975,-10.09742491500975]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1145","v":-5.4974158915003084},{"$f":"-Inputs!U1145","v":-5.4974158915003084},{"$f":"-Inputs!V1145","v":-5.4974158915003084},{"$f":"-Inputs!W1145","v":-5.4974158915003084},{"$f":"-Inputs!X1145","v":-5.4974158915003084},{"$f":"-Inputs!Y1145","v":-5.481583156644688},{"$f":"-Inputs!Z1145","v":-5.481583156644688},{"$f":"-Inputs!AA1145","v":-5.481583156644688},{"$f":"-Inputs!AB1145","v":-5.481583156644688},{"$f":"-Inputs!AC1145","v":-5.481583156644688},{"$f":"-IF(AD1165<0,AD1165,IF(AD1153=0,0,MIN((AD1165/AD1153)*(AD1165>0),AD1165)))","v":-5.2244292572353146},-5.2244292572353146,-5.2244292572353146,-5.2244292572353146,-5.2244292572353146,{"$f":"-IF(AI1165<0,AI1165,IF(AI1153=0,0,MIN((AI1165/AI1153)*(AI1165>0),AI1165)))","v":-5.2244292572353146},-5.2244292572353146,-5.2244292572353146,-5.2244292572353146,-5.2244292572353146]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1146","v":-0.13720744249980568},{"$f":"-Inputs!U1146","v":-0.13720744249980568},{"$f":"-Inputs!V1146","v":-0.13720744249980565},{"$f":"-Inputs!W1146","v":-0.13720744249980565},{"$f":"-Inputs!X1146","v":-0.13720744249980565},{"$f":"-Inputs!Y1146","v":-0.13720744249980565},{"$f":"-Inputs!Z1146","v":-0.13720744249980565},{"$f":"-Inputs!AA1146","v":-0.13720744249980565},{"$f":"-Inputs!AB1146","v":-0.13720744249980565},{"$f":"-Inputs!AC1146","v":-0.13720744249980565},{"$f":"-IF(AD1166<0,AD1166,IF(AD1154=0,0,MIN((AD1166/AD1154)*(AD1166>0),AD1166)))","v":-0.13720744249980565},-0.13720744249980565,-0.13720744249980565,-0.13720744249980565,-0.13720744249980565,{"$f":"-IF(AI1166<0,AI1166,IF(AI1154=0,0,MIN((AI1166/AI1154)*(AI1166>0),AI1166)))","v":-0.13720744249980563},-0.13720744249980563,-0.13720744249980563,-0.13720744249980563,-0.13720744249980563]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1147","v":-0.44059209337555066},{"$f":"-Inputs!U1147","v":-0.44059209337555066},{"$f":"-Inputs!V1147","v":-0.44059209337555061},{"$f":"-Inputs!W1147","v":-0.44059209337555061},{"$f":"-Inputs!X1147","v":-0.44059209337555061},{"$f":"-Inputs!Y1147","v":-0.4382546402544677},{"$f":"-Inputs!Z1147","v":-0.4382546402544677},{"$f":"-Inputs!AA1147","v":-0.43825464025446764},{"$f":"-Inputs!AB1147","v":-0.4382546402544677},{"$f":"-Inputs!AC1147","v":-0.43825464025446764},{"$f":"-IF(AD1167<0,AD1167,IF(AD1155=0,0,MIN((AD1167/AD1155)*(AD1167>0),AD1167)))","v":-0.69540853966384319},-0.69540853966384319,-0.69540853966384319,-0.69540853966384319,-0.69540853966384319,{"$f":"-IF(AI1167<0,AI1167,IF(AI1155=0,0,MIN((AI1167/AI1155)*(AI1167>0),AI1167)))","v":-0.69540853966384319},-0.69540853966384319,-0.69540853966384319,-0.69540853966384331,-0.69540853966384331]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1148","v":0},{"$f":"-Inputs!U1148","v":0},{"$f":"-Inputs!V1148","v":0},{"$f":"-Inputs!W1148","v":0},{"$f":"-Inputs!X1148","v":0},{"$f":"-Inputs!Y1148","v":0},{"$f":"-Inputs!Z1148","v":0},{"$f":"-Inputs!AA1148","v":0},{"$f":"-Inputs!AB1148","v":0},{"$f":"-Inputs!AC1148","v":0},{"$f":"-IF(AD1168<0,AD1168,IF(AD1156=0,0,MIN((AD1168/AD1156)*(AD1168>0),AD1168)))","v":0},0,0,0,0,{"$f":"-IF(AI1168<0,AI1168,IF(AI1156=0,0,MIN((AI1168/AI1156)*(AI1168>0),AI1168)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1149","v":0},{"$f":"-Inputs!U1149","v":0},{"$f":"-Inputs!V1149","v":0},{"$f":"-Inputs!W1149","v":0},{"$f":"-Inputs!X1149","v":0},{"$f":"-Inputs!Y1149","v":0},{"$f":"-Inputs!Z1149","v":0},{"$f":"-Inputs!AA1149","v":0},{"$f":"-Inputs!AB1149","v":0},{"$f":"-Inputs!AC1149","v":0},{"$f":"-IF(AD1169<0,AD1169,IF(AD1157=0,0,MIN((AD1169/AD1157)*(AD1169>0),AD1169)))","v":0},0,0,0,0,{"$f":"-IF(AI1169<0,AI1169,IF(AI1157=0,0,MIN((AI1169/AI1157)*(AI1169>0),AI1169)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1150","v":0},{"$f":"-Inputs!U1150","v":0},{"$f":"-Inputs!V1150","v":0},{"$f":"-Inputs!W1150","v":0},{"$f":"-Inputs!X1150","v":0},{"$f":"-Inputs!Y1150","v":0},{"$f":"-Inputs!Z1150","v":0},{"$f":"-Inputs!AA1150","v":0},{"$f":"-Inputs!AB1150","v":0},{"$f":"-Inputs!AC1150","v":0},{"$f":"-IF(AD1170<0,AD1170,IF(AD1158=0,0,MIN((AD1170/AD1158)*(AD1170>0),AD1170)))","v":0},0,0,0,0,{"$f":"-IF(AI1170<0,AI1170,IF(AI1158=0,0,MIN((AI1170/AI1158)*(AI1170>0),AI1170)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1151","v":0},{"$f":"-Inputs!U1151","v":0},{"$f":"-Inputs!V1151","v":0},{"$f":"-Inputs!W1151","v":0},{"$f":"-Inputs!X1151","v":0},{"$f":"-Inputs!Y1151","v":0},{"$f":"-Inputs!Z1151","v":0},{"$f":"-Inputs!AA1151","v":0},{"$f":"-Inputs!AB1151","v":0},{"$f":"-Inputs!AC1151","v":0},{"$f":"-IF(AD1171<0,AD1171,IF(AD1159=0,0,MIN((AD1171/AD1159)*(AD1171>0),AD1171)))","v":0},0,0,0,0,{"$f":"-IF(AI1171<0,AI1171,IF(AI1159=0,0,MIN((AI1171/AI1159)*(AI1171>0),AI1171)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1152","v":0},{"$f":"-Inputs!U1152","v":0},{"$f":"-Inputs!V1152","v":0},{"$f":"-Inputs!W1152","v":0},{"$f":"-Inputs!X1152","v":0},{"$f":"-Inputs!Y1152","v":0},{"$f":"-Inputs!Z1152","v":0},{"$f":"-Inputs!AA1152","v":0},{"$f":"-Inputs!AB1152","v":0},{"$f":"-Inputs!AC1152","v":0},{"$f":"-IF(AD1172<0,AD1172,IF(AD1160=0,0,MIN((AD1172/AD1160)*(AD1172>0),AD1172)))","v":0},0,0,0,0,{"$f":"-IF(AI1172<0,AI1172,IF(AI1160=0,0,MIN((AI1172/AI1160)*(AI1172>0),AI1172)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1153","v":0},{"$f":"-Inputs!U1153","v":0},{"$f":"-Inputs!V1153","v":0},{"$f":"-Inputs!W1153","v":0},{"$f":"-Inputs!X1153","v":0},{"$f":"-Inputs!Y1153","v":0},{"$f":"-Inputs!Z1153","v":0},{"$f":"-Inputs!AA1153","v":0},{"$f":"-Inputs!AB1153","v":0},{"$f":"-Inputs!AC1153","v":0},{"$f":"-IF(AD1173<0,AD1173,IF(AD1161=0,0,MIN((AD1173/AD1161)*(AD1173>0),AD1173)))","v":0},0,0,0,0,{"$f":"-IF(AI1173<0,AI1173,IF(AI1161=0,0,MIN((AI1173/AI1161)*(AI1173>0),AI1173)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-16.172640342385399},{"$f":"SUM(U1200:U1209)","v":-16.172640342385399},-16.172640342385399,-16.172640342385399,-16.172640342385399,{"$f":"SUM(Y1200:Y1209)","v":-16.154470154408699},-16.154470154408699,-16.154470154408699,-16.154470154408699,-16.154470154408699,{"$f":"SUM(AD1200:AD1209)","v":-16.154470154408706},-16.154470154408706,-16.154470154408706,-16.15447015440871,-16.15447015440871,{"$f":"SUM(AI1200:AI1209)","v":-16.15447015440871},-16.15447015440871,-16.154470154408713,-16.154470154408713,-16.154470154408713]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":706.81974405068149},{"$f":"T1164+T1176+T1188+T1200","v":696.7223191356718},686.6248942206621,676.5274693056524,666.43004439064271,656.33261947563301,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":646.23519456062331},{"$f":"Z1164+Z1176+Z1188+Z1200","v":636.13776964561362},626.04034473060392,615.94291981559422,605.84549490058453,{"$f":"AD1164+AD1176+AD1188+AD1200","v":595.74806998557483},585.65064507056513,575.55322015555544,565.45579524054574,555.35837032553604,{"$f":"AI1164+AI1176+AI1188+AI1200","v":545.26094541052635},535.16352049551665,525.06609558050695,514.96867066549726,504.8712457504875]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.77939875682176,154.28198286532145,148.78456697382114,143.26886311573929,137.75141742492025,131.89650092792974,126.41491777128505,120.93333461464036,115.45175145799567,109.97016830135098,104.48858514470629,{"$f":"AD1165+AD1177+AD1189+AD1201","v":99.264155887470977},94.039726630235663,88.815297373000348,83.590868115765034,78.366438858529719,{"$f":"AI1165+AI1177+AI1189+AI1201","v":73.142009601294404},67.91758034405909,62.693151086823775,57.468721829588461,52.244292572353146]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8603721249902838,6.7231646824904781,6.5859572399906723,6.4487497974908665,6.3115423549910608,6.174334912491255,6.0371274699914492,5.8999200274916435,5.7627125849918377,5.6255051424920319,5.4882976999922262,{"$f":"AD1166+AD1178+AD1190+AD1202","v":5.3510902574924204},5.2138828149926146,5.0766753724928089,4.9394679299930031,4.8022604874931973,{"$f":"AI1166+AI1178+AI1190+AI1202","v":4.6650530449933916},4.5278456024935858,4.39063815999378,4.2534307174939743,4.1162232749941685]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.36084078945402,17.92024869607847,17.479656602702921,17.036364580038203,16.592815403293343,16.099443994549198,15.661189354294731,15.222934714040264,14.784680073785797,14.34642543353133,13.908170793276863,{"$f":"AD1167+AD1179+AD1191+AD1203","v":13.21276225361302},12.517353713949177,11.821945174285334,11.126536634621491,10.431128094957648,{"$f":"AI1167+AI1179+AI1191+AI1203","v":9.7357195552938052},9.0403110156299622,8.3449024759661192,7.6494939363022763,6.9540853966384333]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1168+AD1180+AD1192+AD1204","v":0},0,0,0,0,{"$f":"AI1168+AI1180+AI1192+AI1204","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1169+AD1181+AD1193+AD1205","v":0},0,0,0,0,{"$f":"AI1169+AI1181+AI1193+AI1205","v":0},0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1170+AD1182+AD1194+AD1206","v":0},0,0,0,0,{"$f":"AI1170+AI1182+AI1194+AI1206","v":0},0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1171+AD1183+AD1195+AD1207","v":0},0,0,0,0,{"$f":"AI1171+AI1183+AI1195+AI1207","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0.96086614109453428},{"$f":"T1172+T1184+T1196+T1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0.96086614109453428},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"AD1172+AD1184+AD1196+AD1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428,{"$f":"AI1172+AI1184+AI1196+AI1208","v":0.96086614109453428},0.96086614109453428,0.96086614109453428,0.96086614109453428,0.96086614109453428]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0,{"$f":"AD1173+AD1185+AD1197+AD1209","v":0},0,0,0,0,{"$f":"AI1173+AI1185+AI1197+AI1209","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":892.78122186304222},{"$f":"SUM(T1212:T1221)","v":876.6085815206568},860.43594117827138,844.24231294001549,828.04668571494187,811.4637654516979,795.30929529728905,779.15482514288033,763.00035498847183,746.8458848340631,730.6914146796546,{"$f":"SUM(AD1212:AD1221)","v":714.53694452524587},698.38247437083726,682.22800421642853,666.07353406201992,649.91906390761119,{"$f":"SUM(AI1212:AI1221)","v":633.76459375320258},617.61012359879385,601.45565344438512,585.30118328997662,569.14671313556778]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62,{"$f":"MAX(0,AC1238-1)","v":61},{"$f":"MAX(0,AD1238-1)","v":60},{"$f":"MAX(0,AE1238-1)","v":59},{"$f":"MAX(0,AF1238-1)","v":58},{"$f":"MAX(0,AG1238-1)","v":57},{"$f":"MAX(0,AH1238-1)","v":56},{"$f":"MAX(0,AI1238-1)","v":55},{"$f":"MAX(0,AJ1238-1)","v":54},{"$f":"MAX(0,AK1238-1)","v":53},{"$f":"MAX(0,AL1238-1)","v":52}]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,U1242-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,U1243-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,{"$f":"MAX(0,AC1247-1)","v":53.598995281445561},{"$f":"MAX(0,AD1247-1)","v":52.598995281445561},{"$f":"MAX(0,AE1247-1)","v":51.598995281445561},{"$f":"MAX(0,AF1247-1)","v":50.598995281445561},{"$f":"MAX(0,AG1247-1)","v":49.598995281445561},{"$f":"MAX(0,AH1247-1)","v":48.598995281445561},{"$f":"MAX(0,AI1247-1)","v":47.598995281445561},{"$f":"MAX(0,AJ1247-1)","v":46.598995281445561},{"$f":"MAX(0,AK1247-1)","v":45.598995281445561},{"$f":"MAX(0,AL1247-1)","v":44.598995281445561}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":64.522989458705794},64.082389375821066,63.641789292936345,63.201189210051623,62.760589127166902,61.809671110088615,60.858753093010328,59.907835075932041,58.956917058853755,{"$f":"AC1298","v":58.005999041775468},{"$f":"AD1298","v":57.055081024697181},{"$f":"AE1298","v":56.104163007618894},{"$f":"AF1298","v":55.153244990540607},{"$f":"AG1298","v":54.20232697346232},{"$f":"AH1298","v":53.251408956384033},{"$f":"AI1298","v":52.300490939305746},{"$f":"AJ1298","v":51.349572922227459},{"$f":"AK1298","v":50.398654905149172},{"$f":"AL1298","v":49.447736888070885}]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,42.797822265027783,40.957058827507851,39.115341584447606,37.271242896430856,35.430479458910924,34.06776498265824,32.705050506405556,31.342336030152872,29.979621553900188,28.616907077647504,27.254197216807146,25.891487355966788,24.52877749512643,23.166067634286073,21.803357773445715,20.440647912605357,19.077938051764999,17.715228190924641,16.352518330084283]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.48916787087822655,0.47331510130221083,0.4574623317261951,0.44160956215017938,0.42575679257416366,0.41650121012689922,0.40724562767963479,0.39799004523237036,0.38873446278510593,0.3794788803378415,0.37022329789057706,0.36096771544331263,0.3517121329960482,0.34245655054878377,0.33320096810151933,0.3239453856542549,0.31468980320699047,0.30543422075972604,0.29617863831246161]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,65.427845093917909,61.98793831489413,58.518721378551255,54.976323355108505,51.536416576084726,49.55394067657749,47.571464777070254,45.588988877563018,43.606512978055783,41.624037078548547,39.64194007480814,37.659843071067733,35.677746067327327,33.69564906358692,31.713552059846513,29.731455056106107,27.7493580523657,25.767261048625294,23.785164044884887]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"T1305","v":4.2548367090670451},{"$f":"U1305","v":4.0311362094074665},{"$f":"V1305","v":3.8074357097478879},{"$f":"W1305","v":3.5837352100883093},{"$f":"X1305","v":3.3600347104287307},{"$f":"Y1305","v":3.2311123652107892},{"$f":"Z1305","v":3.1021900199928476},{"$f":"AA1305","v":2.9732676747749061},{"$f":"AB1305","v":2.8443453295569645},2.715422984339023,2.5861171279419266,2.4568112715448303,2.3275054151477339,2.1981995587506376,2.0688937023535412,1.9395878459564448,1.8102819895593485,1.6809761331622521,1.5516702767651558]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":177.4698423189335},171.50901875026946,165.51793121874604,159.45128115516621,153.49045758650217,149.078990344662,144.64470402415861,140.21041770365522,135.77613138315181,{"$f":"SUM(AD1250:AD1259)","v":131.34184506264839},126.90755874214499,122.47327242164155,118.03898610113815,113.60469978063475,{"$f":"SUM(AI1250:AI1259)","v":109.17041346013133},104.7361271396279,100.30184081912449,95.867554498621061,91.433268178117657]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$229","v":64.522989458705794}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$230","v":42.797822265027783}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$231","v":0.48916787087822655}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$232","v":65.427845093917909}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$233","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$234","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$235","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$236","v":4.2548367090670451}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$237","v":-2.2819078663253473E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$238","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":177.4698423189335}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1749","v":0},{"$f":"-Inputs!V1749","v":0},{"$f":"-Inputs!W1749","v":0},{"$f":"-Inputs!X1749","v":0},{"$f":"-Inputs!Y1749","v":0},{"$f":"-Inputs!Z1749","v":0},{"$f":"-Inputs!AA1749","v":0},{"$f":"-Inputs!AB1749","v":0},{"$f":"-Inputs!AC1749","v":0},{"$f":"-Inputs!AD1749","v":0},{"$f":"-Inputs!AE1749","v":0},{"$f":"-Inputs!AF1749","v":0},{"$f":"-Inputs!AG1749","v":0},{"$f":"-Inputs!AH1749","v":0},{"$f":"-Inputs!AI1749","v":0},{"$f":"-Inputs!AJ1749","v":0},{"$f":"-Inputs!AK1749","v":0},{"$f":"-Inputs!AL1749","v":0},{"$f":"-Inputs!AM1749","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1750","v":0},{"$f":"-Inputs!V1750","v":-9.5380554031244318E-4},{"$f":"-Inputs!W1750","v":-3.3352504968185387E-3},{"$f":"-Inputs!X1750","v":0},{"$f":"-Inputs!Y1750","v":0},{"$f":"-Inputs!Z1750","v":0},{"$f":"-Inputs!AA1750","v":0},{"$f":"-Inputs!AB1750","v":0},{"$f":"-Inputs!AC1750","v":0},{"$f":"-Inputs!AD1750","v":0},{"$f":"-Inputs!AE1750","v":0},{"$f":"-Inputs!AF1750","v":0},{"$f":"-Inputs!AG1750","v":0},{"$f":"-Inputs!AH1750","v":0},{"$f":"-Inputs!AI1750","v":0},{"$f":"-Inputs!AJ1750","v":0},{"$f":"-Inputs!AK1750","v":0},{"$f":"-Inputs!AL1750","v":0},{"$f":"-Inputs!AM1750","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1751","v":0},{"$f":"-Inputs!V1751","v":0},{"$f":"-Inputs!W1751","v":0},{"$f":"-Inputs!X1751","v":0},{"$f":"-Inputs!Y1751","v":0},{"$f":"-Inputs!Z1751","v":0},{"$f":"-Inputs!AA1751","v":0},{"$f":"-Inputs!AB1751","v":0},{"$f":"-Inputs!AC1751","v":0},{"$f":"-Inputs!AD1751","v":0},{"$f":"-Inputs!AE1751","v":0},{"$f":"-Inputs!AF1751","v":0},{"$f":"-Inputs!AG1751","v":0},{"$f":"-Inputs!AH1751","v":0},{"$f":"-Inputs!AI1751","v":0},{"$f":"-Inputs!AJ1751","v":0},{"$f":"-Inputs!AK1751","v":0},{"$f":"-Inputs!AL1751","v":0},{"$f":"-Inputs!AM1751","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1752","v":0},{"$f":"-Inputs!V1752","v":-2.9310157319092332E-2},{"$f":"-Inputs!W1752","v":-0.10249124441897199},{"$f":"-Inputs!X1752","v":0},{"$f":"-Inputs!Y1752","v":0},{"$f":"-Inputs!Z1752","v":0},{"$f":"-Inputs!AA1752","v":0},{"$f":"-Inputs!AB1752","v":0},{"$f":"-Inputs!AC1752","v":0},{"$f":"-Inputs!AD1752","v":0},{"$f":"-Inputs!AE1752","v":0},{"$f":"-Inputs!AF1752","v":0},{"$f":"-Inputs!AG1752","v":0},{"$f":"-Inputs!AH1752","v":0},{"$f":"-Inputs!AI1752","v":0},{"$f":"-Inputs!AJ1752","v":0},{"$f":"-Inputs!AK1752","v":0},{"$f":"-Inputs!AL1752","v":0},{"$f":"-Inputs!AM1752","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1753","v":0},{"$f":"-Inputs!V1753","v":0},{"$f":"-Inputs!W1753","v":0},{"$f":"-Inputs!X1753","v":0},{"$f":"-Inputs!Y1753","v":0},{"$f":"-Inputs!Z1753","v":0},{"$f":"-Inputs!AA1753","v":0},{"$f":"-Inputs!AB1753","v":0},{"$f":"-Inputs!AC1753","v":0},{"$f":"-Inputs!AD1753","v":0},{"$f":"-Inputs!AE1753","v":0},{"$f":"-Inputs!AF1753","v":0},{"$f":"-Inputs!AG1753","v":0},{"$f":"-Inputs!AH1753","v":0},{"$f":"-Inputs!AI1753","v":0},{"$f":"-Inputs!AJ1753","v":0},{"$f":"-Inputs!AK1753","v":0},{"$f":"-Inputs!AL1753","v":0},{"$f":"-Inputs!AM1753","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1754","v":0},{"$f":"-Inputs!V1754","v":0},{"$f":"-Inputs!W1754","v":0},{"$f":"-Inputs!X1754","v":0},{"$f":"-Inputs!Y1754","v":0},{"$f":"-Inputs!Z1754","v":0},{"$f":"-Inputs!AA1754","v":0},{"$f":"-Inputs!AB1754","v":0},{"$f":"-Inputs!AC1754","v":0},{"$f":"-Inputs!AD1754","v":0},{"$f":"-Inputs!AE1754","v":0},{"$f":"-Inputs!AF1754","v":0},{"$f":"-Inputs!AG1754","v":0},{"$f":"-Inputs!AH1754","v":0},{"$f":"-Inputs!AI1754","v":0},{"$f":"-Inputs!AJ1754","v":0},{"$f":"-Inputs!AK1754","v":0},{"$f":"-Inputs!AL1754","v":0},{"$f":"-Inputs!AM1754","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1755","v":0},{"$f":"-Inputs!V1755","v":0},{"$f":"-Inputs!W1755","v":0},{"$f":"-Inputs!X1755","v":0},{"$f":"-Inputs!Y1755","v":0},{"$f":"-Inputs!Z1755","v":0},{"$f":"-Inputs!AA1755","v":0},{"$f":"-Inputs!AB1755","v":0},{"$f":"-Inputs!AC1755","v":0},{"$f":"-Inputs!AD1755","v":0},{"$f":"-Inputs!AE1755","v":0},{"$f":"-Inputs!AF1755","v":0},{"$f":"-Inputs!AG1755","v":0},{"$f":"-Inputs!AH1755","v":0},{"$f":"-Inputs!AI1755","v":0},{"$f":"-Inputs!AJ1755","v":0},{"$f":"-Inputs!AK1755","v":0},{"$f":"-Inputs!AL1755","v":0},{"$f":"-Inputs!AM1755","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1756","v":0},{"$f":"-Inputs!V1756","v":0},{"$f":"-Inputs!W1756","v":0},{"$f":"-Inputs!X1756","v":0},{"$f":"-Inputs!Y1756","v":0},{"$f":"-Inputs!Z1756","v":0},{"$f":"-Inputs!AA1756","v":0},{"$f":"-Inputs!AB1756","v":0},{"$f":"-Inputs!AC1756","v":0},{"$f":"-Inputs!AD1756","v":0},{"$f":"-Inputs!AE1756","v":0},{"$f":"-Inputs!AF1756","v":0},{"$f":"-Inputs!AG1756","v":0},{"$f":"-Inputs!AH1756","v":0},{"$f":"-Inputs!AI1756","v":0},{"$f":"-Inputs!AJ1756","v":0},{"$f":"-Inputs!AK1756","v":0},{"$f":"-Inputs!AL1756","v":0},{"$f":"-Inputs!AM1756","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1757","v":0},{"$f":"-Inputs!V1757","v":0},{"$f":"-Inputs!W1757","v":0},{"$f":"-Inputs!X1757","v":0},{"$f":"-Inputs!Y1757","v":0},{"$f":"-Inputs!Z1757","v":0},{"$f":"-Inputs!AA1757","v":0},{"$f":"-Inputs!AB1757","v":0},{"$f":"-Inputs!AC1757","v":0},{"$f":"-Inputs!AD1757","v":0},{"$f":"-Inputs!AE1757","v":0},{"$f":"-Inputs!AF1757","v":0},{"$f":"-Inputs!AG1757","v":0},{"$f":"-Inputs!AH1757","v":0},{"$f":"-Inputs!AI1757","v":0},{"$f":"-Inputs!AJ1757","v":0},{"$f":"-Inputs!AK1757","v":0},{"$f":"-Inputs!AL1757","v":0},{"$f":"-Inputs!AM1757","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1758","v":0},{"$f":"-Inputs!V1758","v":0},{"$f":"-Inputs!W1758","v":0},{"$f":"-Inputs!X1758","v":0},{"$f":"-Inputs!Y1758","v":0},{"$f":"-Inputs!Z1758","v":0},{"$f":"-Inputs!AA1758","v":0},{"$f":"-Inputs!AB1758","v":0},{"$f":"-Inputs!AC1758","v":0},{"$f":"-Inputs!AD1758","v":0},{"$f":"-Inputs!AE1758","v":0},{"$f":"-Inputs!AF1758","v":0},{"$f":"-Inputs!AG1758","v":0},{"$f":"-Inputs!AH1758","v":0},{"$f":"-Inputs!AI1758","v":0},{"$f":"-Inputs!AJ1758","v":0},{"$f":"-Inputs!AK1758","v":0},{"$f":"-Inputs!AL1758","v":0},{"$f":"-Inputs!AM1758","v":0}]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-3.0263962859404775E-2,-0.10582649491579053,0,0,0,0,0,0,{"$f":"SUM(AD1274:AD1283)","v":0},0,0,0,0,{"$f":"SUM(AI1274:AI1283)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1156","v":-0.44060008288472408},{"$f":"-Inputs!V1156","v":-0.44060008288472419},{"$f":"-Inputs!W1156","v":-0.44060008288472419},{"$f":"-Inputs!X1156","v":-0.44060008288472419},{"$f":"-Inputs!Y1156","v":-0.95091801707828616},{"$f":"-Inputs!Z1156","v":-0.95091801707828616},{"$f":"-Inputs!AA1156","v":-0.95091801707828616},{"$f":"-Inputs!AB1156","v":-0.95091801707828616},{"$f":"-Inputs!AC1156","v":-0.95091801707828616},{"$f":"-IF(AD1250<0,AD1250,IF(AD1238=0,0,MIN((AD1250/AD1238)*(AD1250>0),AD1250)))","v":-0.95091801707828638},-0.95091801707828638,-0.95091801707828638,-0.95091801707828627,-0.95091801707828627,{"$f":"-IF(AI1250<0,AI1250,IF(AI1238=0,0,MIN((AI1250/AI1238)*(AI1250>0),AI1250)))","v":-0.95091801707828627},-0.95091801707828627,-0.95091801707828627,-0.95091801707828627,-0.95091801707828627]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1157","v":-1.8407634375199333},{"$f":"-Inputs!V1157","v":-1.8407634375199333},{"$f":"-Inputs!W1157","v":-1.8407634375199335},{"$f":"-Inputs!X1157","v":-1.8407634375199335},{"$f":"-Inputs!Y1157","v":-1.3627144762526853},{"$f":"-Inputs!Z1157","v":-1.3627144762526853},{"$f":"-Inputs!AA1157","v":-1.3627144762526853},{"$f":"-Inputs!AB1157","v":-1.3627144762526853},{"$f":"-Inputs!AC1157","v":-1.3627144762526853},{"$f":"-IF(AD1251<0,AD1251,IF(AD1239=0,0,MIN((AD1251/AD1239)*(AD1251>0),AD1251)))","v":-1.3627098608403574},-1.3627098608403574,-1.3627098608403572,-1.3627098608403572,-1.3627098608403572,{"$f":"-IF(AI1251<0,AI1251,IF(AI1239=0,0,MIN((AI1251/AI1239)*(AI1251>0),AI1251)))","v":-1.3627098608403572},-1.3627098608403572,-1.3627098608403572,-1.3627098608403569,-1.3627098608403569]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!V1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!W1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!X1158","v":-1.5852769576015713E-2},{"$f":"-Inputs!Y1158","v":-9.2555824472644287E-3},{"$f":"-Inputs!Z1158","v":-9.2555824472644269E-3},{"$f":"-Inputs!AA1158","v":-9.2555824472644269E-3},{"$f":"-Inputs!AB1158","v":-9.2555824472644269E-3},{"$f":"-Inputs!AC1158","v":-9.2555824472644252E-3},{"$f":"-IF(AD1252<0,AD1252,IF(AD1240=0,0,MIN((AD1252/AD1240)*(AD1252>0),AD1252)))","v":-9.2555824472644269E-3},-9.2555824472644269E-3,-9.2555824472644269E-3,-9.2555824472644269E-3,-9.2555824472644269E-3,{"$f":"-IF(AI1252<0,AI1252,IF(AI1240=0,0,MIN((AI1252/AI1240)*(AI1252>0),AI1252)))","v":-9.2555824472644252E-3},-9.2555824472644252E-3,-9.2555824472644252E-3,-9.2555824472644252E-3,-9.2555824472644252E-3]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1159","v":-3.4399067790237767},{"$f":"-Inputs!V1159","v":-3.4399067790237767},{"$f":"-Inputs!W1159","v":-3.4399067790237767},{"$f":"-Inputs!X1159","v":-3.4399067790237767},{"$f":"-Inputs!Y1159","v":-1.9824758995072367},{"$f":"-Inputs!Z1159","v":-1.9824758995072367},{"$f":"-Inputs!AA1159","v":-1.9824758995072367},{"$f":"-Inputs!AB1159","v":-1.9824758995072367},{"$f":"-Inputs!AC1159","v":-1.9824758995072367},{"$f":"-IF(AD1253<0,AD1253,IF(AD1241=0,0,MIN((AD1253/AD1241)*(AD1253>0),AD1253)))","v":-1.9820970037404071},-1.9820970037404071,-1.9820970037404071,-1.9820970037404071,-1.9820970037404071,{"$f":"-IF(AI1253<0,AI1253,IF(AI1241=0,0,MIN((AI1253/AI1241)*(AI1253>0),AI1253)))","v":-1.9820970037404071},-1.9820970037404071,-1.9820970037404071,-1.9820970037404071,-1.9820970037404073]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1160","v":0},{"$f":"-Inputs!V1160","v":0},{"$f":"-Inputs!W1160","v":0},{"$f":"-Inputs!X1160","v":0},{"$f":"-Inputs!Y1160","v":0},{"$f":"-Inputs!Z1160","v":0},{"$f":"-Inputs!AA1160","v":0},{"$f":"-Inputs!AB1160","v":0},{"$f":"-Inputs!AC1160","v":0},{"$f":"-IF(AD1254<0,AD1254,IF(AD1242=0,0,MIN((AD1254/AD1242)*(AD1254>0),AD1254)))","v":0},0,0,0,0,{"$f":"-IF(AI1254<0,AI1254,IF(AI1242=0,0,MIN((AI1254/AI1242)*(AI1254>0),AI1254)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1161","v":0},{"$f":"-Inputs!V1161","v":0},{"$f":"-Inputs!W1161","v":0},{"$f":"-Inputs!X1161","v":0},{"$f":"-Inputs!Y1161","v":0},{"$f":"-Inputs!Z1161","v":0},{"$f":"-Inputs!AA1161","v":0},{"$f":"-Inputs!AB1161","v":0},{"$f":"-Inputs!AC1161","v":0},{"$f":"-IF(AD1255<0,AD1255,IF(AD1243=0,0,MIN((AD1255/AD1243)*(AD1255>0),AD1255)))","v":0},0,0,0,0,{"$f":"-IF(AI1255<0,AI1255,IF(AI1243=0,0,MIN((AI1255/AI1243)*(AI1255>0),AI1255)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1162","v":0},{"$f":"-Inputs!V1162","v":0},{"$f":"-Inputs!W1162","v":0},{"$f":"-Inputs!X1162","v":0},{"$f":"-Inputs!Y1162","v":0},{"$f":"-Inputs!Z1162","v":0},{"$f":"-Inputs!AA1162","v":0},{"$f":"-Inputs!AB1162","v":0},{"$f":"-Inputs!AC1162","v":0},{"$f":"-IF(AD1256<0,AD1256,IF(AD1244=0,0,MIN((AD1256/AD1244)*(AD1256>0),AD1256)))","v":0},0,0,0,0,{"$f":"-IF(AI1256<0,AI1256,IF(AI1244=0,0,MIN((AI1256/AI1244)*(AI1256>0),AI1256)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1163","v":-0.22370049965957861},{"$f":"-Inputs!V1163","v":-0.22370049965957861},{"$f":"-Inputs!W1163","v":-0.22370049965957861},{"$f":"-Inputs!X1163","v":-0.22370049965957861},{"$f":"-Inputs!Y1163","v":-0.12892234521794174},{"$f":"-Inputs!Z1163","v":-0.12892234521794174},{"$f":"-Inputs!AA1163","v":-0.12892234521794174},{"$f":"-Inputs!AB1163","v":-0.12892234521794174},{"$f":"-Inputs!AC1163","v":-0.12892234521794174},{"$f":"-IF(AD1257<0,AD1257,IF(AD1245=0,0,MIN((AD1257/AD1245)*(AD1257>0),AD1257)))","v":-0.12930585639709632},-0.12930585639709632,-0.12930585639709632,-0.12930585639709632,-0.12930585639709632,{"$f":"-IF(AI1257<0,AI1257,IF(AI1245=0,0,MIN((AI1257/AI1245)*(AI1257>0),AI1257)))","v":-0.12930585639709632},-0.12930585639709632,-0.12930585639709632,-0.12930585639709632,-0.12930585639709632]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1164","v":0},{"$f":"-Inputs!V1164","v":0},{"$f":"-Inputs!W1164","v":0},{"$f":"-Inputs!X1164","v":0},{"$f":"-Inputs!Y1164","v":2.2819078663253473E-2},{"$f":"-Inputs!Z1164","v":0},{"$f":"-Inputs!AA1164","v":0},{"$f":"-Inputs!AB1164","v":0},{"$f":"-Inputs!AC1164","v":0},{"$f":"-IF(AD1258<0,AD1258,IF(AD1246=0,0,MIN((AD1258/AD1246)*(AD1258>0),AD1258)))","v":0},0,0,0,0,{"$f":"-IF(AI1258<0,AI1258,IF(AI1246=0,0,MIN((AI1258/AI1246)*(AI1258>0),AI1258)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1165","v":0},{"$f":"-Inputs!V1165","v":0},{"$f":"-Inputs!W1165","v":0},{"$f":"-Inputs!X1165","v":0},{"$f":"-Inputs!Y1165","v":0},{"$f":"-Inputs!Z1165","v":0},{"$f":"-Inputs!AA1165","v":0},{"$f":"-Inputs!AB1165","v":0},{"$f":"-Inputs!AC1165","v":0},{"$f":"-IF(AD1259<0,AD1259,IF(AD1247=0,0,MIN((AD1259/AD1247)*(AD1259>0),AD1259)))","v":0},0,0,0,0,{"$f":"-IF(AI1259<0,AI1259,IF(AI1247=0,0,MIN((AI1259/AI1247)*(AI1259>0),AI1259)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-5.9608235686640283},{"$f":"SUM(V1286:V1295)","v":-5.9608235686640283},-5.9608235686640292,-5.9608235686640292,{"$f":"SUM(Y1286:Y1295)","v":-4.4114672418401595},-4.4342863205034133,-4.4342863205034133,-4.4342863205034133,-4.4342863205034133,{"$f":"SUM(AD1286:AD1295)","v":-4.4342863205034106},-4.4342863205034106,-4.4342863205034106,-4.4342863205034106,-4.4342863205034106,{"$f":"SUM(AI1286:AI1295)","v":-4.4342863205034106},-4.4342863205034106,-4.4342863205034106,-4.4342863205034106,-4.4342863205034106]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":64.522989458705794},64.082389375821066,63.641789292936345,63.201189210051623,62.760589127166902,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":61.809671110088615},{"$f":"Z1250+Z1262+Z1274+Z1286","v":60.858753093010328},59.907835075932041,58.956917058853755,58.005999041775468,{"$f":"AD1250+AD1262+AD1274+AD1286","v":57.055081024697181},56.104163007618894,55.153244990540607,54.20232697346232,53.251408956384033,{"$f":"AI1250+AI1262+AI1274+AI1286","v":52.300490939305746},51.349572922227459,50.398654905149172,49.447736888070885,48.496818870992598]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.797822265027783,40.957058827507851,39.115341584447606,37.271242896430856,35.430479458910924,34.06776498265824,32.705050506405556,31.342336030152872,29.979621553900188,28.616907077647504,{"$f":"AD1251+AD1263+AD1275+AD1287","v":27.254197216807146},25.891487355966788,24.52877749512643,23.166067634286073,21.803357773445715,{"$f":"AI1251+AI1263+AI1275+AI1287","v":20.440647912605357},19.077938051764999,17.715228190924641,16.352518330084283,14.989808469243926]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48916787087822655,0.47331510130221083,0.4574623317261951,0.44160956215017938,0.42575679257416366,0.41650121012689922,0.40724562767963479,0.39799004523237036,0.38873446278510593,0.3794788803378415,{"$f":"AD1252+AD1264+AD1276+AD1288","v":0.37022329789057706},0.36096771544331263,0.3517121329960482,0.34245655054878377,0.33320096810151933,{"$f":"AI1252+AI1264+AI1276+AI1288","v":0.3239453856542549},0.31468980320699047,0.30543422075972604,0.29617863831246161,0.28692305586519717]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.427845093917909,61.98793831489413,58.518721378551255,54.976323355108505,51.536416576084726,49.55394067657749,47.571464777070254,45.588988877563018,43.606512978055783,41.624037078548547,{"$f":"AD1253+AD1265+AD1277+AD1289","v":39.64194007480814},37.659843071067733,35.677746067327327,33.69564906358692,31.713552059846513,{"$f":"AI1253+AI1265+AI1277+AI1289","v":29.731455056106107},27.7493580523657,25.767261048625294,23.785164044884887,21.80306704114448]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1254+AD1266+AD1278+AD1290","v":0},0,0,0,0,{"$f":"AI1254+AI1266+AI1278+AI1290","v":0},0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1255+AD1267+AD1279+AD1291","v":0},0,0,0,0,{"$f":"AI1255+AI1267+AI1279+AI1291","v":0},0,0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1256+AD1268+AD1280+AD1292","v":0},0,0,0,0,{"$f":"AI1256+AI1268+AI1280+AI1292","v":0},0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2548367090670451,4.0311362094074665,3.8074357097478879,3.5837352100883093,3.3600347104287307,3.2311123652107892,3.1021900199928476,2.9732676747749061,2.8443453295569645,2.715422984339023,{"$f":"AD1257+AD1269+AD1281+AD1293","v":2.5861171279419266},2.4568112715448303,2.3275054151477339,2.1981995587506376,2.0688937023535412,{"$f":"AI1257+AI1269+AI1281+AI1293","v":1.9395878459564448},1.8102819895593485,1.6809761331622521,1.5516702767651558,1.4223644203680594]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-2.2819078663253473E-2},-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,-2.2819078663253473E-2,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0,{"$f":"AD1258+AD1270+AD1282+AD1294","v":0},0,0,0,0,{"$f":"AI1258+AI1270+AI1282+AI1294","v":0},0,0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0,{"$f":"AD1259+AD1271+AD1283+AD1295","v":0},0,0,0,0,{"$f":"AI1259+AI1271+AI1283+AI1295","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":177.4698423189335},{"$f":"SUM(U1298:U1307)","v":171.50901875026946},165.51793121874604,159.45128115516621,153.49045758650217,149.078990344662,144.64470402415861,140.21041770365522,135.77613138315181,131.34184506264839,{"$f":"SUM(AD1298:AD1307)","v":126.90755874214499},122.47327242164155,118.03898610113815,113.60469978063475,109.17041346013133,{"$f":"SUM(AI1298:AI1307)","v":104.7361271396279},100.30184081912449,95.867554498621061,91.433268178117657,86.998981857614254]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63,{"$f":"MAX(0,AC1324-1)","v":62},{"$f":"MAX(0,AD1324-1)","v":61},{"$f":"MAX(0,AE1324-1)","v":60},{"$f":"MAX(0,AF1324-1)","v":59},{"$f":"MAX(0,AG1324-1)","v":58},{"$f":"MAX(0,AH1324-1)","v":57},{"$f":"MAX(0,AI1324-1)","v":56},{"$f":"MAX(0,AJ1324-1)","v":55},{"$f":"MAX(0,AK1324-1)","v":54},{"$f":"MAX(0,AL1324-1)","v":53}]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,V1328-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,V1329-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,{"$f":"MAX(0,AC1333-1)","v":54.598995281445561},{"$f":"MAX(0,AD1333-1)","v":53.598995281445561},{"$f":"MAX(0,AE1333-1)","v":52.598995281445561},{"$f":"MAX(0,AF1333-1)","v":51.598995281445561},{"$f":"MAX(0,AG1333-1)","v":50.598995281445561},{"$f":"MAX(0,AH1333-1)","v":49.598995281445561},{"$f":"MAX(0,AI1333-1)","v":48.598995281445561},{"$f":"MAX(0,AJ1333-1)","v":47.598995281445561},{"$f":"MAX(0,AK1333-1)","v":46.598995281445561},{"$f":"MAX(0,AL1333-1)","v":45.598995281445561}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},19.995886628555315,19.916543225300529,19.837199822045744,19.757856418790958,19.462963039406016,19.168069660021075,18.873176280636134,18.578282901251193,{"$f":"AC1384","v":18.283389521866251},{"$f":"AD1384","v":17.98849614248131},{"$f":"AE1384","v":17.693602763096372},{"$f":"AF1384","v":17.398709383711434},{"$f":"AG1384","v":17.103816004326493},{"$f":"AH1384","v":16.808922624941552},{"$f":"AI1384","v":16.514029245556614},{"$f":"AJ1384","v":16.219135866171676},{"$f":"AK1384","v":15.924242486786737},{"$f":"AL1384","v":15.629349107401797}]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},11.357373340255222,11.041697195196623,10.726021050138023,10.410344905079423,10.024776575261667,9.6392082454439105,9.2536399156261542,8.8680715858083978,8.4825032559906415,8.0969349261728851,7.7113665963551288,7.3257982665373724,6.9402299367196161,6.5546616069018597,6.1690932770841034,5.783524947266347,5.3979566174485907,5.0123882876308343]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},2.5323317443086699,2.5183297975451984,2.5043278507817268,2.4903259040182553,2.4373402464859519,2.3843545889536486,2.3313689314213453,2.2783832738890419,2.2253976163567386,2.1724119588244353,2.1194263012921319,2.0664406437598286,2.0134549862275253,1.9604693286952219,1.9074836711629186,1.8544980136306153,1.801512356098312,1.7485266985660086]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},6.0741584273527698,5.9864328507625517,5.884620060657987,5.796894484067769,5.5820552018969147,5.3672159197260605,5.1523766375552063,4.937537355384352,4.7226980732134978,4.5080299789765208,4.2933618847395438,4.0786937905025669,3.8640256962655899,3.6493576020286125,3.4346895077916351,3.2200214135546581,3.0053533193176807,2.7906852250807033]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1391","v":0},{"$f":"U1391","v":2.2164444197612636},{"$f":"V1391","v":2.1844335878033512},{"$f":"W1391","v":2.1524227558454387},{"$f":"X1391","v":2.1204119238875263},{"$f":"Y1391","v":2.0420176353933699},{"$f":"Z1391","v":1.9636233468992135},{"$f":"AA1391","v":1.8852290584050571},{"$f":"AB1391","v":1.8068347699109006},1.7284404814167442,1.6498750049887103,1.5713095285606764,1.4927440521326425,1.4141785757046086,1.3356130992765747,1.2570476228485408,1.1784821464205071,1.0999166699924732,1.0213511935644393]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":42.12279492398163},41.594037020356637,41.051191903217301,40.522433999592316,39.549152698443919,38.522471761043903,37.495790823643901,36.469109886243885,{"$f":"SUM(AD1336:AD1345)","v":35.442428948843876},34.41574801144386,33.389067074043851,32.362386136643842,31.335705199243829,{"$f":"SUM(AI1336:AI1345)","v":30.30902426184382},29.282343324443808,28.255662387043802,27.228981449643793,26.202300512243781]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$229","v":19.995886628555315}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$230","v":11.357373340255222}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$231","v":2.5323317443086699}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$232","v":6.0741584273527698}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$233","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$234","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$235","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$236","v":2.2164444197612636}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$237","v":-5.3399636251611191E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$238","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":42.12279492398163}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1761","v":0},{"$f":"-Inputs!W1761","v":0},{"$f":"-Inputs!X1761","v":0},{"$f":"-Inputs!Y1761","v":0},{"$f":"-Inputs!Z1761","v":0},{"$f":"-Inputs!AA1761","v":0},{"$f":"-Inputs!AB1761","v":0},{"$f":"-Inputs!AC1761","v":0},{"$f":"-Inputs!AD1761","v":0},{"$f":"-Inputs!AE1761","v":0},{"$f":"-Inputs!AF1761","v":0},{"$f":"-Inputs!AG1761","v":0},{"$f":"-Inputs!AH1761","v":0},{"$f":"-Inputs!AI1761","v":0},{"$f":"-Inputs!AJ1761","v":0},{"$f":"-Inputs!AK1761","v":0},{"$f":"-Inputs!AL1761","v":0},{"$f":"-Inputs!AM1761","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1762","v":0},{"$f":"-Inputs!W1762","v":0},{"$f":"-Inputs!X1762","v":0},{"$f":"-Inputs!Y1762","v":0},{"$f":"-Inputs!Z1762","v":0},{"$f":"-Inputs!AA1762","v":0},{"$f":"-Inputs!AB1762","v":0},{"$f":"-Inputs!AC1762","v":0},{"$f":"-Inputs!AD1762","v":0},{"$f":"-Inputs!AE1762","v":0},{"$f":"-Inputs!AF1762","v":0},{"$f":"-Inputs!AG1762","v":0},{"$f":"-Inputs!AH1762","v":0},{"$f":"-Inputs!AI1762","v":0},{"$f":"-Inputs!AJ1762","v":0},{"$f":"-Inputs!AK1762","v":0},{"$f":"-Inputs!AL1762","v":0},{"$f":"-Inputs!AM1762","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1763","v":0},{"$f":"-Inputs!W1763","v":0},{"$f":"-Inputs!X1763","v":0},{"$f":"-Inputs!Y1763","v":0},{"$f":"-Inputs!Z1763","v":0},{"$f":"-Inputs!AA1763","v":0},{"$f":"-Inputs!AB1763","v":0},{"$f":"-Inputs!AC1763","v":0},{"$f":"-Inputs!AD1763","v":0},{"$f":"-Inputs!AE1763","v":0},{"$f":"-Inputs!AF1763","v":0},{"$f":"-Inputs!AG1763","v":0},{"$f":"-Inputs!AH1763","v":0},{"$f":"-Inputs!AI1763","v":0},{"$f":"-Inputs!AJ1763","v":0},{"$f":"-Inputs!AK1763","v":0},{"$f":"-Inputs!AL1763","v":0},{"$f":"-Inputs!AM1763","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1764","v":0},{"$f":"-Inputs!W1764","v":-1.408721351434639E-2},{"$f":"-Inputs!X1764","v":0},{"$f":"-Inputs!Y1764","v":0},{"$f":"-Inputs!Z1764","v":0},{"$f":"-Inputs!AA1764","v":0},{"$f":"-Inputs!AB1764","v":0},{"$f":"-Inputs!AC1764","v":0},{"$f":"-Inputs!AD1764","v":0},{"$f":"-Inputs!AE1764","v":0},{"$f":"-Inputs!AF1764","v":0},{"$f":"-Inputs!AG1764","v":0},{"$f":"-Inputs!AH1764","v":0},{"$f":"-Inputs!AI1764","v":0},{"$f":"-Inputs!AJ1764","v":0},{"$f":"-Inputs!AK1764","v":0},{"$f":"-Inputs!AL1764","v":0},{"$f":"-Inputs!AM1764","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1765","v":0},{"$f":"-Inputs!W1765","v":0},{"$f":"-Inputs!X1765","v":0},{"$f":"-Inputs!Y1765","v":0},{"$f":"-Inputs!Z1765","v":0},{"$f":"-Inputs!AA1765","v":0},{"$f":"-Inputs!AB1765","v":0},{"$f":"-Inputs!AC1765","v":0},{"$f":"-Inputs!AD1765","v":0},{"$f":"-Inputs!AE1765","v":0},{"$f":"-Inputs!AF1765","v":0},{"$f":"-Inputs!AG1765","v":0},{"$f":"-Inputs!AH1765","v":0},{"$f":"-Inputs!AI1765","v":0},{"$f":"-Inputs!AJ1765","v":0},{"$f":"-Inputs!AK1765","v":0},{"$f":"-Inputs!AL1765","v":0},{"$f":"-Inputs!AM1765","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1766","v":0},{"$f":"-Inputs!W1766","v":0},{"$f":"-Inputs!X1766","v":0},{"$f":"-Inputs!Y1766","v":0},{"$f":"-Inputs!Z1766","v":0},{"$f":"-Inputs!AA1766","v":0},{"$f":"-Inputs!AB1766","v":0},{"$f":"-Inputs!AC1766","v":0},{"$f":"-Inputs!AD1766","v":0},{"$f":"-Inputs!AE1766","v":0},{"$f":"-Inputs!AF1766","v":0},{"$f":"-Inputs!AG1766","v":0},{"$f":"-Inputs!AH1766","v":0},{"$f":"-Inputs!AI1766","v":0},{"$f":"-Inputs!AJ1766","v":0},{"$f":"-Inputs!AK1766","v":0},{"$f":"-Inputs!AL1766","v":0},{"$f":"-Inputs!AM1766","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1767","v":0},{"$f":"-Inputs!W1767","v":0},{"$f":"-Inputs!X1767","v":0},{"$f":"-Inputs!Y1767","v":0},{"$f":"-Inputs!Z1767","v":0},{"$f":"-Inputs!AA1767","v":0},{"$f":"-Inputs!AB1767","v":0},{"$f":"-Inputs!AC1767","v":0},{"$f":"-Inputs!AD1767","v":0},{"$f":"-Inputs!AE1767","v":0},{"$f":"-Inputs!AF1767","v":0},{"$f":"-Inputs!AG1767","v":0},{"$f":"-Inputs!AH1767","v":0},{"$f":"-Inputs!AI1767","v":0},{"$f":"-Inputs!AJ1767","v":0},{"$f":"-Inputs!AK1767","v":0},{"$f":"-Inputs!AL1767","v":0},{"$f":"-Inputs!AM1767","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1768","v":0},{"$f":"-Inputs!W1768","v":0},{"$f":"-Inputs!X1768","v":0},{"$f":"-Inputs!Y1768","v":0},{"$f":"-Inputs!Z1768","v":0},{"$f":"-Inputs!AA1768","v":0},{"$f":"-Inputs!AB1768","v":0},{"$f":"-Inputs!AC1768","v":0},{"$f":"-Inputs!AD1768","v":0},{"$f":"-Inputs!AE1768","v":0},{"$f":"-Inputs!AF1768","v":0},{"$f":"-Inputs!AG1768","v":0},{"$f":"-Inputs!AH1768","v":0},{"$f":"-Inputs!AI1768","v":0},{"$f":"-Inputs!AJ1768","v":0},{"$f":"-Inputs!AK1768","v":0},{"$f":"-Inputs!AL1768","v":0},{"$f":"-Inputs!AM1768","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1769","v":0},{"$f":"-Inputs!W1769","v":0},{"$f":"-Inputs!X1769","v":0},{"$f":"-Inputs!Y1769","v":0},{"$f":"-Inputs!Z1769","v":0},{"$f":"-Inputs!AA1769","v":0},{"$f":"-Inputs!AB1769","v":0},{"$f":"-Inputs!AC1769","v":0},{"$f":"-Inputs!AD1769","v":0},{"$f":"-Inputs!AE1769","v":0},{"$f":"-Inputs!AF1769","v":0},{"$f":"-Inputs!AG1769","v":0},{"$f":"-Inputs!AH1769","v":0},{"$f":"-Inputs!AI1769","v":0},{"$f":"-Inputs!AJ1769","v":0},{"$f":"-Inputs!AK1769","v":0},{"$f":"-Inputs!AL1769","v":0},{"$f":"-Inputs!AM1769","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1770","v":0},{"$f":"-Inputs!W1770","v":0},{"$f":"-Inputs!X1770","v":0},{"$f":"-Inputs!Y1770","v":0},{"$f":"-Inputs!Z1770","v":0},{"$f":"-Inputs!AA1770","v":0},{"$f":"-Inputs!AB1770","v":0},{"$f":"-Inputs!AC1770","v":0},{"$f":"-Inputs!AD1770","v":0},{"$f":"-Inputs!AE1770","v":0},{"$f":"-Inputs!AF1770","v":0},{"$f":"-Inputs!AG1770","v":0},{"$f":"-Inputs!AH1770","v":0},{"$f":"-Inputs!AI1770","v":0},{"$f":"-Inputs!AJ1770","v":0},{"$f":"-Inputs!AK1770","v":0},{"$f":"-Inputs!AL1770","v":0},{"$f":"-Inputs!AM1770","v":0}]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.408721351434639E-2,0,0,0,0,0,0,{"$f":"SUM(AD1360:AD1369)","v":0},0,0,0,0,{"$f":"SUM(AI1360:AI1369)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1168","v":-7.9343403254785436E-2},{"$f":"-Inputs!W1168","v":-7.9343403254785436E-2},{"$f":"-Inputs!X1168","v":-7.9343403254785422E-2},{"$f":"-Inputs!Y1168","v":-0.2948933793849397},{"$f":"-Inputs!Z1168","v":-0.2948933793849397},{"$f":"-Inputs!AA1168","v":-0.2948933793849397},{"$f":"-Inputs!AB1168","v":-0.2948933793849397},{"$f":"-Inputs!AC1168","v":-0.2948933793849397},{"$f":"-IF(AD1336<0,AD1336,IF(AD1324=0,0,MIN((AD1336/AD1324)*(AD1336>0),AD1336)))","v":-0.29489337938493954},-0.29489337938493948,-0.29489337938493954,-0.29489337938493959,-0.29489337938493954,{"$f":"-IF(AI1336<0,AI1336,IF(AI1324=0,0,MIN((AI1336/AI1324)*(AI1336>0),AI1336)))","v":-0.29489337938493948},-0.29489337938493954,-0.29489337938493959,-0.29489337938493959,-0.29489337938493959]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1169","v":-0.31567614505859998},{"$f":"-Inputs!W1169","v":-0.31567614505859998},{"$f":"-Inputs!X1169","v":-0.31567614505860003},{"$f":"-Inputs!Y1169","v":-0.38556832981775641},{"$f":"-Inputs!Z1169","v":-0.38556832981775641},{"$f":"-Inputs!AA1169","v":-0.38556832981775635},{"$f":"-Inputs!AB1169","v":-0.38556832981775635},{"$f":"-Inputs!AC1169","v":-0.38556832981775635},{"$f":"-IF(AD1337<0,AD1337,IF(AD1325=0,0,MIN((AD1337/AD1325)*(AD1337>0),AD1337)))","v":-0.38556832981775641},-0.38556832981775646,-0.38556832981775646,-0.38556832981775646,-0.38556832981775646,{"$f":"-IF(AI1337<0,AI1337,IF(AI1325=0,0,MIN((AI1337/AI1325)*(AI1337>0),AI1337)))","v":-0.38556832981775646},-0.38556832981775646,-0.38556832981775646,-0.38556832981775646,-0.38556832981775646]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1170","v":-1.4001946763471773E-2},{"$f":"-Inputs!W1170","v":-1.4001946763471773E-2},{"$f":"-Inputs!X1170","v":-1.4001946763471773E-2},{"$f":"-Inputs!Y1170","v":-5.2985657532303297E-2},{"$f":"-Inputs!Z1170","v":-5.298565753230329E-2},{"$f":"-Inputs!AA1170","v":-5.2985657532303297E-2},{"$f":"-Inputs!AB1170","v":-5.2985657532303297E-2},{"$f":"-Inputs!AC1170","v":-5.2985657532303297E-2},{"$f":"-IF(AD1338<0,AD1338,IF(AD1326=0,0,MIN((AD1338/AD1326)*(AD1338>0),AD1338)))","v":-5.2985657532303297E-2},-5.2985657532303297E-2,-5.2985657532303297E-2,-5.2985657532303297E-2,-5.2985657532303297E-2,{"$f":"-IF(AI1338<0,AI1338,IF(AI1326=0,0,MIN((AI1338/AI1326)*(AI1338>0),AI1338)))","v":-5.2985657532303297E-2},-5.2985657532303297E-2,-5.2985657532303297E-2,-5.298565753230329E-2,-5.298565753230329E-2]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1171","v":-8.7725576590218124E-2},{"$f":"-Inputs!W1171","v":-8.7725576590218124E-2},{"$f":"-Inputs!X1171","v":-8.7725576590218124E-2},{"$f":"-Inputs!Y1171","v":-0.21483928217085402},{"$f":"-Inputs!Z1171","v":-0.21483928217085402},{"$f":"-Inputs!AA1171","v":-0.21483928217085402},{"$f":"-Inputs!AB1171","v":-0.21483928217085402},{"$f":"-Inputs!AC1171","v":-0.21483928217085402},{"$f":"-IF(AD1339<0,AD1339,IF(AD1327=0,0,MIN((AD1339/AD1327)*(AD1339>0),AD1339)))","v":-0.21466809423697716},-0.21466809423697719,-0.21466809423697719,-0.21466809423697719,-0.21466809423697722,{"$f":"-IF(AI1339<0,AI1339,IF(AI1327=0,0,MIN((AI1339/AI1327)*(AI1339>0),AI1339)))","v":-0.21466809423697719},-0.21466809423697719,-0.21466809423697722,-0.21466809423697719,-0.21466809423697716]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1172","v":0},{"$f":"-Inputs!W1172","v":0},{"$f":"-Inputs!X1172","v":0},{"$f":"-Inputs!Y1172","v":0},{"$f":"-Inputs!Z1172","v":0},{"$f":"-Inputs!AA1172","v":0},{"$f":"-Inputs!AB1172","v":0},{"$f":"-Inputs!AC1172","v":0},{"$f":"-IF(AD1340<0,AD1340,IF(AD1328=0,0,MIN((AD1340/AD1328)*(AD1340>0),AD1340)))","v":0},0,0,0,0,{"$f":"-IF(AI1340<0,AI1340,IF(AI1328=0,0,MIN((AI1340/AI1328)*(AI1340>0),AI1340)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1173","v":0},{"$f":"-Inputs!W1173","v":0},{"$f":"-Inputs!X1173","v":0},{"$f":"-Inputs!Y1173","v":0},{"$f":"-Inputs!Z1173","v":0},{"$f":"-Inputs!AA1173","v":0},{"$f":"-Inputs!AB1173","v":0},{"$f":"-Inputs!AC1173","v":0},{"$f":"-IF(AD1341<0,AD1341,IF(AD1329=0,0,MIN((AD1341/AD1329)*(AD1341>0),AD1341)))","v":0},0,0,0,0,{"$f":"-IF(AI1341<0,AI1341,IF(AI1329=0,0,MIN((AI1341/AI1329)*(AI1341>0),AI1341)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1174","v":0},{"$f":"-Inputs!W1174","v":0},{"$f":"-Inputs!X1174","v":0},{"$f":"-Inputs!Y1174","v":0},{"$f":"-Inputs!Z1174","v":0},{"$f":"-Inputs!AA1174","v":0},{"$f":"-Inputs!AB1174","v":0},{"$f":"-Inputs!AC1174","v":0},{"$f":"-IF(AD1342<0,AD1342,IF(AD1330=0,0,MIN((AD1342/AD1330)*(AD1342>0),AD1342)))","v":0},0,0,0,0,{"$f":"-IF(AI1342<0,AI1342,IF(AI1330=0,0,MIN((AI1342/AI1330)*(AI1342>0),AI1342)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1175","v":-3.2010831957912621E-2},{"$f":"-Inputs!W1175","v":-3.2010831957912621E-2},{"$f":"-Inputs!X1175","v":-3.2010831957912621E-2},{"$f":"-Inputs!Y1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!Z1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!AA1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!AB1175","v":-7.8394288494156486E-2},{"$f":"-Inputs!AC1175","v":-7.8394288494156486E-2},{"$f":"-IF(AD1343<0,AD1343,IF(AD1331=0,0,MIN((AD1343/AD1331)*(AD1343>0),AD1343)))","v":-7.8565476428033826E-2},-7.8565476428033826E-2,-7.8565476428033826E-2,-7.8565476428033812E-2,-7.8565476428033812E-2,{"$f":"-IF(AI1343<0,AI1343,IF(AI1331=0,0,MIN((AI1343/AI1331)*(AI1343>0),AI1343)))","v":-7.8565476428033798E-2},-7.8565476428033798E-2,-7.8565476428033812E-2,-7.8565476428033798E-2,-7.8565476428033784E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1176","v":0},{"$f":"-Inputs!W1176","v":0},{"$f":"-Inputs!X1176","v":0},{"$f":"-Inputs!Y1176","v":5.3399636251611197E-2},{"$f":"-Inputs!Z1176","v":0},{"$f":"-Inputs!AA1176","v":0},{"$f":"-Inputs!AB1176","v":0},{"$f":"-Inputs!AC1176","v":0},{"$f":"-IF(AD1344<0,AD1344,IF(AD1332=0,0,MIN((AD1344/AD1332)*(AD1344>0),AD1344)))","v":0},0,0,0,0,{"$f":"-IF(AI1344<0,AI1344,IF(AI1332=0,0,MIN((AI1344/AI1332)*(AI1344>0),AI1344)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1177","v":0},{"$f":"-Inputs!W1177","v":0},{"$f":"-Inputs!X1177","v":0},{"$f":"-Inputs!Y1177","v":0},{"$f":"-Inputs!Z1177","v":0},{"$f":"-Inputs!AA1177","v":0},{"$f":"-Inputs!AB1177","v":0},{"$f":"-Inputs!AC1177","v":0},{"$f":"-IF(AD1345<0,AD1345,IF(AD1333=0,0,MIN((AD1345/AD1333)*(AD1345>0),AD1345)))","v":0},0,0,0,0,{"$f":"-IF(AI1345<0,AI1345,IF(AI1333=0,0,MIN((AI1345/AI1333)*(AI1345>0),AI1345)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.52875790362498798},{"$f":"SUM(W1372:W1381)","v":-0.52875790362498798},-0.52875790362498798,{"$f":"SUM(Y1372:Y1381)","v":-0.97328130114839873},-1.0266809374000099,-1.0266809374000099,-1.0266809374000099,-1.0266809374000099,{"$f":"SUM(AD1372:AD1381)","v":-1.0266809374000103},-1.0266809374000103,-1.0266809374000103,-1.0266809374000105,-1.0266809374000103,{"$f":"SUM(AI1372:AI1381)","v":-1.0266809374000103},-1.0266809374000103,-1.0266809374000105,-1.0266809374000103,-1.0266809374000103]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":19.995886628555315},19.916543225300529,19.837199822045744,19.757856418790958,19.462963039406016,19.168069660021075,18.873176280636134,18.578282901251193,18.283389521866251,{"$f":"AD1336+AD1348+AD1360+AD1372","v":17.98849614248131},17.693602763096372,17.398709383711434,17.103816004326493,16.808922624941552,{"$f":"AI1336+AI1348+AI1360+AI1372","v":16.514029245556614},16.219135866171676,15.924242486786737,15.629349107401797,15.334455728016858]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":11.357373340255222},11.041697195196623,10.726021050138023,10.410344905079423,10.024776575261667,9.6392082454439105,9.2536399156261542,8.8680715858083978,8.4825032559906415,{"$f":"AD1337+AD1349+AD1361+AD1373","v":8.0969349261728851},7.7113665963551288,7.3257982665373724,6.9402299367196161,6.5546616069018597,{"$f":"AI1337+AI1349+AI1361+AI1373","v":6.1690932770841034},5.783524947266347,5.3979566174485907,5.0123882876308343,4.626819957813078]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":2.5323317443086699},2.5183297975451984,2.5043278507817268,2.4903259040182553,2.4373402464859519,2.3843545889536486,2.3313689314213453,2.2783832738890419,2.2253976163567386,{"$f":"AD1338+AD1350+AD1362+AD1374","v":2.1724119588244353},2.1194263012921319,2.0664406437598286,2.0134549862275253,1.9604693286952219,{"$f":"AI1338+AI1350+AI1362+AI1374","v":1.9074836711629186},1.8544980136306153,1.801512356098312,1.7485266985660086,1.6955410410337053]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1339+U1351+U1363+U1375","v":6.0741584273527698},5.9864328507625517,5.884620060657987,5.796894484067769,5.5820552018969147,5.3672159197260605,5.1523766375552063,4.937537355384352,4.7226980732134978,{"$f":"AD1339+AD1351+AD1363+AD1375","v":4.5080299789765208},4.2933618847395438,4.0786937905025669,3.8640256962655899,3.6493576020286125,{"$f":"AI1339+AI1351+AI1363+AI1375","v":3.4346895077916351},3.2200214135546581,3.0053533193176807,2.7906852250807033,2.5760171308437263]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1340+U1352+U1364+U1376","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1340+AD1352+AD1364+AD1376","v":0},0,0,0,0,{"$f":"AI1340+AI1352+AI1364+AI1376","v":0},0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1341+U1353+U1365+U1377","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1341+AD1353+AD1365+AD1377","v":0},0,0,0,0,{"$f":"AI1341+AI1353+AI1365+AI1377","v":0},0,0,0,0]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1342+U1354+U1366+U1378","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1342+AD1354+AD1366+AD1378","v":0},0,0,0,0,{"$f":"AI1342+AI1354+AI1366+AI1378","v":0},0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2164444197612636,2.1844335878033512,2.1524227558454387,2.1204119238875263,2.0420176353933699,1.9636233468992135,1.8852290584050571,1.8068347699109006,1.7284404814167442,{"$f":"AD1343+AD1355+AD1367+AD1379","v":1.6498750049887103},1.5713095285606764,1.4927440521326425,1.4141785757046086,1.3356130992765747,{"$f":"AI1343+AI1355+AI1367+AI1379","v":1.2570476228485408},1.1784821464205071,1.0999166699924732,1.0213511935644393,0.94278571713640547]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-5.3399636251611191E-2},-5.3399636251611191E-2,-5.3399636251611191E-2,-5.3399636251611191E-2,0,0,0,0,0,{"$f":"AD1344+AD1356+AD1368+AD1380","v":0},0,0,0,0,{"$f":"AI1344+AI1356+AI1368+AI1380","v":0},0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1345+AD1357+AD1369+AD1381","v":0},0,0,0,0,{"$f":"AI1345+AI1357+AI1369+AI1381","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":42.12279492398163},{"$f":"SUM(V1384:V1393)","v":41.594037020356637},41.051191903217301,40.522433999592316,39.549152698443919,38.522471761043903,37.495790823643901,36.469109886243885,35.442428948843876,{"$f":"SUM(AD1384:AD1393)","v":34.41574801144386},33.389067074043851,32.362386136643842,31.335705199243829,30.30902426184382,{"$f":"SUM(AI1384:AI1393)","v":29.282343324443808},28.255662387043802,27.228981449643793,26.202300512243781,25.175619574843775]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64,{"$f":"MAX(0,AC1410-1)","v":63},{"$f":"MAX(0,AD1410-1)","v":62},{"$f":"MAX(0,AE1410-1)","v":61},{"$f":"MAX(0,AF1410-1)","v":60},{"$f":"MAX(0,AG1410-1)","v":59},{"$f":"MAX(0,AH1410-1)","v":58},{"$f":"MAX(0,AI1410-1)","v":57},{"$f":"MAX(0,AJ1410-1)","v":56},{"$f":"MAX(0,AK1410-1)","v":55},{"$f":"MAX(0,AL1410-1)","v":54}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,W1414-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,W1415-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,{"$f":"MAX(0,AC1419-1)","v":55.598995281445561},{"$f":"MAX(0,AD1419-1)","v":54.598995281445561},{"$f":"MAX(0,AE1419-1)","v":53.598995281445561},{"$f":"MAX(0,AF1419-1)","v":52.598995281445561},{"$f":"MAX(0,AG1419-1)","v":51.598995281445561},{"$f":"MAX(0,AH1419-1)","v":50.598995281445561},{"$f":"MAX(0,AI1419-1)","v":49.598995281445561},{"$f":"MAX(0,AJ1419-1)","v":48.598995281445561},{"$f":"MAX(0,AK1419-1)","v":47.598995281445561},{"$f":"MAX(0,AL1419-1)","v":46.598995281445561}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},6.2510719486050563,6.165442899118398,6.0798138496317398,5.9904048224312731,5.9009957952308065,5.8115867680303399,5.7221777408298733,{"$f":"AC1470","v":5.6327687136294067},{"$f":"AD1470","v":5.5433596864289401},{"$f":"AE1470","v":5.4539506592284734},{"$f":"AF1470","v":5.3645416320280068},{"$f":"AG1470","v":5.2751326048275402},{"$f":"AH1470","v":5.1857235776270736},{"$f":"AI1470","v":5.096314550426607},{"$f":"AJ1470","v":5.0069055232261404},{"$f":"AK1470","v":4.9174964960256737},{"$f":"AL1470","v":4.8280874688252071}]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3992546481055204,7.3005803066032051,7.2019059651008899,6.9446950377758583,6.6874841104508267,6.4302731831257951,6.1730622558007635,5.9158513284757319,5.6586404011507003,5.4014294738256687,5.1442185465006371,4.8870076191756056,4.629796691850574,4.3725857645255424,4.1153748372005108,3.8581639098754787,3.6009529825504467]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2716323905274607,1.1950299412032952,1.1184274918791297,1.0951269191316479,1.0718263463841662,1.0485257736366844,1.0252252008892027,1.0019246281417209,0.97862405539423902,0.95532348264675715,0.93202290989927528,0.9087223371517934,0.88542176440431153,0.86212119165682966,0.83882061890934778,0.81552004616186591,0.79221947341438403]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.048206120795376,10.967496816860606,10.886787512925837,10.497973673178485,10.109159833431134,9.7203459936837824,9.3315321539364309,8.9427183141890794,8.5539044744417279,8.1650906346943763,7.7762767949470248,7.3874629551996733,6.9986491154523218,6.6098352757049703,6.2210214359576188,5.8322075962102673,5.4433937564629158]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1477","v":0},{"$f":"V1477","v":1.4586642220040349},{"$f":"W1477","v":1.4480083949181421},{"$f":"X1477","v":1.4373525678322494},{"$f":"Y1477","v":1.3860185475525262},{"$f":"Z1477","v":1.334684527272803},{"$f":"AA1477","v":1.2833505069930797},{"$f":"AB1477","v":1.2320164867133565},1.1806824664336333,1.1293484461539101,1.0780144258741868,1.0266804055944636,0.97534638531474038,0.92401236503501716,0.87267834475529393,0.82134432447557071,0.77001030419584748,0.71867628391612437]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":27.680159728814186},27.32788875748038,26.975617786146582,26.16554939884653,25.355481011546473,24.545412624246421,23.735344236946361,{"$f":"SUM(AD1422:AD1431)","v":22.925275849646308},22.115207462346252,21.305139075046199,20.495070687746143,19.68500230044609,{"$f":"SUM(AI1422:AI1431)","v":18.874933913146037},18.064865525845981,17.254797138545925,16.444728751245872,15.634660363945816]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$229","v":6.2510719486050563}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$230","v":7.3992546481055204}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$231","v":1.2716323905274607}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$232","v":11.048206120795376}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$233","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$234","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$235","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$236","v":1.4586642220040349}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$237","v":0.25133039877673641}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$238","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":27.680159728814186}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1773","v":0},{"$f":"-Inputs!X1773","v":0},{"$f":"-Inputs!Y1773","v":0},{"$f":"-Inputs!Z1773","v":0},{"$f":"-Inputs!AA1773","v":0},{"$f":"-Inputs!AB1773","v":0},{"$f":"-Inputs!AC1773","v":0},{"$f":"-Inputs!AD1773","v":0},{"$f":"-Inputs!AE1773","v":0},{"$f":"-Inputs!AF1773","v":0},{"$f":"-Inputs!AG1773","v":0},{"$f":"-Inputs!AH1773","v":0},{"$f":"-Inputs!AI1773","v":0},{"$f":"-Inputs!AJ1773","v":0},{"$f":"-Inputs!AK1773","v":0},{"$f":"-Inputs!AL1773","v":0},{"$f":"-Inputs!AM1773","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1774","v":0},{"$f":"-Inputs!X1774","v":0},{"$f":"-Inputs!Y1774","v":0},{"$f":"-Inputs!Z1774","v":0},{"$f":"-Inputs!AA1774","v":0},{"$f":"-Inputs!AB1774","v":0},{"$f":"-Inputs!AC1774","v":0},{"$f":"-Inputs!AD1774","v":0},{"$f":"-Inputs!AE1774","v":0},{"$f":"-Inputs!AF1774","v":0},{"$f":"-Inputs!AG1774","v":0},{"$f":"-Inputs!AH1774","v":0},{"$f":"-Inputs!AI1774","v":0},{"$f":"-Inputs!AJ1774","v":0},{"$f":"-Inputs!AK1774","v":0},{"$f":"-Inputs!AL1774","v":0},{"$f":"-Inputs!AM1774","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1775","v":0},{"$f":"-Inputs!X1775","v":0},{"$f":"-Inputs!Y1775","v":0},{"$f":"-Inputs!Z1775","v":0},{"$f":"-Inputs!AA1775","v":0},{"$f":"-Inputs!AB1775","v":0},{"$f":"-Inputs!AC1775","v":0},{"$f":"-Inputs!AD1775","v":0},{"$f":"-Inputs!AE1775","v":0},{"$f":"-Inputs!AF1775","v":0},{"$f":"-Inputs!AG1775","v":0},{"$f":"-Inputs!AH1775","v":0},{"$f":"-Inputs!AI1775","v":0},{"$f":"-Inputs!AJ1775","v":0},{"$f":"-Inputs!AK1775","v":0},{"$f":"-Inputs!AL1775","v":0},{"$f":"-Inputs!AM1775","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1776","v":0},{"$f":"-Inputs!X1776","v":0},{"$f":"-Inputs!Y1776","v":0},{"$f":"-Inputs!Z1776","v":0},{"$f":"-Inputs!AA1776","v":0},{"$f":"-Inputs!AB1776","v":0},{"$f":"-Inputs!AC1776","v":0},{"$f":"-Inputs!AD1776","v":0},{"$f":"-Inputs!AE1776","v":0},{"$f":"-Inputs!AF1776","v":0},{"$f":"-Inputs!AG1776","v":0},{"$f":"-Inputs!AH1776","v":0},{"$f":"-Inputs!AI1776","v":0},{"$f":"-Inputs!AJ1776","v":0},{"$f":"-Inputs!AK1776","v":0},{"$f":"-Inputs!AL1776","v":0},{"$f":"-Inputs!AM1776","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1777","v":0},{"$f":"-Inputs!X1777","v":0},{"$f":"-Inputs!Y1777","v":0},{"$f":"-Inputs!Z1777","v":0},{"$f":"-Inputs!AA1777","v":0},{"$f":"-Inputs!AB1777","v":0},{"$f":"-Inputs!AC1777","v":0},{"$f":"-Inputs!AD1777","v":0},{"$f":"-Inputs!AE1777","v":0},{"$f":"-Inputs!AF1777","v":0},{"$f":"-Inputs!AG1777","v":0},{"$f":"-Inputs!AH1777","v":0},{"$f":"-Inputs!AI1777","v":0},{"$f":"-Inputs!AJ1777","v":0},{"$f":"-Inputs!AK1777","v":0},{"$f":"-Inputs!AL1777","v":0},{"$f":"-Inputs!AM1777","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1778","v":0},{"$f":"-Inputs!X1778","v":0},{"$f":"-Inputs!Y1778","v":0},{"$f":"-Inputs!Z1778","v":0},{"$f":"-Inputs!AA1778","v":0},{"$f":"-Inputs!AB1778","v":0},{"$f":"-Inputs!AC1778","v":0},{"$f":"-Inputs!AD1778","v":0},{"$f":"-Inputs!AE1778","v":0},{"$f":"-Inputs!AF1778","v":0},{"$f":"-Inputs!AG1778","v":0},{"$f":"-Inputs!AH1778","v":0},{"$f":"-Inputs!AI1778","v":0},{"$f":"-Inputs!AJ1778","v":0},{"$f":"-Inputs!AK1778","v":0},{"$f":"-Inputs!AL1778","v":0},{"$f":"-Inputs!AM1778","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1779","v":0},{"$f":"-Inputs!X1779","v":0},{"$f":"-Inputs!Y1779","v":0},{"$f":"-Inputs!Z1779","v":0},{"$f":"-Inputs!AA1779","v":0},{"$f":"-Inputs!AB1779","v":0},{"$f":"-Inputs!AC1779","v":0},{"$f":"-Inputs!AD1779","v":0},{"$f":"-Inputs!AE1779","v":0},{"$f":"-Inputs!AF1779","v":0},{"$f":"-Inputs!AG1779","v":0},{"$f":"-Inputs!AH1779","v":0},{"$f":"-Inputs!AI1779","v":0},{"$f":"-Inputs!AJ1779","v":0},{"$f":"-Inputs!AK1779","v":0},{"$f":"-Inputs!AL1779","v":0},{"$f":"-Inputs!AM1779","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1780","v":0},{"$f":"-Inputs!X1780","v":0},{"$f":"-Inputs!Y1780","v":0},{"$f":"-Inputs!Z1780","v":0},{"$f":"-Inputs!AA1780","v":0},{"$f":"-Inputs!AB1780","v":0},{"$f":"-Inputs!AC1780","v":0},{"$f":"-Inputs!AD1780","v":0},{"$f":"-Inputs!AE1780","v":0},{"$f":"-Inputs!AF1780","v":0},{"$f":"-Inputs!AG1780","v":0},{"$f":"-Inputs!AH1780","v":0},{"$f":"-Inputs!AI1780","v":0},{"$f":"-Inputs!AJ1780","v":0},{"$f":"-Inputs!AK1780","v":0},{"$f":"-Inputs!AL1780","v":0},{"$f":"-Inputs!AM1780","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1781","v":0},{"$f":"-Inputs!X1781","v":0},{"$f":"-Inputs!Y1781","v":0},{"$f":"-Inputs!Z1781","v":0},{"$f":"-Inputs!AA1781","v":0},{"$f":"-Inputs!AB1781","v":0},{"$f":"-Inputs!AC1781","v":0},{"$f":"-Inputs!AD1781","v":0},{"$f":"-Inputs!AE1781","v":0},{"$f":"-Inputs!AF1781","v":0},{"$f":"-Inputs!AG1781","v":0},{"$f":"-Inputs!AH1781","v":0},{"$f":"-Inputs!AI1781","v":0},{"$f":"-Inputs!AJ1781","v":0},{"$f":"-Inputs!AK1781","v":0},{"$f":"-Inputs!AL1781","v":0},{"$f":"-Inputs!AM1781","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1782","v":0},{"$f":"-Inputs!X1782","v":0},{"$f":"-Inputs!Y1782","v":0},{"$f":"-Inputs!Z1782","v":0},{"$f":"-Inputs!AA1782","v":0},{"$f":"-Inputs!AB1782","v":0},{"$f":"-Inputs!AC1782","v":0},{"$f":"-Inputs!AD1782","v":0},{"$f":"-Inputs!AE1782","v":0},{"$f":"-Inputs!AF1782","v":0},{"$f":"-Inputs!AG1782","v":0},{"$f":"-Inputs!AH1782","v":0},{"$f":"-Inputs!AI1782","v":0},{"$f":"-Inputs!AJ1782","v":0},{"$f":"-Inputs!AK1782","v":0},{"$f":"-Inputs!AL1782","v":0},{"$f":"-Inputs!AM1782","v":0}]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1454)","v":0},0,0,0,0,0,0,{"$f":"SUM(AD1446:AD1454)","v":0},0,0,0,0,{"$f":"SUM(AI1446:AI1454)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1180","v":-8.562904948665806E-2},{"$f":"-Inputs!X1180","v":-8.5629049486658074E-2},{"$f":"-Inputs!Y1180","v":-8.940902720046677E-2},{"$f":"-Inputs!Z1180","v":-8.940902720046677E-2},{"$f":"-Inputs!AA1180","v":-8.940902720046677E-2},{"$f":"-Inputs!AB1180","v":-8.940902720046677E-2},{"$f":"-Inputs!AC1180","v":-8.940902720046677E-2},{"$f":"-IF(AD1422<0,AD1422,IF(AD1410=0,0,MIN((AD1422/AD1410)*(AD1422>0),AD1422)))","v":-8.940902720046677E-2},-8.940902720046677E-2,-8.9409027200466784E-2,-8.9409027200466784E-2,-8.9409027200466784E-2,{"$f":"-IF(AI1422<0,AI1422,IF(AI1410=0,0,MIN((AI1422/AI1410)*(AI1422>0),AI1422)))","v":-8.9409027200466784E-2},-8.9409027200466784E-2,-8.9409027200466798E-2,-8.9409027200466798E-2,-8.9409027200466798E-2]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1181","v":-9.8674341502314994E-2},{"$f":"-Inputs!X1181","v":-9.8674341502314994E-2},{"$f":"-Inputs!Y1181","v":-0.25721092732503181},{"$f":"-Inputs!Z1181","v":-0.25721092732503181},{"$f":"-Inputs!AA1181","v":-0.25721092732503187},{"$f":"-Inputs!AB1181","v":-0.25721092732503181},{"$f":"-Inputs!AC1181","v":-0.25721092732503187},{"$f":"-IF(AD1423<0,AD1423,IF(AD1411=0,0,MIN((AD1423/AD1411)*(AD1423>0),AD1423)))","v":-0.25721092732503181},-0.25721092732503181,-0.25721092732503187,-0.25721092732503187,-0.25721092732503187,{"$f":"-IF(AI1423<0,AI1423,IF(AI1411=0,0,MIN((AI1423/AI1411)*(AI1423>0),AI1423)))","v":-0.25721092732503187},-0.25721092732503192,-0.25721092732503192,-0.25721092732503192,-0.25721092732503192]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1182","v":-7.66024493241656E-2},{"$f":"-Inputs!X1182","v":-7.6602449324165586E-2},{"$f":"-Inputs!Y1182","v":-2.330057274748187E-2},{"$f":"-Inputs!Z1182","v":-2.3300572747481867E-2},{"$f":"-Inputs!AA1182","v":-2.3300572747481867E-2},{"$f":"-Inputs!AB1182","v":-2.3300572747481867E-2},{"$f":"-Inputs!AC1182","v":-2.3300572747481863E-2},{"$f":"-IF(AD1424<0,AD1424,IF(AD1412=0,0,MIN((AD1424/AD1412)*(AD1424>0),AD1424)))","v":-2.3300572747481881E-2},-2.3300572747481881E-2,-2.3300572747481881E-2,-2.3300572747481881E-2,-2.3300572747481881E-2,{"$f":"-IF(AI1424<0,AI1424,IF(AI1412=0,0,MIN((AI1424/AI1412)*(AI1424>0),AI1424)))","v":-2.3300572747481884E-2},-2.3300572747481884E-2,-2.3300572747481884E-2,-2.3300572747481884E-2,-2.3300572747481884E-2]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1183","v":-8.0709303934769341E-2},{"$f":"-Inputs!X1183","v":-8.0709303934769341E-2},{"$f":"-Inputs!Y1183","v":-0.38881383974735112},{"$f":"-Inputs!Z1183","v":-0.38881383974735112},{"$f":"-Inputs!AA1183","v":-0.38881383974735112},{"$f":"-Inputs!AB1183","v":-0.38881383974735112},{"$f":"-Inputs!AC1183","v":-0.38881383974735112},{"$f":"-IF(AD1425<0,AD1425,IF(AD1413=0,0,MIN((AD1425/AD1413)*(AD1425>0),AD1425)))","v":-0.38881383974735129},-0.38881383974735129,-0.38881383974735123,-0.38881383974735123,-0.38881383974735123,{"$f":"-IF(AI1425<0,AI1425,IF(AI1413=0,0,MIN((AI1425/AI1413)*(AI1425>0),AI1425)))","v":-0.38881383974735123},-0.38881383974735118,-0.38881383974735118,-0.38881383974735118,-0.38881383974735112]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1184","v":0},{"$f":"-Inputs!X1184","v":0},{"$f":"-Inputs!Y1184","v":0},{"$f":"-Inputs!Z1184","v":0},{"$f":"-Inputs!AA1184","v":0},{"$f":"-Inputs!AB1184","v":0},{"$f":"-Inputs!AC1184","v":0},{"$f":"-IF(AD1426<0,AD1426,IF(AD1414=0,0,MIN((AD1426/AD1414)*(AD1426>0),AD1426)))","v":0},0,0,0,0,{"$f":"-IF(AI1426<0,AI1426,IF(AI1414=0,0,MIN((AI1426/AI1414)*(AI1426>0),AI1426)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1185","v":0},{"$f":"-Inputs!X1185","v":0},{"$f":"-Inputs!Y1185","v":0},{"$f":"-Inputs!Z1185","v":0},{"$f":"-Inputs!AA1185","v":0},{"$f":"-Inputs!AB1185","v":0},{"$f":"-Inputs!AC1185","v":0},{"$f":"-IF(AD1427<0,AD1427,IF(AD1415=0,0,MIN((AD1427/AD1415)*(AD1427>0),AD1427)))","v":0},0,0,0,0,{"$f":"-IF(AI1427<0,AI1427,IF(AI1415=0,0,MIN((AI1427/AI1415)*(AI1427>0),AI1427)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1186","v":0},{"$f":"-Inputs!X1186","v":0},{"$f":"-Inputs!Y1186","v":0},{"$f":"-Inputs!Z1186","v":0},{"$f":"-Inputs!AA1186","v":0},{"$f":"-Inputs!AB1186","v":0},{"$f":"-Inputs!AC1186","v":0},{"$f":"-IF(AD1428<0,AD1428,IF(AD1416=0,0,MIN((AD1428/AD1416)*(AD1428>0),AD1428)))","v":0},0,0,0,0,{"$f":"-IF(AI1428<0,AI1428,IF(AI1416=0,0,MIN((AI1428/AI1416)*(AI1428>0),AI1428)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1187","v":-1.0655827085892754E-2},{"$f":"-Inputs!X1187","v":-1.0655827085892754E-2},{"$f":"-Inputs!Y1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!Z1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!AA1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!AB1187","v":-5.1334020279723148E-2},{"$f":"-Inputs!AC1187","v":-5.1334020279723148E-2},{"$f":"-IF(AD1429<0,AD1429,IF(AD1417=0,0,MIN((AD1429/AD1417)*(AD1429>0),AD1429)))","v":-5.1334020279723183E-2},-5.1334020279723183E-2,-5.1334020279723183E-2,-5.1334020279723183E-2,-5.1334020279723176E-2,{"$f":"-IF(AI1429<0,AI1429,IF(AI1417=0,0,MIN((AI1429/AI1417)*(AI1429>0),AI1429)))","v":-5.1334020279723176E-2},-5.1334020279723169E-2,-5.1334020279723169E-2,-5.1334020279723162E-2,-5.1334020279723169E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1188","v":0},{"$f":"-Inputs!X1188","v":0},{"$f":"-Inputs!Y1188","v":0},{"$f":"-Inputs!Z1188","v":0},{"$f":"-Inputs!AA1188","v":0},{"$f":"-Inputs!AB1188","v":0},{"$f":"-Inputs!AC1188","v":0},{"$f":"-IF(AD1430<0,AD1430,IF(AD1418=0,0,MIN((AD1430/AD1418)*(AD1430>0),AD1430)))","v":0},0,0,0,0,{"$f":"-IF(AI1430<0,AI1430,IF(AI1418=0,0,MIN((AI1430/AI1418)*(AI1430>0),AI1430)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1189","v":0},{"$f":"-Inputs!X1189","v":0},{"$f":"-Inputs!Y1189","v":0},{"$f":"-Inputs!Z1189","v":0},{"$f":"-Inputs!AA1189","v":0},{"$f":"-Inputs!AB1189","v":0},{"$f":"-Inputs!AC1189","v":0},{"$f":"-IF(AD1431<0,AD1431,IF(AD1419=0,0,MIN((AD1431/AD1419)*(AD1431>0),AD1431)))","v":0},0,0,0,0,{"$f":"-IF(AI1431<0,AI1431,IF(AI1419=0,0,MIN((AI1431/AI1419)*(AI1431>0),AI1431)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-0.35227097133380075},{"$f":"SUM(X1458:X1467)","v":-0.35227097133380075},{"$f":"SUM(Y1458:Y1467)","v":-0.8100683873000547},-0.8100683873000547,-0.81006838730005482,-0.8100683873000547,-0.81006838730005482,{"$f":"SUM(AD1458:AD1467)","v":-0.81006838730005493},-0.81006838730005493,-0.81006838730005493,-0.81006838730005493,-0.81006838730005493,{"$f":"SUM(AI1458:AI1467)","v":-0.81006838730005493},-0.81006838730005493,-0.81006838730005493,-0.81006838730005482,-0.81006838730005493]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":6.2510719486050563},6.165442899118398,6.0798138496317398,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":5.9904048224312731},{"$f":"Z1422+Z1434+Z1446+Z1458","v":5.9009957952308065},5.8115867680303399,5.7221777408298733,5.6327687136294067,{"$f":"AD1422+AD1434+AD1446+AD1458","v":5.5433596864289401},5.4539506592284734,5.3645416320280068,5.2751326048275402,5.1857235776270736,{"$f":"AI1422+AI1434+AI1446+AI1458","v":5.096314550426607},5.0069055232261404,4.9174964960256737,4.8280874688252071,4.7386784416247405]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3992546481055204,7.3005803066032051,7.2019059651008899,6.9446950377758583,6.6874841104508267,6.4302731831257951,6.1730622558007635,5.9158513284757319,{"$f":"AD1423+AD1435+AD1447+AD1459","v":5.6586404011507003},5.4014294738256687,5.1442185465006371,4.8870076191756056,4.629796691850574,{"$f":"AI1423+AI1435+AI1447+AI1459","v":4.3725857645255424},4.1153748372005108,3.8581639098754787,3.6009529825504467,3.3437420552254147]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2716323905274607,1.1950299412032952,1.1184274918791297,1.0951269191316479,1.0718263463841662,1.0485257736366844,1.0252252008892027,1.0019246281417209,{"$f":"AD1424+AD1436+AD1448+AD1460","v":0.97862405539423902},0.95532348264675715,0.93202290989927528,0.9087223371517934,0.88542176440431153,{"$f":"AI1424+AI1436+AI1448+AI1460","v":0.86212119165682966},0.83882061890934778,0.81552004616186591,0.79221947341438403,0.76891890066690216]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.048206120795376,10.967496816860606,10.886787512925837,10.497973673178485,10.109159833431134,9.7203459936837824,9.3315321539364309,8.9427183141890794,{"$f":"AD1425+AD1437+AD1449+AD1461","v":8.5539044744417279},8.1650906346943763,7.7762767949470248,7.3874629551996733,6.9986491154523218,{"$f":"AI1425+AI1437+AI1449+AI1461","v":6.6098352757049703},6.2210214359576188,5.8322075962102673,5.4433937564629158,5.0545799167155643]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AD1426+AD1438+AD1450+AD1462","v":0},0,0,0,0,{"$f":"AI1426+AI1438+AI1450+AI1462","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AD1427+AD1439+AD1451+AD1463","v":0},0,0,0,0,{"$f":"AI1427+AI1439+AI1451+AI1463","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AD1428+AD1440+AD1452+AD1464","v":0},0,0,0,0,{"$f":"AI1428+AI1440+AI1452+AI1464","v":0},0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4586642220040349,1.4480083949181421,1.4373525678322494,1.3860185475525262,1.334684527272803,1.2833505069930797,1.2320164867133565,1.1806824664336333,{"$f":"AD1429+AD1441+AD1453+AD1465","v":1.1293484461539101},1.0780144258741868,1.0266804055944636,0.97534638531474038,0.92401236503501716,{"$f":"AI1429+AI1441+AI1453+AI1465","v":0.87267834475529393},0.82134432447557071,0.77001030419584748,0.71867628391612437,0.66734226363640126]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0.25133039877673641},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"AD1430+AD1442+AD1454+AD1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641,{"$f":"AI1430+AI1442+AI1454+AI1466","v":0.25133039877673641},0.25133039877673641,0.25133039877673641,0.25133039877673641,0.25133039877673641]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0,{"$f":"AD1431+AD1443+AD1455+AD1467","v":0},0,0,0,0,{"$f":"AI1431+AI1443+AI1455+AI1467","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":27.680159728814186},{"$f":"SUM(W1470:W1479)","v":27.32788875748038},26.975617786146582,26.16554939884653,25.355481011546473,24.545412624246421,23.735344236946361,22.925275849646308,{"$f":"SUM(AD1470:AD1479)","v":22.115207462346252},21.305139075046199,20.495070687746143,19.68500230044609,18.874933913146037,{"$f":"SUM(AI1470:AI1479)","v":18.064865525845981},17.254797138545925,16.444728751245872,15.634660363945816,14.82459197664576]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65,{"$f":"MAX(0,AC1496-1)","v":64},{"$f":"MAX(0,AD1496-1)","v":63},{"$f":"MAX(0,AE1496-1)","v":62},{"$f":"MAX(0,AF1496-1)","v":61},{"$f":"MAX(0,AG1496-1)","v":60},{"$f":"MAX(0,AH1496-1)","v":59},{"$f":"MAX(0,AI1496-1)","v":58},{"$f":"MAX(0,AJ1496-1)","v":57},{"$f":"MAX(0,AK1496-1)","v":56},{"$f":"MAX(0,AL1496-1)","v":55}]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,X1500-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,X1501-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,{"$f":"MAX(0,AC1505-1)","v":56.598995281445561},{"$f":"MAX(0,AD1505-1)","v":55.598995281445561},{"$f":"MAX(0,AE1505-1)","v":54.598995281445561},{"$f":"MAX(0,AF1505-1)","v":53.598995281445561},{"$f":"MAX(0,AG1505-1)","v":52.598995281445561},{"$f":"MAX(0,AH1505-1)","v":51.598995281445561},{"$f":"MAX(0,AI1505-1)","v":50.598995281445561},{"$f":"MAX(0,AJ1505-1)","v":49.598995281445561},{"$f":"MAX(0,AK1505-1)","v":48.598995281445561},{"$f":"MAX(0,AL1505-1)","v":47.598995281445561}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1556","v":0.76359838590042795},0.75298491767283982,0.74207209277903052,0.73115926788522123,0.72024644299141194,0.70933361809760265,{"$f":"AC1556","v":0.69842079320379336},{"$f":"AD1556","v":0.68750796830998406},{"$f":"AE1556","v":0.67659514341617477},{"$f":"AF1556","v":0.66568231852236548},{"$f":"AG1556","v":0.65476949362855619},{"$f":"AH1556","v":0.6438566687347469},{"$f":"AI1556","v":0.6329438438409376},{"$f":"AJ1556","v":0.62203101894712831},{"$f":"AK1556","v":0.61111819405331902},{"$f":"AL1556","v":0.60020536915950973}]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0056795172037019,3.8714208615143924,3.7379235904276893,3.6044263193409862,3.4709290482542832,3.3374317771675801,3.203934506080877,3.070437234994174,2.9369399639074709,2.8034426928207679,2.6699454217340648,2.5364481506473617,2.4029508795606587,2.2694536084739556,2.1359563373872525,2.002459066300549]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5702102210834792,1.4936077717593137,1.4631259804989196,1.4326441892385255,1.4021623979781315,1.3716806067177374,1.3411988154573433,1.3107170241969492,1.2802352329365552,1.2497534416761611,1.219271650415767,1.1887898591553729,1.1583080678949789,1.1278262766345848,1.0973444853741907,1.0668626941137966]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7806117759871363,9.5644691413926459,9.2346598606549684,8.9048505799172908,8.5750412991796132,8.2452320184419357,7.9154227377042581,7.5856134569665805,7.2558041762289029,6.9259948954912254,6.5961856147535478,6.2663763340158702,5.9365670532781927,5.6067577725405151,5.2769484918028375,4.94713921106516]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1563","v":1.1243231028424209E-2},{"$f":"X1563","v":1.0994765837135819E-2},{"$f":"Y1563","v":1.061563598068286E-2},{"$f":"Z1563","v":1.02365061242299E-2},{"$f":"AA1563","v":9.8573762677769405E-3},{"$f":"AB1563","v":9.478246411323981E-3},9.0991165548710215E-3,8.719986698418062E-3,8.3408568419651025E-3,7.9617269855121429E-3,7.5825971290591834E-3,7.2034672726062239E-3,6.8243374161532644E-3,6.4452075597003049E-3,6.0660777032473454E-3,5.6869478467943858E-3]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1564","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1508:X1517)","v":16.132126503702793},15.694260830675955,15.189180532840917,14.684100235005879,14.179019937170843,13.673939639335806,{"$f":"SUM(AD1508:AD1517)","v":13.16885934150077},12.663779043665732,12.158698745830694,11.653618447995658,11.14853815016062,{"$f":"SUM(AI1508:AI1517)","v":10.643457852325584},10.138377554490548,9.63329725665551,9.128216958820472,8.6231366609854359]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$229","v":0.76359838590042795}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$230","v":4.0056795172037019}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$231","v":1.5702102210834792}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$232","v":9.7806117759871363}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$233","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$234","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$235","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$236","v":1.1243231028424209E-2}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$237","v":7.8337249962628106E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$238","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":16.132126503702793}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1785","v":0},{"$f":"-Inputs!Y1785","v":0},{"$f":"-Inputs!Z1785","v":0},{"$f":"-Inputs!AA1785","v":0},{"$f":"-Inputs!AB1785","v":0},{"$f":"-Inputs!AC1785","v":0},{"$f":"-Inputs!AD1785","v":0},{"$f":"-Inputs!AE1785","v":0},{"$f":"-Inputs!AF1785","v":0},{"$f":"-Inputs!AG1785","v":0},{"$f":"-Inputs!AH1785","v":0},{"$f":"-Inputs!AI1785","v":0},{"$f":"-Inputs!AJ1785","v":0},{"$f":"-Inputs!AK1785","v":0},{"$f":"-Inputs!AL1785","v":0},{"$f":"-Inputs!AM1785","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1786","v":0},{"$f":"-Inputs!Y1786","v":0},{"$f":"-Inputs!Z1786","v":0},{"$f":"-Inputs!AA1786","v":0},{"$f":"-Inputs!AB1786","v":0},{"$f":"-Inputs!AC1786","v":0},{"$f":"-Inputs!AD1786","v":0},{"$f":"-Inputs!AE1786","v":0},{"$f":"-Inputs!AF1786","v":0},{"$f":"-Inputs!AG1786","v":0},{"$f":"-Inputs!AH1786","v":0},{"$f":"-Inputs!AI1786","v":0},{"$f":"-Inputs!AJ1786","v":0},{"$f":"-Inputs!AK1786","v":0},{"$f":"-Inputs!AL1786","v":0},{"$f":"-Inputs!AM1786","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1787","v":0},{"$f":"-Inputs!Y1787","v":0},{"$f":"-Inputs!Z1787","v":0},{"$f":"-Inputs!AA1787","v":0},{"$f":"-Inputs!AB1787","v":0},{"$f":"-Inputs!AC1787","v":0},{"$f":"-Inputs!AD1787","v":0},{"$f":"-Inputs!AE1787","v":0},{"$f":"-Inputs!AF1787","v":0},{"$f":"-Inputs!AG1787","v":0},{"$f":"-Inputs!AH1787","v":0},{"$f":"-Inputs!AI1787","v":0},{"$f":"-Inputs!AJ1787","v":0},{"$f":"-Inputs!AK1787","v":0},{"$f":"-Inputs!AL1787","v":0},{"$f":"-Inputs!AM1787","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1788","v":0},{"$f":"-Inputs!Y1788","v":0},{"$f":"-Inputs!Z1788","v":0},{"$f":"-Inputs!AA1788","v":0},{"$f":"-Inputs!AB1788","v":0},{"$f":"-Inputs!AC1788","v":0},{"$f":"-Inputs!AD1788","v":0},{"$f":"-Inputs!AE1788","v":0},{"$f":"-Inputs!AF1788","v":0},{"$f":"-Inputs!AG1788","v":0},{"$f":"-Inputs!AH1788","v":0},{"$f":"-Inputs!AI1788","v":0},{"$f":"-Inputs!AJ1788","v":0},{"$f":"-Inputs!AK1788","v":0},{"$f":"-Inputs!AL1788","v":0},{"$f":"-Inputs!AM1788","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1789","v":0},{"$f":"-Inputs!Y1789","v":0},{"$f":"-Inputs!Z1789","v":0},{"$f":"-Inputs!AA1789","v":0},{"$f":"-Inputs!AB1789","v":0},{"$f":"-Inputs!AC1789","v":0},{"$f":"-Inputs!AD1789","v":0},{"$f":"-Inputs!AE1789","v":0},{"$f":"-Inputs!AF1789","v":0},{"$f":"-Inputs!AG1789","v":0},{"$f":"-Inputs!AH1789","v":0},{"$f":"-Inputs!AI1789","v":0},{"$f":"-Inputs!AJ1789","v":0},{"$f":"-Inputs!AK1789","v":0},{"$f":"-Inputs!AL1789","v":0},{"$f":"-Inputs!AM1789","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1790","v":0},{"$f":"-Inputs!Y1790","v":0},{"$f":"-Inputs!Z1790","v":0},{"$f":"-Inputs!AA1790","v":0},{"$f":"-Inputs!AB1790","v":0},{"$f":"-Inputs!AC1790","v":0},{"$f":"-Inputs!AD1790","v":0},{"$f":"-Inputs!AE1790","v":0},{"$f":"-Inputs!AF1790","v":0},{"$f":"-Inputs!AG1790","v":0},{"$f":"-Inputs!AH1790","v":0},{"$f":"-Inputs!AI1790","v":0},{"$f":"-Inputs!AJ1790","v":0},{"$f":"-Inputs!AK1790","v":0},{"$f":"-Inputs!AL1790","v":0},{"$f":"-Inputs!AM1790","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1791","v":0},{"$f":"-Inputs!Y1791","v":0},{"$f":"-Inputs!Z1791","v":0},{"$f":"-Inputs!AA1791","v":0},{"$f":"-Inputs!AB1791","v":0},{"$f":"-Inputs!AC1791","v":0},{"$f":"-Inputs!AD1791","v":0},{"$f":"-Inputs!AE1791","v":0},{"$f":"-Inputs!AF1791","v":0},{"$f":"-Inputs!AG1791","v":0},{"$f":"-Inputs!AH1791","v":0},{"$f":"-Inputs!AI1791","v":0},{"$f":"-Inputs!AJ1791","v":0},{"$f":"-Inputs!AK1791","v":0},{"$f":"-Inputs!AL1791","v":0},{"$f":"-Inputs!AM1791","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1792","v":0},{"$f":"-Inputs!Y1792","v":0},{"$f":"-Inputs!Z1792","v":0},{"$f":"-Inputs!AA1792","v":0},{"$f":"-Inputs!AB1792","v":0},{"$f":"-Inputs!AC1792","v":0},{"$f":"-Inputs!AD1792","v":0},{"$f":"-Inputs!AE1792","v":0},{"$f":"-Inputs!AF1792","v":0},{"$f":"-Inputs!AG1792","v":0},{"$f":"-Inputs!AH1792","v":0},{"$f":"-Inputs!AI1792","v":0},{"$f":"-Inputs!AJ1792","v":0},{"$f":"-Inputs!AK1792","v":0},{"$f":"-Inputs!AL1792","v":0},{"$f":"-Inputs!AM1792","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1793","v":0},{"$f":"-Inputs!Y1793","v":0},{"$f":"-Inputs!Z1793","v":0},{"$f":"-Inputs!AA1793","v":0},{"$f":"-Inputs!AB1793","v":0},{"$f":"-Inputs!AC1793","v":0},{"$f":"-Inputs!AD1793","v":0},{"$f":"-Inputs!AE1793","v":0},{"$f":"-Inputs!AF1793","v":0},{"$f":"-Inputs!AG1793","v":0},{"$f":"-Inputs!AH1793","v":0},{"$f":"-Inputs!AI1793","v":0},{"$f":"-Inputs!AJ1793","v":0},{"$f":"-Inputs!AK1793","v":0},{"$f":"-Inputs!AL1793","v":0},{"$f":"-Inputs!AM1793","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1794","v":0},{"$f":"-Inputs!Y1794","v":0},{"$f":"-Inputs!Z1794","v":0},{"$f":"-Inputs!AA1794","v":0},{"$f":"-Inputs!AB1794","v":0},{"$f":"-Inputs!AC1794","v":0},{"$f":"-Inputs!AD1794","v":0},{"$f":"-Inputs!AE1794","v":0},{"$f":"-Inputs!AF1794","v":0},{"$f":"-Inputs!AG1794","v":0},{"$f":"-Inputs!AH1794","v":0},{"$f":"-Inputs!AI1794","v":0},{"$f":"-Inputs!AJ1794","v":0},{"$f":"-Inputs!AK1794","v":0},{"$f":"-Inputs!AL1794","v":0},{"$f":"-Inputs!AM1794","v":0}]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0,{"$f":"SUM(AD1532:AD1541)","v":0},0,0,0,0,{"$f":"SUM(AI1532:AI1541)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1192","v":-1.0613468227588184E-2},{"$f":"-Inputs!Y1192","v":-1.0912824893809273E-2},{"$f":"-Inputs!Z1192","v":-1.0912824893809273E-2},{"$f":"-Inputs!AA1192","v":-1.0912824893809273E-2},{"$f":"-Inputs!AB1192","v":-1.0912824893809276E-2},{"$f":"-Inputs!AC1192","v":-1.0912824893809276E-2},{"$f":"-IF(AD1508<0,AD1508,IF(AD1496=0,0,MIN((AD1508/AD1496)*(AD1508>0),AD1508)))","v":-1.0912824893809271E-2},-1.0912824893809271E-2,-1.0912824893809271E-2,-1.0912824893809269E-2,-1.0912824893809269E-2,{"$f":"-IF(AI1508<0,AI1508,IF(AI1496=0,0,MIN((AI1508/AI1496)*(AI1508>0),AI1508)))","v":-1.0912824893809269E-2},-1.0912824893809269E-2,-1.0912824893809269E-2,-1.0912824893809268E-2,-1.0912824893809268E-2]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1193","v":-0.13425865568930967},{"$f":"-Inputs!Y1193","v":-0.1334972710867032},{"$f":"-Inputs!Z1193","v":-0.13349727108670317},{"$f":"-Inputs!AA1193","v":-0.13349727108670317},{"$f":"-Inputs!AB1193","v":-0.13349727108670317},{"$f":"-Inputs!AC1193","v":-0.13349727108670315},{"$f":"-IF(AD1509<0,AD1509,IF(AD1497=0,0,MIN((AD1509/AD1497)*(AD1509>0),AD1509)))","v":-0.1334972710867032},-0.13349727108670323,-0.13349727108670323,-0.13349727108670323,-0.13349727108670323,{"$f":"-IF(AI1509<0,AI1509,IF(AI1497=0,0,MIN((AI1509/AI1497)*(AI1509>0),AI1509)))","v":-0.13349727108670326},-0.13349727108670326,-0.13349727108670328,-0.13349727108670328,-0.13349727108670326]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1194","v":-7.6602449324165586E-2},{"$f":"-Inputs!Y1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!Z1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!AA1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!AB1194","v":-3.0481791260394159E-2},{"$f":"-Inputs!AC1194","v":-3.0481791260394159E-2},{"$f":"-IF(AD1510<0,AD1510,IF(AD1498=0,0,MIN((AD1510/AD1498)*(AD1510>0),AD1510)))","v":-3.0481791260394166E-2},-3.0481791260394169E-2,-3.0481791260394169E-2,-3.0481791260394173E-2,-3.0481791260394176E-2,{"$f":"-IF(AI1510<0,AI1510,IF(AI1498=0,0,MIN((AI1510/AI1498)*(AI1510>0),AI1510)))","v":-3.048179126039418E-2},-3.048179126039418E-2,-3.0481791260394183E-2,-3.0481791260394187E-2,-3.048179126039419E-2]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1195","v":-0.21614263459449004},{"$f":"-Inputs!Y1195","v":-0.32980928073767796},{"$f":"-Inputs!Z1195","v":-0.32980928073767796},{"$f":"-Inputs!AA1195","v":-0.32980928073767796},{"$f":"-Inputs!AB1195","v":-0.32980928073767796},{"$f":"-Inputs!AC1195","v":-0.32980928073767796},{"$f":"-IF(AD1511<0,AD1511,IF(AD1499=0,0,MIN((AD1511/AD1499)*(AD1511>0),AD1511)))","v":-0.3298092807376774},-0.3298092807376774,-0.3298092807376774,-0.3298092807376774,-0.3298092807376774,{"$f":"-IF(AI1511<0,AI1511,IF(AI1499=0,0,MIN((AI1511/AI1499)*(AI1511>0),AI1511)))","v":-0.3298092807376774},-0.32980928073767735,-0.32980928073767735,-0.32980928073767735,-0.32980928073767735]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1196","v":0},{"$f":"-Inputs!Y1196","v":0},{"$f":"-Inputs!Z1196","v":0},{"$f":"-Inputs!AA1196","v":0},{"$f":"-Inputs!AB1196","v":0},{"$f":"-Inputs!AC1196","v":0},{"$f":"-IF(AD1512<0,AD1512,IF(AD1500=0,0,MIN((AD1512/AD1500)*(AD1512>0),AD1512)))","v":0},0,0,0,0,{"$f":"-IF(AI1512<0,AI1512,IF(AI1500=0,0,MIN((AI1512/AI1500)*(AI1512>0),AI1512)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1197","v":0},{"$f":"-Inputs!Y1197","v":0},{"$f":"-Inputs!Z1197","v":0},{"$f":"-Inputs!AA1197","v":0},{"$f":"-Inputs!AB1197","v":0},{"$f":"-Inputs!AC1197","v":0},{"$f":"-IF(AD1513<0,AD1513,IF(AD1501=0,0,MIN((AD1513/AD1501)*(AD1513>0),AD1513)))","v":0},0,0,0,0,{"$f":"-IF(AI1513<0,AI1513,IF(AI1501=0,0,MIN((AI1513/AI1501)*(AI1513>0),AI1513)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1198","v":0},{"$f":"-Inputs!Y1198","v":0},{"$f":"-Inputs!Z1198","v":0},{"$f":"-Inputs!AA1198","v":0},{"$f":"-Inputs!AB1198","v":0},{"$f":"-Inputs!AC1198","v":0},{"$f":"-IF(AD1514<0,AD1514,IF(AD1502=0,0,MIN((AD1514/AD1502)*(AD1514>0),AD1514)))","v":0},0,0,0,0,{"$f":"-IF(AI1514<0,AI1514,IF(AI1502=0,0,MIN((AI1514/AI1502)*(AI1514>0),AI1514)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1199","v":-2.4846519128839031E-4},{"$f":"-Inputs!Y1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!Z1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!AA1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!AB1199","v":-3.7912985645295995E-4},{"$f":"-Inputs!AC1199","v":-3.7912985645295995E-4},{"$f":"-IF(AD1515<0,AD1515,IF(AD1503=0,0,MIN((AD1515/AD1503)*(AD1515>0),AD1515)))","v":-3.7912985645295925E-4},-3.7912985645295919E-4,-3.7912985645295919E-4,-3.7912985645295919E-4,-3.7912985645295919E-4,{"$f":"-IF(AI1515<0,AI1515,IF(AI1503=0,0,MIN((AI1515/AI1503)*(AI1515>0),AI1515)))","v":-3.7912985645295914E-4},-3.7912985645295914E-4,-3.7912985645295908E-4,-3.7912985645295908E-4,-3.7912985645295903E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1200","v":0},{"$f":"-Inputs!Y1200","v":0},{"$f":"-Inputs!Z1200","v":0},{"$f":"-Inputs!AA1200","v":0},{"$f":"-Inputs!AB1200","v":0},{"$f":"-Inputs!AC1200","v":0},{"$f":"-IF(AD1516<0,AD1516,IF(AD1504=0,0,MIN((AD1516/AD1504)*(AD1516>0),AD1516)))","v":0},0,0,0,0,{"$f":"-IF(AI1516<0,AI1516,IF(AI1504=0,0,MIN((AI1516/AI1504)*(AI1516>0),AI1516)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1201","v":0},{"$f":"-Inputs!Y1201","v":0},{"$f":"-Inputs!Z1201","v":0},{"$f":"-Inputs!AA1201","v":0},{"$f":"-Inputs!AB1201","v":0},{"$f":"-Inputs!AC1201","v":0},{"$f":"-IF(AD1517<0,AD1517,IF(AD1505=0,0,MIN((AD1517/AD1505)*(AD1517>0),AD1517)))","v":0},0,0,0,0,{"$f":"-IF(AI1517<0,AI1517,IF(AI1505=0,0,MIN((AI1517/AI1505)*(AI1517>0),AI1517)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.43786567302684187},-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,-0.50508029783503749,{"$f":"SUM(AD1544:AD1553)","v":-0.50508029783503694},-0.50508029783503694,-0.50508029783503694,-0.50508029783503694,-0.50508029783503705,{"$f":"SUM(AI1544:AI1553)","v":-0.50508029783503705},-0.50508029783503694,-0.50508029783503705,-0.50508029783503705,-0.50508029783503694]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.76359838590042795},0.75298491767283982,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0.74207209277903052},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0.73115926788522123},0.72024644299141194,0.70933361809760265,0.69842079320379336,{"$f":"AD1508+AD1520+AD1532+AD1544","v":0.68750796830998406},0.67659514341617477,0.66568231852236548,0.65476949362855619,0.6438566687347469,{"$f":"AI1508+AI1520+AI1532+AI1544","v":0.6329438438409376},0.62203101894712831,0.61111819405331902,0.60020536915950973,0.58929254426570044]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0056795172037019,3.8714208615143924,3.7379235904276893,3.6044263193409862,3.4709290482542832,3.3374317771675801,3.203934506080877,{"$f":"AD1509+AD1521+AD1533+AD1545","v":3.070437234994174},2.9369399639074709,2.8034426928207679,2.6699454217340648,2.5364481506473617,{"$f":"AI1509+AI1521+AI1533+AI1545","v":2.4029508795606587},2.2694536084739556,2.1359563373872525,2.002459066300549,1.8689617952138458]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5702102210834792,1.4936077717593137,1.4631259804989196,1.4326441892385255,1.4021623979781315,1.3716806067177374,1.3411988154573433,{"$f":"AD1510+AD1522+AD1534+AD1546","v":1.3107170241969492},1.2802352329365552,1.2497534416761611,1.219271650415767,1.1887898591553729,{"$f":"AI1510+AI1522+AI1534+AI1546","v":1.1583080678949789},1.1278262766345848,1.0973444853741907,1.0668626941137966,1.0363809028534023]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7806117759871363,9.5644691413926459,9.2346598606549684,8.9048505799172908,8.5750412991796132,8.2452320184419357,7.9154227377042581,{"$f":"AD1511+AD1523+AD1535+AD1547","v":7.5856134569665805},7.2558041762289029,6.9259948954912254,6.5961856147535478,6.2663763340158702,{"$f":"AI1511+AI1523+AI1535+AI1547","v":5.9365670532781927},5.6067577725405151,5.2769484918028375,4.94713921106516,4.6173299303274824]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD1512+AD1524+AD1536+AD1548","v":0},0,0,0,0,{"$f":"AI1512+AI1524+AI1536+AI1548","v":0},0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD1513+AD1525+AD1537+AD1549","v":0},0,0,0,0,{"$f":"AI1513+AI1525+AI1537+AI1549","v":0},0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD1514+AD1526+AD1538+AD1550","v":0},0,0,0,0,{"$f":"AI1514+AI1526+AI1538+AI1550","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1243231028424209E-2,1.0994765837135819E-2,1.061563598068286E-2,1.02365061242299E-2,9.8573762677769405E-3,9.478246411323981E-3,9.0991165548710215E-3,{"$f":"AD1515+AD1527+AD1539+AD1551","v":8.719986698418062E-3},8.3408568419651025E-3,7.9617269855121429E-3,7.5825971290591834E-3,7.2034672726062239E-3,{"$f":"AI1515+AI1527+AI1539+AI1551","v":6.8243374161532644E-3},6.4452075597003049E-3,6.0660777032473454E-3,5.6869478467943858E-3,5.3078179903414272E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":7.8337249962628106E-4},{"$f":"X1516+X1528+X1540+X1552","v":7.8337249962628106E-4},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":7.8337249962628106E-4},{"$f":"Z1516+Z1528+Z1540+Z1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"AD1516+AD1528+AD1540+AD1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,{"$f":"AI1516+AI1528+AI1540+AI1552","v":7.8337249962628106E-4},7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4,7.8337249962628106E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0,{"$f":"AD1517+AD1529+AD1541+AD1553","v":0},0,0,0,0,{"$f":"AI1517+AI1529+AI1541+AI1553","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":16.132126503702793},{"$f":"SUM(X1556:X1565)","v":15.694260830675955},15.189180532840917,14.684100235005879,14.179019937170843,13.673939639335806,13.16885934150077,{"$f":"SUM(AD1556:AD1565)","v":12.663779043665732},12.158698745830694,11.653618447995658,11.14853815016062,10.643457852325584,{"$f":"SUM(AI1556:AI1565)","v":10.138377554490548},9.63329725665551,9.128216958820472,8.6231366609854359,8.1180563631503979]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66,{"$f":"MAX(0,AC1582-1)","v":65},{"$f":"MAX(0,AD1582-1)","v":64},{"$f":"MAX(0,AE1582-1)","v":63},{"$f":"MAX(0,AF1582-1)","v":62},{"$f":"MAX(0,AG1582-1)","v":61},{"$f":"MAX(0,AH1582-1)","v":60},{"$f":"MAX(0,AI1582-1)","v":59},{"$f":"MAX(0,AJ1582-1)","v":58},{"$f":"MAX(0,AK1582-1)","v":57},{"$f":"MAX(0,AL1582-1)","v":56}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Y1586-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Y1587-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,{"$f":"MAX(0,AC1591-1)","v":57.598995281445561},{"$f":"MAX(0,AD1591-1)","v":56.598995281445561},{"$f":"MAX(0,AE1591-1)","v":55.598995281445561},{"$f":"MAX(0,AF1591-1)","v":54.598995281445561},{"$f":"MAX(0,AG1591-1)","v":53.598995281445561},{"$f":"MAX(0,AH1591-1)","v":52.598995281445561},{"$f":"MAX(0,AI1591-1)","v":51.598995281445561},{"$f":"MAX(0,AJ1591-1)","v":50.598995281445561},{"$f":"MAX(0,AK1591-1)","v":49.598995281445561},{"$f":"MAX(0,AL1591-1)","v":48.598995281445561}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1642","v":3.3400113708822512},3.2922969227267904,3.2445824745713296,3.1968680264158689,3.1491535782604081,{"$f":"AC1642","v":3.1014391301049473},{"$f":"AD1642","v":3.0537246819494865},{"$f":"AE1642","v":3.0060102337940258},{"$f":"AF1642","v":2.958295785638565},{"$f":"AG1642","v":2.9105813374831042},{"$f":"AH1642","v":2.8628668893276434},{"$f":"AI1642","v":2.8151524411721827},{"$f":"AJ1642","v":2.7674379930167219},{"$f":"AK1642","v":2.7197235448612611},{"$f":"AL1642","v":2.6720090967058003}]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.76540506074915,5.573224892057512,5.381044723365874,5.188864554674236,4.996684385982598,4.80450421729096,4.612324048599322,4.420143879907684,4.227963711216046,4.035783542524408,3.8436033738327695,3.6514232051411311,3.4592430364494926,3.2670628677578541,3.0748826990662157]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7164167747366976,4.6220884392419634,4.5277601037472293,4.4334317682524951,4.3391034327577609,4.2447750972630267,4.1504467617682925,4.0561184262735583,3.9617900907788246,3.8674617552840909,3.7731334197893571,3.6788050842946234,3.5844767487998896,3.4901484133051559,3.3958200778104222]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.97044670306845,14.471431812966168,13.972416922863886,13.473402032761603,12.974387142659321,12.475372252557039,11.976357362454756,11.477342472352476,10.978327582250193,10.479312692147911,9.9802978020456301,9.4812829119433495,8.9822680218410671,8.4832531317387847,7.9842382416365032]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1649","v":0.14568582735095817},{"$f":"Y1649","v":0.14082963310592622},{"$f":"Z1649","v":0.13597343886089427},{"$f":"AA1649","v":0.13111724461586233},{"$f":"AB1649","v":0.12626105037083038},0.12140485612579845,0.11654866188076651,0.11169246763573458,0.10683627339070265,0.10198007914567071,9.7123884900638779E-2,9.2267690655606846E-2,8.7411496410574913E-2,8.2555302165542979E-2,7.7699107920511046E-2]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1650","v":-3.827321410017662E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1594:Y1603)","v":28.93413841537749},28.099871700098358,27.261777663409212,26.423683626720067,25.585589590030917,{"$f":"SUM(AD1594:AD1603)","v":24.747495553341771},23.909401516652625,23.07130747996348,22.23321344327433,21.395119406585184,{"$f":"SUM(AI1594:AI1603)","v":20.557025369896039},19.718931333206893,18.880837296517747,18.042743259828598,17.204649223139455]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$229","v":3.3400113708822512}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$230","v":5.76540506074915}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$231","v":4.7164167747366976}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$232","v":14.97044670306845}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$233","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$234","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$235","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$236","v":0.14568582735095817}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$237","v":-3.827321410017662E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$238","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":28.93413841537749}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1797","v":0},{"$f":"-Inputs!Z1797","v":0},{"$f":"-Inputs!AA1797","v":0},{"$f":"-Inputs!AB1797","v":0},{"$f":"-Inputs!AC1797","v":0},{"$f":"-Inputs!AD1797","v":0},{"$f":"-Inputs!AE1797","v":0},{"$f":"-Inputs!AF1797","v":0},{"$f":"-Inputs!AG1797","v":0},{"$f":"-Inputs!AH1797","v":0},{"$f":"-Inputs!AI1797","v":0},{"$f":"-Inputs!AJ1797","v":0},{"$f":"-Inputs!AK1797","v":0},{"$f":"-Inputs!AL1797","v":0},{"$f":"-Inputs!AM1797","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1798","v":0},{"$f":"-Inputs!Z1798","v":0},{"$f":"-Inputs!AA1798","v":0},{"$f":"-Inputs!AB1798","v":0},{"$f":"-Inputs!AC1798","v":0},{"$f":"-Inputs!AD1798","v":0},{"$f":"-Inputs!AE1798","v":0},{"$f":"-Inputs!AF1798","v":0},{"$f":"-Inputs!AG1798","v":0},{"$f":"-Inputs!AH1798","v":0},{"$f":"-Inputs!AI1798","v":0},{"$f":"-Inputs!AJ1798","v":0},{"$f":"-Inputs!AK1798","v":0},{"$f":"-Inputs!AL1798","v":0},{"$f":"-Inputs!AM1798","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1799","v":0},{"$f":"-Inputs!Z1799","v":0},{"$f":"-Inputs!AA1799","v":0},{"$f":"-Inputs!AB1799","v":0},{"$f":"-Inputs!AC1799","v":0},{"$f":"-Inputs!AD1799","v":0},{"$f":"-Inputs!AE1799","v":0},{"$f":"-Inputs!AF1799","v":0},{"$f":"-Inputs!AG1799","v":0},{"$f":"-Inputs!AH1799","v":0},{"$f":"-Inputs!AI1799","v":0},{"$f":"-Inputs!AJ1799","v":0},{"$f":"-Inputs!AK1799","v":0},{"$f":"-Inputs!AL1799","v":0},{"$f":"-Inputs!AM1799","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1800","v":0},{"$f":"-Inputs!Z1800","v":0},{"$f":"-Inputs!AA1800","v":0},{"$f":"-Inputs!AB1800","v":0},{"$f":"-Inputs!AC1800","v":0},{"$f":"-Inputs!AD1800","v":0},{"$f":"-Inputs!AE1800","v":0},{"$f":"-Inputs!AF1800","v":0},{"$f":"-Inputs!AG1800","v":0},{"$f":"-Inputs!AH1800","v":0},{"$f":"-Inputs!AI1800","v":0},{"$f":"-Inputs!AJ1800","v":0},{"$f":"-Inputs!AK1800","v":0},{"$f":"-Inputs!AL1800","v":0},{"$f":"-Inputs!AM1800","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1801","v":0},{"$f":"-Inputs!Z1801","v":0},{"$f":"-Inputs!AA1801","v":0},{"$f":"-Inputs!AB1801","v":0},{"$f":"-Inputs!AC1801","v":0},{"$f":"-Inputs!AD1801","v":0},{"$f":"-Inputs!AE1801","v":0},{"$f":"-Inputs!AF1801","v":0},{"$f":"-Inputs!AG1801","v":0},{"$f":"-Inputs!AH1801","v":0},{"$f":"-Inputs!AI1801","v":0},{"$f":"-Inputs!AJ1801","v":0},{"$f":"-Inputs!AK1801","v":0},{"$f":"-Inputs!AL1801","v":0},{"$f":"-Inputs!AM1801","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1802","v":0},{"$f":"-Inputs!Z1802","v":0},{"$f":"-Inputs!AA1802","v":0},{"$f":"-Inputs!AB1802","v":0},{"$f":"-Inputs!AC1802","v":0},{"$f":"-Inputs!AD1802","v":0},{"$f":"-Inputs!AE1802","v":0},{"$f":"-Inputs!AF1802","v":0},{"$f":"-Inputs!AG1802","v":0},{"$f":"-Inputs!AH1802","v":0},{"$f":"-Inputs!AI1802","v":0},{"$f":"-Inputs!AJ1802","v":0},{"$f":"-Inputs!AK1802","v":0},{"$f":"-Inputs!AL1802","v":0},{"$f":"-Inputs!AM1802","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1803","v":0},{"$f":"-Inputs!Z1803","v":0},{"$f":"-Inputs!AA1803","v":0},{"$f":"-Inputs!AB1803","v":0},{"$f":"-Inputs!AC1803","v":0},{"$f":"-Inputs!AD1803","v":0},{"$f":"-Inputs!AE1803","v":0},{"$f":"-Inputs!AF1803","v":0},{"$f":"-Inputs!AG1803","v":0},{"$f":"-Inputs!AH1803","v":0},{"$f":"-Inputs!AI1803","v":0},{"$f":"-Inputs!AJ1803","v":0},{"$f":"-Inputs!AK1803","v":0},{"$f":"-Inputs!AL1803","v":0},{"$f":"-Inputs!AM1803","v":0}]
[{"$f":"ROW()","v":1625},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1804","v":0},{"$f":"-Inputs!Z1804","v":0},{"$f":"-Inputs!AA1804","v":0},{"$f":"-Inputs!AB1804","v":0},{"$f":"-Inputs!AC1804","v":0},{"$f":"-Inputs!AD1804","v":0},{"$f":"-Inputs!AE1804","v":0},{"$f":"-Inputs!AF1804","v":0},{"$f":"-Inputs!AG1804","v":0},{"$f":"-Inputs!AH1804","v":0},{"$f":"-Inputs!AI1804","v":0},{"$f":"-Inputs!AJ1804","v":0},{"$f":"-Inputs!AK1804","v":0},{"$f":"-Inputs!AL1804","v":0},{"$f":"-Inputs!AM1804","v":0}]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1805","v":0},{"$f":"-Inputs!Z1805","v":0},{"$f":"-Inputs!AA1805","v":0},{"$f":"-Inputs!AB1805","v":0},{"$f":"-Inputs!AC1805","v":0},{"$f":"-Inputs!AD1805","v":0},{"$f":"-Inputs!AE1805","v":0},{"$f":"-Inputs!AF1805","v":0},{"$f":"-Inputs!AG1805","v":0},{"$f":"-Inputs!AH1805","v":0},{"$f":"-Inputs!AI1805","v":0},{"$f":"-Inputs!AJ1805","v":0},{"$f":"-Inputs!AK1805","v":0},{"$f":"-Inputs!AL1805","v":0},{"$f":"-Inputs!AM1805","v":0}]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1806","v":0},{"$f":"-Inputs!Z1806","v":0},{"$f":"-Inputs!AA1806","v":0},{"$f":"-Inputs!AB1806","v":0},{"$f":"-Inputs!AC1806","v":0},{"$f":"-Inputs!AD1806","v":0},{"$f":"-Inputs!AE1806","v":0},{"$f":"-Inputs!AF1806","v":0},{"$f":"-Inputs!AG1806","v":0},{"$f":"-Inputs!AH1806","v":0},{"$f":"-Inputs!AI1806","v":0},{"$f":"-Inputs!AJ1806","v":0},{"$f":"-Inputs!AK1806","v":0},{"$f":"-Inputs!AL1806","v":0},{"$f":"-Inputs!AM1806","v":0}]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0,{"$f":"SUM(AD1618:AD1627)","v":0},0,0,0,0,{"$f":"SUM(AI1618:AI1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1204","v":-4.7714448155460734E-2},{"$f":"-Inputs!Z1204","v":-4.7714448155460727E-2},{"$f":"-Inputs!AA1204","v":-4.7714448155460727E-2},{"$f":"-Inputs!AB1204","v":-4.7714448155460727E-2},{"$f":"-Inputs!AC1204","v":-4.7714448155460727E-2},{"$f":"-IF(AD1594<0,AD1594,IF(AD1582=0,0,MIN((AD1594/AD1582)*(AD1594>0),AD1594)))","v":-4.7714448155460727E-2},-4.7714448155460727E-2,-4.7714448155460727E-2,-4.7714448155460727E-2,-4.7714448155460727E-2,{"$f":"-IF(AI1594<0,AI1594,IF(AI1582=0,0,MIN((AI1594/AI1582)*(AI1594>0),AI1594)))","v":-4.7714448155460727E-2},-4.771444815546072E-2,-4.771444815546072E-2,-4.771444815546072E-2,-4.771444815546072E-2]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1205","v":-0.19218016869163831},{"$f":"-Inputs!Z1205","v":-0.19218016869163834},{"$f":"-Inputs!AA1205","v":-0.19218016869163834},{"$f":"-Inputs!AB1205","v":-0.19218016869163834},{"$f":"-Inputs!AC1205","v":-0.19218016869163834},{"$f":"-IF(AD1595<0,AD1595,IF(AD1583=0,0,MIN((AD1595/AD1583)*(AD1595>0),AD1595)))","v":-0.1921801686916384},-0.19218016869163843,-0.19218016869163843,-0.19218016869163845,-0.19218016869163848,{"$f":"-IF(AI1595<0,AI1595,IF(AI1583=0,0,MIN((AI1595/AI1583)*(AI1595>0),AI1595)))","v":-0.19218016869163848},-0.19218016869163848,-0.19218016869163848,-0.19218016869163848,-0.19218016869163848]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1206","v":-9.4328335494733948E-2},{"$f":"-Inputs!Z1206","v":-9.4328335494733948E-2},{"$f":"-Inputs!AA1206","v":-9.4328335494733961E-2},{"$f":"-Inputs!AB1206","v":-9.4328335494733961E-2},{"$f":"-Inputs!AC1206","v":-9.4328335494733961E-2},{"$f":"-IF(AD1596<0,AD1596,IF(AD1584=0,0,MIN((AD1596/AD1584)*(AD1596>0),AD1596)))","v":-9.4328335494733934E-2},-9.432833549473392E-2,-9.432833549473392E-2,-9.432833549473392E-2,-9.432833549473392E-2,{"$f":"-IF(AI1596<0,AI1596,IF(AI1584=0,0,MIN((AI1596/AI1584)*(AI1596>0),AI1596)))","v":-9.4328335494733934E-2},-9.4328335494733934E-2,-9.4328335494733934E-2,-9.4328335494733948E-2,-9.4328335494733948E-2]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1207","v":-0.49901489010228167},{"$f":"-Inputs!Z1207","v":-0.49901489010228167},{"$f":"-Inputs!AA1207","v":-0.49901489010228167},{"$f":"-Inputs!AB1207","v":-0.49901489010228167},{"$f":"-Inputs!AC1207","v":-0.49901489010228167},{"$f":"-IF(AD1597<0,AD1597,IF(AD1585=0,0,MIN((AD1597/AD1585)*(AD1597>0),AD1597)))","v":-0.49901489010228156},-0.49901489010228151,-0.49901489010228156,-0.49901489010228151,-0.49901489010228145,{"$f":"-IF(AI1597<0,AI1597,IF(AI1585=0,0,MIN((AI1597/AI1585)*(AI1597>0),AI1597)))","v":-0.49901489010228151},-0.49901489010228156,-0.49901489010228151,-0.49901489010228145,-0.49901489010228145]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1208","v":0},{"$f":"-Inputs!Z1208","v":0},{"$f":"-Inputs!AA1208","v":0},{"$f":"-Inputs!AB1208","v":0},{"$f":"-Inputs!AC1208","v":0},{"$f":"-IF(AD1598<0,AD1598,IF(AD1586=0,0,MIN((AD1598/AD1586)*(AD1598>0),AD1598)))","v":0},0,0,0,0,{"$f":"-IF(AI1598<0,AI1598,IF(AI1586=0,0,MIN((AI1598/AI1586)*(AI1598>0),AI1598)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1209","v":0},{"$f":"-Inputs!Z1209","v":0},{"$f":"-Inputs!AA1209","v":0},{"$f":"-Inputs!AB1209","v":0},{"$f":"-Inputs!AC1209","v":0},{"$f":"-IF(AD1599<0,AD1599,IF(AD1587=0,0,MIN((AD1599/AD1587)*(AD1599>0),AD1599)))","v":0},0,0,0,0,{"$f":"-IF(AI1599<0,AI1599,IF(AI1587=0,0,MIN((AI1599/AI1587)*(AI1599>0),AI1599)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1210","v":0},{"$f":"-Inputs!Z1210","v":0},{"$f":"-Inputs!AA1210","v":0},{"$f":"-Inputs!AB1210","v":0},{"$f":"-Inputs!AC1210","v":0},{"$f":"-IF(AD1600<0,AD1600,IF(AD1588=0,0,MIN((AD1600/AD1588)*(AD1600>0),AD1600)))","v":0},0,0,0,0,{"$f":"-IF(AI1600<0,AI1600,IF(AI1588=0,0,MIN((AI1600/AI1588)*(AI1600>0),AI1600)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!Z1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!AA1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!AB1211","v":-4.8561942450319395E-3},{"$f":"-Inputs!AC1211","v":-4.8561942450319395E-3},{"$f":"-IF(AD1601<0,AD1601,IF(AD1589=0,0,MIN((AD1601/AD1589)*(AD1601>0),AD1601)))","v":-4.8561942450319378E-3},-4.8561942450319378E-3,-4.8561942450319386E-3,-4.8561942450319386E-3,-4.8561942450319386E-3,{"$f":"-IF(AI1601<0,AI1601,IF(AI1589=0,0,MIN((AI1601/AI1589)*(AI1601>0),AI1601)))","v":-4.8561942450319386E-3},-4.8561942450319395E-3,-4.8561942450319395E-3,-4.8561942450319404E-3,-4.8561942450319404E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1212","v":3.827321410017662E-3},{"$f":"-Inputs!Z1212","v":0},{"$f":"-Inputs!AA1212","v":0},{"$f":"-Inputs!AB1212","v":0},{"$f":"-Inputs!AC1212","v":0},{"$f":"-IF(AD1602<0,AD1602,IF(AD1590=0,0,MIN((AD1602/AD1590)*(AD1602>0),AD1602)))","v":0},0,0,0,0,{"$f":"-IF(AI1602<0,AI1602,IF(AI1590=0,0,MIN((AI1602/AI1590)*(AI1602>0),AI1602)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Y1213","v":0},{"$f":"-Inputs!Z1213","v":0},{"$f":"-Inputs!AA1213","v":0},{"$f":"-Inputs!AB1213","v":0},{"$f":"-Inputs!AC1213","v":0},{"$f":"-IF(AD1603<0,AD1603,IF(AD1591=0,0,MIN((AD1603/AD1591)*(AD1603>0),AD1603)))","v":0},0,0,0,0,{"$f":"-IF(AI1603<0,AI1603,IF(AI1591=0,0,MIN((AI1603/AI1591)*(AI1603>0),AI1603)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.83426671527912899},{"$f":"SUM(Z1630:Z1639)","v":-0.83809403668914662},-0.83809403668914662,-0.83809403668914662,-0.83809403668914662,{"$f":"SUM(AD1630:AD1639)","v":-0.83809403668914662},-0.8380940366891465,-0.83809403668914662,-0.8380940366891465,-0.8380940366891465,{"$f":"SUM(AI1630:AI1639)","v":-0.83809403668914662},-0.83809403668914662,-0.83809403668914662,-0.8380940366891465,-0.8380940366891465]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":3.3400113708822512},3.2922969227267904,3.2445824745713296,3.1968680264158689,3.1491535782604081,3.1014391301049473,{"$f":"AD1594+AD1606+AD1618+AD1630","v":3.0537246819494865},3.0060102337940258,2.958295785638565,2.9105813374831042,2.8628668893276434,{"$f":"AI1594+AI1606+AI1618+AI1630","v":2.8151524411721827},2.7674379930167219,2.7197235448612611,2.6720090967058003,2.6242946485503396]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.76540506074915,5.573224892057512,5.381044723365874,5.188864554674236,4.996684385982598,4.80450421729096,{"$f":"AD1595+AD1607+AD1619+AD1631","v":4.612324048599322},4.420143879907684,4.227963711216046,4.035783542524408,3.8436033738327695,{"$f":"AI1595+AI1607+AI1619+AI1631","v":3.6514232051411311},3.4592430364494926,3.2670628677578541,3.0748826990662157,2.8827025303745772]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7164167747366976,4.6220884392419634,4.5277601037472293,4.4334317682524951,4.3391034327577609,4.2447750972630267,{"$f":"AD1596+AD1608+AD1620+AD1632","v":4.1504467617682925},4.0561184262735583,3.9617900907788246,3.8674617552840909,3.7731334197893571,{"$f":"AI1596+AI1608+AI1620+AI1632","v":3.6788050842946234},3.5844767487998896,3.4901484133051559,3.3958200778104222,3.3014917423156884]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.97044670306845,14.471431812966168,13.972416922863886,13.473402032761603,12.974387142659321,12.475372252557039,{"$f":"AD1597+AD1609+AD1621+AD1633","v":11.976357362454756},11.477342472352476,10.978327582250193,10.479312692147911,9.9802978020456301,{"$f":"AI1597+AI1609+AI1621+AI1633","v":9.4812829119433495},8.9822680218410671,8.4832531317387847,7.9842382416365032,7.4852233515342217]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AD1598+AD1610+AD1622+AD1634","v":0},0,0,0,0,{"$f":"AI1598+AI1610+AI1622+AI1634","v":0},0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AD1599+AD1611+AD1623+AD1635","v":0},0,0,0,0,{"$f":"AI1599+AI1611+AI1623+AI1635","v":0},0,0,0,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AD1600+AD1612+AD1624+AD1636","v":0},0,0,0,0,{"$f":"AI1600+AI1612+AI1624+AI1636","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14568582735095817,0.14082963310592622,0.13597343886089427,0.13111724461586233,0.12626105037083038,0.12140485612579845,{"$f":"AD1601+AD1613+AD1625+AD1637","v":0.11654866188076651},0.11169246763573458,0.10683627339070265,0.10198007914567071,9.7123884900638779E-2,{"$f":"AI1601+AI1613+AI1625+AI1637","v":9.2267690655606846E-2},8.7411496410574913E-2,8.2555302165542979E-2,7.7699107920511046E-2,7.2842913675479098E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-3.827321410017662E-3},0,0,0,0,0,{"$f":"AD1602+AD1614+AD1626+AD1638","v":0},0,0,0,0,{"$f":"AI1602+AI1614+AI1626+AI1638","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AD1603+AD1615+AD1627+AD1639","v":0},0,0,0,0,{"$f":"AI1603+AI1615+AI1627+AI1639","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":28.93413841537749},{"$f":"SUM(Y1642:Y1651)","v":28.099871700098358},27.261777663409212,26.423683626720067,25.585589590030917,24.747495553341771,{"$f":"SUM(AD1642:AD1651)","v":23.909401516652625},23.07130747996348,22.23321344327433,21.395119406585184,20.557025369896039,{"$f":"SUM(AI1642:AI1651)","v":19.718931333206893},18.880837296517747,18.042743259828598,17.204649223139455,16.366555186450306]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67,{"$f":"MAX(0,AC1668-1)","v":66},{"$f":"MAX(0,AD1668-1)","v":65},{"$f":"MAX(0,AE1668-1)","v":64},{"$f":"MAX(0,AF1668-1)","v":63},{"$f":"MAX(0,AG1668-1)","v":62},{"$f":"MAX(0,AH1668-1)","v":61},{"$f":"MAX(0,AI1668-1)","v":60},{"$f":"MAX(0,AJ1668-1)","v":59},{"$f":"MAX(0,AK1668-1)","v":58},{"$f":"MAX(0,AL1668-1)","v":57}]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,Z1672-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,Z1673-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,{"$f":"MAX(0,AC1677-1)","v":58.598995281445561},{"$f":"MAX(0,AD1677-1)","v":57.598995281445561},{"$f":"MAX(0,AE1677-1)","v":56.598995281445561},{"$f":"MAX(0,AF1677-1)","v":55.598995281445561},{"$f":"MAX(0,AG1677-1)","v":54.598995281445561},{"$f":"MAX(0,AH1677-1)","v":53.598995281445561},{"$f":"MAX(0,AI1677-1)","v":52.598995281445561},{"$f":"MAX(0,AJ1677-1)","v":51.598995281445561},{"$f":"MAX(0,AK1677-1)","v":50.598995281445561},{"$f":"MAX(0,AL1677-1)","v":49.598995281445561}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1728","v":0},-6.7657032998122785E-2,-0.13531406599624557,-0.20297109899436835,{"$f":"AC1728","v":-0.27062813199249114},{"$f":"AD1728","v":0},{"$f":"AE1728","v":0},{"$f":"AF1728","v":0},{"$f":"AG1728","v":0},{"$f":"AH1728","v":0},{"$f":"AI1728","v":0},{"$f":"AJ1728","v":0},{"$f":"AK1728","v":0},{"$f":"AL1728","v":0}]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609775708622919,2.3905367103795241,1.7200958498967562,1.0496549894139884,0.37921412893122042,0.36462897012617346,0.3500438113211265,0.33545865251607954,0.32087349371103258,0.30628833490598562,0.29170317610093865,0.27711801729589169,0.26253285849084479,0.24794769968579786]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2035824420540751,4.1107390065612863,4.0178955710684976,3.9250521355757089,3.8322087000829201,3.7488998152985089,3.6655909305140977,3.5822820457296864,3.4989731609452752,3.415664276160864,3.3323553913764528,3.2490465065920415,3.1657376218076303,3.0824287370232191]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.852326414942925,2.7503110922052936,2.6482957694676621,2.5462804467300306,2.4442651239923991,2.3502549269157682,2.2562447298391373,2.1622345327625068,2.0682243356858758,1.9742141386092451,1.8802039415326144,1.7861937444559837,1.6921835473793529,1.5981733503027222]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1735","v":2.4928028983636365E-2},{"$f":"Z1735","v":2.4097094684181818E-2},{"$f":"AA1735","v":2.3266160384727272E-2},{"$f":"AB1735","v":2.2435226085272725E-2},2.1604291785818179E-2,2.0773357486363633E-2,1.9942423186909086E-2,1.911148888745454E-2,1.8280554587999993E-2,1.7449620288545447E-2,1.6618685989090901E-2,1.5787751689636354E-2,1.4956817390181809E-2,1.4125883090727265E-2]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1680:Z1689)","v":22.037228824799932},21.10344123878917,20.1696536527784,19.235866066767635,{"$f":"SUM(AD1680:AD1689)","v":18.302078480756865},18.379971437783816,18.187236262818274,17.994501087852733,17.801765912887188,{"$f":"SUM(AI1680:AI1689)","v":17.609030737921643},17.416295562956101,17.223560387990556,17.030825213025015,16.83809003805947]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$229","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$230","v":3.0609775708622919}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$231","v":4.2035824420540751}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$232","v":2.852326414942925}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$233","v":4.1974692513887444}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$234","v":1.061292456110436}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$235","v":6.6366526604578233}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$236","v":2.4928028983636365E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$237","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$238","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":22.037228824799932}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1809","v":0},{"$f":"-Inputs!AA1809","v":0},{"$f":"-Inputs!AB1809","v":0},{"$f":"-Inputs!AC1809","v":0},{"$f":"-Inputs!AD1809","v":0},{"$f":"-Inputs!AE1809","v":0},{"$f":"-Inputs!AF1809","v":0},{"$f":"-Inputs!AG1809","v":0},{"$f":"-Inputs!AH1809","v":0},{"$f":"-Inputs!AI1809","v":0},{"$f":"-Inputs!AJ1809","v":0},{"$f":"-Inputs!AK1809","v":0},{"$f":"-Inputs!AL1809","v":0},{"$f":"-Inputs!AM1809","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1810","v":0},{"$f":"-Inputs!AA1810","v":0},{"$f":"-Inputs!AB1810","v":0},{"$f":"-Inputs!AC1810","v":0},{"$f":"-Inputs!AD1810","v":0},{"$f":"-Inputs!AE1810","v":0},{"$f":"-Inputs!AF1810","v":0},{"$f":"-Inputs!AG1810","v":0},{"$f":"-Inputs!AH1810","v":0},{"$f":"-Inputs!AI1810","v":0},{"$f":"-Inputs!AJ1810","v":0},{"$f":"-Inputs!AK1810","v":0},{"$f":"-Inputs!AL1810","v":0},{"$f":"-Inputs!AM1810","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1811","v":0},{"$f":"-Inputs!AA1811","v":0},{"$f":"-Inputs!AB1811","v":0},{"$f":"-Inputs!AC1811","v":0},{"$f":"-Inputs!AD1811","v":0},{"$f":"-Inputs!AE1811","v":0},{"$f":"-Inputs!AF1811","v":0},{"$f":"-Inputs!AG1811","v":0},{"$f":"-Inputs!AH1811","v":0},{"$f":"-Inputs!AI1811","v":0},{"$f":"-Inputs!AJ1811","v":0},{"$f":"-Inputs!AK1811","v":0},{"$f":"-Inputs!AL1811","v":0},{"$f":"-Inputs!AM1811","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1812","v":0},{"$f":"-Inputs!AA1812","v":0},{"$f":"-Inputs!AB1812","v":0},{"$f":"-Inputs!AC1812","v":0},{"$f":"-Inputs!AD1812","v":0},{"$f":"-Inputs!AE1812","v":0},{"$f":"-Inputs!AF1812","v":0},{"$f":"-Inputs!AG1812","v":0},{"$f":"-Inputs!AH1812","v":0},{"$f":"-Inputs!AI1812","v":0},{"$f":"-Inputs!AJ1812","v":0},{"$f":"-Inputs!AK1812","v":0},{"$f":"-Inputs!AL1812","v":0},{"$f":"-Inputs!AM1812","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1813","v":0},{"$f":"-Inputs!AA1813","v":0},{"$f":"-Inputs!AB1813","v":0},{"$f":"-Inputs!AC1813","v":0},{"$f":"-Inputs!AD1813","v":0},{"$f":"-Inputs!AE1813","v":0},{"$f":"-Inputs!AF1813","v":0},{"$f":"-Inputs!AG1813","v":0},{"$f":"-Inputs!AH1813","v":0},{"$f":"-Inputs!AI1813","v":0},{"$f":"-Inputs!AJ1813","v":0},{"$f":"-Inputs!AK1813","v":0},{"$f":"-Inputs!AL1813","v":0},{"$f":"-Inputs!AM1813","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1814","v":0},{"$f":"-Inputs!AA1814","v":0},{"$f":"-Inputs!AB1814","v":0},{"$f":"-Inputs!AC1814","v":0},{"$f":"-Inputs!AD1814","v":0},{"$f":"-Inputs!AE1814","v":0},{"$f":"-Inputs!AF1814","v":0},{"$f":"-Inputs!AG1814","v":0},{"$f":"-Inputs!AH1814","v":0},{"$f":"-Inputs!AI1814","v":0},{"$f":"-Inputs!AJ1814","v":0},{"$f":"-Inputs!AK1814","v":0},{"$f":"-Inputs!AL1814","v":0},{"$f":"-Inputs!AM1814","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1815","v":0},{"$f":"-Inputs!AA1815","v":0},{"$f":"-Inputs!AB1815","v":0},{"$f":"-Inputs!AC1815","v":0},{"$f":"-Inputs!AD1815","v":0},{"$f":"-Inputs!AE1815","v":0},{"$f":"-Inputs!AF1815","v":0},{"$f":"-Inputs!AG1815","v":0},{"$f":"-Inputs!AH1815","v":0},{"$f":"-Inputs!AI1815","v":0},{"$f":"-Inputs!AJ1815","v":0},{"$f":"-Inputs!AK1815","v":0},{"$f":"-Inputs!AL1815","v":0},{"$f":"-Inputs!AM1815","v":0}]
[{"$f":"ROW()","v":1711},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1816","v":0},{"$f":"-Inputs!AA1816","v":0},{"$f":"-Inputs!AB1816","v":0},{"$f":"-Inputs!AC1816","v":0},{"$f":"-Inputs!AD1816","v":0},{"$f":"-Inputs!AE1816","v":0},{"$f":"-Inputs!AF1816","v":0},{"$f":"-Inputs!AG1816","v":0},{"$f":"-Inputs!AH1816","v":0},{"$f":"-Inputs!AI1816","v":0},{"$f":"-Inputs!AJ1816","v":0},{"$f":"-Inputs!AK1816","v":0},{"$f":"-Inputs!AL1816","v":0},{"$f":"-Inputs!AM1816","v":0}]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1817","v":0},{"$f":"-Inputs!AA1817","v":0},{"$f":"-Inputs!AB1817","v":0},{"$f":"-Inputs!AC1817","v":0},{"$f":"-Inputs!AD1817","v":0},{"$f":"-Inputs!AE1817","v":0},{"$f":"-Inputs!AF1817","v":0},{"$f":"-Inputs!AG1817","v":0},{"$f":"-Inputs!AH1817","v":0},{"$f":"-Inputs!AI1817","v":0},{"$f":"-Inputs!AJ1817","v":0},{"$f":"-Inputs!AK1817","v":0},{"$f":"-Inputs!AL1817","v":0},{"$f":"-Inputs!AM1817","v":0}]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1818","v":0},{"$f":"-Inputs!AA1818","v":0},{"$f":"-Inputs!AB1818","v":0},{"$f":"-Inputs!AC1818","v":0},{"$f":"-Inputs!AD1818","v":0},{"$f":"-Inputs!AE1818","v":0},{"$f":"-Inputs!AF1818","v":0},{"$f":"-Inputs!AG1818","v":0},{"$f":"-Inputs!AH1818","v":0},{"$f":"-Inputs!AI1818","v":0},{"$f":"-Inputs!AJ1818","v":0},{"$f":"-Inputs!AK1818","v":0},{"$f":"-Inputs!AL1818","v":0},{"$f":"-Inputs!AM1818","v":0}]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0,{"$f":"SUM(AD1704:AD1713)","v":0},0,0,0,0,{"$f":"SUM(AI1704:AI1713)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1216","v":-6.7657032998122785E-2},{"$f":"-Inputs!AA1216","v":-6.7657032998122785E-2},{"$f":"-Inputs!AB1216","v":-6.7657032998122785E-2},{"$f":"-Inputs!AC1216","v":-6.7657032998122799E-2},{"$f":"-IF(AD1680<0,AD1680,IF(AD1668=0,0,MIN((AD1680/AD1668)*(AD1680>0),AD1680)))","v":0.27062813199249114},0,0,0,0,{"$f":"-IF(AI1680<0,AI1680,IF(AI1668=0,0,MIN((AI1680/AI1668)*(AI1680>0),AI1680)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1217","v":-0.67044086048276796},{"$f":"-Inputs!AA1217","v":-0.67044086048276796},{"$f":"-Inputs!AB1217","v":-0.67044086048276796},{"$f":"-Inputs!AC1217","v":-0.67044086048276796},{"$f":"-IF(AD1681<0,AD1681,IF(AD1669=0,0,MIN((AD1681/AD1669)*(AD1681>0),AD1681)))","v":-1.458515880504694E-2},-1.4585158805046938E-2,-1.4585158805046938E-2,-1.4585158805046936E-2,-1.4585158805046934E-2,{"$f":"-IF(AI1681<0,AI1681,IF(AI1669=0,0,MIN((AI1681/AI1669)*(AI1681>0),AI1681)))","v":-1.4585158805046934E-2},-1.4585158805046933E-2,-1.4585158805046931E-2,-1.4585158805046933E-2,-1.4585158805046933E-2]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1218","v":-9.2843435492788853E-2},{"$f":"-Inputs!AA1218","v":-9.2843435492788853E-2},{"$f":"-Inputs!AB1218","v":-9.2843435492788853E-2},{"$f":"-Inputs!AC1218","v":-9.2843435492788853E-2},{"$f":"-IF(AD1682<0,AD1682,IF(AD1670=0,0,MIN((AD1682/AD1670)*(AD1682>0),AD1682)))","v":-8.3308884784411313E-2},-8.3308884784411313E-2,-8.3308884784411313E-2,-8.3308884784411313E-2,-8.3308884784411313E-2,{"$f":"-IF(AI1682<0,AI1682,IF(AI1670=0,0,MIN((AI1682/AI1670)*(AI1682>0),AI1682)))","v":-8.3308884784411313E-2},-8.3308884784411313E-2,-8.3308884784411327E-2,-8.3308884784411327E-2,-8.3308884784411327E-2]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1219","v":-0.10201532273763153},{"$f":"-Inputs!AA1219","v":-0.10201532273763153},{"$f":"-Inputs!AB1219","v":-0.10201532273763153},{"$f":"-Inputs!AC1219","v":-0.10201532273763153},{"$f":"-IF(AD1683<0,AD1683,IF(AD1671=0,0,MIN((AD1683/AD1671)*(AD1683>0),AD1683)))","v":-9.4010197076630733E-2},-9.4010197076630733E-2,-9.4010197076630719E-2,-9.4010197076630733E-2,-9.4010197076630719E-2,{"$f":"-IF(AI1683<0,AI1683,IF(AI1671=0,0,MIN((AI1683/AI1671)*(AI1683>0),AI1683)))","v":-9.4010197076630719E-2},-9.4010197076630719E-2,-9.4010197076630719E-2,-9.4010197076630719E-2,-9.4010197076630719E-2]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1220","v":0},{"$f":"-Inputs!AA1220","v":0},{"$f":"-Inputs!AB1220","v":0},{"$f":"-Inputs!AC1220","v":0},{"$f":"-IF(AD1684<0,AD1684,IF(AD1672=0,0,MIN((AD1684/AD1672)*(AD1684>0),AD1684)))","v":0},0,0,0,0,{"$f":"-IF(AI1684<0,AI1684,IF(AI1672=0,0,MIN((AI1684/AI1672)*(AI1684>0),AI1684)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1221","v":0},{"$f":"-Inputs!AA1221","v":0},{"$f":"-Inputs!AB1221","v":0},{"$f":"-Inputs!AC1221","v":0},{"$f":"-IF(AD1685<0,AD1685,IF(AD1673=0,0,MIN((AD1685/AD1673)*(AD1685>0),AD1685)))","v":0},0,0,0,0,{"$f":"-IF(AI1685<0,AI1685,IF(AI1673=0,0,MIN((AI1685/AI1673)*(AI1685>0),AI1685)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1222","v":0},{"$f":"-Inputs!AA1222","v":0},{"$f":"-Inputs!AB1222","v":0},{"$f":"-Inputs!AC1222","v":0},{"$f":"-IF(AD1686<0,AD1686,IF(AD1674=0,0,MIN((AD1686/AD1674)*(AD1686>0),AD1686)))","v":0},0,0,0,0,{"$f":"-IF(AI1686<0,AI1686,IF(AI1674=0,0,MIN((AI1686/AI1674)*(AI1686>0),AI1686)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1223","v":-8.3093429945454652E-4},{"$f":"-Inputs!AA1223","v":-8.3093429945454652E-4},{"$f":"-Inputs!AB1223","v":-8.3093429945454652E-4},{"$f":"-Inputs!AC1223","v":-8.3093429945454652E-4},{"$f":"-IF(AD1687<0,AD1687,IF(AD1675=0,0,MIN((AD1687/AD1675)*(AD1687>0),AD1687)))","v":-8.3093429945454533E-4},-8.3093429945454533E-4,-8.3093429945454522E-4,-8.3093429945454522E-4,-8.3093429945454511E-4,{"$f":"-IF(AI1687<0,AI1687,IF(AI1675=0,0,MIN((AI1687/AI1675)*(AI1687>0),AI1687)))","v":-8.3093429945454511E-4},-8.3093429945454501E-4,-8.3093429945454501E-4,-8.3093429945454501E-4,-8.3093429945454501E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1224","v":0},{"$f":"-Inputs!AA1224","v":0},{"$f":"-Inputs!AB1224","v":0},{"$f":"-Inputs!AC1224","v":0},{"$f":"-IF(AD1688<0,AD1688,IF(AD1676=0,0,MIN((AD1688/AD1676)*(AD1688>0),AD1688)))","v":0},0,0,0,0,{"$f":"-IF(AI1688<0,AI1688,IF(AI1676=0,0,MIN((AI1688/AI1676)*(AI1688>0),AI1688)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Z1225","v":-5.8883008501812046E-16},{"$f":"-Inputs!AA1225","v":-5.8883008501812056E-16},{"$f":"-Inputs!AB1225","v":-5.8883008501812056E-16},{"$f":"-Inputs!AC1225","v":-5.8883008501812056E-16},{"$f":"-IF(AD1689<0,AD1689,IF(AD1677=0,0,MIN((AD1689/AD1677)*(AD1689>0),AD1689)))","v":2.3553203400724822E-15},0,0,0,0,{"$f":"-IF(AI1689<0,AI1689,IF(AI1677=0,0,MIN((AI1689/AI1677)*(AI1689>0),AI1689)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.93378758601076617},-0.93378758601076617,-0.93378758601076617,-0.93378758601076617,{"$f":"SUM(AD1716:AD1725)","v":7.7892957026949941E-2},-0.19273517496554352,-0.19273517496554352,-0.19273517496554352,-0.19273517496554352,{"$f":"SUM(AI1716:AI1725)","v":-0.19273517496554352},-0.19273517496554352,-0.19273517496554352,-0.19273517496554352,-0.19273517496554352]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},-6.7657032998122785E-2,-0.13531406599624557,-0.20297109899436835,-0.27062813199249114,{"$f":"AD1680+AD1692+AD1704+AD1716","v":0},0,0,0,0,{"$f":"AI1680+AI1692+AI1704+AI1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609775708622919,2.3905367103795241,1.7200958498967562,1.0496549894139884,0.37921412893122042,{"$f":"AD1681+AD1693+AD1705+AD1717","v":0.36462897012617346},0.3500438113211265,0.33545865251607954,0.32087349371103258,0.30628833490598562,{"$f":"AI1681+AI1693+AI1705+AI1717","v":0.29170317610093865},0.27711801729589169,0.26253285849084479,0.24794769968579786,0.23336254088075092]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2035824420540751,4.1107390065612863,4.0178955710684976,3.9250521355757089,3.8322087000829201,{"$f":"AD1682+AD1694+AD1706+AD1718","v":3.7488998152985089},3.6655909305140977,3.5822820457296864,3.4989731609452752,3.415664276160864,{"$f":"AI1682+AI1694+AI1706+AI1718","v":3.3323553913764528},3.2490465065920415,3.1657376218076303,3.0824287370232191,2.9991198522388078]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.852326414942925,2.7503110922052936,2.6482957694676621,2.5462804467300306,2.4442651239923991,{"$f":"AD1683+AD1695+AD1707+AD1719","v":2.3502549269157682},2.2562447298391373,2.1622345327625068,2.0682243356858758,1.9742141386092451,{"$f":"AI1683+AI1695+AI1707+AI1719","v":1.8802039415326144},1.7861937444559837,1.6921835473793529,1.5981733503027222,1.5041631532260915]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,{"$f":"AD1684+AD1696+AD1708+AD1720","v":4.1974692513887444},4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444,{"$f":"AI1684+AI1696+AI1708+AI1720","v":4.1974692513887444},4.1974692513887444,4.1974692513887444,4.1974692513887444,4.1974692513887444]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,{"$f":"AD1685+AD1697+AD1709+AD1721","v":1.061292456110436},1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436,{"$f":"AI1685+AI1697+AI1709+AI1721","v":1.061292456110436},1.061292456110436,1.061292456110436,1.061292456110436,1.061292456110436]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,{"$f":"AD1686+AD1698+AD1710+AD1722","v":6.6366526604578233},6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233,{"$f":"AI1686+AI1698+AI1710+AI1722","v":6.6366526604578233},6.6366526604578233,6.6366526604578233,6.6366526604578233,6.6366526604578233]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4928028983636365E-2,2.4097094684181818E-2,2.3266160384727272E-2,2.2435226085272725E-2,2.1604291785818179E-2,{"$f":"AD1687+AD1699+AD1711+AD1723","v":2.0773357486363633E-2},1.9942423186909086E-2,1.911148888745454E-2,1.8280554587999993E-2,1.7449620288545447E-2,{"$f":"AI1687+AI1699+AI1711+AI1723","v":1.6618685989090901E-2},1.5787751689636354E-2,1.4956817390181809E-2,1.4125883090727265E-2,1.329494879127272E-2]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0,{"$f":"AD1688+AD1700+AD1712+AD1724","v":0},0,0,0,0,{"$f":"AI1688+AI1700+AI1712+AI1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.8883008501812046E-16,-1.1776601700362409E-15,-1.7664902550543616E-15,-2.3553203400724822E-15,{"$f":"AD1689+AD1701+AD1713+AD1725","v":0},0,0,0,0,{"$f":"AI1689+AI1701+AI1713+AI1725","v":0},0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":22.037228824799932},{"$f":"SUM(Z1728:Z1737)","v":21.10344123878917},20.1696536527784,19.235866066767635,18.302078480756865,{"$f":"SUM(AD1728:AD1737)","v":18.379971437783816},18.187236262818274,17.994501087852733,17.801765912887188,17.609030737921643,{"$f":"SUM(AI1728:AI1737)","v":17.416295562956101},17.223560387990556,17.030825213025015,16.83809003805947,16.645354863093928]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68,{"$f":"MAX(0,AC1754-1)","v":67},{"$f":"MAX(0,AD1754-1)","v":66},{"$f":"MAX(0,AE1754-1)","v":65},{"$f":"MAX(0,AF1754-1)","v":64},{"$f":"MAX(0,AG1754-1)","v":63},{"$f":"MAX(0,AH1754-1)","v":62},{"$f":"MAX(0,AI1754-1)","v":61},{"$f":"MAX(0,AJ1754-1)","v":60},{"$f":"MAX(0,AK1754-1)","v":59},{"$f":"MAX(0,AL1754-1)","v":58}]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,AA1758-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,AA1759-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561,{"$f":"MAX(0,AC1763-1)","v":59.598995281445561},{"$f":"MAX(0,AD1763-1)","v":58.598995281445561},{"$f":"MAX(0,AE1763-1)","v":57.598995281445561},{"$f":"MAX(0,AF1763-1)","v":56.598995281445561},{"$f":"MAX(0,AG1763-1)","v":55.598995281445561},{"$f":"MAX(0,AH1763-1)","v":54.598995281445561},{"$f":"MAX(0,AI1763-1)","v":53.598995281445561},{"$f":"MAX(0,AJ1763-1)","v":52.598995281445561},{"$f":"MAX(0,AK1763-1)","v":51.598995281445561},{"$f":"MAX(0,AL1763-1)","v":50.598995281445561}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1814","v":0},-4.5835010947924047E-2,-9.1670021895848094E-2,{"$f":"AC1814","v":-0.13750503284377213},{"$f":"AD1814","v":0},{"$f":"AE1814","v":0},{"$f":"AF1814","v":0},{"$f":"AG1814","v":0},{"$f":"AH1814","v":0},{"$f":"AI1814","v":0},{"$f":"AJ1814","v":0},{"$f":"AK1814","v":0},{"$f":"AL1814","v":0}]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7516642111048935,5.0928262429034987,4.433988274702104,3.7751503065007097,3.6353299247784614,3.4955095430562131,3.3556891613339648,3.215868779611716,3.0760483978894673,2.936228016167219,2.7964076344449706,2.6565872527227219,2.5167668710004731]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4070453608171327,4.3378961110957563,4.26874686137438,4.1995976116530036,4.1102444709795352,4.0208913303060667,3.9315381896325987,3.8421850489591307,3.7528319082856627,3.6634787676121947,3.5741256269387267,3.4847724862652587,3.3954193455917907]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9928094319342398,5.8791524588495978,5.7654954857649559,5.6518385126803139,5.442511160358821,5.2331838080373281,5.0238564557158352,4.8145291033943423,4.6052017510728493,4.3958743987513564,4.1865470464298635,3.9772196941083702,3.7678923417868768]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1822","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1766:AA1774)","v":28.868878880217341},27.981399678262008,27.093920476306668,{"$f":"SUM(AD1766:AD1774)","v":26.206441274351331},25.905445432477894,25.466944557760684,25.028443683043477,24.589942808326267,{"$f":"SUM(AI1766:AI1774)","v":24.151441933609057},23.71294105889185,23.274440184174637,22.83593930945743,22.397438434740216]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$229","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$230","v":5.7516642111048935}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$231","v":4.4070453608171327}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$232","v":5.9928094319342398}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$233","v":3.0645661524066523}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$234","v":1.8944321730420886}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$235","v":7.7583615509123369}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$236","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$237","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$238","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":28.868878880217341}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1821","v":0},{"$f":"-Inputs!AB1821","v":0},{"$f":"-Inputs!AC1821","v":0},{"$f":"-Inputs!AD1821","v":0},{"$f":"-Inputs!AE1821","v":0},{"$f":"-Inputs!AF1821","v":0},{"$f":"-Inputs!AG1821","v":0},{"$f":"-Inputs!AH1821","v":0},{"$f":"-Inputs!AI1821","v":0},{"$f":"-Inputs!AJ1821","v":0},{"$f":"-Inputs!AK1821","v":0},{"$f":"-Inputs!AL1821","v":0},{"$f":"-Inputs!AM1821","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1822","v":0},{"$f":"-Inputs!AB1822","v":0},{"$f":"-Inputs!AC1822","v":0},{"$f":"-Inputs!AD1822","v":0},{"$f":"-Inputs!AE1822","v":0},{"$f":"-Inputs!AF1822","v":0},{"$f":"-Inputs!AG1822","v":0},{"$f":"-Inputs!AH1822","v":0},{"$f":"-Inputs!AI1822","v":0},{"$f":"-Inputs!AJ1822","v":0},{"$f":"-Inputs!AK1822","v":0},{"$f":"-Inputs!AL1822","v":0},{"$f":"-Inputs!AM1822","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1823","v":0},{"$f":"-Inputs!AB1823","v":0},{"$f":"-Inputs!AC1823","v":0},{"$f":"-Inputs!AD1823","v":0},{"$f":"-Inputs!AE1823","v":0},{"$f":"-Inputs!AF1823","v":0},{"$f":"-Inputs!AG1823","v":0},{"$f":"-Inputs!AH1823","v":0},{"$f":"-Inputs!AI1823","v":0},{"$f":"-Inputs!AJ1823","v":0},{"$f":"-Inputs!AK1823","v":0},{"$f":"-Inputs!AL1823","v":0},{"$f":"-Inputs!AM1823","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1824","v":0},{"$f":"-Inputs!AB1824","v":0},{"$f":"-Inputs!AC1824","v":0},{"$f":"-Inputs!AD1824","v":0},{"$f":"-Inputs!AE1824","v":0},{"$f":"-Inputs!AF1824","v":0},{"$f":"-Inputs!AG1824","v":0},{"$f":"-Inputs!AH1824","v":0},{"$f":"-Inputs!AI1824","v":0},{"$f":"-Inputs!AJ1824","v":0},{"$f":"-Inputs!AK1824","v":0},{"$f":"-Inputs!AL1824","v":0},{"$f":"-Inputs!AM1824","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1825","v":0},{"$f":"-Inputs!AB1825","v":0},{"$f":"-Inputs!AC1825","v":0},{"$f":"-Inputs!AD1825","v":0},{"$f":"-Inputs!AE1825","v":0},{"$f":"-Inputs!AF1825","v":0},{"$f":"-Inputs!AG1825","v":0},{"$f":"-Inputs!AH1825","v":0},{"$f":"-Inputs!AI1825","v":0},{"$f":"-Inputs!AJ1825","v":0},{"$f":"-Inputs!AK1825","v":0},{"$f":"-Inputs!AL1825","v":0},{"$f":"-Inputs!AM1825","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1826","v":0},{"$f":"-Inputs!AB1826","v":0},{"$f":"-Inputs!AC1826","v":0},{"$f":"-Inputs!AD1826","v":0},{"$f":"-Inputs!AE1826","v":0},{"$f":"-Inputs!AF1826","v":0},{"$f":"-Inputs!AG1826","v":0},{"$f":"-Inputs!AH1826","v":0},{"$f":"-Inputs!AI1826","v":0},{"$f":"-Inputs!AJ1826","v":0},{"$f":"-Inputs!AK1826","v":0},{"$f":"-Inputs!AL1826","v":0},{"$f":"-Inputs!AM1826","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1827","v":0},{"$f":"-Inputs!AB1827","v":0},{"$f":"-Inputs!AC1827","v":0},{"$f":"-Inputs!AD1827","v":0},{"$f":"-Inputs!AE1827","v":0},{"$f":"-Inputs!AF1827","v":0},{"$f":"-Inputs!AG1827","v":0},{"$f":"-Inputs!AH1827","v":0},{"$f":"-Inputs!AI1827","v":0},{"$f":"-Inputs!AJ1827","v":0},{"$f":"-Inputs!AK1827","v":0},{"$f":"-Inputs!AL1827","v":0},{"$f":"-Inputs!AM1827","v":0}]
[{"$f":"ROW()","v":1797},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1828","v":0},{"$f":"-Inputs!AB1828","v":0},{"$f":"-Inputs!AC1828","v":0},{"$f":"-Inputs!AD1828","v":0},{"$f":"-Inputs!AE1828","v":0},{"$f":"-Inputs!AF1828","v":0},{"$f":"-Inputs!AG1828","v":0},{"$f":"-Inputs!AH1828","v":0},{"$f":"-Inputs!AI1828","v":0},{"$f":"-Inputs!AJ1828","v":0},{"$f":"-Inputs!AK1828","v":0},{"$f":"-Inputs!AL1828","v":0},{"$f":"-Inputs!AM1828","v":0}]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1829","v":0},{"$f":"-Inputs!AB1829","v":0},{"$f":"-Inputs!AC1829","v":0},{"$f":"-Inputs!AD1829","v":0},{"$f":"-Inputs!AE1829","v":0},{"$f":"-Inputs!AF1829","v":0},{"$f":"-Inputs!AG1829","v":0},{"$f":"-Inputs!AH1829","v":0},{"$f":"-Inputs!AI1829","v":0},{"$f":"-Inputs!AJ1829","v":0},{"$f":"-Inputs!AK1829","v":0},{"$f":"-Inputs!AL1829","v":0},{"$f":"-Inputs!AM1829","v":0}]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1830","v":0},{"$f":"-Inputs!AB1830","v":0},{"$f":"-Inputs!AC1830","v":0},{"$f":"-Inputs!AD1830","v":0},{"$f":"-Inputs!AE1830","v":0},{"$f":"-Inputs!AF1830","v":0},{"$f":"-Inputs!AG1830","v":0},{"$f":"-Inputs!AH1830","v":0},{"$f":"-Inputs!AI1830","v":0},{"$f":"-Inputs!AJ1830","v":0},{"$f":"-Inputs!AK1830","v":0},{"$f":"-Inputs!AL1830","v":0},{"$f":"-Inputs!AM1830","v":0}]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0,{"$f":"SUM(AD1790:AD1799)","v":0},0,0,0,0,{"$f":"SUM(AI1790:AI1799)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1228","v":-4.5835010947924047E-2},{"$f":"-Inputs!AB1228","v":-4.5835010947924047E-2},{"$f":"-Inputs!AC1228","v":-4.5835010947924047E-2},{"$f":"-IF(AD1766<0,AD1766,IF(AD1754=0,0,MIN((AD1766/AD1754)*(AD1766>0),AD1766)))","v":0.13750503284377213},0,0,0,0,{"$f":"-IF(AI1766<0,AI1766,IF(AI1754=0,0,MIN((AI1766/AI1754)*(AI1766>0),AI1766)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1229","v":-0.6588379682013944},{"$f":"-Inputs!AB1229","v":-0.6588379682013944},{"$f":"-Inputs!AC1229","v":-0.6588379682013944},{"$f":"-IF(AD1767<0,AD1767,IF(AD1755=0,0,MIN((AD1767/AD1755)*(AD1767>0),AD1767)))","v":-0.1398203817222485},-0.1398203817222485,-0.13982038172224853,-0.13982038172224853,-0.13982038172224853,{"$f":"-IF(AI1767<0,AI1767,IF(AI1755=0,0,MIN((AI1767/AI1755)*(AI1767>0),AI1767)))","v":-0.1398203817222485},-0.13982038172224853,-0.13982038172224853,-0.13982038172224853,-0.1398203817222485]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1230","v":-6.9149249721376552E-2},{"$f":"-Inputs!AB1230","v":-6.9149249721376552E-2},{"$f":"-Inputs!AC1230","v":-6.9149249721376566E-2},{"$f":"-IF(AD1768<0,AD1768,IF(AD1756=0,0,MIN((AD1768/AD1756)*(AD1768>0),AD1768)))","v":-8.9353140673468168E-2},-8.9353140673468154E-2,-8.9353140673468154E-2,-8.9353140673468154E-2,-8.9353140673468154E-2,{"$f":"-IF(AI1768<0,AI1768,IF(AI1756=0,0,MIN((AI1768/AI1756)*(AI1768>0),AI1768)))","v":-8.9353140673468154E-2},-8.9353140673468168E-2,-8.9353140673468168E-2,-8.9353140673468168E-2,-8.9353140673468182E-2]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1231","v":-0.11365697308464226},{"$f":"-Inputs!AB1231","v":-0.11365697308464226},{"$f":"-Inputs!AC1231","v":-0.11365697308464226},{"$f":"-IF(AD1769<0,AD1769,IF(AD1757=0,0,MIN((AD1769/AD1757)*(AD1769>0),AD1769)))","v":-0.2093273523214931},-0.2093273523214931,-0.20932735232149313,-0.20932735232149313,-0.20932735232149313,{"$f":"-IF(AI1769<0,AI1769,IF(AI1757=0,0,MIN((AI1769/AI1757)*(AI1769>0),AI1769)))","v":-0.20932735232149316},-0.20932735232149316,-0.20932735232149319,-0.20932735232149316,-0.20932735232149316]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1232","v":0},{"$f":"-Inputs!AB1232","v":0},{"$f":"-Inputs!AC1232","v":0},{"$f":"-IF(AD1770<0,AD1770,IF(AD1758=0,0,MIN((AD1770/AD1758)*(AD1770>0),AD1770)))","v":0},0,0,0,0,{"$f":"-IF(AI1770<0,AI1770,IF(AI1758=0,0,MIN((AI1770/AI1758)*(AI1770>0),AI1770)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1233","v":0},{"$f":"-Inputs!AB1233","v":0},{"$f":"-Inputs!AC1233","v":0},{"$f":"-IF(AD1771<0,AD1771,IF(AD1759=0,0,MIN((AD1771/AD1759)*(AD1771>0),AD1771)))","v":0},0,0,0,0,{"$f":"-IF(AI1771<0,AI1771,IF(AI1759=0,0,MIN((AI1771/AI1759)*(AI1771>0),AI1771)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1234","v":0},{"$f":"-Inputs!AB1234","v":0},{"$f":"-Inputs!AC1234","v":0},{"$f":"-IF(AD1772<0,AD1772,IF(AD1760=0,0,MIN((AD1772/AD1760)*(AD1772>0),AD1772)))","v":0},0,0,0,0,{"$f":"-IF(AI1772<0,AI1772,IF(AI1760=0,0,MIN((AI1772/AI1760)*(AI1772>0),AI1772)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1235","v":0},{"$f":"-Inputs!AB1235","v":0},{"$f":"-Inputs!AC1235","v":0},{"$f":"-IF(AD1773<0,AD1773,IF(AD1761=0,0,MIN((AD1773/AD1761)*(AD1773>0),AD1773)))","v":0},0,0,0,0,{"$f":"-IF(AI1773<0,AI1773,IF(AI1761=0,0,MIN((AI1773/AI1761)*(AI1773>0),AI1773)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1236","v":0},{"$f":"-Inputs!AB1236","v":0},{"$f":"-Inputs!AC1236","v":0},{"$f":"-IF(AD1774<0,AD1774,IF(AD1762=0,0,MIN((AD1774/AD1762)*(AD1774>0),AD1774)))","v":0},0,0,0,0,{"$f":"-IF(AI1774<0,AI1774,IF(AI1762=0,0,MIN((AI1774/AI1762)*(AI1774>0),AI1774)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AA1237","v":0},{"$f":"-Inputs!AB1237","v":0},{"$f":"-Inputs!AC1237","v":0},{"$f":"-IF(AD1775<0,AD1775,IF(AD1763=0,0,MIN((AD1775/AD1763)*(AD1775>0),AD1775)))","v":0},0,0,0,0,{"$f":"-IF(AI1775<0,AI1775,IF(AI1763=0,0,MIN((AI1775/AI1763)*(AI1775>0),AI1775)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.88747920195533736},-0.88747920195533736,-0.88747920195533736,{"$f":"SUM(AD1802:AD1811)","v":-0.30099584187343764},-0.43850087471720978,-0.43850087471720983,-0.43850087471720983,-0.43850087471720983,{"$f":"SUM(AI1802:AI1811)","v":-0.43850087471720978},-0.43850087471720989,-0.43850087471720989,-0.43850087471720989,-0.43850087471720989]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},-4.5835010947924047E-2,-9.1670021895848094E-2,-0.13750503284377213,{"$f":"AD1766+AD1778+AD1790+AD1802","v":0},0,0,0,0,{"$f":"AI1766+AI1778+AI1790+AI1802","v":0},0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7516642111048935,5.0928262429034987,4.433988274702104,3.7751503065007097,{"$f":"AD1767+AD1779+AD1791+AD1803","v":3.6353299247784614},3.4955095430562131,3.3556891613339648,3.215868779611716,3.0760483978894673,{"$f":"AI1767+AI1779+AI1791+AI1803","v":2.936228016167219},2.7964076344449706,2.6565872527227219,2.5167668710004731,2.3769464892782248]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4070453608171327,4.3378961110957563,4.26874686137438,4.1995976116530036,{"$f":"AD1768+AD1780+AD1792+AD1804","v":4.1102444709795352},4.0208913303060667,3.9315381896325987,3.8421850489591307,3.7528319082856627,{"$f":"AI1768+AI1780+AI1792+AI1804","v":3.6634787676121947},3.5741256269387267,3.4847724862652587,3.3954193455917907,3.3060662049183227]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9928094319342398,5.8791524588495978,5.7654954857649559,5.6518385126803139,{"$f":"AD1769+AD1781+AD1793+AD1805","v":5.442511160358821},5.2331838080373281,5.0238564557158352,4.8145291033943423,4.6052017510728493,{"$f":"AI1769+AI1781+AI1793+AI1805","v":4.3958743987513564},4.1865470464298635,3.9772196941083702,3.7678923417868768,3.5585649894653835]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,{"$f":"AD1770+AD1782+AD1794+AD1806","v":3.0645661524066523},3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523,{"$f":"AI1770+AI1782+AI1794+AI1806","v":3.0645661524066523},3.0645661524066523,3.0645661524066523,3.0645661524066523,3.0645661524066523]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,{"$f":"AD1771+AD1783+AD1795+AD1807","v":1.8944321730420886},1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886,{"$f":"AI1771+AI1783+AI1795+AI1807","v":1.8944321730420886},1.8944321730420886,1.8944321730420886,1.8944321730420886,1.8944321730420886]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,{"$f":"AD1772+AD1784+AD1796+AD1808","v":7.7583615509123369},7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369,{"$f":"AI1772+AI1784+AI1796+AI1808","v":7.7583615509123369},7.7583615509123369,7.7583615509123369,7.7583615509123369,7.7583615509123369]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AD1773+AD1785+AD1797+AD1809","v":0},0,0,0,0,{"$f":"AI1773+AI1785+AI1797+AI1809","v":0},0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0,{"$f":"AD1774+AD1786+AD1798+AD1810","v":0},0,0,0,0,{"$f":"AI1774+AI1786+AI1798+AI1810","v":0},0,0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AD1775+AD1787+AD1799+AD1811","v":0},0,0,0,0,{"$f":"AI1775+AI1787+AI1799+AI1811","v":0},0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":28.868878880217341},{"$f":"SUM(AA1814:AA1823)","v":27.981399678262008},27.093920476306668,26.206441274351331,{"$f":"SUM(AD1814:AD1823)","v":25.905445432477894},25.466944557760684,25.028443683043477,24.589942808326267,24.151441933609057,{"$f":"SUM(AI1814:AI1823)","v":23.71294105889185},23.274440184174637,22.83593930945743,22.397438434740216,21.95893756002301]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69},{"$f":"MAX(0,AC1840-1)","v":68},{"$f":"MAX(0,AD1840-1)","v":67},{"$f":"MAX(0,AE1840-1)","v":66},{"$f":"MAX(0,AF1840-1)","v":65},{"$f":"MAX(0,AG1840-1)","v":64},{"$f":"MAX(0,AH1840-1)","v":63},{"$f":"MAX(0,AI1840-1)","v":62},{"$f":"MAX(0,AJ1840-1)","v":61},{"$f":"MAX(0,AK1840-1)","v":60},{"$f":"MAX(0,AL1840-1)","v":59}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},{"$f":"MAX(0,AB1844-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},{"$f":"MAX(0,AB1845-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561},{"$f":"MAX(0,AC1849-1)","v":60.598995281445561},{"$f":"MAX(0,AD1849-1)","v":59.598995281445561},{"$f":"MAX(0,AE1849-1)","v":58.598995281445561},{"$f":"MAX(0,AF1849-1)","v":57.598995281445561},{"$f":"MAX(0,AG1849-1)","v":56.598995281445561},{"$f":"MAX(0,AH1849-1)","v":55.598995281445561},{"$f":"MAX(0,AI1849-1)","v":54.598995281445561},{"$f":"MAX(0,AJ1849-1)","v":53.598995281445561},{"$f":"MAX(0,AK1849-1)","v":52.598995281445561},{"$f":"MAX(0,AL1849-1)","v":51.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1900","v":0.1043108465148181},7.414418584719222E-2,{"$f":"AC1900","v":4.3977525179566337E-2},{"$f":"AD1900","v":4.333079686810213E-2},{"$f":"AE1900","v":4.2684068556637922E-2},{"$f":"AF1900","v":4.2037340245173714E-2},{"$f":"AG1900","v":4.1390611933709506E-2},{"$f":"AH1900","v":4.0743883622245299E-2},{"$f":"AI1900","v":4.0097155310781091E-2},{"$f":"AJ1900","v":3.9450426999316883E-2},{"$f":"AK1900","v":3.8803698687852675E-2},{"$f":"AL1900","v":3.815697037638846E-2}]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4838900331821181,2.9794431914551591,2.4749963497282002,2.386603622952193,2.2982108961761858,2.2098181694001786,2.1214254426241714,2.0330327158481643,1.9446399890721571,1.8562472622961499,1.7678545355201427,1.6794618087441355]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.320100154264793,8.2981923776416178,8.2762846010184425,8.1038620051638919,7.9314394093093412,7.7590168134547906,7.5865942176002399,7.4141716217456892,7.2417490258911386,7.0693264300365879,6.8969038341820372,6.7244812383274866]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1357173934397893,2.0241905824451445,1.9126637714504999,1.8443543510415534,1.7760449306326069,1.7077355102236604,1.6394260898147139,1.5711166694057674,1.5028072489968209,1.4344978285878744,1.3661884081789279,1.2978789877699815]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1907","v":0},{"$f":"AB1907","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1908","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1852:AB1861)","v":27.125347618607126},26.457299528594721,{"$f":"SUM(AD1852:AD1861)","v":25.789251438582323},25.459479967231349,25.129708495880383,24.799937024529417,24.470165553178443,{"$f":"SUM(AI1852:AI1861)","v":24.140394081827477},23.810622610476511,23.480851139125537,23.151079667774571,22.821308196423605]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$229","v":0.1043108465148181}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$230","v":3.4838900331821181}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$231","v":8.320100154264793}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$232","v":2.1357173934397893}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$233","v":3.6302920238778116}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$234","v":5.9283121731885924}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$235","v":3.5227249941392054}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$236","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$237","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$238","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":27.125347618607126}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1833","v":0},{"$f":"-Inputs!AC1833","v":0},{"$f":"-Inputs!AD1833","v":0},{"$f":"-Inputs!AE1833","v":0},{"$f":"-Inputs!AF1833","v":0},{"$f":"-Inputs!AG1833","v":0},{"$f":"-Inputs!AH1833","v":0},{"$f":"-Inputs!AI1833","v":0},{"$f":"-Inputs!AJ1833","v":0},{"$f":"-Inputs!AK1833","v":0},{"$f":"-Inputs!AL1833","v":0},{"$f":"-Inputs!AM1833","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1834","v":0},{"$f":"-Inputs!AC1834","v":0},{"$f":"-Inputs!AD1834","v":0},{"$f":"-Inputs!AE1834","v":0},{"$f":"-Inputs!AF1834","v":0},{"$f":"-Inputs!AG1834","v":0},{"$f":"-Inputs!AH1834","v":0},{"$f":"-Inputs!AI1834","v":0},{"$f":"-Inputs!AJ1834","v":0},{"$f":"-Inputs!AK1834","v":0},{"$f":"-Inputs!AL1834","v":0},{"$f":"-Inputs!AM1834","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1835","v":0},{"$f":"-Inputs!AC1835","v":0},{"$f":"-Inputs!AD1835","v":0},{"$f":"-Inputs!AE1835","v":0},{"$f":"-Inputs!AF1835","v":0},{"$f":"-Inputs!AG1835","v":0},{"$f":"-Inputs!AH1835","v":0},{"$f":"-Inputs!AI1835","v":0},{"$f":"-Inputs!AJ1835","v":0},{"$f":"-Inputs!AK1835","v":0},{"$f":"-Inputs!AL1835","v":0},{"$f":"-Inputs!AM1835","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1836","v":0},{"$f":"-Inputs!AC1836","v":0},{"$f":"-Inputs!AD1836","v":0},{"$f":"-Inputs!AE1836","v":0},{"$f":"-Inputs!AF1836","v":0},{"$f":"-Inputs!AG1836","v":0},{"$f":"-Inputs!AH1836","v":0},{"$f":"-Inputs!AI1836","v":0},{"$f":"-Inputs!AJ1836","v":0},{"$f":"-Inputs!AK1836","v":0},{"$f":"-Inputs!AL1836","v":0},{"$f":"-Inputs!AM1836","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1837","v":0},{"$f":"-Inputs!AC1837","v":0},{"$f":"-Inputs!AD1837","v":0},{"$f":"-Inputs!AE1837","v":0},{"$f":"-Inputs!AF1837","v":0},{"$f":"-Inputs!AG1837","v":0},{"$f":"-Inputs!AH1837","v":0},{"$f":"-Inputs!AI1837","v":0},{"$f":"-Inputs!AJ1837","v":0},{"$f":"-Inputs!AK1837","v":0},{"$f":"-Inputs!AL1837","v":0},{"$f":"-Inputs!AM1837","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1838","v":0},{"$f":"-Inputs!AC1838","v":0},{"$f":"-Inputs!AD1838","v":0},{"$f":"-Inputs!AE1838","v":0},{"$f":"-Inputs!AF1838","v":0},{"$f":"-Inputs!AG1838","v":0},{"$f":"-Inputs!AH1838","v":0},{"$f":"-Inputs!AI1838","v":0},{"$f":"-Inputs!AJ1838","v":0},{"$f":"-Inputs!AK1838","v":0},{"$f":"-Inputs!AL1838","v":0},{"$f":"-Inputs!AM1838","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1839","v":0},{"$f":"-Inputs!AC1839","v":0},{"$f":"-Inputs!AD1839","v":0},{"$f":"-Inputs!AE1839","v":0},{"$f":"-Inputs!AF1839","v":0},{"$f":"-Inputs!AG1839","v":0},{"$f":"-Inputs!AH1839","v":0},{"$f":"-Inputs!AI1839","v":0},{"$f":"-Inputs!AJ1839","v":0},{"$f":"-Inputs!AK1839","v":0},{"$f":"-Inputs!AL1839","v":0},{"$f":"-Inputs!AM1839","v":0}]
[{"$f":"ROW()","v":1883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1840","v":0},{"$f":"-Inputs!AC1840","v":0},{"$f":"-Inputs!AD1840","v":0},{"$f":"-Inputs!AE1840","v":0},{"$f":"-Inputs!AF1840","v":0},{"$f":"-Inputs!AG1840","v":0},{"$f":"-Inputs!AH1840","v":0},{"$f":"-Inputs!AI1840","v":0},{"$f":"-Inputs!AJ1840","v":0},{"$f":"-Inputs!AK1840","v":0},{"$f":"-Inputs!AL1840","v":0},{"$f":"-Inputs!AM1840","v":0}]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1841","v":0},{"$f":"-Inputs!AC1841","v":0},{"$f":"-Inputs!AD1841","v":0},{"$f":"-Inputs!AE1841","v":0},{"$f":"-Inputs!AF1841","v":0},{"$f":"-Inputs!AG1841","v":0},{"$f":"-Inputs!AH1841","v":0},{"$f":"-Inputs!AI1841","v":0},{"$f":"-Inputs!AJ1841","v":0},{"$f":"-Inputs!AK1841","v":0},{"$f":"-Inputs!AL1841","v":0},{"$f":"-Inputs!AM1841","v":0}]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1842","v":0},{"$f":"-Inputs!AC1842","v":0},{"$f":"-Inputs!AD1842","v":0},{"$f":"-Inputs!AE1842","v":0},{"$f":"-Inputs!AF1842","v":0},{"$f":"-Inputs!AG1842","v":0},{"$f":"-Inputs!AH1842","v":0},{"$f":"-Inputs!AI1842","v":0},{"$f":"-Inputs!AJ1842","v":0},{"$f":"-Inputs!AK1842","v":0},{"$f":"-Inputs!AL1842","v":0},{"$f":"-Inputs!AM1842","v":0}]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0,{"$f":"SUM(AD1876:AD1885)","v":0},0,0,0,0,{"$f":"SUM(AI1876:AI1885)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1240","v":-3.0166660667625883E-2},{"$f":"-Inputs!AC1240","v":-3.0166660667625887E-2},{"$f":"-IF(AD1852<0,AD1852,IF(AD1840=0,0,MIN((AD1852/AD1840)*(AD1852>0),AD1852)))","v":-6.4672831146421082E-4},-6.4672831146421093E-4,-6.4672831146421093E-4,-6.4672831146421104E-4,-6.4672831146421104E-4,{"$f":"-IF(AI1852<0,AI1852,IF(AI1840=0,0,MIN((AI1852/AI1840)*(AI1852>0),AI1852)))","v":-6.4672831146421104E-4},-6.4672831146421114E-4,-6.4672831146421114E-4,-6.4672831146421125E-4,-6.4672831146421114E-4]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1241","v":-0.50444684172695897},{"$f":"-Inputs!AC1241","v":-0.50444684172695897},{"$f":"-IF(AD1853<0,AD1853,IF(AD1841=0,0,MIN((AD1853/AD1841)*(AD1853>0),AD1853)))","v":-8.8392726776007152E-2},-8.8392726776007152E-2,-8.8392726776007152E-2,-8.8392726776007138E-2,-8.8392726776007138E-2,{"$f":"-IF(AI1853<0,AI1853,IF(AI1841=0,0,MIN((AI1853/AI1841)*(AI1853>0),AI1853)))","v":-8.8392726776007138E-2},-8.8392726776007138E-2,-8.8392726776007138E-2,-8.8392726776007138E-2,-8.8392726776007138E-2]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1242","v":-2.1907776623174991E-2},{"$f":"-Inputs!AC1242","v":-2.1907776623174998E-2},{"$f":"-IF(AD1854<0,AD1854,IF(AD1842=0,0,MIN((AD1854/AD1842)*(AD1854>0),AD1854)))","v":-0.17242259585455089},-0.17242259585455089,-0.17242259585455089,-0.17242259585455091,-0.17242259585455091,{"$f":"-IF(AI1854<0,AI1854,IF(AI1842=0,0,MIN((AI1854/AI1842)*(AI1854>0),AI1854)))","v":-0.17242259585455091},-0.17242259585455091,-0.17242259585455091,-0.17242259585455094,-0.17242259585455094]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1243","v":-0.11152681099464457},{"$f":"-Inputs!AC1243","v":-0.11152681099464457},{"$f":"-IF(AD1855<0,AD1855,IF(AD1843=0,0,MIN((AD1855/AD1843)*(AD1855>0),AD1855)))","v":-6.8309420408946428E-2},-6.8309420408946428E-2,-6.8309420408946414E-2,-6.8309420408946414E-2,-6.8309420408946414E-2,{"$f":"-IF(AI1855<0,AI1855,IF(AI1843=0,0,MIN((AI1855/AI1843)*(AI1855>0),AI1855)))","v":-6.8309420408946414E-2},-6.83094204089464E-2,-6.83094204089464E-2,-6.83094204089464E-2,-6.8309420408946386E-2]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1244","v":0},{"$f":"-Inputs!AC1244","v":0},{"$f":"-IF(AD1856<0,AD1856,IF(AD1844=0,0,MIN((AD1856/AD1844)*(AD1856>0),AD1856)))","v":0},0,0,0,0,{"$f":"-IF(AI1856<0,AI1856,IF(AI1844=0,0,MIN((AI1856/AI1844)*(AI1856>0),AI1856)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1245","v":0},{"$f":"-Inputs!AC1245","v":0},{"$f":"-IF(AD1857<0,AD1857,IF(AD1845=0,0,MIN((AD1857/AD1845)*(AD1857>0),AD1857)))","v":0},0,0,0,0,{"$f":"-IF(AI1857<0,AI1857,IF(AI1845=0,0,MIN((AI1857/AI1845)*(AI1857>0),AI1857)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1246","v":0},{"$f":"-Inputs!AC1246","v":0},{"$f":"-IF(AD1858<0,AD1858,IF(AD1846=0,0,MIN((AD1858/AD1846)*(AD1858>0),AD1858)))","v":0},0,0,0,0,{"$f":"-IF(AI1858<0,AI1858,IF(AI1846=0,0,MIN((AI1858/AI1846)*(AI1858>0),AI1858)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1247","v":0},{"$f":"-Inputs!AC1247","v":0},{"$f":"-IF(AD1859<0,AD1859,IF(AD1847=0,0,MIN((AD1859/AD1847)*(AD1859>0),AD1859)))","v":0},0,0,0,0,{"$f":"-IF(AI1859<0,AI1859,IF(AI1847=0,0,MIN((AI1859/AI1847)*(AI1859>0),AI1859)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1248","v":0},{"$f":"-Inputs!AC1248","v":0},{"$f":"-IF(AD1860<0,AD1860,IF(AD1848=0,0,MIN((AD1860/AD1848)*(AD1860>0),AD1860)))","v":0},0,0,0,0,{"$f":"-IF(AI1860<0,AI1860,IF(AI1848=0,0,MIN((AI1860/AI1848)*(AI1860>0),AI1860)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AB1249","v":0},{"$f":"-Inputs!AC1249","v":0},{"$f":"-IF(AD1861<0,AD1861,IF(AD1849=0,0,MIN((AD1861/AD1849)*(AD1861>0),AD1861)))","v":0},0,0,0,0,{"$f":"-IF(AI1861<0,AI1861,IF(AI1849=0,0,MIN((AI1861/AI1849)*(AI1861>0),AI1861)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.66804809001240439},-0.66804809001240439,{"$f":"SUM(AD1888:AD1897)","v":-0.32977147135096868},-0.32977147135096868,-0.32977147135096863,-0.32977147135096863,-0.32977147135096863,{"$f":"SUM(AI1888:AI1897)","v":-0.32977147135096863},-0.32977147135096863,-0.32977147135096863,-0.32977147135096868,-0.32977147135096868]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0.1043108465148181},7.414418584719222E-2,4.3977525179566337E-2,{"$f":"AD1852+AD1864+AD1876+AD1888","v":4.333079686810213E-2},4.2684068556637922E-2,4.2037340245173714E-2,4.1390611933709506E-2,4.0743883622245299E-2,{"$f":"AI1852+AI1864+AI1876+AI1888","v":4.0097155310781091E-2},3.9450426999316883E-2,3.8803698687852675E-2,3.815697037638846E-2,3.7510242064924253E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4838900331821181,2.9794431914551591,2.4749963497282002,{"$f":"AD1853+AD1865+AD1877+AD1889","v":2.386603622952193},2.2982108961761858,2.2098181694001786,2.1214254426241714,2.0330327158481643,{"$f":"AI1853+AI1865+AI1877+AI1889","v":1.9446399890721571},1.8562472622961499,1.7678545355201427,1.6794618087441355,1.5910690819681284]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.320100154264793,8.2981923776416178,8.2762846010184425,{"$f":"AD1854+AD1866+AD1878+AD1890","v":8.1038620051638919},7.9314394093093412,7.7590168134547906,7.5865942176002399,7.4141716217456892,{"$f":"AI1854+AI1866+AI1878+AI1890","v":7.2417490258911386},7.0693264300365879,6.8969038341820372,6.7244812383274866,6.5520586424729359]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1357173934397893,2.0241905824451445,1.9126637714504999,{"$f":"AD1855+AD1867+AD1879+AD1891","v":1.8443543510415534},1.7760449306326069,1.7077355102236604,1.6394260898147139,1.5711166694057674,{"$f":"AI1855+AI1867+AI1879+AI1891","v":1.5028072489968209},1.4344978285878744,1.3661884081789279,1.2978789877699815,1.2295695673610352]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6302920238778116,3.6302920238778116,3.6302920238778116,{"$f":"AD1856+AD1868+AD1880+AD1892","v":3.6302920238778116},3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116,{"$f":"AI1856+AI1868+AI1880+AI1892","v":3.6302920238778116},3.6302920238778116,3.6302920238778116,3.6302920238778116,3.6302920238778116]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9283121731885924,5.9283121731885924,5.9283121731885924,{"$f":"AD1857+AD1869+AD1881+AD1893","v":5.9283121731885924},5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924,{"$f":"AI1857+AI1869+AI1881+AI1893","v":5.9283121731885924},5.9283121731885924,5.9283121731885924,5.9283121731885924,5.9283121731885924]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5227249941392054,3.5227249941392054,3.5227249941392054,{"$f":"AD1858+AD1870+AD1882+AD1894","v":3.5227249941392054},3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054,{"$f":"AI1858+AI1870+AI1882+AI1894","v":3.5227249941392054},3.5227249941392054,3.5227249941392054,3.5227249941392054,3.5227249941392054]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AD1859+AD1871+AD1883+AD1895","v":0},0,0,0,0,{"$f":"AI1859+AI1871+AI1883+AI1895","v":0},0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0,{"$f":"AD1860+AD1872+AD1884+AD1896","v":0},0,0,0,0,{"$f":"AI1860+AI1872+AI1884+AI1896","v":0},0,0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AD1861+AD1873+AD1885+AD1897","v":0},0,0,0,0,{"$f":"AI1861+AI1873+AI1885+AI1897","v":0},0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":27.125347618607126},{"$f":"SUM(AB1900:AB1909)","v":26.457299528594721},25.789251438582323,{"$f":"SUM(AD1900:AD1909)","v":25.459479967231349},25.129708495880383,24.799937024529417,24.470165553178443,24.140394081827477,{"$f":"SUM(AI1900:AI1909)","v":23.810622610476511},23.480851139125537,23.151079667774571,22.821308196423605,22.491536725072631]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,AC1926-1)","v":69},{"$f":"MAX(0,AD1926-1)","v":68},{"$f":"MAX(0,AE1926-1)","v":67},{"$f":"MAX(0,AF1926-1)","v":66},{"$f":"MAX(0,AG1926-1)","v":65},{"$f":"MAX(0,AH1926-1)","v":64},{"$f":"MAX(0,AI1926-1)","v":63},{"$f":"MAX(0,AJ1926-1)","v":62},{"$f":"MAX(0,AK1926-1)","v":61},{"$f":"MAX(0,AL1926-1)","v":60}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,AC1935-1)","v":61.598995281445561},{"$f":"MAX(0,AD1935-1)","v":60.598995281445561},{"$f":"MAX(0,AE1935-1)","v":59.598995281445561},{"$f":"MAX(0,AF1935-1)","v":58.598995281445561},{"$f":"MAX(0,AG1935-1)","v":57.598995281445561},{"$f":"MAX(0,AH1935-1)","v":56.598995281445561},{"$f":"MAX(0,AI1935-1)","v":55.598995281445561},{"$f":"MAX(0,AJ1935-1)","v":54.598995281445561},{"$f":"MAX(0,AK1935-1)","v":53.598995281445561},{"$f":"MAX(0,AL1935-1)","v":52.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1986","v":1.0672551459972025E-2},{"$f":"AC1986","v":-8.8282723747388797E-2},{"$f":"AD1986","v":0},{"$f":"AE1986","v":0},{"$f":"AF1986","v":0},{"$f":"AG1986","v":0},{"$f":"AH1986","v":0},{"$f":"AI1986","v":0},{"$f":"AJ1986","v":0},{"$f":"AK1986","v":0},{"$f":"AL1986","v":0}]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2997917277841817,1.862961058591504,1.7987210220883487,1.7344809855851935,1.6702409490820382,1.606000912578883,1.5417608760757278,1.4775208395725725,1.4132808030694173,1.349040766566262,1.2848007300631068]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4931489774370563,6.4764289481778814,6.3442569288273125,6.2120849094767436,6.0799128901261748,5.9477408707756059,5.815568851425037,5.6833968320744681,5.5512248127238992,5.4190527933733303,5.2868807740227615]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2162616745103039,3.1406632565027492,3.0323645235198957,2.9240657905370422,2.8157670575541887,2.7074683245713351,2.5991695915884816,2.4908708586056281,2.3825721256227745,2.274273392639921,2.1659746596570675]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1993","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1994","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1938:AC1947)","v":31.748024008348906},31.119919616682139,30.90349155159295,30.598780762756377,30.294069973919797,29.989359185083217,{"$f":"SUM(AI1938:AI1947)","v":29.684648396246644},29.379937607410064,29.075226818573483,28.77051602973691,28.46580524090033]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$229","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$230","v":2.2997917277841817}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$231","v":6.4931489774370563}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$232","v":3.2162616745103039}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$233","v":3.029731707699276}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$234","v":8.8525541598806097}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$235","v":7.8458632095775105}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$236","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$237","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$238","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":31.748024008348906}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1845","v":0},{"$f":"-Inputs!AD1845","v":0},{"$f":"-Inputs!AE1845","v":0},{"$f":"-Inputs!AF1845","v":0},{"$f":"-Inputs!AG1845","v":0},{"$f":"-Inputs!AH1845","v":0},{"$f":"-Inputs!AI1845","v":0},{"$f":"-Inputs!AJ1845","v":0},{"$f":"-Inputs!AK1845","v":0},{"$f":"-Inputs!AL1845","v":0},{"$f":"-Inputs!AM1845","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1846","v":0},{"$f":"-Inputs!AD1846","v":0},{"$f":"-Inputs!AE1846","v":0},{"$f":"-Inputs!AF1846","v":0},{"$f":"-Inputs!AG1846","v":0},{"$f":"-Inputs!AH1846","v":0},{"$f":"-Inputs!AI1846","v":0},{"$f":"-Inputs!AJ1846","v":0},{"$f":"-Inputs!AK1846","v":0},{"$f":"-Inputs!AL1846","v":0},{"$f":"-Inputs!AM1846","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1847","v":0},{"$f":"-Inputs!AD1847","v":0},{"$f":"-Inputs!AE1847","v":0},{"$f":"-Inputs!AF1847","v":0},{"$f":"-Inputs!AG1847","v":0},{"$f":"-Inputs!AH1847","v":0},{"$f":"-Inputs!AI1847","v":0},{"$f":"-Inputs!AJ1847","v":0},{"$f":"-Inputs!AK1847","v":0},{"$f":"-Inputs!AL1847","v":0},{"$f":"-Inputs!AM1847","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1848","v":0},{"$f":"-Inputs!AD1848","v":0},{"$f":"-Inputs!AE1848","v":0},{"$f":"-Inputs!AF1848","v":0},{"$f":"-Inputs!AG1848","v":0},{"$f":"-Inputs!AH1848","v":0},{"$f":"-Inputs!AI1848","v":0},{"$f":"-Inputs!AJ1848","v":0},{"$f":"-Inputs!AK1848","v":0},{"$f":"-Inputs!AL1848","v":0},{"$f":"-Inputs!AM1848","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1849","v":0},{"$f":"-Inputs!AD1849","v":0},{"$f":"-Inputs!AE1849","v":0},{"$f":"-Inputs!AF1849","v":0},{"$f":"-Inputs!AG1849","v":0},{"$f":"-Inputs!AH1849","v":0},{"$f":"-Inputs!AI1849","v":0},{"$f":"-Inputs!AJ1849","v":0},{"$f":"-Inputs!AK1849","v":0},{"$f":"-Inputs!AL1849","v":0},{"$f":"-Inputs!AM1849","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1850","v":0},{"$f":"-Inputs!AD1850","v":0},{"$f":"-Inputs!AE1850","v":0},{"$f":"-Inputs!AF1850","v":0},{"$f":"-Inputs!AG1850","v":0},{"$f":"-Inputs!AH1850","v":0},{"$f":"-Inputs!AI1850","v":0},{"$f":"-Inputs!AJ1850","v":0},{"$f":"-Inputs!AK1850","v":0},{"$f":"-Inputs!AL1850","v":0},{"$f":"-Inputs!AM1850","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1851","v":0},{"$f":"-Inputs!AD1851","v":0},{"$f":"-Inputs!AE1851","v":0},{"$f":"-Inputs!AF1851","v":0},{"$f":"-Inputs!AG1851","v":0},{"$f":"-Inputs!AH1851","v":0},{"$f":"-Inputs!AI1851","v":0},{"$f":"-Inputs!AJ1851","v":0},{"$f":"-Inputs!AK1851","v":0},{"$f":"-Inputs!AL1851","v":0},{"$f":"-Inputs!AM1851","v":0}]
[{"$f":"ROW()","v":1969},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1852","v":0},{"$f":"-Inputs!AD1852","v":0},{"$f":"-Inputs!AE1852","v":0},{"$f":"-Inputs!AF1852","v":0},{"$f":"-Inputs!AG1852","v":0},{"$f":"-Inputs!AH1852","v":0},{"$f":"-Inputs!AI1852","v":0},{"$f":"-Inputs!AJ1852","v":0},{"$f":"-Inputs!AK1852","v":0},{"$f":"-Inputs!AL1852","v":0},{"$f":"-Inputs!AM1852","v":0}]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1853","v":0},{"$f":"-Inputs!AD1853","v":0},{"$f":"-Inputs!AE1853","v":0},{"$f":"-Inputs!AF1853","v":0},{"$f":"-Inputs!AG1853","v":0},{"$f":"-Inputs!AH1853","v":0},{"$f":"-Inputs!AI1853","v":0},{"$f":"-Inputs!AJ1853","v":0},{"$f":"-Inputs!AK1853","v":0},{"$f":"-Inputs!AL1853","v":0},{"$f":"-Inputs!AM1853","v":0}]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1854","v":0},{"$f":"-Inputs!AD1854","v":0},{"$f":"-Inputs!AE1854","v":0},{"$f":"-Inputs!AF1854","v":0},{"$f":"-Inputs!AG1854","v":0},{"$f":"-Inputs!AH1854","v":0},{"$f":"-Inputs!AI1854","v":0},{"$f":"-Inputs!AJ1854","v":0},{"$f":"-Inputs!AK1854","v":0},{"$f":"-Inputs!AL1854","v":0},{"$f":"-Inputs!AM1854","v":0}]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0},0,0,0,0,0,{"$f":"SUM(AI1962:AI1971)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1252","v":-9.8955275207360818E-2},{"$f":"-IF(AD1938<0,AD1938,IF(AD1926=0,0,MIN((AD1938/AD1926)*(AD1938>0),AD1938)))","v":8.8282723747388797E-2},0,0,0,0,{"$f":"-IF(AI1938<0,AI1938,IF(AI1926=0,0,MIN((AI1938/AI1926)*(AI1938>0),AI1938)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1253","v":-0.43683066919267777},{"$f":"-IF(AD1939<0,AD1939,IF(AD1927=0,0,MIN((AD1939/AD1927)*(AD1939>0),AD1939)))","v":-6.4240036503155309E-2},-6.4240036503155309E-2,-6.4240036503155309E-2,-6.4240036503155323E-2,-6.4240036503155323E-2,{"$f":"-IF(AI1939<0,AI1939,IF(AI1927=0,0,MIN((AI1939/AI1927)*(AI1939>0),AI1939)))","v":-6.4240036503155323E-2},-6.4240036503155323E-2,-6.4240036503155337E-2,-6.4240036503155337E-2,-6.4240036503155337E-2]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1254","v":-1.6720029259174759E-2},{"$f":"-IF(AD1940<0,AD1940,IF(AD1928=0,0,MIN((AD1940/AD1928)*(AD1940>0),AD1940)))","v":-0.13217201935056902},-0.13217201935056902,-0.13217201935056902,-0.13217201935056902,-0.13217201935056902,{"$f":"-IF(AI1940<0,AI1940,IF(AI1928=0,0,MIN((AI1940/AI1928)*(AI1940>0),AI1940)))","v":-0.13217201935056902},-0.13217201935056902,-0.13217201935056902,-0.13217201935056902,-0.13217201935056905]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1255","v":-7.5598418007554444E-2},{"$f":"-IF(AD1941<0,AD1941,IF(AD1929=0,0,MIN((AD1941/AD1929)*(AD1941>0),AD1941)))","v":-0.10829873298285342},-0.10829873298285342,-0.10829873298285342,-0.1082987329828534,-0.1082987329828534,{"$f":"-IF(AI1941<0,AI1941,IF(AI1929=0,0,MIN((AI1941/AI1929)*(AI1941>0),AI1941)))","v":-0.1082987329828534},-0.10829873298285339,-0.10829873298285339,-0.10829873298285338,-0.10829873298285338]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1256","v":0},{"$f":"-IF(AD1942<0,AD1942,IF(AD1930=0,0,MIN((AD1942/AD1930)*(AD1942>0),AD1942)))","v":0},0,0,0,0,{"$f":"-IF(AI1942<0,AI1942,IF(AI1930=0,0,MIN((AI1942/AI1930)*(AI1942>0),AI1942)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1257","v":0},{"$f":"-IF(AD1943<0,AD1943,IF(AD1931=0,0,MIN((AD1943/AD1931)*(AD1943>0),AD1943)))","v":0},0,0,0,0,{"$f":"-IF(AI1943<0,AI1943,IF(AI1931=0,0,MIN((AI1943/AI1931)*(AI1943>0),AI1943)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1258","v":0},{"$f":"-IF(AD1944<0,AD1944,IF(AD1932=0,0,MIN((AD1944/AD1932)*(AD1944>0),AD1944)))","v":0},0,0,0,0,{"$f":"-IF(AI1944<0,AI1944,IF(AI1932=0,0,MIN((AI1944/AI1932)*(AI1944>0),AI1944)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1259","v":0},{"$f":"-IF(AD1945<0,AD1945,IF(AD1933=0,0,MIN((AD1945/AD1933)*(AD1945>0),AD1945)))","v":0},0,0,0,0,{"$f":"-IF(AI1945<0,AI1945,IF(AI1933=0,0,MIN((AI1945/AI1933)*(AI1945>0),AI1945)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1260","v":0},{"$f":"-IF(AD1946<0,AD1946,IF(AD1934=0,0,MIN((AD1946/AD1934)*(AD1946>0),AD1946)))","v":0},0,0,0,0,{"$f":"-IF(AI1946<0,AI1946,IF(AI1934=0,0,MIN((AI1946/AI1934)*(AI1946>0),AI1946)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!AC1261","v":0},{"$f":"-IF(AD1947<0,AD1947,IF(AD1935=0,0,MIN((AD1947/AD1935)*(AD1947>0),AD1947)))","v":0},0,0,0,0,{"$f":"-IF(AI1947<0,AI1947,IF(AI1935=0,0,MIN((AI1947/AI1935)*(AI1947>0),AI1947)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.62810439166676768},-0.21642806508918894,-0.30471078883657776,-0.30471078883657776,-0.30471078883657776,-0.30471078883657776,{"$f":"SUM(AI1974:AI1983)","v":-0.30471078883657776},-0.30471078883657776,-0.30471078883657776,-0.30471078883657771,-0.30471078883657776]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":1.0672551459972025E-2},-8.8282723747388797E-2,{"$f":"AD1938+AD1950+AD1962+AD1974","v":0},0,0,0,0,{"$f":"AI1938+AI1950+AI1962+AI1974","v":0},0,0,0,0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2997917277841817,1.862961058591504,{"$f":"AD1939+AD1951+AD1963+AD1975","v":1.7987210220883487},1.7344809855851935,1.6702409490820382,1.606000912578883,1.5417608760757278,{"$f":"AI1939+AI1951+AI1963+AI1975","v":1.4775208395725725},1.4132808030694173,1.349040766566262,1.2848007300631068,1.2205606935599516]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4931489774370563,6.4764289481778814,{"$f":"AD1940+AD1952+AD1964+AD1976","v":6.3442569288273125},6.2120849094767436,6.0799128901261748,5.9477408707756059,5.815568851425037,{"$f":"AI1940+AI1952+AI1964+AI1976","v":5.6833968320744681},5.5512248127238992,5.4190527933733303,5.2868807740227615,5.1547087546721926]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2162616745103039,3.1406632565027492,{"$f":"AD1941+AD1953+AD1965+AD1977","v":3.0323645235198957},2.9240657905370422,2.8157670575541887,2.7074683245713351,2.5991695915884816,{"$f":"AI1941+AI1953+AI1965+AI1977","v":2.4908708586056281},2.3825721256227745,2.274273392639921,2.1659746596570675,2.057675926674214]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.029731707699276,3.029731707699276,{"$f":"AD1942+AD1954+AD1966+AD1978","v":3.029731707699276},3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276,{"$f":"AI1942+AI1954+AI1966+AI1978","v":3.029731707699276},3.029731707699276,3.029731707699276,3.029731707699276,3.029731707699276]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8525541598806097,8.8525541598806097,{"$f":"AD1943+AD1955+AD1967+AD1979","v":8.8525541598806097},8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097,{"$f":"AI1943+AI1955+AI1967+AI1979","v":8.8525541598806097},8.8525541598806097,8.8525541598806097,8.8525541598806097,8.8525541598806097]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8458632095775105,7.8458632095775105,{"$f":"AD1944+AD1956+AD1968+AD1980","v":7.8458632095775105},7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105,{"$f":"AI1944+AI1956+AI1968+AI1980","v":7.8458632095775105},7.8458632095775105,7.8458632095775105,7.8458632095775105,7.8458632095775105]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AD1945+AD1957+AD1969+AD1981","v":0},0,0,0,0,{"$f":"AI1945+AI1957+AI1969+AI1981","v":0},0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0},{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},0,0,0,0,{"$f":"AI1946+AI1958+AI1970+AI1982","v":0},0,0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0},{"$f":"AD1947+AD1959+AD1971+AD1983","v":0},0,0,0,0,{"$f":"AI1947+AI1959+AI1971+AI1983","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":31.748024008348906},{"$f":"SUM(AC1986:AC1995)","v":31.119919616682139},30.90349155159295,30.598780762756377,30.294069973919797,29.989359185083217,29.684648396246644,{"$f":"SUM(AI1986:AI1995)","v":29.379937607410064},29.075226818573483,28.77051602973691,28.46580524090033,28.16109445206375]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$56","v":70},{"$f":"MAX(0,AD2012-1)","v":69},{"$f":"MAX(0,AE2012-1)","v":68},{"$f":"MAX(0,AF2012-1)","v":67},{"$f":"MAX(0,AG2012-1)","v":66},{"$f":"MAX(0,AH2012-1)","v":65},{"$f":"MAX(0,AI2012-1)","v":64},{"$f":"MAX(0,AJ2012-1)","v":63},{"$f":"MAX(0,AK2012-1)","v":62},{"$f":"MAX(0,AL2012-1)","v":61}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$58","v":50},49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$59","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$60","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$61","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$62","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$63","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$65","v":62.598995281445561},{"$f":"MAX(0,AD2021-1)","v":61.598995281445561},{"$f":"MAX(0,AE2021-1)","v":60.598995281445561},{"$f":"MAX(0,AF2021-1)","v":59.598995281445561},{"$f":"MAX(0,AG2021-1)","v":58.598995281445561},{"$f":"MAX(0,AH2021-1)","v":57.598995281445561},{"$f":"MAX(0,AI2021-1)","v":56.598995281445561},{"$f":"MAX(0,AJ2021-1)","v":55.598995281445561},{"$f":"MAX(0,AK2021-1)","v":54.598995281445561},{"$f":"MAX(0,AL2021-1)","v":53.598995281445561}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2072","v":0.2779611535864136},{"$f":"AD2072","v":0.27399027996375053},{"$f":"AE2072","v":0.27001940634108745},{"$f":"AF2072","v":0.26604853271842438},{"$f":"AG2072","v":0.26207765909576131},{"$f":"AH2072","v":0.25810678547309823},{"$f":"AI2072","v":0.25413591185043516},{"$f":"AJ2072","v":0.25016503822777209},{"$f":"AK2072","v":0.24619416460510904},{"$f":"AL2072","v":0.24222329098244599}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9468827546417229,2.8486533294869987,2.7504239043322745,2.6521944791775502,2.553965054022826,2.4557356288681018,2.3575062037133776,2.2592767785586534,2.1610473534039292,2.062817928249205]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9632848569899739,9.7640191598501751,9.5647534627103763,9.3654877655705775,9.1662220684307787,8.9669563712909799,8.7676906741511811,8.5684249770113823,8.3691592798715835,8.1698935827317847]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2148864381724556,5.0410568902333734,4.8672273422942913,4.6933977943552092,4.5195682464161271,4.345738698477045,4.1719091505379629,3.9980796025988812,3.8242500546597995,3.6504205067207178]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2024:AD2033)","v":37.291550427432433},36.816254883576164,36.340959339719902,35.865663795863632,35.390368252007363,{"$f":"SUM(AI2024:AI2033)","v":34.915072708151094},34.439777164294824,33.964481620438562,33.489186076582293,33.013890532726023]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$229","v":0.2779611535864136},{"$f":"AD$229","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$230","v":2.9468827546417229},{"$f":"AD$230","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$231","v":9.9632848569899739},{"$f":"AD$231","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$232","v":5.2148864381724556},{"$f":"AD$232","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$233","v":6.0472814468743881},{"$f":"AD$233","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$234","v":5.1324673106420269},{"$f":"AD$234","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$235","v":7.7087864665254555},{"$f":"AD$235","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$236","v":0},{"$f":"AD$236","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$237","v":0},{"$f":"AD$237","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$238","v":0},{"$f":"AD$238","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":37.291550427432433},0,0,0,0,0,{"$f":"SUM(AI2036:AI2045)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2024<0,AD2024,IF(AD2012=0,0,MIN((AD2024/AD2012)*(AD2024>0),AD2024)))","v":-3.9708736226630511E-3},-3.9708736226630511E-3,-3.9708736226630511E-3,-3.9708736226630502E-3,-3.9708736226630502E-3,{"$f":"-IF(AI2024<0,AI2024,IF(AI2012=0,0,MIN((AI2024/AI2012)*(AI2024>0),AI2024)))","v":-3.9708736226630494E-3},-3.9708736226630494E-3,-3.9708736226630494E-3,-3.9708736226630494E-3,-3.9708736226630494E-3]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2025<0,AD2025,IF(AD2013=0,0,MIN((AD2025/AD2013)*(AD2025>0),AD2025)))","v":-9.822942515472409E-2},-9.822942515472409E-2,-9.822942515472409E-2,-9.822942515472409E-2,-9.8229425154724076E-2,{"$f":"-IF(AI2025<0,AI2025,IF(AI2013=0,0,MIN((AI2025/AI2013)*(AI2025>0),AI2025)))","v":-9.8229425154724076E-2},-9.8229425154724062E-2,-9.8229425154724062E-2,-9.8229425154724048E-2,-9.8229425154724048E-2]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2026<0,AD2026,IF(AD2014=0,0,MIN((AD2026/AD2014)*(AD2026>0),AD2026)))","v":-0.19926569713979947},-0.1992656971397995,-0.1992656971397995,-0.19926569713979952,-0.19926569713979952,{"$f":"-IF(AI2026<0,AI2026,IF(AI2014=0,0,MIN((AI2026/AI2014)*(AI2026>0),AI2026)))","v":-0.19926569713979955},-0.19926569713979958,-0.19926569713979958,-0.19926569713979961,-0.19926569713979964]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2027<0,AD2027,IF(AD2015=0,0,MIN((AD2027/AD2015)*(AD2027>0),AD2027)))","v":-0.17382954793908184},-0.17382954793908184,-0.17382954793908184,-0.17382954793908181,-0.17382954793908181,{"$f":"-IF(AI2027<0,AI2027,IF(AI2015=0,0,MIN((AI2027/AI2015)*(AI2027>0),AI2027)))","v":-0.17382954793908179},-0.17382954793908179,-0.17382954793908179,-0.17382954793908179,-0.17382954793908181]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2028<0,AD2028,IF(AD2016=0,0,MIN((AD2028/AD2016)*(AD2028>0),AD2028)))","v":0},0,0,0,0,{"$f":"-IF(AI2028<0,AI2028,IF(AI2016=0,0,MIN((AI2028/AI2016)*(AI2028>0),AI2028)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2029<0,AD2029,IF(AD2017=0,0,MIN((AD2029/AD2017)*(AD2029>0),AD2029)))","v":0},0,0,0,0,{"$f":"-IF(AI2029<0,AI2029,IF(AI2017=0,0,MIN((AI2029/AI2017)*(AI2029>0),AI2029)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2030<0,AD2030,IF(AD2018=0,0,MIN((AD2030/AD2018)*(AD2030>0),AD2030)))","v":0},0,0,0,0,{"$f":"-IF(AI2030<0,AI2030,IF(AI2018=0,0,MIN((AI2030/AI2018)*(AI2030>0),AI2030)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2031<0,AD2031,IF(AD2019=0,0,MIN((AD2031/AD2019)*(AD2031>0),AD2031)))","v":0},0,0,0,0,{"$f":"-IF(AI2031<0,AI2031,IF(AI2019=0,0,MIN((AI2031/AI2019)*(AI2031>0),AI2031)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2032<0,AD2032,IF(AD2020=0,0,MIN((AD2032/AD2020)*(AD2032>0),AD2032)))","v":0},0,0,0,0,{"$f":"-IF(AI2032<0,AI2032,IF(AI2020=0,0,MIN((AI2032/AI2020)*(AI2032>0),AI2032)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD2033<0,AD2033,IF(AD2021=0,0,MIN((AD2033/AD2021)*(AD2033>0),AD2033)))","v":0},0,0,0,0,{"$f":"-IF(AI2033<0,AI2033,IF(AI2021=0,0,MIN((AI2033/AI2021)*(AI2033>0),AI2033)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2060:AD2069)","v":-0.47529554385626843},-0.47529554385626849,-0.47529554385626849,-0.47529554385626849,-0.47529554385626849,{"$f":"SUM(AI2060:AI2069)","v":-0.47529554385626849},-0.47529554385626849,-0.47529554385626849,-0.47529554385626849,-0.47529554385626849]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.2779611535864136},0.27399027996375053,0.27001940634108745,0.26604853271842438,0.26207765909576131,0.25810678547309823,{"$f":"AI2024+AI2036+AI2048+AI2060","v":0.25413591185043516},0.25016503822777209,0.24619416460510904,0.24222329098244599,0.23825241735978295]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9468827546417229,2.8486533294869987,2.7504239043322745,2.6521944791775502,2.553965054022826,2.4557356288681018,{"$f":"AI2025+AI2037+AI2049+AI2061","v":2.3575062037133776},2.2592767785586534,2.1610473534039292,2.062817928249205,1.964588503094481]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9632848569899739,9.7640191598501751,9.5647534627103763,9.3654877655705775,9.1662220684307787,8.9669563712909799,{"$f":"AI2026+AI2038+AI2050+AI2062","v":8.7676906741511811},8.5684249770113823,8.3691592798715835,8.1698935827317847,7.970627885591985]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2148864381724556,5.0410568902333734,4.8672273422942913,4.6933977943552092,4.5195682464161271,4.345738698477045,{"$f":"AI2027+AI2039+AI2051+AI2063","v":4.1719091505379629},3.9980796025988812,3.8242500546597995,3.6504205067207178,3.4765909587816362]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881,{"$f":"AI2028+AI2040+AI2052+AI2064","v":6.0472814468743881},6.0472814468743881,6.0472814468743881,6.0472814468743881,6.0472814468743881]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269,{"$f":"AI2029+AI2041+AI2053+AI2065","v":5.1324673106420269},5.1324673106420269,5.1324673106420269,5.1324673106420269,5.1324673106420269]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555,{"$f":"AI2030+AI2042+AI2054+AI2066","v":7.7087864665254555},7.7087864665254555,7.7087864665254555,7.7087864665254555,7.7087864665254555]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AI2031+AI2043+AI2055+AI2067","v":0},0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0},{"$f":"AD2032+AD2044+AD2056+AD2068","v":0},0,0,0,0,{"$f":"AI2032+AI2044+AI2056+AI2068","v":0},0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0},{"$f":"AD2033+AD2045+AD2057+AD2069","v":0},0,0,0,0,{"$f":"AI2033+AI2045+AI2057+AI2069","v":0},0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":37.291550427432433},36.816254883576164,36.340959339719902,35.865663795863632,35.390368252007363,34.915072708151094,{"$f":"SUM(AI2072:AI2081)","v":34.439777164294824},33.964481620438562,33.489186076582293,33.013890532726023,32.538594988869754]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]

{"sheet":"RegDepPipeline","index":15,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Pipeline"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"RegDepPipeline"},null,null,"Pipeline"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},12.3900141672906,12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,11.839319821819075,11.657176439944935,11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,10.746459530574239,10.564316148700099,10.38217276682596,10.20002938495182]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":12.3900141672906},12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,11.839319821819075,11.657176439944935,11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,10.746459530574239,10.564316148700099,10.38217276682596,10.20002938495182]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D746&\"-\"&$D$2,Asset_Splits!$A:$F,E746,FALSE)","v":1},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F746","v":12.3900141672906}]
[{"$f":"ROW()","v":747},null,"Compression"]
[{"$f":"ROW()","v":748},null,"Metering"]
[{"$f":"ROW()","v":749},null,"Other Depreciable"]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N746*$F752","v":0}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":12.3900141672906}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N746)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline",{"$f":"D746","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D758&\"-\"&$D$2,Asset_Splits!$A:$F,E758,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F758","v":0},{"$f":"Asset_NoReclass!P758*$F758","v":0},{"$f":"Asset_NoReclass!Q758*$F758","v":0},{"$f":"Asset_NoReclass!R758*$F758","v":0},{"$f":"Asset_NoReclass!S758*$F758","v":0},{"$f":"Asset_NoReclass!T758*$F758","v":0},{"$f":"Asset_NoReclass!U758*$F758","v":0},{"$f":"Asset_NoReclass!V758*$F758","v":0},{"$f":"Asset_NoReclass!W758*$F758","v":0},{"$f":"Asset_NoReclass!X758*$F758","v":0},{"$f":"Asset_NoReclass!Y758*$F758","v":0},{"$f":"Asset_NoReclass!Z758*$F758","v":0},{"$f":"Asset_NoReclass!AA758*$F758","v":0},{"$f":"Asset_NoReclass!AB758*$F758","v":0},{"$f":"Asset_NoReclass!AC758*$F758","v":0}]
[{"$f":"ROW()","v":759},null,"Compression"]
[{"$f":"ROW()","v":760},null,"Metering"]
[{"$f":"ROW()","v":761},null,"Other Depreciable"]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F762","v":0},{"$f":"Asset_NoReclass!P758*$F762","v":0},{"$f":"Asset_NoReclass!Q758*$F762","v":0},{"$f":"Asset_NoReclass!R758*$F762","v":0},{"$f":"Asset_NoReclass!S758*$F762","v":0},{"$f":"Asset_NoReclass!T758*$F762","v":0},{"$f":"Asset_NoReclass!U758*$F762","v":0},{"$f":"Asset_NoReclass!V758*$F762","v":0},{"$f":"Asset_NoReclass!W758*$F762","v":0},{"$f":"Asset_NoReclass!X758*$F762","v":0},{"$f":"Asset_NoReclass!Y758*$F762","v":0},{"$f":"Asset_NoReclass!Z758*$F762","v":0},{"$f":"Asset_NoReclass!AA758*$F762","v":0},{"$f":"Asset_NoReclass!AB758*$F762","v":0},{"$f":"Asset_NoReclass!AC758*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F763","v":0},{"$f":"Asset_NoReclass!P758*$F763","v":0},{"$f":"Asset_NoReclass!Q758*$F763","v":0},{"$f":"Asset_NoReclass!R758*$F763","v":0},{"$f":"Asset_NoReclass!S758*$F763","v":0},{"$f":"Asset_NoReclass!T758*$F763","v":0},{"$f":"Asset_NoReclass!U758*$F763","v":0},{"$f":"Asset_NoReclass!V758*$F763","v":0},{"$f":"Asset_NoReclass!W758*$F763","v":0},{"$f":"Asset_NoReclass!X758*$F763","v":0},{"$f":"Asset_NoReclass!Y758*$F763","v":0},{"$f":"Asset_NoReclass!Z758*$F763","v":0},{"$f":"Asset_NoReclass!AA758*$F763","v":0},{"$f":"Asset_NoReclass!AB758*$F763","v":0},{"$f":"Asset_NoReclass!AC758*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O758*$F764","v":0},{"$f":"Asset_NoReclass!P758*$F764","v":0},{"$f":"Asset_NoReclass!Q758*$F764","v":0},{"$f":"Asset_NoReclass!R758*$F764","v":0},{"$f":"Asset_NoReclass!S758*$F764","v":0},{"$f":"Asset_NoReclass!T758*$F764","v":0},{"$f":"Asset_NoReclass!U758*$F764","v":0},{"$f":"Asset_NoReclass!V758*$F764","v":0},{"$f":"Asset_NoReclass!W758*$F764","v":0},{"$f":"Asset_NoReclass!X758*$F764","v":0},{"$f":"Asset_NoReclass!Y758*$F764","v":0},{"$f":"Asset_NoReclass!Z758*$F764","v":0},{"$f":"Asset_NoReclass!AA758*$F764","v":0},{"$f":"Asset_NoReclass!AB758*$F764","v":0},{"$f":"Asset_NoReclass!AC758*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F770","v":-0.11013886909430445},{"$f":"Asset_NoReclass!P770*$F770","v":-0.11013886909430445},{"$f":"Asset_NoReclass!Q770*$F770","v":-0.11013886909430445},{"$f":"Asset_NoReclass!R770*$F770","v":-0.11013886909430445},{"$f":"Asset_NoReclass!S770*$F770","v":-0.11013886909430445},{"$f":"Asset_NoReclass!T770*$F770","v":-0.18214338187413967},{"$f":"Asset_NoReclass!U770*$F770","v":-0.18214338187413967},{"$f":"Asset_NoReclass!V770*$F770","v":-0.18214338187413967},{"$f":"Asset_NoReclass!W770*$F770","v":-0.18214338187413967},{"$f":"Asset_NoReclass!X770*$F770","v":-0.18214338187413967},{"$f":"Asset_NoReclass!Y770*$F770","v":-0.18214338187413967},{"$f":"Asset_NoReclass!Z770*$F770","v":-0.18214338187413964},{"$f":"Asset_NoReclass!AA770*$F770","v":-0.18214338187413964},{"$f":"Asset_NoReclass!AB770*$F770","v":-0.18214338187413961},{"$f":"Asset_NoReclass!AC770*$F770","v":-0.18214338187413961}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F774","v":0},{"$f":"Asset_NoReclass!P770*$F774","v":0},{"$f":"Asset_NoReclass!Q770*$F774","v":0},{"$f":"Asset_NoReclass!R770*$F774","v":0},{"$f":"Asset_NoReclass!S770*$F774","v":0},{"$f":"Asset_NoReclass!T770*$F774","v":0},{"$f":"Asset_NoReclass!U770*$F774","v":0},{"$f":"Asset_NoReclass!V770*$F774","v":0},{"$f":"Asset_NoReclass!W770*$F774","v":0},{"$f":"Asset_NoReclass!X770*$F774","v":0},{"$f":"Asset_NoReclass!Y770*$F774","v":0},{"$f":"Asset_NoReclass!Z770*$F774","v":0},{"$f":"Asset_NoReclass!AA770*$F774","v":0},{"$f":"Asset_NoReclass!AB770*$F774","v":0},{"$f":"Asset_NoReclass!AC770*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F775","v":0},{"$f":"Asset_NoReclass!P770*$F775","v":0},{"$f":"Asset_NoReclass!Q770*$F775","v":0},{"$f":"Asset_NoReclass!R770*$F775","v":0},{"$f":"Asset_NoReclass!S770*$F775","v":0},{"$f":"Asset_NoReclass!T770*$F775","v":0},{"$f":"Asset_NoReclass!U770*$F775","v":0},{"$f":"Asset_NoReclass!V770*$F775","v":0},{"$f":"Asset_NoReclass!W770*$F775","v":0},{"$f":"Asset_NoReclass!X770*$F775","v":0},{"$f":"Asset_NoReclass!Y770*$F775","v":0},{"$f":"Asset_NoReclass!Z770*$F775","v":0},{"$f":"Asset_NoReclass!AA770*$F775","v":0},{"$f":"Asset_NoReclass!AB770*$F775","v":0},{"$f":"Asset_NoReclass!AC770*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O770*$F776","v":0},{"$f":"Asset_NoReclass!P770*$F776","v":0},{"$f":"Asset_NoReclass!Q770*$F776","v":0},{"$f":"Asset_NoReclass!R770*$F776","v":0},{"$f":"Asset_NoReclass!S770*$F776","v":0},{"$f":"Asset_NoReclass!T770*$F776","v":0},{"$f":"Asset_NoReclass!U770*$F776","v":0},{"$f":"Asset_NoReclass!V770*$F776","v":0},{"$f":"Asset_NoReclass!W770*$F776","v":0},{"$f":"Asset_NoReclass!X770*$F776","v":0},{"$f":"Asset_NoReclass!Y770*$F776","v":0},{"$f":"Asset_NoReclass!Z770*$F776","v":0},{"$f":"Asset_NoReclass!AA770*$F776","v":0},{"$f":"Asset_NoReclass!AB770*$F776","v":0},{"$f":"Asset_NoReclass!AC770*$F776","v":0}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.11013886909430445},-0.11013886909430445,-0.11013886909430445,-0.11013886909430445,-0.11013886909430445,-0.18214338187413967,-0.18214338187413967,-0.18214338187413967,-0.18214338187413967,-0.18214338187413967,-0.18214338187413967,-0.18214338187413964,-0.18214338187413964,-0.18214338187413961,-0.18214338187413961]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":12.3900141672906},12.279875298196295,12.16973642910199,12.059597560007685,11.94945869091338,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":11.839319821819075},{"$f":"T734+T746+T758+T770","v":11.657176439944935},11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":10.746459530574239},{"$f":"Z734+Z746+Z758+Z770","v":10.564316148700099},10.38217276682596,10.20002938495182,10.017886003077681]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":12.3900141672906},{"$f":"SUM(O782:O791)","v":12.279875298196295},12.16973642910199,12.059597560007685,11.94945869091338,11.839319821819075,11.657176439944935,11.475033058070796,11.292889676196657,11.110746294322517,10.928602912448378,10.746459530574239,10.564316148700099,10.38217276682596,10.20002938495182,10.017886003077681]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":0}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},371.0814151419288,370.94083685187968,370.80025856183056,370.65968027178144,370.51910198173232,364.90517619413032,359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,319.99376989331432]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":371.0814151419288},370.94083685187968,370.80025856183056,370.65968027178144,370.51910198173232,364.90517619413032,359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,319.99376989331432]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D832&\"-\"&$D$2,Asset_Splits!$A:$F,E832,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F832","v":371.0814151419288}]
[{"$f":"ROW()","v":833},null,"Compression"]
[{"$f":"ROW()","v":834},null,"Metering"]
[{"$f":"ROW()","v":835},null,"Other Depreciable"]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O832*$F838","v":0}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":371.0814151419288}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O832)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline",{"$f":"D832","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D844&\"-\"&$D$2,Asset_Splits!$A:$F,E844,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F844","v":0},{"$f":"Asset_NoReclass!Q844*$F844","v":0},{"$f":"Asset_NoReclass!R844*$F844","v":0},{"$f":"Asset_NoReclass!S844*$F844","v":0},{"$f":"Asset_NoReclass!T844*$F844","v":0},{"$f":"Asset_NoReclass!U844*$F844","v":0},{"$f":"Asset_NoReclass!V844*$F844","v":0},{"$f":"Asset_NoReclass!W844*$F844","v":0},{"$f":"Asset_NoReclass!X844*$F844","v":0},{"$f":"Asset_NoReclass!Y844*$F844","v":0},{"$f":"Asset_NoReclass!Z844*$F844","v":0},{"$f":"Asset_NoReclass!AA844*$F844","v":0},{"$f":"Asset_NoReclass!AB844*$F844","v":0},{"$f":"Asset_NoReclass!AC844*$F844","v":0}]
[{"$f":"ROW()","v":845},null,"Compression"]
[{"$f":"ROW()","v":846},null,"Metering"]
[{"$f":"ROW()","v":847},null,"Other Depreciable"]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F848","v":0},{"$f":"Asset_NoReclass!Q844*$F848","v":0},{"$f":"Asset_NoReclass!R844*$F848","v":0},{"$f":"Asset_NoReclass!S844*$F848","v":0},{"$f":"Asset_NoReclass!T844*$F848","v":0},{"$f":"Asset_NoReclass!U844*$F848","v":0},{"$f":"Asset_NoReclass!V844*$F848","v":0},{"$f":"Asset_NoReclass!W844*$F848","v":0},{"$f":"Asset_NoReclass!X844*$F848","v":0},{"$f":"Asset_NoReclass!Y844*$F848","v":0},{"$f":"Asset_NoReclass!Z844*$F848","v":0},{"$f":"Asset_NoReclass!AA844*$F848","v":0},{"$f":"Asset_NoReclass!AB844*$F848","v":0},{"$f":"Asset_NoReclass!AC844*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F849","v":0},{"$f":"Asset_NoReclass!Q844*$F849","v":0},{"$f":"Asset_NoReclass!R844*$F849","v":0},{"$f":"Asset_NoReclass!S844*$F849","v":0},{"$f":"Asset_NoReclass!T844*$F849","v":0},{"$f":"Asset_NoReclass!U844*$F849","v":0},{"$f":"Asset_NoReclass!V844*$F849","v":0},{"$f":"Asset_NoReclass!W844*$F849","v":0},{"$f":"Asset_NoReclass!X844*$F849","v":0},{"$f":"Asset_NoReclass!Y844*$F849","v":0},{"$f":"Asset_NoReclass!Z844*$F849","v":0},{"$f":"Asset_NoReclass!AA844*$F849","v":0},{"$f":"Asset_NoReclass!AB844*$F849","v":0},{"$f":"Asset_NoReclass!AC844*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P844*$F850","v":0},{"$f":"Asset_NoReclass!Q844*$F850","v":0},{"$f":"Asset_NoReclass!R844*$F850","v":0},{"$f":"Asset_NoReclass!S844*$F850","v":0},{"$f":"Asset_NoReclass!T844*$F850","v":0},{"$f":"Asset_NoReclass!U844*$F850","v":0},{"$f":"Asset_NoReclass!V844*$F850","v":0},{"$f":"Asset_NoReclass!W844*$F850","v":0},{"$f":"Asset_NoReclass!X844*$F850","v":0},{"$f":"Asset_NoReclass!Y844*$F850","v":0},{"$f":"Asset_NoReclass!Z844*$F850","v":0},{"$f":"Asset_NoReclass!AA844*$F850","v":0},{"$f":"Asset_NoReclass!AB844*$F850","v":0},{"$f":"Asset_NoReclass!AC844*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F856","v":-0.14057829004910385},{"$f":"Asset_NoReclass!Q856*$F856","v":-0.14057829004910385},{"$f":"Asset_NoReclass!R856*$F856","v":-0.14057829004910385},{"$f":"Asset_NoReclass!S856*$F856","v":-0.14057829004910385},{"$f":"Asset_NoReclass!T856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!U856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!V856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!W856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!X856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!Y856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!Z856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!AA856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!AB856*$F856","v":-5.6139257876020068},{"$f":"Asset_NoReclass!AC856*$F856","v":-5.6139257876020068}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F860","v":0},{"$f":"Asset_NoReclass!Q856*$F860","v":0},{"$f":"Asset_NoReclass!R856*$F860","v":0},{"$f":"Asset_NoReclass!S856*$F860","v":0},{"$f":"Asset_NoReclass!T856*$F860","v":0},{"$f":"Asset_NoReclass!U856*$F860","v":0},{"$f":"Asset_NoReclass!V856*$F860","v":0},{"$f":"Asset_NoReclass!W856*$F860","v":0},{"$f":"Asset_NoReclass!X856*$F860","v":0},{"$f":"Asset_NoReclass!Y856*$F860","v":0},{"$f":"Asset_NoReclass!Z856*$F860","v":0},{"$f":"Asset_NoReclass!AA856*$F860","v":0},{"$f":"Asset_NoReclass!AB856*$F860","v":0},{"$f":"Asset_NoReclass!AC856*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F861","v":0},{"$f":"Asset_NoReclass!Q856*$F861","v":0},{"$f":"Asset_NoReclass!R856*$F861","v":0},{"$f":"Asset_NoReclass!S856*$F861","v":0},{"$f":"Asset_NoReclass!T856*$F861","v":0},{"$f":"Asset_NoReclass!U856*$F861","v":0},{"$f":"Asset_NoReclass!V856*$F861","v":0},{"$f":"Asset_NoReclass!W856*$F861","v":0},{"$f":"Asset_NoReclass!X856*$F861","v":0},{"$f":"Asset_NoReclass!Y856*$F861","v":0},{"$f":"Asset_NoReclass!Z856*$F861","v":0},{"$f":"Asset_NoReclass!AA856*$F861","v":0},{"$f":"Asset_NoReclass!AB856*$F861","v":0},{"$f":"Asset_NoReclass!AC856*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P856*$F862","v":0},{"$f":"Asset_NoReclass!Q856*$F862","v":0},{"$f":"Asset_NoReclass!R856*$F862","v":0},{"$f":"Asset_NoReclass!S856*$F862","v":0},{"$f":"Asset_NoReclass!T856*$F862","v":0},{"$f":"Asset_NoReclass!U856*$F862","v":0},{"$f":"Asset_NoReclass!V856*$F862","v":0},{"$f":"Asset_NoReclass!W856*$F862","v":0},{"$f":"Asset_NoReclass!X856*$F862","v":0},{"$f":"Asset_NoReclass!Y856*$F862","v":0},{"$f":"Asset_NoReclass!Z856*$F862","v":0},{"$f":"Asset_NoReclass!AA856*$F862","v":0},{"$f":"Asset_NoReclass!AB856*$F862","v":0},{"$f":"Asset_NoReclass!AC856*$F862","v":0}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-0.14057829004910385},-0.14057829004910385,-0.14057829004910385,-0.14057829004910385,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068,-5.6139257876020068]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":371.0814151419288},370.94083685187968,370.80025856183056,370.65968027178144,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":370.51910198173232},{"$f":"T820+T832+T844+T856","v":364.90517619413032},359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":336.83554725612032},{"$f":"Z820+Z832+Z844+Z856","v":331.22162146851832},325.60769568091632,319.99376989331432,314.37984410571232]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":371.0814151419288},{"$f":"SUM(P868:P877)","v":370.94083685187968},370.80025856183056,370.65968027178144,370.51910198173232,364.90517619413032,359.29125040652832,353.67732461892632,348.06339883132432,342.44947304372232,336.83554725612032,331.22162146851832,325.60769568091632,319.99376989331432,314.37984410571232]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":0}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.7973695496968982,-4.4254161031624601,-10.64820175602182,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":1.7973695496968982},-4.4254161031624601,-10.64820175602182,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D918&\"-\"&$D$2,Asset_Splits!$A:$F,E918,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F918","v":1.7973695496968982}]
[{"$f":"ROW()","v":919},null,"Compression"]
[{"$f":"ROW()","v":920},null,"Metering"]
[{"$f":"ROW()","v":921},null,"Other Depreciable"]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P918*$F924","v":0}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":1.7973695496968982}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P918)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline",{"$f":"D918","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D930&\"-\"&$D$2,Asset_Splits!$A:$F,E930,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F930","v":0},{"$f":"Asset_NoReclass!R930*$F930","v":0},{"$f":"Asset_NoReclass!S930*$F930","v":0},{"$f":"Asset_NoReclass!T930*$F930","v":0},{"$f":"Asset_NoReclass!U930*$F930","v":0},{"$f":"Asset_NoReclass!V930*$F930","v":0},{"$f":"Asset_NoReclass!W930*$F930","v":0},{"$f":"Asset_NoReclass!X930*$F930","v":0},{"$f":"Asset_NoReclass!Y930*$F930","v":0},{"$f":"Asset_NoReclass!Z930*$F930","v":0},{"$f":"Asset_NoReclass!AA930*$F930","v":0},{"$f":"Asset_NoReclass!AB930*$F930","v":0},{"$f":"Asset_NoReclass!AC930*$F930","v":0}]
[{"$f":"ROW()","v":931},null,"Compression"]
[{"$f":"ROW()","v":932},null,"Metering"]
[{"$f":"ROW()","v":933},null,"Other Depreciable"]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F934","v":0},{"$f":"Asset_NoReclass!R930*$F934","v":0},{"$f":"Asset_NoReclass!S930*$F934","v":0},{"$f":"Asset_NoReclass!T930*$F934","v":0},{"$f":"Asset_NoReclass!U930*$F934","v":0},{"$f":"Asset_NoReclass!V930*$F934","v":0},{"$f":"Asset_NoReclass!W930*$F934","v":0},{"$f":"Asset_NoReclass!X930*$F934","v":0},{"$f":"Asset_NoReclass!Y930*$F934","v":0},{"$f":"Asset_NoReclass!Z930*$F934","v":0},{"$f":"Asset_NoReclass!AA930*$F934","v":0},{"$f":"Asset_NoReclass!AB930*$F934","v":0},{"$f":"Asset_NoReclass!AC930*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F935","v":0},{"$f":"Asset_NoReclass!R930*$F935","v":0},{"$f":"Asset_NoReclass!S930*$F935","v":0},{"$f":"Asset_NoReclass!T930*$F935","v":0},{"$f":"Asset_NoReclass!U930*$F935","v":0},{"$f":"Asset_NoReclass!V930*$F935","v":0},{"$f":"Asset_NoReclass!W930*$F935","v":0},{"$f":"Asset_NoReclass!X930*$F935","v":0},{"$f":"Asset_NoReclass!Y930*$F935","v":0},{"$f":"Asset_NoReclass!Z930*$F935","v":0},{"$f":"Asset_NoReclass!AA930*$F935","v":0},{"$f":"Asset_NoReclass!AB930*$F935","v":0},{"$f":"Asset_NoReclass!AC930*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q930*$F936","v":0},{"$f":"Asset_NoReclass!R930*$F936","v":0},{"$f":"Asset_NoReclass!S930*$F936","v":0},{"$f":"Asset_NoReclass!T930*$F936","v":0},{"$f":"Asset_NoReclass!U930*$F936","v":0},{"$f":"Asset_NoReclass!V930*$F936","v":0},{"$f":"Asset_NoReclass!W930*$F936","v":0},{"$f":"Asset_NoReclass!X930*$F936","v":0},{"$f":"Asset_NoReclass!Y930*$F936","v":0},{"$f":"Asset_NoReclass!Z930*$F936","v":0},{"$f":"Asset_NoReclass!AA930*$F936","v":0},{"$f":"Asset_NoReclass!AB930*$F936","v":0},{"$f":"Asset_NoReclass!AC930*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F942","v":-6.2227856528593586},{"$f":"Asset_NoReclass!R942*$F942","v":-6.2227856528593586},{"$f":"Asset_NoReclass!S942*$F942","v":-6.2227856528593586},{"$f":"Asset_NoReclass!T942*$F942","v":0},{"$f":"Asset_NoReclass!U942*$F942","v":0},{"$f":"Asset_NoReclass!V942*$F942","v":0},{"$f":"Asset_NoReclass!W942*$F942","v":0},{"$f":"Asset_NoReclass!X942*$F942","v":0},{"$f":"Asset_NoReclass!Y942*$F942","v":0},{"$f":"Asset_NoReclass!Z942*$F942","v":0},{"$f":"Asset_NoReclass!AA942*$F942","v":0},{"$f":"Asset_NoReclass!AB942*$F942","v":0},{"$f":"Asset_NoReclass!AC942*$F942","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F946","v":0},{"$f":"Asset_NoReclass!R942*$F946","v":0},{"$f":"Asset_NoReclass!S942*$F946","v":0},{"$f":"Asset_NoReclass!T942*$F946","v":0},{"$f":"Asset_NoReclass!U942*$F946","v":0},{"$f":"Asset_NoReclass!V942*$F946","v":0},{"$f":"Asset_NoReclass!W942*$F946","v":0},{"$f":"Asset_NoReclass!X942*$F946","v":0},{"$f":"Asset_NoReclass!Y942*$F946","v":0},{"$f":"Asset_NoReclass!Z942*$F946","v":0},{"$f":"Asset_NoReclass!AA942*$F946","v":0},{"$f":"Asset_NoReclass!AB942*$F946","v":0},{"$f":"Asset_NoReclass!AC942*$F946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F947","v":0},{"$f":"Asset_NoReclass!R942*$F947","v":0},{"$f":"Asset_NoReclass!S942*$F947","v":0},{"$f":"Asset_NoReclass!T942*$F947","v":0},{"$f":"Asset_NoReclass!U942*$F947","v":0},{"$f":"Asset_NoReclass!V942*$F947","v":0},{"$f":"Asset_NoReclass!W942*$F947","v":0},{"$f":"Asset_NoReclass!X942*$F947","v":0},{"$f":"Asset_NoReclass!Y942*$F947","v":0},{"$f":"Asset_NoReclass!Z942*$F947","v":0},{"$f":"Asset_NoReclass!AA942*$F947","v":0},{"$f":"Asset_NoReclass!AB942*$F947","v":0},{"$f":"Asset_NoReclass!AC942*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q942*$F948","v":0},{"$f":"Asset_NoReclass!R942*$F948","v":0},{"$f":"Asset_NoReclass!S942*$F948","v":0},{"$f":"Asset_NoReclass!T942*$F948","v":0},{"$f":"Asset_NoReclass!U942*$F948","v":0},{"$f":"Asset_NoReclass!V942*$F948","v":0},{"$f":"Asset_NoReclass!W942*$F948","v":0},{"$f":"Asset_NoReclass!X942*$F948","v":0},{"$f":"Asset_NoReclass!Y942*$F948","v":0},{"$f":"Asset_NoReclass!Z942*$F948","v":0},{"$f":"Asset_NoReclass!AA942*$F948","v":0},{"$f":"Asset_NoReclass!AB942*$F948","v":0},{"$f":"Asset_NoReclass!AC942*$F948","v":0}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-6.2227856528593586},-6.2227856528593586,-6.2227856528593586,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.7973695496968982},-4.4254161031624601,-10.64820175602182,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":1.7973695496968982},{"$f":"SUM(Q954:Q963)","v":-4.4254161031624601},-10.64820175602182,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":-16.870987408881177}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-16.870987408881177}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},746.17834924232147,739.47375358190538,732.7691579214893,721.99314089323207,711.21712386497484,700.44110683671761,689.66508980846038,678.88907278020315,668.11305575194592,657.33703872368869,646.56102169543146,635.78500466717423]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0.12122964044747472,0.12014036236525315,0.11905108428303157,0.11730033304357522,0.11554958180411887,0.11379883056466251,0.11204807932520616,0.11029732808574981,0.10854657684629346,0.10679582560683711,0.10504507436738075,0.1032943231279244]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":746.29957888276897},739.59389394427069,732.8882090057723,722.11044122627561,711.33267344677893,700.55490566728224,689.77713788778556,678.99937010828887,668.22160232879219,657.4438345492955,646.66606676979882,635.88829899030213]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1004&\"-\"&$D$2,Asset_Splits!$A:$F,E1004,FALSE)","v":0.99983755901265692},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1004","v":746.17834924232147}]
[{"$f":"ROW()","v":1005},null,"Compression"]
[{"$f":"ROW()","v":1006},null,"Metering"]
[{"$f":"ROW()","v":1007},null,"Other Depreciable"]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":1.6244098734312411E-4},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1009","v":0.12122964044747472}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1004*$F1010","v":0}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":746.29957888276897}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1004)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline",{"$f":"D1004","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1016&\"-\"&$D$2,Asset_Splits!$A:$F,E1016,FALSE)","v":0.99983755901265692},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1016","v":0},{"$f":"Asset_NoReclass!S1016*$F1016","v":0},{"$f":"Asset_NoReclass!T1016*$F1016","v":0},{"$f":"Asset_NoReclass!U1016*$F1016","v":0},{"$f":"Asset_NoReclass!V1016*$F1016","v":0},{"$f":"Asset_NoReclass!W1016*$F1016","v":0},{"$f":"Asset_NoReclass!X1016*$F1016","v":0},{"$f":"Asset_NoReclass!Y1016*$F1016","v":0},{"$f":"Asset_NoReclass!Z1016*$F1016","v":0},{"$f":"Asset_NoReclass!AA1016*$F1016","v":0},{"$f":"Asset_NoReclass!AB1016*$F1016","v":0},{"$f":"Asset_NoReclass!AC1016*$F1016","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression"]
[{"$f":"ROW()","v":1018},null,"Metering"]
[{"$f":"ROW()","v":1019},null,"Other Depreciable"]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1020","v":0},{"$f":"Asset_NoReclass!S1016*$F1020","v":0},{"$f":"Asset_NoReclass!T1016*$F1020","v":0},{"$f":"Asset_NoReclass!U1016*$F1020","v":0},{"$f":"Asset_NoReclass!V1016*$F1020","v":0},{"$f":"Asset_NoReclass!W1016*$F1020","v":0},{"$f":"Asset_NoReclass!X1016*$F1020","v":0},{"$f":"Asset_NoReclass!Y1016*$F1020","v":0},{"$f":"Asset_NoReclass!Z1016*$F1020","v":0},{"$f":"Asset_NoReclass!AA1016*$F1020","v":0},{"$f":"Asset_NoReclass!AB1016*$F1020","v":0},{"$f":"Asset_NoReclass!AC1016*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":1.6244098734312411E-4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1021","v":0},{"$f":"Asset_NoReclass!S1016*$F1021","v":0},{"$f":"Asset_NoReclass!T1016*$F1021","v":0},{"$f":"Asset_NoReclass!U1016*$F1021","v":0},{"$f":"Asset_NoReclass!V1016*$F1021","v":0},{"$f":"Asset_NoReclass!W1016*$F1021","v":0},{"$f":"Asset_NoReclass!X1016*$F1021","v":0},{"$f":"Asset_NoReclass!Y1016*$F1021","v":0},{"$f":"Asset_NoReclass!Z1016*$F1021","v":0},{"$f":"Asset_NoReclass!AA1016*$F1021","v":0},{"$f":"Asset_NoReclass!AB1016*$F1021","v":0},{"$f":"Asset_NoReclass!AC1016*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1016*$F1022","v":0},{"$f":"Asset_NoReclass!S1016*$F1022","v":0},{"$f":"Asset_NoReclass!T1016*$F1022","v":0},{"$f":"Asset_NoReclass!U1016*$F1022","v":0},{"$f":"Asset_NoReclass!V1016*$F1022","v":0},{"$f":"Asset_NoReclass!W1016*$F1022","v":0},{"$f":"Asset_NoReclass!X1016*$F1022","v":0},{"$f":"Asset_NoReclass!Y1016*$F1022","v":0},{"$f":"Asset_NoReclass!Z1016*$F1022","v":0},{"$f":"Asset_NoReclass!AA1016*$F1022","v":0},{"$f":"Asset_NoReclass!AB1016*$F1022","v":0},{"$f":"Asset_NoReclass!AC1016*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0.99983755901265692},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1028","v":-6.7045956604160679},{"$f":"Asset_NoReclass!S1028*$F1028","v":-6.7045956604160679},{"$f":"Asset_NoReclass!T1028*$F1028","v":-10.776017028257199},{"$f":"Asset_NoReclass!U1028*$F1028","v":-10.776017028257199},{"$f":"Asset_NoReclass!V1028*$F1028","v":-10.776017028257199},{"$f":"Asset_NoReclass!W1028*$F1028","v":-10.776017028257199},{"$f":"Asset_NoReclass!X1028*$F1028","v":-10.776017028257199},{"$f":"Asset_NoReclass!Y1028*$F1028","v":-10.776017028257193},{"$f":"Asset_NoReclass!Z1028*$F1028","v":-10.776017028257193},{"$f":"Asset_NoReclass!AA1028*$F1028","v":-10.776017028257193},{"$f":"Asset_NoReclass!AB1028*$F1028","v":-10.776017028257192},{"$f":"Asset_NoReclass!AC1028*$F1028","v":-10.776017028257192}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1032","v":0},{"$f":"Asset_NoReclass!S1028*$F1032","v":0},{"$f":"Asset_NoReclass!T1028*$F1032","v":0},{"$f":"Asset_NoReclass!U1028*$F1032","v":0},{"$f":"Asset_NoReclass!V1028*$F1032","v":0},{"$f":"Asset_NoReclass!W1028*$F1032","v":0},{"$f":"Asset_NoReclass!X1028*$F1032","v":0},{"$f":"Asset_NoReclass!Y1028*$F1032","v":0},{"$f":"Asset_NoReclass!Z1028*$F1032","v":0},{"$f":"Asset_NoReclass!AA1028*$F1032","v":0},{"$f":"Asset_NoReclass!AB1028*$F1032","v":0},{"$f":"Asset_NoReclass!AC1028*$F1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,1.6244098734312411E-4,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1033","v":-1.0892780822215787E-3},{"$f":"Asset_NoReclass!S1028*$F1033","v":-1.0892780822215787E-3},{"$f":"Asset_NoReclass!T1028*$F1033","v":-1.7507512394563469E-3},{"$f":"Asset_NoReclass!U1028*$F1033","v":-1.7507512394563469E-3},{"$f":"Asset_NoReclass!V1028*$F1033","v":-1.7507512394563469E-3},{"$f":"Asset_NoReclass!W1028*$F1033","v":-1.7507512394563469E-3},{"$f":"Asset_NoReclass!X1028*$F1033","v":-1.7507512394563469E-3},{"$f":"Asset_NoReclass!Y1028*$F1033","v":-1.7507512394563461E-3},{"$f":"Asset_NoReclass!Z1028*$F1033","v":-1.7507512394563461E-3},{"$f":"Asset_NoReclass!AA1028*$F1033","v":-1.7507512394563461E-3},{"$f":"Asset_NoReclass!AB1028*$F1033","v":-1.7507512394563459E-3},{"$f":"Asset_NoReclass!AC1028*$F1033","v":-1.7507512394563459E-3}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1028*$F1034","v":0},{"$f":"Asset_NoReclass!S1028*$F1034","v":0},{"$f":"Asset_NoReclass!T1028*$F1034","v":0},{"$f":"Asset_NoReclass!U1028*$F1034","v":0},{"$f":"Asset_NoReclass!V1028*$F1034","v":0},{"$f":"Asset_NoReclass!W1028*$F1034","v":0},{"$f":"Asset_NoReclass!X1028*$F1034","v":0},{"$f":"Asset_NoReclass!Y1028*$F1034","v":0},{"$f":"Asset_NoReclass!Z1028*$F1034","v":0},{"$f":"Asset_NoReclass!AA1028*$F1034","v":0},{"$f":"Asset_NoReclass!AB1028*$F1034","v":0},{"$f":"Asset_NoReclass!AC1028*$F1034","v":0}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-6.7056849384982895},-6.7056849384982895,-10.777767779496655,-10.777767779496655,-10.777767779496655,-10.777767779496655,-10.777767779496655,-10.777767779496649,-10.777767779496649,-10.777767779496649,-10.777767779496648,-10.777767779496648]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":746.17834924232147},739.47375358190538,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":732.7691579214893},{"$f":"T992+T1004+T1016+T1028","v":721.99314089323207},711.21712386497484,700.44110683671761,689.66508980846038,678.88907278020315,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":668.11305575194592},{"$f":"Z992+Z1004+Z1016+Z1028","v":657.33703872368869},646.56102169543146,635.78500466717423,625.00898763891701]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0.12122964044747472,0.12014036236525315,0.11905108428303157,0.11730033304357522,0.11554958180411887,0.11379883056466251,0.11204807932520616,0.11029732808574981,0.10854657684629346,0.10679582560683711,0.10504507436738075,0.1032943231279244,0.10154357188846805]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":746.29957888276897},{"$f":"SUM(R1040:R1049)","v":739.59389394427069},732.8882090057723,722.11044122627561,711.33267344677893,700.55490566728224,689.77713788778556,678.99937010828887,668.22160232879219,657.4438345492955,646.66606676979882,635.88829899030213,625.11053121080545]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1090&\"-\"&$D$2,Asset_Splits!$A:$F,E1090,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1090","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression"]
[{"$f":"ROW()","v":1092},null,"Metering"]
[{"$f":"ROW()","v":1093},null,"Other Depreciable"]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1090*$F1096","v":0}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":0}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1090)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline",{"$f":"D1090","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1102&\"-\"&$D$2,Asset_Splits!$A:$F,E1102,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1102","v":0},{"$f":"Asset_NoReclass!T1102*$F1102","v":0},{"$f":"Asset_NoReclass!U1102*$F1102","v":0},{"$f":"Asset_NoReclass!V1102*$F1102","v":0},{"$f":"Asset_NoReclass!W1102*$F1102","v":0},{"$f":"Asset_NoReclass!X1102*$F1102","v":0},{"$f":"Asset_NoReclass!Y1102*$F1102","v":0},{"$f":"Asset_NoReclass!Z1102*$F1102","v":0},{"$f":"Asset_NoReclass!AA1102*$F1102","v":0},{"$f":"Asset_NoReclass!AB1102*$F1102","v":0},{"$f":"Asset_NoReclass!AC1102*$F1102","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression"]
[{"$f":"ROW()","v":1104},null,"Metering"]
[{"$f":"ROW()","v":1105},null,"Other Depreciable"]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1106","v":0},{"$f":"Asset_NoReclass!T1102*$F1106","v":0},{"$f":"Asset_NoReclass!U1102*$F1106","v":0},{"$f":"Asset_NoReclass!V1102*$F1106","v":0},{"$f":"Asset_NoReclass!W1102*$F1106","v":0},{"$f":"Asset_NoReclass!X1102*$F1106","v":0},{"$f":"Asset_NoReclass!Y1102*$F1106","v":0},{"$f":"Asset_NoReclass!Z1102*$F1106","v":0},{"$f":"Asset_NoReclass!AA1102*$F1106","v":0},{"$f":"Asset_NoReclass!AB1102*$F1106","v":0},{"$f":"Asset_NoReclass!AC1102*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1107","v":0},{"$f":"Asset_NoReclass!T1102*$F1107","v":0},{"$f":"Asset_NoReclass!U1102*$F1107","v":0},{"$f":"Asset_NoReclass!V1102*$F1107","v":0},{"$f":"Asset_NoReclass!W1102*$F1107","v":0},{"$f":"Asset_NoReclass!X1102*$F1107","v":0},{"$f":"Asset_NoReclass!Y1102*$F1107","v":0},{"$f":"Asset_NoReclass!Z1102*$F1107","v":0},{"$f":"Asset_NoReclass!AA1102*$F1107","v":0},{"$f":"Asset_NoReclass!AB1102*$F1107","v":0},{"$f":"Asset_NoReclass!AC1102*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1102*$F1108","v":0},{"$f":"Asset_NoReclass!T1102*$F1108","v":0},{"$f":"Asset_NoReclass!U1102*$F1108","v":0},{"$f":"Asset_NoReclass!V1102*$F1108","v":0},{"$f":"Asset_NoReclass!W1102*$F1108","v":0},{"$f":"Asset_NoReclass!X1102*$F1108","v":0},{"$f":"Asset_NoReclass!Y1102*$F1108","v":0},{"$f":"Asset_NoReclass!Z1102*$F1108","v":0},{"$f":"Asset_NoReclass!AA1102*$F1108","v":0},{"$f":"Asset_NoReclass!AB1102*$F1108","v":0},{"$f":"Asset_NoReclass!AC1102*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1114","v":-2.045626704212546},{"$f":"Asset_NoReclass!T1114*$F1114","v":0},{"$f":"Asset_NoReclass!U1114*$F1114","v":0},{"$f":"Asset_NoReclass!V1114*$F1114","v":0},{"$f":"Asset_NoReclass!W1114*$F1114","v":0},{"$f":"Asset_NoReclass!X1114*$F1114","v":0},{"$f":"Asset_NoReclass!Y1114*$F1114","v":0},{"$f":"Asset_NoReclass!Z1114*$F1114","v":0},{"$f":"Asset_NoReclass!AA1114*$F1114","v":0},{"$f":"Asset_NoReclass!AB1114*$F1114","v":0},{"$f":"Asset_NoReclass!AC1114*$F1114","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1118","v":0},{"$f":"Asset_NoReclass!T1114*$F1118","v":0},{"$f":"Asset_NoReclass!U1114*$F1118","v":0},{"$f":"Asset_NoReclass!V1114*$F1118","v":0},{"$f":"Asset_NoReclass!W1114*$F1118","v":0},{"$f":"Asset_NoReclass!X1114*$F1118","v":0},{"$f":"Asset_NoReclass!Y1114*$F1118","v":0},{"$f":"Asset_NoReclass!Z1114*$F1118","v":0},{"$f":"Asset_NoReclass!AA1114*$F1118","v":0},{"$f":"Asset_NoReclass!AB1114*$F1118","v":0},{"$f":"Asset_NoReclass!AC1114*$F1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1119","v":0},{"$f":"Asset_NoReclass!T1114*$F1119","v":0},{"$f":"Asset_NoReclass!U1114*$F1119","v":0},{"$f":"Asset_NoReclass!V1114*$F1119","v":0},{"$f":"Asset_NoReclass!W1114*$F1119","v":0},{"$f":"Asset_NoReclass!X1114*$F1119","v":0},{"$f":"Asset_NoReclass!Y1114*$F1119","v":0},{"$f":"Asset_NoReclass!Z1114*$F1119","v":0},{"$f":"Asset_NoReclass!AA1114*$F1119","v":0},{"$f":"Asset_NoReclass!AB1114*$F1119","v":0},{"$f":"Asset_NoReclass!AC1114*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1114*$F1120","v":0},{"$f":"Asset_NoReclass!T1114*$F1120","v":0},{"$f":"Asset_NoReclass!U1114*$F1120","v":0},{"$f":"Asset_NoReclass!V1114*$F1120","v":0},{"$f":"Asset_NoReclass!W1114*$F1120","v":0},{"$f":"Asset_NoReclass!X1114*$F1120","v":0},{"$f":"Asset_NoReclass!Y1114*$F1120","v":0},{"$f":"Asset_NoReclass!Z1114*$F1120","v":0},{"$f":"Asset_NoReclass!AA1114*$F1120","v":0},{"$f":"Asset_NoReclass!AB1114*$F1120","v":0},{"$f":"Asset_NoReclass!AC1114*$F1120","v":0}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.045626704212546},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":0},{"$f":"SUM(S1126:S1135)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":-2.045626704212546}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-2.045626704212546}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},686.82595485515935,677.01415550008562,667.20235614501189,657.39055678993816,647.57875743486443,637.7669580797907,627.95515872471697,618.14335936964324,608.3315600145695,598.51976065949577]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},19.993789195522144,19.708163635586114,19.422538075650085,19.136912515714055,18.851286955778026,18.565661395841996,18.280035835905966,17.994410275969937,17.708784716033907,17.423159156097878]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":706.81974405068149},696.72231913567168,686.62489422066199,676.52746930565218,666.43004439064248,656.33261947563267,646.23519456062297,636.13776964561316,626.04034473060346,615.94291981559365]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1176&\"-\"&$D$2,Asset_Splits!$A:$F,E1176,FALSE)","v":0.97171302957534744},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1176","v":686.82595485515935}]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":2.8286970424652592E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1181","v":19.993789195522144}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1176*$F1182","v":0}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":706.81974405068149}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1176)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline",{"$f":"D1176","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1188&\"-\"&$D$2,Asset_Splits!$A:$F,E1188,FALSE)","v":0.97171302957534744},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1188","v":0},{"$f":"Asset_NoReclass!U1188*$F1188","v":0},{"$f":"Asset_NoReclass!V1188*$F1188","v":0},{"$f":"Asset_NoReclass!W1188*$F1188","v":0},{"$f":"Asset_NoReclass!X1188*$F1188","v":0},{"$f":"Asset_NoReclass!Y1188*$F1188","v":0},{"$f":"Asset_NoReclass!Z1188*$F1188","v":0},{"$f":"Asset_NoReclass!AA1188*$F1188","v":0},{"$f":"Asset_NoReclass!AB1188*$F1188","v":0},{"$f":"Asset_NoReclass!AC1188*$F1188","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression"]
[{"$f":"ROW()","v":1190},null,"Metering"]
[{"$f":"ROW()","v":1191},null,"Other Depreciable"]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1192","v":0},{"$f":"Asset_NoReclass!U1188*$F1192","v":0},{"$f":"Asset_NoReclass!V1188*$F1192","v":0},{"$f":"Asset_NoReclass!W1188*$F1192","v":0},{"$f":"Asset_NoReclass!X1188*$F1192","v":0},{"$f":"Asset_NoReclass!Y1188*$F1192","v":0},{"$f":"Asset_NoReclass!Z1188*$F1192","v":0},{"$f":"Asset_NoReclass!AA1188*$F1192","v":0},{"$f":"Asset_NoReclass!AB1188*$F1192","v":0},{"$f":"Asset_NoReclass!AC1188*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":2.8286970424652592E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1193","v":0},{"$f":"Asset_NoReclass!U1188*$F1193","v":0},{"$f":"Asset_NoReclass!V1188*$F1193","v":0},{"$f":"Asset_NoReclass!W1188*$F1193","v":0},{"$f":"Asset_NoReclass!X1188*$F1193","v":0},{"$f":"Asset_NoReclass!Y1188*$F1193","v":0},{"$f":"Asset_NoReclass!Z1188*$F1193","v":0},{"$f":"Asset_NoReclass!AA1188*$F1193","v":0},{"$f":"Asset_NoReclass!AB1188*$F1193","v":0},{"$f":"Asset_NoReclass!AC1188*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1188*$F1194","v":0},{"$f":"Asset_NoReclass!U1188*$F1194","v":0},{"$f":"Asset_NoReclass!V1188*$F1194","v":0},{"$f":"Asset_NoReclass!W1188*$F1194","v":0},{"$f":"Asset_NoReclass!X1188*$F1194","v":0},{"$f":"Asset_NoReclass!Y1188*$F1194","v":0},{"$f":"Asset_NoReclass!Z1188*$F1194","v":0},{"$f":"Asset_NoReclass!AA1188*$F1194","v":0},{"$f":"Asset_NoReclass!AB1188*$F1194","v":0},{"$f":"Asset_NoReclass!AC1188*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0.97171302957534744},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1200","v":-9.8117993550737062},{"$f":"Asset_NoReclass!U1200*$F1200","v":-9.8117993550737062},{"$f":"Asset_NoReclass!V1200*$F1200","v":-9.8117993550737044},{"$f":"Asset_NoReclass!W1200*$F1200","v":-9.8117993550737044},{"$f":"Asset_NoReclass!X1200*$F1200","v":-9.8117993550737044},{"$f":"Asset_NoReclass!Y1200*$F1200","v":-9.8117993550737062},{"$f":"Asset_NoReclass!Z1200*$F1200","v":-9.8117993550737062},{"$f":"Asset_NoReclass!AA1200*$F1200","v":-9.8117993550737062},{"$f":"Asset_NoReclass!AB1200*$F1200","v":-9.8117993550737062},{"$f":"Asset_NoReclass!AC1200*$F1200","v":-9.8117993550737062}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1204","v":0},{"$f":"Asset_NoReclass!U1200*$F1204","v":0},{"$f":"Asset_NoReclass!V1200*$F1204","v":0},{"$f":"Asset_NoReclass!W1200*$F1204","v":0},{"$f":"Asset_NoReclass!X1200*$F1204","v":0},{"$f":"Asset_NoReclass!Y1200*$F1204","v":0},{"$f":"Asset_NoReclass!Z1200*$F1204","v":0},{"$f":"Asset_NoReclass!AA1200*$F1204","v":0},{"$f":"Asset_NoReclass!AB1200*$F1204","v":0},{"$f":"Asset_NoReclass!AC1200*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,2.8286970424652592E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1205","v":-0.28562555993603062},{"$f":"Asset_NoReclass!U1200*$F1205","v":-0.28562555993603062},{"$f":"Asset_NoReclass!V1200*$F1205","v":-0.28562555993603056},{"$f":"Asset_NoReclass!W1200*$F1205","v":-0.28562555993603056},{"$f":"Asset_NoReclass!X1200*$F1205","v":-0.28562555993603056},{"$f":"Asset_NoReclass!Y1200*$F1205","v":-0.28562555993603062},{"$f":"Asset_NoReclass!Z1200*$F1205","v":-0.28562555993603062},{"$f":"Asset_NoReclass!AA1200*$F1205","v":-0.28562555993603062},{"$f":"Asset_NoReclass!AB1200*$F1205","v":-0.28562555993603062},{"$f":"Asset_NoReclass!AC1200*$F1205","v":-0.28562555993603062}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1200*$F1206","v":0},{"$f":"Asset_NoReclass!U1200*$F1206","v":0},{"$f":"Asset_NoReclass!V1200*$F1206","v":0},{"$f":"Asset_NoReclass!W1200*$F1206","v":0},{"$f":"Asset_NoReclass!X1200*$F1206","v":0},{"$f":"Asset_NoReclass!Y1200*$F1206","v":0},{"$f":"Asset_NoReclass!Z1200*$F1206","v":0},{"$f":"Asset_NoReclass!AA1200*$F1206","v":0},{"$f":"Asset_NoReclass!AB1200*$F1206","v":0},{"$f":"Asset_NoReclass!AC1200*$F1206","v":0}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-10.097424915009737},-10.097424915009737,-10.097424915009736,-10.097424915009736,-10.097424915009736,-10.097424915009737,-10.097424915009737,-10.097424915009737,-10.097424915009737,-10.097424915009737]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":686.82595485515935},{"$f":"T1164+T1176+T1188+T1200","v":677.01415550008562},667.20235614501189,657.39055678993816,647.57875743486443,637.7669580797907,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":627.95515872471697},{"$f":"Z1164+Z1176+Z1188+Z1200","v":618.14335936964324},608.3315600145695,598.51976065949577,588.70796130442204]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.993789195522144,19.708163635586114,19.422538075650085,19.136912515714055,18.851286955778026,18.565661395841996,18.280035835905966,17.994410275969937,17.708784716033907,17.423159156097878,17.137533596161848]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":706.81974405068149},{"$f":"SUM(T1212:T1221)","v":696.72231913567168},686.62489422066199,676.52746930565218,666.43004439064248,656.33261947563267,646.23519456062297,636.13776964561316,626.04034473060346,615.94291981559365,605.84549490058384]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":37.353501631273986},37.098430438000975,36.843359244727964,36.588288051454953,36.333216858181942,35.782713572451911,35.23221028672188,34.68170700099185,34.131203715261819]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20.61672382446087,20.475940976330708,20.335158128200547,20.194375280070386,20.053592431940224,19.749750122365374,19.445907812790523,19.142065503215672,18.838223193640822]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5527640029709424,6.50801796148939,6.4632719200078377,6.4185258785262853,6.3737798370447329,6.2772074152713282,6.1806349934979234,6.0840625717245187,5.9874901499511139]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":64.522989458705794},64.082389375821066,63.641789292936352,63.201189210051623,62.760589127166895,61.809671110088608,60.858753093010328,59.907835075932041,58.956917058853755]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1262&\"-\"&$D$2,Asset_Splits!$A:$F,E1262,FALSE)","v":0.57891771513748491},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1262","v":37.353501631273986}]
[{"$f":"ROW()","v":1263},null,"Compression"]
[{"$f":"ROW()","v":1264},null,"Metering"]
[{"$f":"ROW()","v":1265},null,"Other Depreciable"]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":0.31952524204811389},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1267","v":20.61672382446087}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.10155704281440121},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1262*$F1268","v":6.5527640029709424}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":64.522989458705794}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1262)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline",{"$f":"D1262","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1274&\"-\"&$D$2,Asset_Splits!$A:$F,E1274,FALSE)","v":0.57891771513748491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1274","v":0},{"$f":"Asset_NoReclass!V1274*$F1274","v":0},{"$f":"Asset_NoReclass!W1274*$F1274","v":0},{"$f":"Asset_NoReclass!X1274*$F1274","v":0},{"$f":"Asset_NoReclass!Y1274*$F1274","v":0},{"$f":"Asset_NoReclass!Z1274*$F1274","v":0},{"$f":"Asset_NoReclass!AA1274*$F1274","v":0},{"$f":"Asset_NoReclass!AB1274*$F1274","v":0},{"$f":"Asset_NoReclass!AC1274*$F1274","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression"]
[{"$f":"ROW()","v":1276},null,"Metering"]
[{"$f":"ROW()","v":1277},null,"Other Depreciable"]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1278","v":0},{"$f":"Asset_NoReclass!V1274*$F1278","v":0},{"$f":"Asset_NoReclass!W1274*$F1278","v":0},{"$f":"Asset_NoReclass!X1274*$F1278","v":0},{"$f":"Asset_NoReclass!Y1274*$F1278","v":0},{"$f":"Asset_NoReclass!Z1274*$F1278","v":0},{"$f":"Asset_NoReclass!AA1274*$F1278","v":0},{"$f":"Asset_NoReclass!AB1274*$F1278","v":0},{"$f":"Asset_NoReclass!AC1274*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":0.31952524204811389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1279","v":0},{"$f":"Asset_NoReclass!V1274*$F1279","v":0},{"$f":"Asset_NoReclass!W1274*$F1279","v":0},{"$f":"Asset_NoReclass!X1274*$F1279","v":0},{"$f":"Asset_NoReclass!Y1274*$F1279","v":0},{"$f":"Asset_NoReclass!Z1274*$F1279","v":0},{"$f":"Asset_NoReclass!AA1274*$F1279","v":0},{"$f":"Asset_NoReclass!AB1274*$F1279","v":0},{"$f":"Asset_NoReclass!AC1274*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.10155704281440121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1274*$F1280","v":0},{"$f":"Asset_NoReclass!V1274*$F1280","v":0},{"$f":"Asset_NoReclass!W1274*$F1280","v":0},{"$f":"Asset_NoReclass!X1274*$F1280","v":0},{"$f":"Asset_NoReclass!Y1274*$F1280","v":0},{"$f":"Asset_NoReclass!Z1274*$F1280","v":0},{"$f":"Asset_NoReclass!AA1274*$F1280","v":0},{"$f":"Asset_NoReclass!AB1274*$F1280","v":0},{"$f":"Asset_NoReclass!AC1274*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0.57891771513748491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1286","v":-0.25507119327301092},{"$f":"Asset_NoReclass!V1286*$F1286","v":-0.25507119327301098},{"$f":"Asset_NoReclass!W1286*$F1286","v":-0.25507119327301098},{"$f":"Asset_NoReclass!X1286*$F1286","v":-0.25507119327301098},{"$f":"Asset_NoReclass!Y1286*$F1286","v":-0.55050328573002927},{"$f":"Asset_NoReclass!Z1286*$F1286","v":-0.55050328573002927},{"$f":"Asset_NoReclass!AA1286*$F1286","v":-0.55050328573002927},{"$f":"Asset_NoReclass!AB1286*$F1286","v":-0.55050328573002927},{"$f":"Asset_NoReclass!AC1286*$F1286","v":-0.55050328573002927}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1290","v":0},{"$f":"Asset_NoReclass!V1286*$F1290","v":0},{"$f":"Asset_NoReclass!W1286*$F1290","v":0},{"$f":"Asset_NoReclass!X1286*$F1290","v":0},{"$f":"Asset_NoReclass!Y1286*$F1290","v":0},{"$f":"Asset_NoReclass!Z1286*$F1290","v":0},{"$f":"Asset_NoReclass!AA1286*$F1290","v":0},{"$f":"Asset_NoReclass!AB1286*$F1290","v":0},{"$f":"Asset_NoReclass!AC1286*$F1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,0.31952524204811389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1291","v":-0.14078284813016051},{"$f":"Asset_NoReclass!V1286*$F1291","v":-0.14078284813016054},{"$f":"Asset_NoReclass!W1286*$F1291","v":-0.14078284813016054},{"$f":"Asset_NoReclass!X1286*$F1291","v":-0.14078284813016054},{"$f":"Asset_NoReclass!Y1286*$F1291","v":-0.30384230957485187},{"$f":"Asset_NoReclass!Z1286*$F1291","v":-0.30384230957485187},{"$f":"Asset_NoReclass!AA1286*$F1291","v":-0.30384230957485187},{"$f":"Asset_NoReclass!AB1286*$F1291","v":-0.30384230957485187},{"$f":"Asset_NoReclass!AC1286*$F1291","v":-0.30384230957485187}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.10155704281440121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1286*$F1292","v":-4.4746041481552645E-2},{"$f":"Asset_NoReclass!V1286*$F1292","v":-4.4746041481552659E-2},{"$f":"Asset_NoReclass!W1286*$F1292","v":-4.4746041481552659E-2},{"$f":"Asset_NoReclass!X1286*$F1292","v":-4.4746041481552659E-2},{"$f":"Asset_NoReclass!Y1286*$F1292","v":-9.6572421773405012E-2},{"$f":"Asset_NoReclass!Z1286*$F1292","v":-9.6572421773405012E-2},{"$f":"Asset_NoReclass!AA1286*$F1292","v":-9.6572421773405012E-2},{"$f":"Asset_NoReclass!AB1286*$F1292","v":-9.6572421773405012E-2},{"$f":"Asset_NoReclass!AC1286*$F1292","v":-9.6572421773405012E-2}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-0.44060008288472408},-0.44060008288472413,-0.44060008288472413,-0.44060008288472413,-0.95091801707828605,-0.95091801707828605,-0.95091801707828605,-0.95091801707828605,-0.95091801707828605]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":37.353501631273986},37.098430438000975,36.843359244727964,36.588288051454953,36.333216858181942,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":35.782713572451911},{"$f":"Z1250+Z1262+Z1274+Z1286","v":35.23221028672188},34.68170700099185,34.131203715261819,33.580700429531788]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.61672382446087,20.475940976330708,20.335158128200547,20.194375280070386,20.053592431940224,19.749750122365374,19.445907812790523,19.142065503215672,18.838223193640822,18.534380884065971]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5527640029709424,6.50801796148939,6.4632719200078377,6.4185258785262853,6.3737798370447329,6.2772074152713282,6.1806349934979234,6.0840625717245187,5.9874901499511139,5.8909177281777092]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":64.522989458705794},{"$f":"SUM(U1298:U1307)","v":64.082389375821066},63.641789292936352,63.201189210051623,62.760589127166895,61.809671110088608,60.858753093010328,59.907835075932041,58.956917058853755,58.005999041775468]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},13.944256427342809,13.888925809533504,13.833595191724198,13.778264573914893,13.572618834005715,13.366973094096537,13.161327354187359,12.955681614278181]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},6.9583854636235127,6.9307746857621257,6.9031639079007387,6.8755531300393518,6.7729329340686153,6.6703127380978788,6.5676925421271424,6.4650723461564059]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},-0.90675526241100635,-0.90315726999509949,-0.89955927757919263,-0.89596128516328577,0,1.3372556494974415E-2,2.6745112989948829E-2,4.0117669484923242E-2]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":19.995886628555315},19.916543225300529,19.837199822045744,19.757856418790961,20.34555176807433,20.050658388689389,19.755765009304451,19.460871629919513]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1348&\"-\"&$D$2,Asset_Splits!$A:$F,E1348,FALSE)","v":0.6973562456305179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1348","v":13.944256427342809}]
[{"$f":"ROW()","v":1349},null,"Compression"]
[{"$f":"ROW()","v":1350},null,"Metering"]
[{"$f":"ROW()","v":1351},null,"Other Depreciable"]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":0.34799084396120372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1353","v":6.9583854636235127}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":-4.5347089591721623E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1348*$F1354","v":-0.90675526241100635}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":19.995886628555315}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1348)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline",{"$f":"D1348","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1360&\"-\"&$D$2,Asset_Splits!$A:$F,E1360,FALSE)","v":0.6973562456305179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1360","v":0},{"$f":"Asset_NoReclass!W1360*$F1360","v":0},{"$f":"Asset_NoReclass!X1360*$F1360","v":0},{"$f":"Asset_NoReclass!Y1360*$F1360","v":0},{"$f":"Asset_NoReclass!Z1360*$F1360","v":0},{"$f":"Asset_NoReclass!AA1360*$F1360","v":0},{"$f":"Asset_NoReclass!AB1360*$F1360","v":0},{"$f":"Asset_NoReclass!AC1360*$F1360","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression"]
[{"$f":"ROW()","v":1362},null,"Metering"]
[{"$f":"ROW()","v":1363},null,"Other Depreciable"]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1364","v":0},{"$f":"Asset_NoReclass!W1360*$F1364","v":0},{"$f":"Asset_NoReclass!X1360*$F1364","v":0},{"$f":"Asset_NoReclass!Y1360*$F1364","v":0},{"$f":"Asset_NoReclass!Z1360*$F1364","v":0},{"$f":"Asset_NoReclass!AA1360*$F1364","v":0},{"$f":"Asset_NoReclass!AB1360*$F1364","v":0},{"$f":"Asset_NoReclass!AC1360*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":0.34799084396120372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1365","v":0},{"$f":"Asset_NoReclass!W1360*$F1365","v":0},{"$f":"Asset_NoReclass!X1360*$F1365","v":0},{"$f":"Asset_NoReclass!Y1360*$F1365","v":0},{"$f":"Asset_NoReclass!Z1360*$F1365","v":0},{"$f":"Asset_NoReclass!AA1360*$F1365","v":0},{"$f":"Asset_NoReclass!AB1360*$F1365","v":0},{"$f":"Asset_NoReclass!AC1360*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":-4.5347089591721623E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1360*$F1366","v":0},{"$f":"Asset_NoReclass!W1360*$F1366","v":0},{"$f":"Asset_NoReclass!X1360*$F1366","v":0},{"$f":"Asset_NoReclass!Y1360*$F1366","v":0},{"$f":"Asset_NoReclass!Z1360*$F1366","v":0},{"$f":"Asset_NoReclass!AA1360*$F1366","v":0},{"$f":"Asset_NoReclass!AB1360*$F1366","v":0},{"$f":"Asset_NoReclass!AC1360*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0.6973562456305179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1372","v":-5.5330617809305385E-2},{"$f":"Asset_NoReclass!W1372*$F1372","v":-5.5330617809305385E-2},{"$f":"Asset_NoReclass!X1372*$F1372","v":-5.5330617809305378E-2},{"$f":"Asset_NoReclass!Y1372*$F1372","v":-0.20564573990917751},{"$f":"Asset_NoReclass!Z1372*$F1372","v":-0.20564573990917751},{"$f":"Asset_NoReclass!AA1372*$F1372","v":-0.20564573990917751},{"$f":"Asset_NoReclass!AB1372*$F1372","v":-0.20564573990917751},{"$f":"Asset_NoReclass!AC1372*$F1372","v":-0.20564573990917751}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1376","v":0},{"$f":"Asset_NoReclass!W1372*$F1376","v":0},{"$f":"Asset_NoReclass!X1372*$F1376","v":0},{"$f":"Asset_NoReclass!Y1372*$F1376","v":0},{"$f":"Asset_NoReclass!Z1372*$F1376","v":0},{"$f":"Asset_NoReclass!AA1372*$F1376","v":0},{"$f":"Asset_NoReclass!AB1372*$F1376","v":0},{"$f":"Asset_NoReclass!AC1372*$F1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,0.34799084396120372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1377","v":-2.7610777861386902E-2},{"$f":"Asset_NoReclass!W1372*$F1377","v":-2.7610777861386902E-2},{"$f":"Asset_NoReclass!X1372*$F1377","v":-2.7610777861386899E-2},{"$f":"Asset_NoReclass!Y1372*$F1377","v":-0.1026201959707366},{"$f":"Asset_NoReclass!Z1372*$F1377","v":-0.1026201959707366},{"$f":"Asset_NoReclass!AA1372*$F1377","v":-0.1026201959707366},{"$f":"Asset_NoReclass!AB1372*$F1377","v":-0.1026201959707366},{"$f":"Asset_NoReclass!AC1372*$F1377","v":-0.1026201959707366}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,-4.5347089591721623E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1372*$F1378","v":3.5979924159068523E-3},{"$f":"Asset_NoReclass!W1372*$F1378","v":3.5979924159068523E-3},{"$f":"Asset_NoReclass!X1372*$F1378","v":3.5979924159068514E-3},{"$f":"Asset_NoReclass!Y1372*$F1378","v":1.3372556494974415E-2},{"$f":"Asset_NoReclass!Z1372*$F1378","v":1.3372556494974415E-2},{"$f":"Asset_NoReclass!AA1372*$F1378","v":1.3372556494974415E-2},{"$f":"Asset_NoReclass!AB1372*$F1378","v":1.3372556494974415E-2},{"$f":"Asset_NoReclass!AC1372*$F1378","v":1.3372556494974415E-2}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-7.9343403254785422E-2},-7.9343403254785422E-2,-7.9343403254785436E-2,-0.2948933793849397,-0.2948933793849397,-0.2948933793849397,-0.2948933793849397,-0.2948933793849397]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":13.944256427342809},13.888925809533504,13.833595191724198,13.778264573914893,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":13.572618834005715},{"$f":"Z1336+Z1348+Z1360+Z1372","v":13.366973094096537},13.161327354187359,12.955681614278181,12.750035874369003]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9583854636235127,6.9307746857621257,6.9031639079007387,6.8755531300393518,6.7729329340686153,6.6703127380978788,6.5676925421271424,6.4650723461564059,6.3624521501856695]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.90675526241100635,-0.90315726999509949,-0.89955927757919263,-0.89596128516328577,0,1.3372556494974415E-2,2.6745112989948829E-2,4.0117669484923242E-2,5.3490225979897658E-2]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":19.995886628555315},{"$f":"SUM(V1384:V1393)","v":19.916543225300529},19.837199822045744,19.757856418790961,20.34555176807433,20.050658388689389,19.755765009304451,19.460871629919513,19.165978250534568]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},3.238826089200542,3.1944596826464275,3.150093276092313,3.1037683749733085,3.0574434738543039,3.0111185727352994,2.9647936716162948]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5892512085216617,2.553782872580117,2.5183145366385724,2.4812804993350639,2.4442464620315554,2.4072124247280469,2.3701783874245383]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.42299465088285254,0.41720034389185362,0.4114060369008547,0.40535594812290093,0.39930585934494717,0.3932557705669934,0.38720568178903964]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":6.2510719486050563},6.1654428991183989,6.0798138496317398,5.9904048224312731,5.9009957952308065,5.8115867680303399,5.7221777408298724]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1434&\"-\"&$D$2,Asset_Splits!$A:$F,E1434,FALSE)","v":0.51812331002257861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1434","v":3.238826089200542}]
[{"$f":"ROW()","v":1435},null,"Compression"]
[{"$f":"ROW()","v":1436},null,"Metering"]
[{"$f":"ROW()","v":1437},null,"Other Depreciable"]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":0.41420915161590166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1439","v":2.5892512085216617}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":6.766753836151973E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1434*$F1440","v":0.42299465088285254}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":6.2510719486050563}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1434)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline",{"$f":"D1434","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1446&\"-\"&$D$2,Asset_Splits!$A:$F,E1446,FALSE)","v":0.51812331002257861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1446","v":0},{"$f":"Asset_NoReclass!X1446*$F1446","v":0},{"$f":"Asset_NoReclass!Y1446*$F1446","v":0},{"$f":"Asset_NoReclass!Z1446*$F1446","v":0},{"$f":"Asset_NoReclass!AA1446*$F1446","v":0},{"$f":"Asset_NoReclass!AB1446*$F1446","v":0},{"$f":"Asset_NoReclass!AC1446*$F1446","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1450","v":0},{"$f":"Asset_NoReclass!X1446*$F1450","v":0},{"$f":"Asset_NoReclass!Y1446*$F1450","v":0},{"$f":"Asset_NoReclass!Z1446*$F1450","v":0},{"$f":"Asset_NoReclass!AA1446*$F1450","v":0},{"$f":"Asset_NoReclass!AB1446*$F1450","v":0},{"$f":"Asset_NoReclass!AC1446*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":0.41420915161590166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1451","v":0},{"$f":"Asset_NoReclass!X1446*$F1451","v":0},{"$f":"Asset_NoReclass!Y1446*$F1451","v":0},{"$f":"Asset_NoReclass!Z1446*$F1451","v":0},{"$f":"Asset_NoReclass!AA1446*$F1451","v":0},{"$f":"Asset_NoReclass!AB1446*$F1451","v":0},{"$f":"Asset_NoReclass!AC1446*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":6.766753836151973E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1446*$F1452","v":0},{"$f":"Asset_NoReclass!X1446*$F1452","v":0},{"$f":"Asset_NoReclass!Y1446*$F1452","v":0},{"$f":"Asset_NoReclass!Z1446*$F1452","v":0},{"$f":"Asset_NoReclass!AA1446*$F1452","v":0},{"$f":"Asset_NoReclass!AB1446*$F1452","v":0},{"$f":"Asset_NoReclass!AC1446*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0.51812331002257861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1458","v":-4.436640655411446E-2},{"$f":"Asset_NoReclass!X1458*$F1458","v":-4.4366406554114467E-2},{"$f":"Asset_NoReclass!Y1458*$F1458","v":-4.6324901119004606E-2},{"$f":"Asset_NoReclass!Z1458*$F1458","v":-4.6324901119004606E-2},{"$f":"Asset_NoReclass!AA1458*$F1458","v":-4.6324901119004606E-2},{"$f":"Asset_NoReclass!AB1458*$F1458","v":-4.6324901119004606E-2},{"$f":"Asset_NoReclass!AC1458*$F1458","v":-4.6324901119004606E-2}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1462","v":0},{"$f":"Asset_NoReclass!X1458*$F1462","v":0},{"$f":"Asset_NoReclass!Y1458*$F1462","v":0},{"$f":"Asset_NoReclass!Z1458*$F1462","v":0},{"$f":"Asset_NoReclass!AA1458*$F1462","v":0},{"$f":"Asset_NoReclass!AB1458*$F1462","v":0},{"$f":"Asset_NoReclass!AC1458*$F1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,0.41420915161590166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1463","v":-3.5468335941544693E-2},{"$f":"Asset_NoReclass!X1458*$F1463","v":-3.54683359415447E-2},{"$f":"Asset_NoReclass!Y1458*$F1463","v":-3.7034037303508419E-2},{"$f":"Asset_NoReclass!Z1458*$F1463","v":-3.7034037303508419E-2},{"$f":"Asset_NoReclass!AA1458*$F1463","v":-3.7034037303508419E-2},{"$f":"Asset_NoReclass!AB1458*$F1463","v":-3.7034037303508419E-2},{"$f":"Asset_NoReclass!AC1458*$F1463","v":-3.7034037303508419E-2}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,6.766753836151973E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1458*$F1464","v":-5.7943069909989053E-3},{"$f":"Asset_NoReclass!X1458*$F1464","v":-5.7943069909989061E-3},{"$f":"Asset_NoReclass!Y1458*$F1464","v":-6.050088777953746E-3},{"$f":"Asset_NoReclass!Z1458*$F1464","v":-6.050088777953746E-3},{"$f":"Asset_NoReclass!AA1458*$F1464","v":-6.050088777953746E-3},{"$f":"Asset_NoReclass!AB1458*$F1464","v":-6.050088777953746E-3},{"$f":"Asset_NoReclass!AC1458*$F1464","v":-6.050088777953746E-3}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-8.562904948665806E-2},-8.5629049486658074E-2,-8.940902720046677E-2,-8.940902720046677E-2,-8.940902720046677E-2,-8.940902720046677E-2,-8.940902720046677E-2]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":3.238826089200542},3.1944596826464275,3.150093276092313,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":3.1037683749733085},{"$f":"Z1422+Z1434+Z1446+Z1458","v":3.0574434738543039},3.0111185727352994,2.9647936716162948,2.9184687704972903]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5892512085216617,2.553782872580117,2.5183145366385724,2.4812804993350639,2.4442464620315554,2.4072124247280469,2.3701783874245383,2.3331443501210298]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42299465088285254,0.41720034389185362,0.4114060369008547,0.40535594812290093,0.39930585934494717,0.3932557705669934,0.38720568178903964,0.38115559301108587]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":6.2510719486050563},{"$f":"SUM(W1470:W1479)","v":6.1654428991183989},6.0798138496317398,5.9904048224312731,5.9009957952308065,5.8115867680303399,5.7221777408298724,5.6327687136294058]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0.46599299404631278,0.45951602666671676,0.45285637410632956,0.44619672154594237,0.43953706898555517,0.43287741642516797]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.24532136358164036,0.24191157311324896,0.23840560828552071,0.23489964345779246,0.23139367863006421,0.22788771380233597]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2284028272474775E-2,5.1557317892874009E-2,5.0810110387180182E-2,5.0062902881486356E-2,4.9315695375792529E-2,4.8568487870098702E-2]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":0.76359838590042795},0.7529849176728397,0.74207209277903041,0.73115926788522123,0.72024644299141194,0.70933361809760265]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1520&\"-\"&$D$2,Asset_Splits!$A:$F,E1520,FALSE)","v":0.61025927064633367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1520","v":0.46599299404631278}]
[{"$f":"ROW()","v":1521},null,"Compression"]
[{"$f":"ROW()","v":1522},null,"Metering"]
[{"$f":"ROW()","v":1523},null,"Other Depreciable"]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0.32127014424259126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1525","v":0.24532136358164036}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":6.8470585111075039E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1520*$F1526","v":5.2284028272474775E-2}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":0.76359838590042795}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1520)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline",{"$f":"D1520","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1532&\"-\"&$D$2,Asset_Splits!$A:$F,E1532,FALSE)","v":0.61025927064633367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1532","v":0},{"$f":"Asset_NoReclass!Y1532*$F1532","v":0},{"$f":"Asset_NoReclass!Z1532*$F1532","v":0},{"$f":"Asset_NoReclass!AA1532*$F1532","v":0},{"$f":"Asset_NoReclass!AB1532*$F1532","v":0},{"$f":"Asset_NoReclass!AC1532*$F1532","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression"]
[{"$f":"ROW()","v":1534},null,"Metering"]
[{"$f":"ROW()","v":1535},null,"Other Depreciable"]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1536","v":0},{"$f":"Asset_NoReclass!Y1532*$F1536","v":0},{"$f":"Asset_NoReclass!Z1532*$F1536","v":0},{"$f":"Asset_NoReclass!AA1532*$F1536","v":0},{"$f":"Asset_NoReclass!AB1532*$F1536","v":0},{"$f":"Asset_NoReclass!AC1532*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0.32127014424259126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1537","v":0},{"$f":"Asset_NoReclass!Y1532*$F1537","v":0},{"$f":"Asset_NoReclass!Z1532*$F1537","v":0},{"$f":"Asset_NoReclass!AA1532*$F1537","v":0},{"$f":"Asset_NoReclass!AB1532*$F1537","v":0},{"$f":"Asset_NoReclass!AC1532*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":6.8470585111075039E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1532*$F1538","v":0},{"$f":"Asset_NoReclass!Y1532*$F1538","v":0},{"$f":"Asset_NoReclass!Z1532*$F1538","v":0},{"$f":"Asset_NoReclass!AA1532*$F1538","v":0},{"$f":"Asset_NoReclass!AB1532*$F1538","v":0},{"$f":"Asset_NoReclass!AC1532*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0.61025927064633367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1544","v":-6.4769673795960006E-3},{"$f":"Asset_NoReclass!Y1544*$F1544","v":-6.6596525603872005E-3},{"$f":"Asset_NoReclass!Z1544*$F1544","v":-6.6596525603872005E-3},{"$f":"Asset_NoReclass!AA1544*$F1544","v":-6.6596525603872005E-3},{"$f":"Asset_NoReclass!AB1544*$F1544","v":-6.6596525603872031E-3},{"$f":"Asset_NoReclass!AC1544*$F1544","v":-6.6596525603872031E-3}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1548","v":0},{"$f":"Asset_NoReclass!Y1544*$F1548","v":0},{"$f":"Asset_NoReclass!Z1544*$F1548","v":0},{"$f":"Asset_NoReclass!AA1544*$F1548","v":0},{"$f":"Asset_NoReclass!AB1544*$F1548","v":0},{"$f":"Asset_NoReclass!AC1544*$F1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0.32127014424259126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1549","v":-3.4097904683914153E-3},{"$f":"Asset_NoReclass!Y1544*$F1549","v":-3.5059648277282456E-3},{"$f":"Asset_NoReclass!Z1544*$F1549","v":-3.5059648277282456E-3},{"$f":"Asset_NoReclass!AA1544*$F1549","v":-3.5059648277282456E-3},{"$f":"Asset_NoReclass!AB1544*$F1549","v":-3.5059648277282469E-3},{"$f":"Asset_NoReclass!AC1544*$F1549","v":-3.5059648277282469E-3}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,6.8470585111075039E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1544*$F1550","v":-7.2671037960076747E-4},{"$f":"Asset_NoReclass!Y1544*$F1550","v":-7.4720750569382628E-4},{"$f":"Asset_NoReclass!Z1544*$F1550","v":-7.4720750569382628E-4},{"$f":"Asset_NoReclass!AA1544*$F1550","v":-7.4720750569382628E-4},{"$f":"Asset_NoReclass!AB1544*$F1550","v":-7.472075056938265E-4},{"$f":"Asset_NoReclass!AC1544*$F1550","v":-7.472075056938265E-4}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-1.0613468227588184E-2},-1.0912824893809273E-2,-1.0912824893809273E-2,-1.0912824893809273E-2,-1.0912824893809276E-2,-1.0912824893809276E-2]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.46599299404631278},0.45951602666671676,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0.45285637410632956},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0.44619672154594237},0.43953706898555517,0.43287741642516797,0.42621776386478077]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24532136358164036,0.24191157311324896,0.23840560828552071,0.23489964345779246,0.23139367863006421,0.22788771380233597,0.22438174897460772]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2284028272474775E-2,5.1557317892874009E-2,5.0810110387180182E-2,5.0062902881486356E-2,4.9315695375792529E-2,4.8568487870098702E-2,4.7821280364404875E-2]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":0.76359838590042795},{"$f":"SUM(X1556:X1565)","v":0.7529849176728397},0.74207209277903041,0.73115926788522123,0.72024644299141194,0.70933361809760265,0.69842079320379336]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},2.4952498189035612,2.4596033929192247,2.4239569669348882,2.3883105409505516,2.3526641149662151]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.84476155197868996,0.83269352980756584,0.82062550763644171,0.80855748546531758,0.79648946329419346]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":3.3400113708822512},3.2922969227267904,3.2445824745713301,3.1968680264158693,3.1491535782604085]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1606&\"-\"&$D$2,Asset_Splits!$A:$F,E1606,FALSE)","v":0.74707824070804008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1606","v":2.4952498189035612}]
[{"$f":"ROW()","v":1607},null,"Compression"]
[{"$f":"ROW()","v":1608},null,"Metering"]
[{"$f":"ROW()","v":1609},null,"Other Depreciable"]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1610","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":0.25292175929195998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1611","v":0.84476155197868996}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1606*$F1612","v":0}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":3.3400113708822512}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1606)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline",{"$f":"D1606","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1618&\"-\"&$D$2,Asset_Splits!$A:$F,E1618,FALSE)","v":0.74707824070804008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1618","v":0},{"$f":"Asset_NoReclass!Z1618*$F1618","v":0},{"$f":"Asset_NoReclass!AA1618*$F1618","v":0},{"$f":"Asset_NoReclass!AB1618*$F1618","v":0},{"$f":"Asset_NoReclass!AC1618*$F1618","v":0}]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1622","v":0},{"$f":"Asset_NoReclass!Z1618*$F1622","v":0},{"$f":"Asset_NoReclass!AA1618*$F1622","v":0},{"$f":"Asset_NoReclass!AB1618*$F1622","v":0},{"$f":"Asset_NoReclass!AC1618*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":0.25292175929195998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1623","v":0},{"$f":"Asset_NoReclass!Z1618*$F1623","v":0},{"$f":"Asset_NoReclass!AA1618*$F1623","v":0},{"$f":"Asset_NoReclass!AB1618*$F1623","v":0},{"$f":"Asset_NoReclass!AC1618*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1618*$F1624","v":0},{"$f":"Asset_NoReclass!Z1618*$F1624","v":0},{"$f":"Asset_NoReclass!AA1618*$F1624","v":0},{"$f":"Asset_NoReclass!AB1618*$F1624","v":0},{"$f":"Asset_NoReclass!AC1618*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0.74707824070804008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1630","v":-3.5646425984336594E-2},{"$f":"Asset_NoReclass!Z1630*$F1630","v":-3.5646425984336587E-2},{"$f":"Asset_NoReclass!AA1630*$F1630","v":-3.5646425984336587E-2},{"$f":"Asset_NoReclass!AB1630*$F1630","v":-3.5646425984336587E-2},{"$f":"Asset_NoReclass!AC1630*$F1630","v":-3.5646425984336587E-2}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1634","v":0},{"$f":"Asset_NoReclass!Z1630*$F1634","v":0},{"$f":"Asset_NoReclass!AA1630*$F1634","v":0},{"$f":"Asset_NoReclass!AB1630*$F1634","v":0},{"$f":"Asset_NoReclass!AC1630*$F1634","v":0}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,0.25292175929195998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1635","v":-1.2068022171124144E-2},{"$f":"Asset_NoReclass!Z1630*$F1635","v":-1.2068022171124142E-2},{"$f":"Asset_NoReclass!AA1630*$F1635","v":-1.2068022171124142E-2},{"$f":"Asset_NoReclass!AB1630*$F1635","v":-1.2068022171124142E-2},{"$f":"Asset_NoReclass!AC1630*$F1635","v":-1.2068022171124142E-2}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1630*$F1636","v":0},{"$f":"Asset_NoReclass!Z1630*$F1636","v":0},{"$f":"Asset_NoReclass!AA1630*$F1636","v":0},{"$f":"Asset_NoReclass!AB1630*$F1636","v":0},{"$f":"Asset_NoReclass!AC1630*$F1636","v":0}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-4.7714448155460734E-2},-4.7714448155460727E-2,-4.7714448155460727E-2,-4.7714448155460727E-2,-4.7714448155460727E-2]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.4952498189035612},2.4596033929192247,2.4239569669348882,2.3883105409505516,2.3526641149662151,2.3170176889818785]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84476155197868996,0.83269352980756584,0.82062550763644171,0.80855748546531758,0.79648946329419346,0.78442144112306933]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":3.3400113708822512},{"$f":"SUM(Y1642:Y1651)","v":3.2922969227267904},3.2445824745713301,3.1968680264158693,3.1491535782604085,3.1014391301049478]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.0694671056892881E-2,-8.1389342113785762E-2,-0.12208401317067864]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.6962361941229918E-2,-5.3924723882459835E-2,-8.0887085823689753E-2]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":0},-6.7657032998122799E-2,-0.1353140659962456,-0.20297109899436838]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1692","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression"]
[{"$f":"ROW()","v":1694},null,"Metering"]
[{"$f":"ROW()","v":1695},null,"Other Depreciable"]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":0}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1692)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1704&\"-\"&$D$2,Asset_Splits!$A:$F,E1704,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1704","v":0},{"$f":"Asset_NoReclass!AA1704*$F1704","v":0},{"$f":"Asset_NoReclass!AB1704*$F1704","v":0},{"$f":"Asset_NoReclass!AC1704*$F1704","v":0}]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1708","v":0},{"$f":"Asset_NoReclass!AA1704*$F1708","v":0},{"$f":"Asset_NoReclass!AB1704*$F1708","v":0},{"$f":"Asset_NoReclass!AC1704*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":0.60148471272782533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1709","v":0},{"$f":"Asset_NoReclass!AA1704*$F1709","v":0},{"$f":"Asset_NoReclass!AB1704*$F1709","v":0},{"$f":"Asset_NoReclass!AC1704*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0.39851528727217489},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1704*$F1710","v":0},{"$f":"Asset_NoReclass!AA1704*$F1710","v":0},{"$f":"Asset_NoReclass!AB1704*$F1710","v":0},{"$f":"Asset_NoReclass!AC1704*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1716","v":0},{"$f":"Asset_NoReclass!AA1716*$F1716","v":0},{"$f":"Asset_NoReclass!AB1716*$F1716","v":0},{"$f":"Asset_NoReclass!AC1716*$F1716","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1720","v":0},{"$f":"Asset_NoReclass!AA1716*$F1720","v":0},{"$f":"Asset_NoReclass!AB1716*$F1720","v":0},{"$f":"Asset_NoReclass!AC1716*$F1720","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,0.60148471272782533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1721","v":-4.0694671056892881E-2},{"$f":"Asset_NoReclass!AA1716*$F1721","v":-4.0694671056892881E-2},{"$f":"Asset_NoReclass!AB1716*$F1721","v":-4.0694671056892881E-2},{"$f":"Asset_NoReclass!AC1716*$F1721","v":-4.0694671056892888E-2}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0.39851528727217489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1716*$F1722","v":-2.6962361941229918E-2},{"$f":"Asset_NoReclass!AA1716*$F1722","v":-2.6962361941229918E-2},{"$f":"Asset_NoReclass!AB1716*$F1722","v":-2.6962361941229918E-2},{"$f":"Asset_NoReclass!AC1716*$F1722","v":-2.6962361941229925E-2}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-6.7657032998122799E-2},-6.7657032998122799E-2,-6.7657032998122799E-2,-6.7657032998122812E-2]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.0694671056892881E-2,-8.1389342113785762E-2,-0.12208401317067864,-0.16277868422757152]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.6962361941229918E-2,-5.3924723882459835E-2,-8.0887085823689753E-2,-0.10784944776491967]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":0},{"$f":"SUM(Z1728:Z1737)","v":-6.7657032998122799E-2},-0.1353140659962456,-0.20297109899436838,-0.27062813199249119]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.6584804103207177E-2,-7.3169608206414355E-2]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-9.250206844716868E-3,-1.8500413689433736E-2]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":0},-4.5835010947924047E-2,-9.1670021895848094E-2]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1778","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression"]
[{"$f":"ROW()","v":1780},null,"Metering"]
[{"$f":"ROW()","v":1781},null,"Other Depreciable"]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":0}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1778)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1790&\"-\"&$D$2,Asset_Splits!$A:$F,E1790,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1790","v":0},{"$f":"Asset_NoReclass!AB1790*$F1790","v":0},{"$f":"Asset_NoReclass!AC1790*$F1790","v":0}]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1794","v":0},{"$f":"Asset_NoReclass!AB1790*$F1794","v":0},{"$f":"Asset_NoReclass!AC1790*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":0.7981846921510154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1795","v":0},{"$f":"Asset_NoReclass!AB1790*$F1795","v":0},{"$f":"Asset_NoReclass!AC1790*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0.20181530784898455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1790*$F1796","v":0},{"$f":"Asset_NoReclass!AB1790*$F1796","v":0},{"$f":"Asset_NoReclass!AC1790*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1802","v":0},{"$f":"Asset_NoReclass!AB1802*$F1802","v":0},{"$f":"Asset_NoReclass!AC1802*$F1802","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1806","v":0},{"$f":"Asset_NoReclass!AB1802*$F1806","v":0},{"$f":"Asset_NoReclass!AC1802*$F1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,0.7981846921510154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1807","v":-3.6584804103207177E-2},{"$f":"Asset_NoReclass!AB1802*$F1807","v":-3.6584804103207177E-2},{"$f":"Asset_NoReclass!AC1802*$F1807","v":-3.6584804103207177E-2}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0.20181530784898455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1802*$F1808","v":-9.250206844716868E-3},{"$f":"Asset_NoReclass!AB1802*$F1808","v":-9.250206844716868E-3},{"$f":"Asset_NoReclass!AC1802*$F1808","v":-9.250206844716868E-3}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-4.5835010947924047E-2},-4.5835010947924047E-2,-4.5835010947924047E-2]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.6584804103207177E-2,-7.3169608206414355E-2,-0.10975441230962153]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-9.250206844716868E-3,-1.8500413689433736E-2,-2.7750620534150602E-2]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":0},{"$f":"SUM(AA1814:AA1823)","v":-4.5835010947924047E-2},-9.1670021895848094E-2,-0.13750503284377213]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0.1043108465148181,0.10380380151804787]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.6375873333989632E-2]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.2837423368660217E-3]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":0.1043108465148181},7.4144185847192207E-2]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1864","v":0.1043108465148181}]
[{"$f":"ROW()","v":1865},null,"Compression"]
[{"$f":"ROW()","v":1866},null,"Metering"]
[{"$f":"ROW()","v":1867},null,"Other Depreciable"]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":0.1043108465148181}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1864)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1876&\"-\"&$D$2,Asset_Splits!$A:$F,E1876,FALSE)","v":1.6808124782415113E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1876","v":0},{"$f":"Asset_NoReclass!AC1876*$F1876","v":0}]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1880","v":0},{"$f":"Asset_NoReclass!AC1876*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0.87433851643697402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1881","v":0},{"$f":"Asset_NoReclass!AC1876*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0.10885335878061084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1876*$F1882","v":0},{"$f":"Asset_NoReclass!AC1876*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":1.6808124782415113E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1888","v":-5.0704499677022984E-4},{"$f":"Asset_NoReclass!AC1888*$F1888","v":-5.0704499677022984E-4}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1892","v":0},{"$f":"Asset_NoReclass!AC1888*$F1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,0.87433851643697402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1893","v":-2.6375873333989632E-2},{"$f":"Asset_NoReclass!AC1888*$F1893","v":-2.6375873333989636E-2}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0.10885335878061084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1888*$F1894","v":-3.2837423368660217E-3},{"$f":"Asset_NoReclass!AC1888*$F1894","v":-3.2837423368660217E-3}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-3.0166660667625883E-2},-3.0166660667625887E-2]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0.1043108465148181},0.10380380151804787,0.10329675652127764]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.6375873333989632E-2,-5.2751746667979271E-2]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.2837423368660217E-3,-6.5674846737320434E-3]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":0.1043108465148181},{"$f":"SUM(AB1900:AB1909)","v":7.4144185847192207E-2},4.3977525179566324E-2]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},1.0672551459972025E-2]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1950","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1951},null,"Compression"]
[{"$f":"ROW()","v":1952},null,"Metering"]
[{"$f":"ROW()","v":1953},null,"Other Depreciable"]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":1.0672551459972025E-2}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1950)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1962&\"-\"&$D$2,Asset_Splits!$A:$F,E1962,FALSE)","v":1.3558023716803147E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1962","v":0}]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":0.97517501049121924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":2.3469187137100483E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1962*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":1.3558023716803147E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1974","v":-1.3416379681641805E-4}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1978","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,0.97517501049121924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1979","v":-9.6498711538499579E-2}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,2.3469187137100483E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1974*$F1980","v":-2.3223998720448306E-3}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-9.8955275207360832E-2}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":1.0672551459972025E-2},1.0538387663155607E-2]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-9.6498711538499579E-2]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.3223998720448306E-3]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":1.0672551459972025E-2},{"$f":"SUM(AC1986:AC1995)","v":-8.8282723747388797E-2}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2036","v":0.2779611535864136}]
[{"$f":"ROW()","v":2037},null,"Compression"]
[{"$f":"ROW()","v":2038},null,"Metering"]
[{"$f":"ROW()","v":2039},null,"Other Depreciable"]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":0.2779611535864136}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2036)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2048&\"-\"&$D$2,Asset_Splits!$A:$F,E2048,FALSE)","v":5.1465720400365678E-2}]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":0.79293114432713863}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0.15560313527249572}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":5.1465720400365678E-2}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,0.79293114432713863]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0.15560313527249572]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.2779611535864136}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":0.2779611535864136}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"RegDepCompression","index":16,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Compression"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"RegDepCompression"},null,null,"Compression"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},67.827105879647988,67.716185028199973,67.605264176751959,67.494343325303944,67.38342247385593,67.272501622407916,64.58160155751159,61.890701492615271,59.199801427718953,56.508901362822634,53.818001297926315,51.127101233029997,48.436201168133678,45.74530110323736,43.054401038341041]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0.8705082104463453,0.8690846274901961,0.86766104453404691,0.86623746157789772,0.86481387862174852,0.86339029566559933,0.82885468383897531,0.7943190720123513,0.75978346018572729,0.72524784835910328,0.69071223653247926,0.65617662470585525,0.62164101287923124,0.58710540105260722,0.55256978922598321]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":68.697614090094334},68.585269655690169,68.472925221286005,68.36058078688184,68.248236352477676,68.135891918073511,65.410456241350559,62.685020564627621,59.959584887904683,57.234149211181737,54.508713534458792,51.783277857735854,49.057842181012909,46.332406504289963,43.606970827567025]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline"]
[{"$f":"ROW()","v":747},null,"Compression",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D747&\"-\"&$D$2,Asset_Splits!$A:$F,E747,FALSE)","v":0.98732840693266721},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F747","v":67.827105879647988}]
[{"$f":"ROW()","v":748},null,"Metering"]
[{"$f":"ROW()","v":749},null,"Other Depreciable"]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":1.2671593067332827E-2},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N747*$F752","v":0.8705082104463453}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":68.697614090094334}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N747)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline"]
[{"$f":"ROW()","v":759},null,"Compression",{"$f":"D747","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D759&\"-\"&$D$2,Asset_Splits!$A:$F,E759,FALSE)","v":0.98732840693266721},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F759","v":0},{"$f":"Asset_NoReclass!P759*$F759","v":0},{"$f":"Asset_NoReclass!Q759*$F759","v":0},{"$f":"Asset_NoReclass!R759*$F759","v":0},{"$f":"Asset_NoReclass!S759*$F759","v":0},{"$f":"Asset_NoReclass!T759*$F759","v":0},{"$f":"Asset_NoReclass!U759*$F759","v":0},{"$f":"Asset_NoReclass!V759*$F759","v":0},{"$f":"Asset_NoReclass!W759*$F759","v":0},{"$f":"Asset_NoReclass!X759*$F759","v":0},{"$f":"Asset_NoReclass!Y759*$F759","v":0},{"$f":"Asset_NoReclass!Z759*$F759","v":0},{"$f":"Asset_NoReclass!AA759*$F759","v":0},{"$f":"Asset_NoReclass!AB759*$F759","v":0},{"$f":"Asset_NoReclass!AC759*$F759","v":0}]
[{"$f":"ROW()","v":760},null,"Metering"]
[{"$f":"ROW()","v":761},null,"Other Depreciable"]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F762","v":0},{"$f":"Asset_NoReclass!P759*$F762","v":0},{"$f":"Asset_NoReclass!Q759*$F762","v":0},{"$f":"Asset_NoReclass!R759*$F762","v":0},{"$f":"Asset_NoReclass!S759*$F762","v":0},{"$f":"Asset_NoReclass!T759*$F762","v":0},{"$f":"Asset_NoReclass!U759*$F762","v":0},{"$f":"Asset_NoReclass!V759*$F762","v":0},{"$f":"Asset_NoReclass!W759*$F762","v":0},{"$f":"Asset_NoReclass!X759*$F762","v":0},{"$f":"Asset_NoReclass!Y759*$F762","v":0},{"$f":"Asset_NoReclass!Z759*$F762","v":0},{"$f":"Asset_NoReclass!AA759*$F762","v":0},{"$f":"Asset_NoReclass!AB759*$F762","v":0},{"$f":"Asset_NoReclass!AC759*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F763","v":0},{"$f":"Asset_NoReclass!P759*$F763","v":0},{"$f":"Asset_NoReclass!Q759*$F763","v":0},{"$f":"Asset_NoReclass!R759*$F763","v":0},{"$f":"Asset_NoReclass!S759*$F763","v":0},{"$f":"Asset_NoReclass!T759*$F763","v":0},{"$f":"Asset_NoReclass!U759*$F763","v":0},{"$f":"Asset_NoReclass!V759*$F763","v":0},{"$f":"Asset_NoReclass!W759*$F763","v":0},{"$f":"Asset_NoReclass!X759*$F763","v":0},{"$f":"Asset_NoReclass!Y759*$F763","v":0},{"$f":"Asset_NoReclass!Z759*$F763","v":0},{"$f":"Asset_NoReclass!AA759*$F763","v":0},{"$f":"Asset_NoReclass!AB759*$F763","v":0},{"$f":"Asset_NoReclass!AC759*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":1.2671593067332827E-2},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O759*$F764","v":0},{"$f":"Asset_NoReclass!P759*$F764","v":0},{"$f":"Asset_NoReclass!Q759*$F764","v":0},{"$f":"Asset_NoReclass!R759*$F764","v":0},{"$f":"Asset_NoReclass!S759*$F764","v":0},{"$f":"Asset_NoReclass!T759*$F764","v":0},{"$f":"Asset_NoReclass!U759*$F764","v":0},{"$f":"Asset_NoReclass!V759*$F764","v":0},{"$f":"Asset_NoReclass!W759*$F764","v":0},{"$f":"Asset_NoReclass!X759*$F764","v":0},{"$f":"Asset_NoReclass!Y759*$F764","v":0},{"$f":"Asset_NoReclass!Z759*$F764","v":0},{"$f":"Asset_NoReclass!AA759*$F764","v":0},{"$f":"Asset_NoReclass!AB759*$F764","v":0},{"$f":"Asset_NoReclass!AC759*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":0}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0.98732840693266721,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F771","v":-0.1109208514480081},{"$f":"Asset_NoReclass!P771*$F771","v":-0.1109208514480081},{"$f":"Asset_NoReclass!Q771*$F771","v":-0.1109208514480081},{"$f":"Asset_NoReclass!R771*$F771","v":-0.1109208514480081},{"$f":"Asset_NoReclass!S771*$F771","v":-0.1109208514480081},{"$f":"Asset_NoReclass!T771*$F771","v":-2.6909000648963186},{"$f":"Asset_NoReclass!U771*$F771","v":-2.6909000648963186},{"$f":"Asset_NoReclass!V771*$F771","v":-2.6909000648963186},{"$f":"Asset_NoReclass!W771*$F771","v":-2.6909000648963182},{"$f":"Asset_NoReclass!X771*$F771","v":-2.6909000648963182},{"$f":"Asset_NoReclass!Y771*$F771","v":-2.6909000648963177},{"$f":"Asset_NoReclass!Z771*$F771","v":-2.6909000648963177},{"$f":"Asset_NoReclass!AA771*$F771","v":-2.6909000648963177},{"$f":"Asset_NoReclass!AB771*$F771","v":-2.6909000648963177},{"$f":"Asset_NoReclass!AC771*$F771","v":-2.6909000648963177}]
[{"$f":"ROW()","v":772},null,"Metering",null,null,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F774","v":0},{"$f":"Asset_NoReclass!P771*$F774","v":0},{"$f":"Asset_NoReclass!Q771*$F774","v":0},{"$f":"Asset_NoReclass!R771*$F774","v":0},{"$f":"Asset_NoReclass!S771*$F774","v":0},{"$f":"Asset_NoReclass!T771*$F774","v":0},{"$f":"Asset_NoReclass!U771*$F774","v":0},{"$f":"Asset_NoReclass!V771*$F774","v":0},{"$f":"Asset_NoReclass!W771*$F774","v":0},{"$f":"Asset_NoReclass!X771*$F774","v":0},{"$f":"Asset_NoReclass!Y771*$F774","v":0},{"$f":"Asset_NoReclass!Z771*$F774","v":0},{"$f":"Asset_NoReclass!AA771*$F774","v":0},{"$f":"Asset_NoReclass!AB771*$F774","v":0},{"$f":"Asset_NoReclass!AC771*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F775","v":0},{"$f":"Asset_NoReclass!P771*$F775","v":0},{"$f":"Asset_NoReclass!Q771*$F775","v":0},{"$f":"Asset_NoReclass!R771*$F775","v":0},{"$f":"Asset_NoReclass!S771*$F775","v":0},{"$f":"Asset_NoReclass!T771*$F775","v":0},{"$f":"Asset_NoReclass!U771*$F775","v":0},{"$f":"Asset_NoReclass!V771*$F775","v":0},{"$f":"Asset_NoReclass!W771*$F775","v":0},{"$f":"Asset_NoReclass!X771*$F775","v":0},{"$f":"Asset_NoReclass!Y771*$F775","v":0},{"$f":"Asset_NoReclass!Z771*$F775","v":0},{"$f":"Asset_NoReclass!AA771*$F775","v":0},{"$f":"Asset_NoReclass!AB771*$F775","v":0},{"$f":"Asset_NoReclass!AC771*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,1.2671593067332827E-2,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O771*$F776","v":-1.4235829561491465E-3},{"$f":"Asset_NoReclass!P771*$F776","v":-1.4235829561491465E-3},{"$f":"Asset_NoReclass!Q771*$F776","v":-1.4235829561491465E-3},{"$f":"Asset_NoReclass!R771*$F776","v":-1.4235829561491465E-3},{"$f":"Asset_NoReclass!S771*$F776","v":-1.4235829561491465E-3},{"$f":"Asset_NoReclass!T771*$F776","v":-3.4535611826623992E-2},{"$f":"Asset_NoReclass!U771*$F776","v":-3.4535611826623992E-2},{"$f":"Asset_NoReclass!V771*$F776","v":-3.4535611826623992E-2},{"$f":"Asset_NoReclass!W771*$F776","v":-3.4535611826623985E-2},{"$f":"Asset_NoReclass!X771*$F776","v":-3.4535611826623985E-2},{"$f":"Asset_NoReclass!Y771*$F776","v":-3.4535611826623978E-2},{"$f":"Asset_NoReclass!Z771*$F776","v":-3.4535611826623978E-2},{"$f":"Asset_NoReclass!AA771*$F776","v":-3.4535611826623978E-2},{"$f":"Asset_NoReclass!AB771*$F776","v":-3.4535611826623978E-2},{"$f":"Asset_NoReclass!AC771*$F776","v":-3.4535611826623978E-2}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.11234443440415726},-0.11234443440415726,-0.11234443440415726,-0.11234443440415726,-0.11234443440415726,-2.7254356767229426,-2.7254356767229426,-2.7254356767229426,-2.7254356767229422,-2.7254356767229422,-2.7254356767229417,-2.7254356767229417,-2.7254356767229417,-2.7254356767229417,-2.7254356767229417]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":0},0,0,0,0,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":0},{"$f":"T734+T746+T758+T770","v":0},0,0,0,0,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":0},{"$f":"Z734+Z746+Z758+Z770","v":0},0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,67.827105879647988,67.716185028199973,67.605264176751959,67.494343325303944,67.38342247385593,67.272501622407916,64.58160155751159,61.890701492615271,59.199801427718953,56.508901362822634,53.818001297926315,51.127101233029997,48.436201168133678,45.74530110323736,43.054401038341041,40.363500973444722]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0.8705082104463453,0.8690846274901961,0.86766104453404691,0.86623746157789772,0.86481387862174852,0.86339029566559933,0.82885468383897531,0.7943190720123513,0.75978346018572729,0.72524784835910328,0.69071223653247926,0.65617662470585525,0.62164101287923124,0.58710540105260722,0.55256978922598321,0.5180341773993592]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":68.697614090094334},{"$f":"SUM(O782:O791)","v":68.585269655690169},68.472925221286005,68.36058078688184,68.248236352477676,68.135891918073511,65.410456241350559,62.685020564627621,59.959584887904683,57.234149211181737,54.508713534458792,51.783277857735854,49.057842181012909,46.332406504289963,43.606970827567025,40.88153515084408]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":0}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},246.37885386511044,242.47773179468834,238.57660972426623,234.67548765384413,230.77436558342202,221.79314158590904,212.9172044480851,204.04126731026116,195.16533017243722,186.28939303461328,177.41846955677454,168.5475460789358,159.67662260109705,150.80569912325831]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},1.7322546743596581,1.7048264400135558,1.6773982056674535,1.6499699713213511,1.6225417369752488,1.5593960286196094,1.4969905771974843,1.4345851257753592,1.3721796743532342,1.3097742229311091,1.2474040218391516,1.185033820747194,1.1226636196552364,1.0602934185632789]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":248.11110853947011},244.1825582347019,240.25400792993369,236.32545762516548,232.39690732039728,223.35253761452864,214.41419502528259,205.47585243603652,196.53750984679047,187.59916725754439,178.66587357861368,169.732579899683,160.79928622075229,151.86599254182158]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline"]
[{"$f":"ROW()","v":833},null,"Compression",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D833&\"-\"&$D$2,Asset_Splits!$A:$F,E833,FALSE)","v":0.99301823008023804},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F833","v":246.37885386511044}]
[{"$f":"ROW()","v":834},null,"Metering"]
[{"$f":"ROW()","v":835},null,"Other Depreciable"]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":6.9817699197619234E-3},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O833*$F838","v":1.7322546743596581}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":248.11110853947011}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O833)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline"]
[{"$f":"ROW()","v":845},null,"Compression",{"$f":"D833","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D845&\"-\"&$D$2,Asset_Splits!$A:$F,E845,FALSE)","v":0.99301823008023804},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F845","v":0},{"$f":"Asset_NoReclass!Q845*$F845","v":0},{"$f":"Asset_NoReclass!R845*$F845","v":0},{"$f":"Asset_NoReclass!S845*$F845","v":0},{"$f":"Asset_NoReclass!T845*$F845","v":-0.10528685968904102},{"$f":"Asset_NoReclass!U845*$F845","v":0},{"$f":"Asset_NoReclass!V845*$F845","v":0},{"$f":"Asset_NoReclass!W845*$F845","v":0},{"$f":"Asset_NoReclass!X845*$F845","v":0},{"$f":"Asset_NoReclass!Y845*$F845","v":0},{"$f":"Asset_NoReclass!Z845*$F845","v":0},{"$f":"Asset_NoReclass!AA845*$F845","v":0},{"$f":"Asset_NoReclass!AB845*$F845","v":0},{"$f":"Asset_NoReclass!AC845*$F845","v":0}]
[{"$f":"ROW()","v":846},null,"Metering"]
[{"$f":"ROW()","v":847},null,"Other Depreciable"]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F848","v":0},{"$f":"Asset_NoReclass!Q845*$F848","v":0},{"$f":"Asset_NoReclass!R845*$F848","v":0},{"$f":"Asset_NoReclass!S845*$F848","v":0},{"$f":"Asset_NoReclass!T845*$F848","v":0},{"$f":"Asset_NoReclass!U845*$F848","v":0},{"$f":"Asset_NoReclass!V845*$F848","v":0},{"$f":"Asset_NoReclass!W845*$F848","v":0},{"$f":"Asset_NoReclass!X845*$F848","v":0},{"$f":"Asset_NoReclass!Y845*$F848","v":0},{"$f":"Asset_NoReclass!Z845*$F848","v":0},{"$f":"Asset_NoReclass!AA845*$F848","v":0},{"$f":"Asset_NoReclass!AB845*$F848","v":0},{"$f":"Asset_NoReclass!AC845*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F849","v":0},{"$f":"Asset_NoReclass!Q845*$F849","v":0},{"$f":"Asset_NoReclass!R845*$F849","v":0},{"$f":"Asset_NoReclass!S845*$F849","v":0},{"$f":"Asset_NoReclass!T845*$F849","v":0},{"$f":"Asset_NoReclass!U845*$F849","v":0},{"$f":"Asset_NoReclass!V845*$F849","v":0},{"$f":"Asset_NoReclass!W845*$F849","v":0},{"$f":"Asset_NoReclass!X845*$F849","v":0},{"$f":"Asset_NoReclass!Y845*$F849","v":0},{"$f":"Asset_NoReclass!Z845*$F849","v":0},{"$f":"Asset_NoReclass!AA845*$F849","v":0},{"$f":"Asset_NoReclass!AB845*$F849","v":0},{"$f":"Asset_NoReclass!AC845*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":6.9817699197619234E-3},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P845*$F850","v":0},{"$f":"Asset_NoReclass!Q845*$F850","v":0},{"$f":"Asset_NoReclass!R845*$F850","v":0},{"$f":"Asset_NoReclass!S845*$F850","v":0},{"$f":"Asset_NoReclass!T845*$F850","v":-7.4025693351444718E-4},{"$f":"Asset_NoReclass!U845*$F850","v":0},{"$f":"Asset_NoReclass!V845*$F850","v":0},{"$f":"Asset_NoReclass!W845*$F850","v":0},{"$f":"Asset_NoReclass!X845*$F850","v":0},{"$f":"Asset_NoReclass!Y845*$F850","v":0},{"$f":"Asset_NoReclass!Z845*$F850","v":0},{"$f":"Asset_NoReclass!AA845*$F850","v":0},{"$f":"Asset_NoReclass!AB845*$F850","v":0},{"$f":"Asset_NoReclass!AC845*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":-0.10602711662255546},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":0}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0.99301823008023804,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F857","v":-3.9011220704221143},{"$f":"Asset_NoReclass!Q857*$F857","v":-3.9011220704221143},{"$f":"Asset_NoReclass!R857*$F857","v":-3.9011220704221143},{"$f":"Asset_NoReclass!S857*$F857","v":-3.9011220704221143},{"$f":"Asset_NoReclass!T857*$F857","v":-8.8759371378239251},{"$f":"Asset_NoReclass!U857*$F857","v":-8.8759371378239251},{"$f":"Asset_NoReclass!V857*$F857","v":-8.8759371378239251},{"$f":"Asset_NoReclass!W857*$F857","v":-8.8759371378239251},{"$f":"Asset_NoReclass!X857*$F857","v":-8.8759371378239251},{"$f":"Asset_NoReclass!Y857*$F857","v":-8.8709234778387316},{"$f":"Asset_NoReclass!Z857*$F857","v":-8.8709234778387316},{"$f":"Asset_NoReclass!AA857*$F857","v":-8.8709234778387316},{"$f":"Asset_NoReclass!AB857*$F857","v":-8.8709234778387316},{"$f":"Asset_NoReclass!AC857*$F857","v":-8.8709234778387298}]
[{"$f":"ROW()","v":858},null,"Metering",null,null,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F860","v":0},{"$f":"Asset_NoReclass!Q857*$F860","v":0},{"$f":"Asset_NoReclass!R857*$F860","v":0},{"$f":"Asset_NoReclass!S857*$F860","v":0},{"$f":"Asset_NoReclass!T857*$F860","v":0},{"$f":"Asset_NoReclass!U857*$F860","v":0},{"$f":"Asset_NoReclass!V857*$F860","v":0},{"$f":"Asset_NoReclass!W857*$F860","v":0},{"$f":"Asset_NoReclass!X857*$F860","v":0},{"$f":"Asset_NoReclass!Y857*$F860","v":0},{"$f":"Asset_NoReclass!Z857*$F860","v":0},{"$f":"Asset_NoReclass!AA857*$F860","v":0},{"$f":"Asset_NoReclass!AB857*$F860","v":0},{"$f":"Asset_NoReclass!AC857*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F861","v":0},{"$f":"Asset_NoReclass!Q857*$F861","v":0},{"$f":"Asset_NoReclass!R857*$F861","v":0},{"$f":"Asset_NoReclass!S857*$F861","v":0},{"$f":"Asset_NoReclass!T857*$F861","v":0},{"$f":"Asset_NoReclass!U857*$F861","v":0},{"$f":"Asset_NoReclass!V857*$F861","v":0},{"$f":"Asset_NoReclass!W857*$F861","v":0},{"$f":"Asset_NoReclass!X857*$F861","v":0},{"$f":"Asset_NoReclass!Y857*$F861","v":0},{"$f":"Asset_NoReclass!Z857*$F861","v":0},{"$f":"Asset_NoReclass!AA857*$F861","v":0},{"$f":"Asset_NoReclass!AB857*$F861","v":0},{"$f":"Asset_NoReclass!AC857*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,6.9817699197619234E-3,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P857*$F862","v":-2.7428234346102275E-2},{"$f":"Asset_NoReclass!Q857*$F862","v":-2.7428234346102275E-2},{"$f":"Asset_NoReclass!R857*$F862","v":-2.7428234346102275E-2},{"$f":"Asset_NoReclass!S857*$F862","v":-2.7428234346102275E-2},{"$f":"Asset_NoReclass!T857*$F862","v":-6.2405451422124975E-2},{"$f":"Asset_NoReclass!U857*$F862","v":-6.2405451422124975E-2},{"$f":"Asset_NoReclass!V857*$F862","v":-6.2405451422124975E-2},{"$f":"Asset_NoReclass!W857*$F862","v":-6.2405451422124975E-2},{"$f":"Asset_NoReclass!X857*$F862","v":-6.2405451422124975E-2},{"$f":"Asset_NoReclass!Y857*$F862","v":-6.2370201091957622E-2},{"$f":"Asset_NoReclass!Z857*$F862","v":-6.2370201091957622E-2},{"$f":"Asset_NoReclass!AA857*$F862","v":-6.2370201091957622E-2},{"$f":"Asset_NoReclass!AB857*$F862","v":-6.2370201091957622E-2},{"$f":"Asset_NoReclass!AC857*$F862","v":-6.2370201091957608E-2}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-3.9285503047682164},-3.9285503047682164,-3.9285503047682164,-3.9285503047682164,-8.9383425892460497,-8.9383425892460497,-8.9383425892460497,-8.9383425892460497,-8.9383425892460497,{"$f":"SUM(Y856:Y865)","v":-8.9332936789306885},-8.9332936789306885,-8.9332936789306885,-8.9332936789306885,-8.9332936789306867]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":0},0,0,0,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":0},{"$f":"T820+T832+T844+T856","v":0},0,0,0,0,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":0},{"$f":"Z820+Z832+Z844+Z856","v":0},0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,246.37885386511044,242.47773179468834,238.57660972426623,234.67548765384413,230.77436558342202,221.79314158590904,212.9172044480851,204.04126731026116,195.16533017243722,186.28939303461328,177.41846955677454,168.5475460789358,159.67662260109705,150.80569912325831,141.93477564541956]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,1.7322546743596581,1.7048264400135558,1.6773982056674535,1.6499699713213511,1.6225417369752488,1.5593960286196094,1.4969905771974843,1.4345851257753592,1.3721796743532342,1.3097742229311091,1.2474040218391516,1.185033820747194,1.1226636196552364,1.0602934185632789,0.99792321747132129]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":248.11110853947011},{"$f":"SUM(P868:P877)","v":244.1825582347019},240.25400792993369,236.32545762516548,232.39690732039728,223.35253761452864,214.41419502528259,205.47585243603652,196.53750984679047,187.59916725754439,178.66587357861368,169.732579899683,160.79928622075229,151.86599254182158,142.93269886289087]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":0}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":0.21278697396756302},-6.4870568940083126,-13.186900761984187,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline"]
[{"$f":"ROW()","v":919},null,"Compression",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D919&\"-\"&$D$2,Asset_Splits!$A:$F,E919,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F919","v":0.21278697396756302}]
[{"$f":"ROW()","v":920},null,"Metering"]
[{"$f":"ROW()","v":921},null,"Other Depreciable"]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P919*$F924","v":0}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":0.21278697396756302}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P919)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline"]
[{"$f":"ROW()","v":931},null,"Compression",{"$f":"D919","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D931&\"-\"&$D$2,Asset_Splits!$A:$F,E931,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F931","v":0},{"$f":"Asset_NoReclass!R931*$F931","v":0},{"$f":"Asset_NoReclass!S931*$F931","v":0},{"$f":"Asset_NoReclass!T931*$F931","v":0},{"$f":"Asset_NoReclass!U931*$F931","v":0},{"$f":"Asset_NoReclass!V931*$F931","v":0},{"$f":"Asset_NoReclass!W931*$F931","v":0},{"$f":"Asset_NoReclass!X931*$F931","v":0},{"$f":"Asset_NoReclass!Y931*$F931","v":0},{"$f":"Asset_NoReclass!Z931*$F931","v":0},{"$f":"Asset_NoReclass!AA931*$F931","v":0},{"$f":"Asset_NoReclass!AB931*$F931","v":0},{"$f":"Asset_NoReclass!AC931*$F931","v":0}]
[{"$f":"ROW()","v":932},null,"Metering"]
[{"$f":"ROW()","v":933},null,"Other Depreciable"]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F934","v":0},{"$f":"Asset_NoReclass!R931*$F934","v":0},{"$f":"Asset_NoReclass!S931*$F934","v":0},{"$f":"Asset_NoReclass!T931*$F934","v":0},{"$f":"Asset_NoReclass!U931*$F934","v":0},{"$f":"Asset_NoReclass!V931*$F934","v":0},{"$f":"Asset_NoReclass!W931*$F934","v":0},{"$f":"Asset_NoReclass!X931*$F934","v":0},{"$f":"Asset_NoReclass!Y931*$F934","v":0},{"$f":"Asset_NoReclass!Z931*$F934","v":0},{"$f":"Asset_NoReclass!AA931*$F934","v":0},{"$f":"Asset_NoReclass!AB931*$F934","v":0},{"$f":"Asset_NoReclass!AC931*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F935","v":0},{"$f":"Asset_NoReclass!R931*$F935","v":0},{"$f":"Asset_NoReclass!S931*$F935","v":0},{"$f":"Asset_NoReclass!T931*$F935","v":0},{"$f":"Asset_NoReclass!U931*$F935","v":0},{"$f":"Asset_NoReclass!V931*$F935","v":0},{"$f":"Asset_NoReclass!W931*$F935","v":0},{"$f":"Asset_NoReclass!X931*$F935","v":0},{"$f":"Asset_NoReclass!Y931*$F935","v":0},{"$f":"Asset_NoReclass!Z931*$F935","v":0},{"$f":"Asset_NoReclass!AA931*$F935","v":0},{"$f":"Asset_NoReclass!AB931*$F935","v":0},{"$f":"Asset_NoReclass!AC931*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q931*$F936","v":0},{"$f":"Asset_NoReclass!R931*$F936","v":0},{"$f":"Asset_NoReclass!S931*$F936","v":0},{"$f":"Asset_NoReclass!T931*$F936","v":0},{"$f":"Asset_NoReclass!U931*$F936","v":0},{"$f":"Asset_NoReclass!V931*$F936","v":0},{"$f":"Asset_NoReclass!W931*$F936","v":0},{"$f":"Asset_NoReclass!X931*$F936","v":0},{"$f":"Asset_NoReclass!Y931*$F936","v":0},{"$f":"Asset_NoReclass!Z931*$F936","v":0},{"$f":"Asset_NoReclass!AA931*$F936","v":0},{"$f":"Asset_NoReclass!AB931*$F936","v":0},{"$f":"Asset_NoReclass!AC931*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F943","v":-6.6998438679758756},{"$f":"Asset_NoReclass!R943*$F943","v":-6.6998438679758756},{"$f":"Asset_NoReclass!S943*$F943","v":-6.6998438679758756},{"$f":"Asset_NoReclass!T943*$F943","v":0},{"$f":"Asset_NoReclass!U943*$F943","v":0},{"$f":"Asset_NoReclass!V943*$F943","v":0},{"$f":"Asset_NoReclass!W943*$F943","v":0},{"$f":"Asset_NoReclass!X943*$F943","v":0},{"$f":"Asset_NoReclass!Y943*$F943","v":0},{"$f":"Asset_NoReclass!Z943*$F943","v":0},{"$f":"Asset_NoReclass!AA943*$F943","v":0},{"$f":"Asset_NoReclass!AB943*$F943","v":0},{"$f":"Asset_NoReclass!AC943*$F943","v":0}]
[{"$f":"ROW()","v":944},null,"Metering",null,null,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F946","v":0},{"$f":"Asset_NoReclass!R943*$F946","v":0},{"$f":"Asset_NoReclass!S943*$F946","v":0},{"$f":"Asset_NoReclass!T943*$F946","v":0},{"$f":"Asset_NoReclass!U943*$F946","v":0},{"$f":"Asset_NoReclass!V943*$F946","v":0},{"$f":"Asset_NoReclass!W943*$F946","v":0},{"$f":"Asset_NoReclass!X943*$F946","v":0},{"$f":"Asset_NoReclass!Y943*$F946","v":0},{"$f":"Asset_NoReclass!Z943*$F946","v":0},{"$f":"Asset_NoReclass!AA943*$F946","v":0},{"$f":"Asset_NoReclass!AB943*$F946","v":0},{"$f":"Asset_NoReclass!AC943*$F946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F947","v":0},{"$f":"Asset_NoReclass!R943*$F947","v":0},{"$f":"Asset_NoReclass!S943*$F947","v":0},{"$f":"Asset_NoReclass!T943*$F947","v":0},{"$f":"Asset_NoReclass!U943*$F947","v":0},{"$f":"Asset_NoReclass!V943*$F947","v":0},{"$f":"Asset_NoReclass!W943*$F947","v":0},{"$f":"Asset_NoReclass!X943*$F947","v":0},{"$f":"Asset_NoReclass!Y943*$F947","v":0},{"$f":"Asset_NoReclass!Z943*$F947","v":0},{"$f":"Asset_NoReclass!AA943*$F947","v":0},{"$f":"Asset_NoReclass!AB943*$F947","v":0},{"$f":"Asset_NoReclass!AC943*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q943*$F948","v":0},{"$f":"Asset_NoReclass!R943*$F948","v":0},{"$f":"Asset_NoReclass!S943*$F948","v":0},{"$f":"Asset_NoReclass!T943*$F948","v":0},{"$f":"Asset_NoReclass!U943*$F948","v":0},{"$f":"Asset_NoReclass!V943*$F948","v":0},{"$f":"Asset_NoReclass!W943*$F948","v":0},{"$f":"Asset_NoReclass!X943*$F948","v":0},{"$f":"Asset_NoReclass!Y943*$F948","v":0},{"$f":"Asset_NoReclass!Z943*$F948","v":0},{"$f":"Asset_NoReclass!AA943*$F948","v":0},{"$f":"Asset_NoReclass!AB943*$F948","v":0},{"$f":"Asset_NoReclass!AC943*$F948","v":0}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-6.6998438679758756},-6.6998438679758756,-6.6998438679758756,0,0,0,0,0,{"$f":"SUM(Y942:Y951)","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":0},0,0,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0.21278697396756302,-6.4870568940083126,-13.186900761984187,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":0.21278697396756302},{"$f":"SUM(Q954:Q963)","v":-6.4870568940083126},-13.186900761984187,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":0}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.886744629960063]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-19.886744629960063}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},155.99777148028062,154.12041310028394,152.24305472028726,146.8058027659913,141.36855081169534,135.93129885739938,130.49404690310342,125.05679494880745,119.61954299451148,114.1822910402155,108.74503908591953,103.30778713162356]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},35.781325022775583,35.350713933005082,34.920102843234581,33.672956313119059,32.425809783003537,31.178663252888015,29.931516722772493,28.684370192656971,27.437223662541449,26.190077132425927,24.942930602310405,23.695784072194883]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":191.77909650305619},189.47112703328901,187.16315756352185,180.47875907911038,173.79436059469887,167.1099621102874,160.42556362587592,153.74116514146442,147.05676665705292,140.37236817264142,133.68796968822994,127.00357120381844]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline"]
[{"$f":"ROW()","v":1005},null,"Compression",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1005&\"-\"&$D$2,Asset_Splits!$A:$F,E1005,FALSE)","v":0.81342426950997049},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1005","v":155.99777148028062}]
[{"$f":"ROW()","v":1006},null,"Metering"]
[{"$f":"ROW()","v":1007},null,"Other Depreciable"]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":0.18657573049002957},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1005*$F1010","v":35.781325022775583}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":191.77909650305619}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1005)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline"]
[{"$f":"ROW()","v":1017},null,"Compression",{"$f":"D1005","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1017&\"-\"&$D$2,Asset_Splits!$A:$F,E1017,FALSE)","v":0.81342426950997049},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1017","v":0},{"$f":"Asset_NoReclass!S1017*$F1017","v":0},{"$f":"Asset_NoReclass!T1017*$F1017","v":0},{"$f":"Asset_NoReclass!U1017*$F1017","v":0},{"$f":"Asset_NoReclass!V1017*$F1017","v":0},{"$f":"Asset_NoReclass!W1017*$F1017","v":0},{"$f":"Asset_NoReclass!X1017*$F1017","v":0},{"$f":"Asset_NoReclass!Y1017*$F1017","v":0},{"$f":"Asset_NoReclass!Z1017*$F1017","v":0},{"$f":"Asset_NoReclass!AA1017*$F1017","v":0},{"$f":"Asset_NoReclass!AB1017*$F1017","v":0},{"$f":"Asset_NoReclass!AC1017*$F1017","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering"]
[{"$f":"ROW()","v":1019},null,"Other Depreciable"]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1020","v":0},{"$f":"Asset_NoReclass!S1017*$F1020","v":0},{"$f":"Asset_NoReclass!T1017*$F1020","v":0},{"$f":"Asset_NoReclass!U1017*$F1020","v":0},{"$f":"Asset_NoReclass!V1017*$F1020","v":0},{"$f":"Asset_NoReclass!W1017*$F1020","v":0},{"$f":"Asset_NoReclass!X1017*$F1020","v":0},{"$f":"Asset_NoReclass!Y1017*$F1020","v":0},{"$f":"Asset_NoReclass!Z1017*$F1020","v":0},{"$f":"Asset_NoReclass!AA1017*$F1020","v":0},{"$f":"Asset_NoReclass!AB1017*$F1020","v":0},{"$f":"Asset_NoReclass!AC1017*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1021","v":0},{"$f":"Asset_NoReclass!S1017*$F1021","v":0},{"$f":"Asset_NoReclass!T1017*$F1021","v":0},{"$f":"Asset_NoReclass!U1017*$F1021","v":0},{"$f":"Asset_NoReclass!V1017*$F1021","v":0},{"$f":"Asset_NoReclass!W1017*$F1021","v":0},{"$f":"Asset_NoReclass!X1017*$F1021","v":0},{"$f":"Asset_NoReclass!Y1017*$F1021","v":0},{"$f":"Asset_NoReclass!Z1017*$F1021","v":0},{"$f":"Asset_NoReclass!AA1017*$F1021","v":0},{"$f":"Asset_NoReclass!AB1017*$F1021","v":0},{"$f":"Asset_NoReclass!AC1017*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0.18657573049002957},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1017*$F1022","v":0},{"$f":"Asset_NoReclass!S1017*$F1022","v":0},{"$f":"Asset_NoReclass!T1017*$F1022","v":0},{"$f":"Asset_NoReclass!U1017*$F1022","v":0},{"$f":"Asset_NoReclass!V1017*$F1022","v":0},{"$f":"Asset_NoReclass!W1017*$F1022","v":0},{"$f":"Asset_NoReclass!X1017*$F1022","v":0},{"$f":"Asset_NoReclass!Y1017*$F1022","v":0},{"$f":"Asset_NoReclass!Z1017*$F1022","v":0},{"$f":"Asset_NoReclass!AA1017*$F1022","v":0},{"$f":"Asset_NoReclass!AB1017*$F1022","v":0},{"$f":"Asset_NoReclass!AC1017*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0.81342426950997049,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1029","v":-1.8773583799966864},{"$f":"Asset_NoReclass!S1029*$F1029","v":-1.8773583799966864},{"$f":"Asset_NoReclass!T1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!U1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!V1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!W1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!X1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!Y1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!Z1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!AA1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!AB1029*$F1029","v":-5.4372519542959736},{"$f":"Asset_NoReclass!AC1029*$F1029","v":-5.4372519542959736}]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1032","v":0},{"$f":"Asset_NoReclass!S1029*$F1032","v":0},{"$f":"Asset_NoReclass!T1029*$F1032","v":0},{"$f":"Asset_NoReclass!U1029*$F1032","v":0},{"$f":"Asset_NoReclass!V1029*$F1032","v":0},{"$f":"Asset_NoReclass!W1029*$F1032","v":0},{"$f":"Asset_NoReclass!X1029*$F1032","v":0},{"$f":"Asset_NoReclass!Y1029*$F1032","v":0},{"$f":"Asset_NoReclass!Z1029*$F1032","v":0},{"$f":"Asset_NoReclass!AA1029*$F1032","v":0},{"$f":"Asset_NoReclass!AB1029*$F1032","v":0},{"$f":"Asset_NoReclass!AC1029*$F1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1033","v":0},{"$f":"Asset_NoReclass!S1029*$F1033","v":0},{"$f":"Asset_NoReclass!T1029*$F1033","v":0},{"$f":"Asset_NoReclass!U1029*$F1033","v":0},{"$f":"Asset_NoReclass!V1029*$F1033","v":0},{"$f":"Asset_NoReclass!W1029*$F1033","v":0},{"$f":"Asset_NoReclass!X1029*$F1033","v":0},{"$f":"Asset_NoReclass!Y1029*$F1033","v":0},{"$f":"Asset_NoReclass!Z1029*$F1033","v":0},{"$f":"Asset_NoReclass!AA1029*$F1033","v":0},{"$f":"Asset_NoReclass!AB1029*$F1033","v":0},{"$f":"Asset_NoReclass!AC1029*$F1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,0.18657573049002957,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1029*$F1034","v":-0.43061108977049878},{"$f":"Asset_NoReclass!S1029*$F1034","v":-0.43061108977049878},{"$f":"Asset_NoReclass!T1029*$F1034","v":-1.2471465301155211},{"$f":"Asset_NoReclass!U1029*$F1034","v":-1.2471465301155211},{"$f":"Asset_NoReclass!V1029*$F1034","v":-1.2471465301155211},{"$f":"Asset_NoReclass!W1029*$F1034","v":-1.2471465301155209},{"$f":"Asset_NoReclass!X1029*$F1034","v":-1.2471465301155209},{"$f":"Asset_NoReclass!Y1029*$F1034","v":-1.2471465301155209},{"$f":"Asset_NoReclass!Z1029*$F1034","v":-1.2471465301155209},{"$f":"Asset_NoReclass!AA1029*$F1034","v":-1.2471465301155209},{"$f":"Asset_NoReclass!AB1029*$F1034","v":-1.2471465301155209},{"$f":"Asset_NoReclass!AC1029*$F1034","v":-1.2471465301155209}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-2.3079694697671851},-2.3079694697671851,-6.6843984844114948,-6.6843984844114948,-6.6843984844114948,-6.6843984844114948,-6.6843984844114948,{"$f":"SUM(Y1028:Y1037)","v":-6.6843984844114948},-6.6843984844114948,-6.6843984844114948,-6.6843984844114948,-6.6843984844114948]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":0},0,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":0},{"$f":"T992+T1004+T1016+T1028","v":0},0,0,0,0,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":0},{"$f":"Z992+Z1004+Z1016+Z1028","v":0},0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,155.99777148028062,154.12041310028394,152.24305472028726,146.8058027659913,141.36855081169534,135.93129885739938,130.49404690310342,125.05679494880745,119.61954299451148,114.1822910402155,108.74503908591953,103.30778713162356,97.870535177327582]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,35.781325022775583,35.350713933005082,34.920102843234581,33.672956313119059,32.425809783003537,31.178663252888015,29.931516722772493,28.684370192656971,27.437223662541449,26.190077132425927,24.942930602310405,23.695784072194883,22.448637542079361]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":191.77909650305619},{"$f":"SUM(R1040:R1049)","v":189.47112703328901},187.16315756352185,180.47875907911038,173.79436059469887,167.1099621102874,160.42556362587592,153.74116514146442,147.05676665705292,140.37236817264142,133.68796968822994,127.00357120381844,120.31917271940694]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline"]
[{"$f":"ROW()","v":1091},null,"Compression",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1091&\"-\"&$D$2,Asset_Splits!$A:$F,E1091,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1091","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering"]
[{"$f":"ROW()","v":1093},null,"Other Depreciable"]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1091*$F1096","v":0}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":0}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1091)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline"]
[{"$f":"ROW()","v":1103},null,"Compression",{"$f":"D1091","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1103&\"-\"&$D$2,Asset_Splits!$A:$F,E1103,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1103","v":0},{"$f":"Asset_NoReclass!T1103*$F1103","v":0},{"$f":"Asset_NoReclass!U1103*$F1103","v":0},{"$f":"Asset_NoReclass!V1103*$F1103","v":0},{"$f":"Asset_NoReclass!W1103*$F1103","v":0},{"$f":"Asset_NoReclass!X1103*$F1103","v":0},{"$f":"Asset_NoReclass!Y1103*$F1103","v":0},{"$f":"Asset_NoReclass!Z1103*$F1103","v":0},{"$f":"Asset_NoReclass!AA1103*$F1103","v":0},{"$f":"Asset_NoReclass!AB1103*$F1103","v":0},{"$f":"Asset_NoReclass!AC1103*$F1103","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering"]
[{"$f":"ROW()","v":1105},null,"Other Depreciable"]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1106","v":0},{"$f":"Asset_NoReclass!T1103*$F1106","v":0},{"$f":"Asset_NoReclass!U1103*$F1106","v":0},{"$f":"Asset_NoReclass!V1103*$F1106","v":0},{"$f":"Asset_NoReclass!W1103*$F1106","v":0},{"$f":"Asset_NoReclass!X1103*$F1106","v":0},{"$f":"Asset_NoReclass!Y1103*$F1106","v":0},{"$f":"Asset_NoReclass!Z1103*$F1106","v":0},{"$f":"Asset_NoReclass!AA1103*$F1106","v":0},{"$f":"Asset_NoReclass!AB1103*$F1106","v":0},{"$f":"Asset_NoReclass!AC1103*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1107","v":0},{"$f":"Asset_NoReclass!T1103*$F1107","v":0},{"$f":"Asset_NoReclass!U1103*$F1107","v":0},{"$f":"Asset_NoReclass!V1103*$F1107","v":0},{"$f":"Asset_NoReclass!W1103*$F1107","v":0},{"$f":"Asset_NoReclass!X1103*$F1107","v":0},{"$f":"Asset_NoReclass!Y1103*$F1107","v":0},{"$f":"Asset_NoReclass!Z1103*$F1107","v":0},{"$f":"Asset_NoReclass!AA1103*$F1107","v":0},{"$f":"Asset_NoReclass!AB1103*$F1107","v":0},{"$f":"Asset_NoReclass!AC1103*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1103*$F1108","v":0},{"$f":"Asset_NoReclass!T1103*$F1108","v":0},{"$f":"Asset_NoReclass!U1103*$F1108","v":0},{"$f":"Asset_NoReclass!V1103*$F1108","v":0},{"$f":"Asset_NoReclass!W1103*$F1108","v":0},{"$f":"Asset_NoReclass!X1103*$F1108","v":0},{"$f":"Asset_NoReclass!Y1103*$F1108","v":0},{"$f":"Asset_NoReclass!Z1103*$F1108","v":0},{"$f":"Asset_NoReclass!AA1103*$F1108","v":0},{"$f":"Asset_NoReclass!AB1103*$F1108","v":0},{"$f":"Asset_NoReclass!AC1103*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1115","v":-2.3431487080246116E-2},{"$f":"Asset_NoReclass!T1115*$F1115","v":0},{"$f":"Asset_NoReclass!U1115*$F1115","v":0},{"$f":"Asset_NoReclass!V1115*$F1115","v":0},{"$f":"Asset_NoReclass!W1115*$F1115","v":0},{"$f":"Asset_NoReclass!X1115*$F1115","v":0},{"$f":"Asset_NoReclass!Y1115*$F1115","v":0},{"$f":"Asset_NoReclass!Z1115*$F1115","v":0},{"$f":"Asset_NoReclass!AA1115*$F1115","v":0},{"$f":"Asset_NoReclass!AB1115*$F1115","v":0},{"$f":"Asset_NoReclass!AC1115*$F1115","v":0}]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1118","v":0},{"$f":"Asset_NoReclass!T1115*$F1118","v":0},{"$f":"Asset_NoReclass!U1115*$F1118","v":0},{"$f":"Asset_NoReclass!V1115*$F1118","v":0},{"$f":"Asset_NoReclass!W1115*$F1118","v":0},{"$f":"Asset_NoReclass!X1115*$F1118","v":0},{"$f":"Asset_NoReclass!Y1115*$F1118","v":0},{"$f":"Asset_NoReclass!Z1115*$F1118","v":0},{"$f":"Asset_NoReclass!AA1115*$F1118","v":0},{"$f":"Asset_NoReclass!AB1115*$F1118","v":0},{"$f":"Asset_NoReclass!AC1115*$F1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1119","v":0},{"$f":"Asset_NoReclass!T1115*$F1119","v":0},{"$f":"Asset_NoReclass!U1115*$F1119","v":0},{"$f":"Asset_NoReclass!V1115*$F1119","v":0},{"$f":"Asset_NoReclass!W1115*$F1119","v":0},{"$f":"Asset_NoReclass!X1115*$F1119","v":0},{"$f":"Asset_NoReclass!Y1115*$F1119","v":0},{"$f":"Asset_NoReclass!Z1115*$F1119","v":0},{"$f":"Asset_NoReclass!AA1115*$F1119","v":0},{"$f":"Asset_NoReclass!AB1115*$F1119","v":0},{"$f":"Asset_NoReclass!AC1115*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1115*$F1120","v":0},{"$f":"Asset_NoReclass!T1115*$F1120","v":0},{"$f":"Asset_NoReclass!U1115*$F1120","v":0},{"$f":"Asset_NoReclass!V1115*$F1120","v":0},{"$f":"Asset_NoReclass!W1115*$F1120","v":0},{"$f":"Asset_NoReclass!X1115*$F1120","v":0},{"$f":"Asset_NoReclass!Y1115*$F1120","v":0},{"$f":"Asset_NoReclass!Z1115*$F1120","v":0},{"$f":"Asset_NoReclass!AA1115*$F1120","v":0},{"$f":"Asset_NoReclass!AB1115*$F1120","v":0},{"$f":"Asset_NoReclass!AC1115*$F1120","v":0}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-2.3431487080246116E-2},0,0,0,0,0,{"$f":"SUM(Y1114:Y1123)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":0},{"$f":"SUM(S1126:S1135)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3431487080246116E-2]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":-2.3431487080246116E-2}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},156.83820084470821,151.44198065345401,146.04576046219981,140.63158894681951,135.21570766212727,129.46856768895981,124.08788878568471,118.70720988240961,113.32653097913452,107.94585207585942]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},2.9411979121135507,2.8400022118674313,2.7388065116213118,2.6372741689197507,2.5357097627929317,2.4279332389698789,2.3270289856002822,2.2261247322306854,2.1252204788610887,2.0243162254914919]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":159.77939875682176},154.28198286532145,148.78456697382111,143.26886311573926,137.75141742492019,131.89650092792968,126.41491777128499,120.9333346146403,115.45175145799561,109.97016830135091]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1177&\"-\"&$D$2,Asset_Splits!$A:$F,E1177,FALSE)","v":0.98159213305971982},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1177","v":156.83820084470821}]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":1.8407866940280227E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1177*$F1182","v":2.9411979121135507}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":159.77939875682176}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1177)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline"]
[{"$f":"ROW()","v":1189},null,"Compression",{"$f":"D1177","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1189&\"-\"&$D$2,Asset_Splits!$A:$F,E1189,FALSE)","v":0.98159213305971982},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1189","v":0},{"$f":"Asset_NoReclass!U1189*$F1189","v":0},{"$f":"Asset_NoReclass!V1189*$F1189","v":-1.7951324126106557E-2},{"$f":"Asset_NoReclass!W1189*$F1189","v":-1.9661093438028437E-2},{"$f":"Asset_NoReclass!X1189*$F1189","v":-0.35091978191326018},{"$f":"Asset_NoReclass!Y1189*$F1189","v":0},{"$f":"Asset_NoReclass!Z1189*$F1189","v":0},{"$f":"Asset_NoReclass!AA1189*$F1189","v":0},{"$f":"Asset_NoReclass!AB1189*$F1189","v":0},{"$f":"Asset_NoReclass!AC1189*$F1189","v":0}]
[{"$f":"ROW()","v":1190},null,"Metering"]
[{"$f":"ROW()","v":1191},null,"Other Depreciable"]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1192","v":0},{"$f":"Asset_NoReclass!U1189*$F1192","v":0},{"$f":"Asset_NoReclass!V1189*$F1192","v":0},{"$f":"Asset_NoReclass!W1189*$F1192","v":0},{"$f":"Asset_NoReclass!X1189*$F1192","v":0},{"$f":"Asset_NoReclass!Y1189*$F1192","v":0},{"$f":"Asset_NoReclass!Z1189*$F1192","v":0},{"$f":"Asset_NoReclass!AA1189*$F1192","v":0},{"$f":"Asset_NoReclass!AB1189*$F1192","v":0},{"$f":"Asset_NoReclass!AC1189*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1193","v":0},{"$f":"Asset_NoReclass!U1189*$F1193","v":0},{"$f":"Asset_NoReclass!V1189*$F1193","v":0},{"$f":"Asset_NoReclass!W1189*$F1193","v":0},{"$f":"Asset_NoReclass!X1189*$F1193","v":0},{"$f":"Asset_NoReclass!Y1189*$F1193","v":0},{"$f":"Asset_NoReclass!Z1189*$F1193","v":0},{"$f":"Asset_NoReclass!AA1189*$F1193","v":0},{"$f":"Asset_NoReclass!AB1189*$F1193","v":0},{"$f":"Asset_NoReclass!AC1189*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":1.8407866940280227E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1189*$F1194","v":0},{"$f":"Asset_NoReclass!U1189*$F1194","v":0},{"$f":"Asset_NoReclass!V1189*$F1194","v":-3.3664245544142671E-4},{"$f":"Asset_NoReclass!W1189*$F1194","v":-3.6870588069966244E-4},{"$f":"Asset_NoReclass!X1189*$F1194","v":-6.580823576933092E-3},{"$f":"Asset_NoReclass!Y1189*$F1194","v":0},{"$f":"Asset_NoReclass!Z1189*$F1194","v":0},{"$f":"Asset_NoReclass!AA1189*$F1194","v":0},{"$f":"Asset_NoReclass!AB1189*$F1194","v":0},{"$f":"Asset_NoReclass!AC1189*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-1.8287966581547983E-2,-2.00297993187281E-2,-0.35750060549019325,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0.98159213305971982,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1201","v":-5.3962201912541889},{"$f":"Asset_NoReclass!U1201*$F1201","v":-5.3962201912541889},{"$f":"Asset_NoReclass!V1201*$F1201","v":-5.3962201912541889},{"$f":"Asset_NoReclass!W1201*$F1201","v":-5.3962201912541889},{"$f":"Asset_NoReclass!X1201*$F1201","v":-5.3962201912541889},{"$f":"Asset_NoReclass!Y1201*$F1201","v":-5.3806789032750917},{"$f":"Asset_NoReclass!Z1201*$F1201","v":-5.3806789032750917},{"$f":"Asset_NoReclass!AA1201*$F1201","v":-5.3806789032750917},{"$f":"Asset_NoReclass!AB1201*$F1201","v":-5.3806789032750917},{"$f":"Asset_NoReclass!AC1201*$F1201","v":-5.3806789032750917}]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1204","v":0},{"$f":"Asset_NoReclass!U1201*$F1204","v":0},{"$f":"Asset_NoReclass!V1201*$F1204","v":0},{"$f":"Asset_NoReclass!W1201*$F1204","v":0},{"$f":"Asset_NoReclass!X1201*$F1204","v":0},{"$f":"Asset_NoReclass!Y1201*$F1204","v":0},{"$f":"Asset_NoReclass!Z1201*$F1204","v":0},{"$f":"Asset_NoReclass!AA1201*$F1204","v":0},{"$f":"Asset_NoReclass!AB1201*$F1204","v":0},{"$f":"Asset_NoReclass!AC1201*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1205","v":0},{"$f":"Asset_NoReclass!U1201*$F1205","v":0},{"$f":"Asset_NoReclass!V1201*$F1205","v":0},{"$f":"Asset_NoReclass!W1201*$F1205","v":0},{"$f":"Asset_NoReclass!X1201*$F1205","v":0},{"$f":"Asset_NoReclass!Y1201*$F1205","v":0},{"$f":"Asset_NoReclass!Z1201*$F1205","v":0},{"$f":"Asset_NoReclass!AA1201*$F1205","v":0},{"$f":"Asset_NoReclass!AB1201*$F1205","v":0},{"$f":"Asset_NoReclass!AC1201*$F1205","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,1.8407866940280227E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1201*$F1206","v":-0.10119570024611968},{"$f":"Asset_NoReclass!U1201*$F1206","v":-0.10119570024611968},{"$f":"Asset_NoReclass!V1201*$F1206","v":-0.10119570024611968},{"$f":"Asset_NoReclass!W1201*$F1206","v":-0.10119570024611968},{"$f":"Asset_NoReclass!X1201*$F1206","v":-0.10119570024611968},{"$f":"Asset_NoReclass!Y1201*$F1206","v":-0.10090425336959669},{"$f":"Asset_NoReclass!Z1201*$F1206","v":-0.10090425336959669},{"$f":"Asset_NoReclass!AA1201*$F1206","v":-0.10090425336959669},{"$f":"Asset_NoReclass!AB1201*$F1206","v":-0.10090425336959669},{"$f":"Asset_NoReclass!AC1201*$F1206","v":-0.10090425336959669}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-5.4974158915003084},-5.4974158915003084,-5.4974158915003084,-5.4974158915003084,-5.4974158915003084,{"$f":"SUM(Y1200:Y1209)","v":-5.481583156644688},-5.481583156644688,-5.481583156644688,-5.481583156644688,-5.481583156644688]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":0},{"$f":"T1164+T1176+T1188+T1200","v":0},0,0,0,0,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":0},{"$f":"Z1164+Z1176+Z1188+Z1200","v":0},0,0,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.83820084470821,151.44198065345401,146.04576046219981,140.63158894681951,135.21570766212727,129.46856768895981,124.08788878568471,118.70720988240961,113.32653097913452,107.94585207585942,102.56517317258432]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9411979121135507,2.8400022118674313,2.7388065116213118,2.6372741689197507,2.5357097627929317,2.4279332389698789,2.3270289856002822,2.2261247322306854,2.1252204788610887,2.0243162254914919,1.9234119721218952]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":159.77939875682176},{"$f":"SUM(T1212:T1221)","v":154.28198286532145},148.78456697382111,143.26886311573926,137.75141742492019,131.89650092792968,126.41491777128499,120.9333346146403,115.45175145799561,109.97016830135091,104.48858514470622]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31.272698493702347,29.927638466504849,28.581881486249809,27.234384365815604,25.889324338618106,24.893578370868781,23.897832403119455,22.90208643537013,21.906340467620804]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2911755816033318E-3,2.1926305618722645E-3,2.0940344802916006E-3,1.9953109083797813E-3,1.8967658886487138E-3,1.8238131549008837E-3,1.7508604211530535E-3,1.6779076874052234E-3,1.6049549536573933E-3]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.522832595743832,11.027227730441128,10.531366063717504,10.034863219706871,9.5392583544041667,9.1723627986345555,8.8054672428649443,8.4385716870953331,8.0716761313257219]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":42.797822265027783},40.957058827507851,39.115341584447606,37.271242896430856,35.430479458910924,34.067764982658232,32.705050506405556,31.342336030152868,29.979621553900181]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline"]
[{"$f":"ROW()","v":1263},null,"Compression",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1263&\"-\"&$D$2,Asset_Splits!$A:$F,E1263,FALSE)","v":0.73070770517351336},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1263","v":31.272698493702347}]
[{"$f":"ROW()","v":1264},null,"Metering"]
[{"$f":"ROW()","v":1265},null,"Other Depreciable"]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":5.3534863699725319E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1267","v":2.2911755816033318E-3}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.2692387599627869},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1263*$F1268","v":11.522832595743832}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":42.797822265027783}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1263)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline"]
[{"$f":"ROW()","v":1275},null,"Compression",{"$f":"D1263","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1275&\"-\"&$D$2,Asset_Splits!$A:$F,E1275,FALSE)","v":0.73070770517351336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1275","v":0},{"$f":"Asset_NoReclass!V1275*$F1275","v":-6.9695305754348836E-4},{"$f":"Asset_NoReclass!W1275*$F1275","v":-2.4370932367090946E-3},{"$f":"Asset_NoReclass!X1275*$F1275","v":0},{"$f":"Asset_NoReclass!Y1275*$F1275","v":0},{"$f":"Asset_NoReclass!Z1275*$F1275","v":0},{"$f":"Asset_NoReclass!AA1275*$F1275","v":0},{"$f":"Asset_NoReclass!AB1275*$F1275","v":0},{"$f":"Asset_NoReclass!AC1275*$F1275","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering"]
[{"$f":"ROW()","v":1277},null,"Other Depreciable"]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1278","v":0},{"$f":"Asset_NoReclass!V1275*$F1278","v":0},{"$f":"Asset_NoReclass!W1275*$F1278","v":0},{"$f":"Asset_NoReclass!X1275*$F1278","v":0},{"$f":"Asset_NoReclass!Y1275*$F1278","v":0},{"$f":"Asset_NoReclass!Z1275*$F1278","v":0},{"$f":"Asset_NoReclass!AA1275*$F1278","v":0},{"$f":"Asset_NoReclass!AB1275*$F1278","v":0},{"$f":"Asset_NoReclass!AC1275*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":5.3534863699725319E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1279","v":0},{"$f":"Asset_NoReclass!V1275*$F1279","v":-5.1061849596669509E-8},{"$f":"Asset_NoReclass!W1275*$F1279","v":-1.7855218075162161E-7},{"$f":"Asset_NoReclass!X1275*$F1279","v":0},{"$f":"Asset_NoReclass!Y1275*$F1279","v":0},{"$f":"Asset_NoReclass!Z1275*$F1279","v":0},{"$f":"Asset_NoReclass!AA1275*$F1279","v":0},{"$f":"Asset_NoReclass!AB1275*$F1279","v":0},{"$f":"Asset_NoReclass!AC1275*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.2692387599627869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1275*$F1280","v":0},{"$f":"Asset_NoReclass!V1275*$F1280","v":-2.5680142091935815E-4},{"$f":"Asset_NoReclass!W1275*$F1280","v":-8.9797870792869224E-4},{"$f":"Asset_NoReclass!X1275*$F1280","v":0},{"$f":"Asset_NoReclass!Y1275*$F1280","v":0},{"$f":"Asset_NoReclass!Z1275*$F1280","v":0},{"$f":"Asset_NoReclass!AA1275*$F1280","v":0},{"$f":"Asset_NoReclass!AB1275*$F1280","v":0},{"$f":"Asset_NoReclass!AC1275*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-9.5380554031244318E-4,-3.3352504968185382E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0.73070770517351336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1287","v":-1.3450600271974984},{"$f":"Asset_NoReclass!V1287*$F1287","v":-1.3450600271974984},{"$f":"Asset_NoReclass!W1287*$F1287","v":-1.3450600271974986},{"$f":"Asset_NoReclass!X1287*$F1287","v":-1.3450600271974986},{"$f":"Asset_NoReclass!Y1287*$F1287","v":-0.99574596774932578},{"$f":"Asset_NoReclass!Z1287*$F1287","v":-0.99574596774932578},{"$f":"Asset_NoReclass!AA1287*$F1287","v":-0.99574596774932578},{"$f":"Asset_NoReclass!AB1287*$F1287","v":-0.99574596774932578},{"$f":"Asset_NoReclass!AC1287*$F1287","v":-0.99574596774932578}]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1290","v":0},{"$f":"Asset_NoReclass!V1287*$F1290","v":0},{"$f":"Asset_NoReclass!W1287*$F1290","v":0},{"$f":"Asset_NoReclass!X1287*$F1290","v":0},{"$f":"Asset_NoReclass!Y1287*$F1290","v":0},{"$f":"Asset_NoReclass!Z1287*$F1290","v":0},{"$f":"Asset_NoReclass!AA1287*$F1290","v":0},{"$f":"Asset_NoReclass!AB1287*$F1290","v":0},{"$f":"Asset_NoReclass!AC1287*$F1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,5.3534863699725319E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1291","v":-9.8545019731067474E-5},{"$f":"Asset_NoReclass!V1287*$F1291","v":-9.8545019731067474E-5},{"$f":"Asset_NoReclass!W1287*$F1291","v":-9.8545019731067487E-5},{"$f":"Asset_NoReclass!X1287*$F1291","v":-9.8545019731067487E-5},{"$f":"Asset_NoReclass!Y1287*$F1291","v":-7.2952733747830075E-5},{"$f":"Asset_NoReclass!Z1287*$F1291","v":-7.2952733747830075E-5},{"$f":"Asset_NoReclass!AA1287*$F1291","v":-7.2952733747830075E-5},{"$f":"Asset_NoReclass!AB1287*$F1291","v":-7.2952733747830075E-5},{"$f":"Asset_NoReclass!AC1287*$F1291","v":-7.2952733747830075E-5}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.2692387599627869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1287*$F1292","v":-0.49560486530270381},{"$f":"Asset_NoReclass!V1287*$F1292","v":-0.49560486530270381},{"$f":"Asset_NoReclass!W1287*$F1292","v":-0.49560486530270387},{"$f":"Asset_NoReclass!X1287*$F1292","v":-0.49560486530270387},{"$f":"Asset_NoReclass!Y1287*$F1292","v":-0.36689555576961158},{"$f":"Asset_NoReclass!Z1287*$F1292","v":-0.36689555576961158},{"$f":"Asset_NoReclass!AA1287*$F1292","v":-0.36689555576961158},{"$f":"Asset_NoReclass!AB1287*$F1292","v":-0.36689555576961158},{"$f":"Asset_NoReclass!AC1287*$F1292","v":-0.36689555576961158}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-1.8407634375199333},-1.8407634375199333,-1.8407634375199335,-1.8407634375199335,{"$f":"SUM(Y1286:Y1295)","v":-1.3627144762526853},-1.3627144762526853,-1.3627144762526853,-1.3627144762526853,-1.3627144762526853]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":0},0,0,0,0,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":0},{"$f":"Z1250+Z1262+Z1274+Z1286","v":0},0,0,0]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.272698493702347,29.927638466504849,28.581881486249809,27.234384365815604,25.889324338618106,24.893578370868781,23.897832403119455,22.90208643537013,21.906340467620804,20.910594499871479]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2911755816033318E-3,2.1926305618722645E-3,2.0940344802916006E-3,1.9953109083797813E-3,1.8967658886487138E-3,1.8238131549008837E-3,1.7508604211530535E-3,1.6779076874052234E-3,1.6049549536573933E-3,1.5320022199095632E-3]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.522832595743832,11.027227730441128,10.531366063717504,10.034863219706871,9.5392583544041667,9.1723627986345555,8.8054672428649443,8.4385716870953331,8.0716761313257219,7.7047805755561107]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":42.797822265027783},{"$f":"SUM(U1298:U1307)","v":40.957058827507851},39.115341584447606,37.271242896430856,35.430479458910924,34.067764982658232,32.705050506405556,31.342336030152868,29.979621553900181,28.6169070776475]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},7.9557631793651113,7.7346341756579307,7.51350517195075,7.2923761682435693,7.0222881620123259,6.7522001557810825,6.4821121495498391,6.2120241433185956]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},-2.3345865100201928E-3,-2.2696970987355564E-3,-2.20480768745092E-3,-2.1399182761662836E-3,0,7.925623245060312E-5,1.5851246490120621E-4,2.3776869735180932E-4]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},3.4039447474001316,3.3093327166374276,3.2147206858747235,3.1201086551120194,3.0045490752930557,2.888989495474092,2.7734299156551283,2.6578703358361646]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":11.357373340255222},11.041697195196623,10.726021050138023,10.410344905079423,10.026837237305381,9.6412689074876248,9.2557005776698684,8.8701322478521121]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline"]
[{"$f":"ROW()","v":1349},null,"Compression",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1349&\"-\"&$D$2,Asset_Splits!$A:$F,E1349,FALSE)","v":0.70049323386831008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1349","v":7.9557631793651113}]
[{"$f":"ROW()","v":1350},null,"Metering"]
[{"$f":"ROW()","v":1351},null,"Other Depreciable"]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":-2.0555690475943536E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1353","v":-2.3345865100201928E-3}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":0.2997123230364494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1349*$F1354","v":3.4039447474001316}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":11.357373340255222}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1349)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline"]
[{"$f":"ROW()","v":1361},null,"Compression",{"$f":"D1349","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1361&\"-\"&$D$2,Asset_Splits!$A:$F,E1361,FALSE)","v":0.70049323386831008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1361","v":0},{"$f":"Asset_NoReclass!W1361*$F1361","v":0},{"$f":"Asset_NoReclass!X1361*$F1361","v":0},{"$f":"Asset_NoReclass!Y1361*$F1361","v":0},{"$f":"Asset_NoReclass!Z1361*$F1361","v":0},{"$f":"Asset_NoReclass!AA1361*$F1361","v":0},{"$f":"Asset_NoReclass!AB1361*$F1361","v":0},{"$f":"Asset_NoReclass!AC1361*$F1361","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering"]
[{"$f":"ROW()","v":1363},null,"Other Depreciable"]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1364","v":0},{"$f":"Asset_NoReclass!W1361*$F1364","v":0},{"$f":"Asset_NoReclass!X1361*$F1364","v":0},{"$f":"Asset_NoReclass!Y1361*$F1364","v":0},{"$f":"Asset_NoReclass!Z1361*$F1364","v":0},{"$f":"Asset_NoReclass!AA1361*$F1364","v":0},{"$f":"Asset_NoReclass!AB1361*$F1364","v":0},{"$f":"Asset_NoReclass!AC1361*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":-2.0555690475943536E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1365","v":0},{"$f":"Asset_NoReclass!W1361*$F1365","v":0},{"$f":"Asset_NoReclass!X1361*$F1365","v":0},{"$f":"Asset_NoReclass!Y1361*$F1365","v":0},{"$f":"Asset_NoReclass!Z1361*$F1365","v":0},{"$f":"Asset_NoReclass!AA1361*$F1365","v":0},{"$f":"Asset_NoReclass!AB1361*$F1365","v":0},{"$f":"Asset_NoReclass!AC1361*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":0.2997123230364494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1361*$F1366","v":0},{"$f":"Asset_NoReclass!W1361*$F1366","v":0},{"$f":"Asset_NoReclass!X1361*$F1366","v":0},{"$f":"Asset_NoReclass!Y1361*$F1366","v":0},{"$f":"Asset_NoReclass!Z1361*$F1366","v":0},{"$f":"Asset_NoReclass!AA1361*$F1366","v":0},{"$f":"Asset_NoReclass!AB1361*$F1366","v":0},{"$f":"Asset_NoReclass!AC1361*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0.70049323386831008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1373","v":-0.22112900370718044},{"$f":"Asset_NoReclass!W1373*$F1373","v":-0.22112900370718044},{"$f":"Asset_NoReclass!X1373*$F1373","v":-0.2211290037071805},{"$f":"Asset_NoReclass!Y1373*$F1373","v":-0.27008800623124335},{"$f":"Asset_NoReclass!Z1373*$F1373","v":-0.27008800623124335},{"$f":"Asset_NoReclass!AA1373*$F1373","v":-0.27008800623124329},{"$f":"Asset_NoReclass!AB1373*$F1373","v":-0.27008800623124329},{"$f":"Asset_NoReclass!AC1373*$F1373","v":-0.27008800623124329}]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1376","v":0},{"$f":"Asset_NoReclass!W1373*$F1376","v":0},{"$f":"Asset_NoReclass!X1373*$F1376","v":0},{"$f":"Asset_NoReclass!Y1373*$F1376","v":0},{"$f":"Asset_NoReclass!Z1373*$F1376","v":0},{"$f":"Asset_NoReclass!AA1373*$F1376","v":0},{"$f":"Asset_NoReclass!AB1373*$F1376","v":0},{"$f":"Asset_NoReclass!AC1373*$F1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,-2.0555690475943536E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1377","v":6.4889411284636334E-5},{"$f":"Asset_NoReclass!W1373*$F1377","v":6.4889411284636334E-5},{"$f":"Asset_NoReclass!X1373*$F1377","v":6.4889411284636348E-5},{"$f":"Asset_NoReclass!Y1373*$F1377","v":7.925623245060312E-5},{"$f":"Asset_NoReclass!Z1373*$F1377","v":7.925623245060312E-5},{"$f":"Asset_NoReclass!AA1373*$F1377","v":7.9256232450603106E-5},{"$f":"Asset_NoReclass!AB1373*$F1377","v":7.9256232450603106E-5},{"$f":"Asset_NoReclass!AC1373*$F1377","v":7.9256232450603106E-5}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,0.2997123230364494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1373*$F1378","v":-9.4612030762704177E-2},{"$f":"Asset_NoReclass!W1373*$F1378","v":-9.4612030762704177E-2},{"$f":"Asset_NoReclass!X1373*$F1378","v":-9.4612030762704191E-2},{"$f":"Asset_NoReclass!Y1373*$F1378","v":-0.11555957981896367},{"$f":"Asset_NoReclass!Z1373*$F1378","v":-0.11555957981896367},{"$f":"Asset_NoReclass!AA1373*$F1378","v":-0.11555957981896366},{"$f":"Asset_NoReclass!AB1373*$F1378","v":-0.11555957981896366},{"$f":"Asset_NoReclass!AC1373*$F1378","v":-0.11555957981896366}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-0.31567614505859998},-0.31567614505859998,-0.31567614505860009,{"$f":"SUM(Y1372:Y1381)","v":-0.38556832981775646},-0.38556832981775646,-0.38556832981775635,-0.38556832981775635,-0.38556832981775635]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":0},0,0,0,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":0},{"$f":"Z1336+Z1348+Z1360+Z1372","v":0},0,0,0]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9557631793651113,7.7346341756579307,7.51350517195075,7.2923761682435693,7.0222881620123259,6.7522001557810825,6.4821121495498391,6.2120241433185956,5.9419361370873522]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3345865100201928E-3,-2.2696970987355564E-3,-2.20480768745092E-3,-2.1399182761662836E-3,0,7.925623245060312E-5,1.5851246490120621E-4,2.3776869735180932E-4,3.1702492980241242E-4]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4039447474001316,3.3093327166374276,3.2147206858747235,3.1201086551120194,3.0045490752930557,2.888989495474092,2.7734299156551283,2.6578703358361646,2.5423107560172009]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":11.357373340255222},{"$f":"SUM(V1384:V1393)","v":11.041697195196623},10.726021050138023,10.410344905079423,10.026837237305381,9.6412689074876248,9.2557005776698684,8.8701322478521121,8.4845639180343557]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1467412448141241,6.0647700634502764,5.9827988820864286,5.769127493440485,5.5554561047945414,5.3417847161485978,5.1281133275026543]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2525134032913954,1.2358102431529285,1.2191070830144617,1.1755675443353737,1.1320280056562857,1.0884884669771977,1.0449489282981097]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":7.3992546481055195},7.3005803066032051,7.2019059651008899,6.9446950377758583,6.6874841104508267,6.4302731831257951,6.1730622558007635]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline"]
[{"$f":"ROW()","v":1435},null,"Compression",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1435&\"-\"&$D$2,Asset_Splits!$A:$F,E1435,FALSE)","v":0.83072438200081611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1435","v":6.1467412448141241}]
[{"$f":"ROW()","v":1436},null,"Metering"]
[{"$f":"ROW()","v":1437},null,"Other Depreciable"]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1439","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":0.16927561799918384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1435*$F1440","v":1.2525134032913954}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":7.3992546481055195}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1435)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression",{"$f":"D1435","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1447&\"-\"&$D$2,Asset_Splits!$A:$F,E1447,FALSE)","v":0.83072438200081611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1447","v":0},{"$f":"Asset_NoReclass!X1447*$F1447","v":0},{"$f":"Asset_NoReclass!Y1447*$F1447","v":0},{"$f":"Asset_NoReclass!Z1447*$F1447","v":0},{"$f":"Asset_NoReclass!AA1447*$F1447","v":0},{"$f":"Asset_NoReclass!AB1447*$F1447","v":0},{"$f":"Asset_NoReclass!AC1447*$F1447","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1450","v":0},{"$f":"Asset_NoReclass!X1447*$F1450","v":0},{"$f":"Asset_NoReclass!Y1447*$F1450","v":0},{"$f":"Asset_NoReclass!Z1447*$F1450","v":0},{"$f":"Asset_NoReclass!AA1447*$F1450","v":0},{"$f":"Asset_NoReclass!AB1447*$F1450","v":0},{"$f":"Asset_NoReclass!AC1447*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1451","v":0},{"$f":"Asset_NoReclass!X1447*$F1451","v":0},{"$f":"Asset_NoReclass!Y1447*$F1451","v":0},{"$f":"Asset_NoReclass!Z1447*$F1451","v":0},{"$f":"Asset_NoReclass!AA1447*$F1451","v":0},{"$f":"Asset_NoReclass!AB1447*$F1451","v":0},{"$f":"Asset_NoReclass!AC1447*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":0.16927561799918384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1447*$F1452","v":0},{"$f":"Asset_NoReclass!X1447*$F1452","v":0},{"$f":"Asset_NoReclass!Y1447*$F1452","v":0},{"$f":"Asset_NoReclass!Z1447*$F1452","v":0},{"$f":"Asset_NoReclass!AA1447*$F1452","v":0},{"$f":"Asset_NoReclass!AB1447*$F1452","v":0},{"$f":"Asset_NoReclass!AC1447*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0.83072438200081611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1459","v":-8.1971181363848108E-2},{"$f":"Asset_NoReclass!X1459*$F1459","v":-8.1971181363848108E-2},{"$f":"Asset_NoReclass!Y1459*$F1459","v":-0.21367138864594387},{"$f":"Asset_NoReclass!Z1459*$F1459","v":-0.21367138864594387},{"$f":"Asset_NoReclass!AA1459*$F1459","v":-0.21367138864594393},{"$f":"Asset_NoReclass!AB1459*$F1459","v":-0.21367138864594387},{"$f":"Asset_NoReclass!AC1459*$F1459","v":-0.21367138864594393}]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1462","v":0},{"$f":"Asset_NoReclass!X1459*$F1462","v":0},{"$f":"Asset_NoReclass!Y1459*$F1462","v":0},{"$f":"Asset_NoReclass!Z1459*$F1462","v":0},{"$f":"Asset_NoReclass!AA1459*$F1462","v":0},{"$f":"Asset_NoReclass!AB1459*$F1462","v":0},{"$f":"Asset_NoReclass!AC1459*$F1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1463","v":0},{"$f":"Asset_NoReclass!X1459*$F1463","v":0},{"$f":"Asset_NoReclass!Y1459*$F1463","v":0},{"$f":"Asset_NoReclass!Z1459*$F1463","v":0},{"$f":"Asset_NoReclass!AA1459*$F1463","v":0},{"$f":"Asset_NoReclass!AB1459*$F1463","v":0},{"$f":"Asset_NoReclass!AC1459*$F1463","v":0}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,0.16927561799918384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1459*$F1464","v":-1.6703160138466885E-2},{"$f":"Asset_NoReclass!X1459*$F1464","v":-1.6703160138466885E-2},{"$f":"Asset_NoReclass!Y1459*$F1464","v":-4.353953867908792E-2},{"$f":"Asset_NoReclass!Z1459*$F1464","v":-4.353953867908792E-2},{"$f":"Asset_NoReclass!AA1459*$F1464","v":-4.3539538679087927E-2},{"$f":"Asset_NoReclass!AB1459*$F1464","v":-4.353953867908792E-2},{"$f":"Asset_NoReclass!AC1459*$F1464","v":-4.3539538679087927E-2}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-9.8674341502314994E-2},-9.8674341502314994E-2,{"$f":"SUM(Y1458:Y1467)","v":-0.25721092732503181},-0.25721092732503181,-0.25721092732503187,-0.25721092732503181,-0.25721092732503187]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":0},0,0,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":0},{"$f":"Z1422+Z1434+Z1446+Z1458","v":0},0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1467412448141241,6.0647700634502764,5.9827988820864286,5.769127493440485,5.5554561047945414,5.3417847161485978,5.1281133275026543,4.9144419388567107]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2525134032913954,1.2358102431529285,1.2191070830144617,1.1755675443353737,1.1320280056562857,1.0884884669771977,1.0449489282981097,1.0014093896190217]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":7.3992546481055195},{"$f":"SUM(W1470:W1479)","v":7.3005803066032051},7.2019059651008899,6.9446950377758583,6.6874841104508267,6.4302731831257951,6.1730622558007635,5.9158513284757319]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2116259152319651,2.1374986863831715,2.0637918351285793,1.9900849838739871,1.9163781326193949,1.8426712813648027]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7940536019717368,1.7339221751312204,1.6741317552991093,1.6143413354669982,1.5545509156348871,1.494760495802776]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":4.0056795172037019},3.8714208615143919,3.7379235904276884,3.6044263193409853,3.4709290482542823,3.3374317771675788]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline"]
[{"$f":"ROW()","v":1521},null,"Compression",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1521&\"-\"&$D$2,Asset_Splits!$A:$F,E1521,FALSE)","v":0.55212253145400514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1521","v":2.2116259152319651}]
[{"$f":"ROW()","v":1522},null,"Metering"]
[{"$f":"ROW()","v":1523},null,"Other Depreciable"]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1525","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":0.44787746854599486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1521*$F1526","v":1.7940536019717368}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":4.0056795172037019}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1521)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline"]
[{"$f":"ROW()","v":1533},null,"Compression",{"$f":"D1521","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1533&\"-\"&$D$2,Asset_Splits!$A:$F,E1533,FALSE)","v":0.55212253145400514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1533","v":0},{"$f":"Asset_NoReclass!Y1533*$F1533","v":0},{"$f":"Asset_NoReclass!Z1533*$F1533","v":0},{"$f":"Asset_NoReclass!AA1533*$F1533","v":0},{"$f":"Asset_NoReclass!AB1533*$F1533","v":0},{"$f":"Asset_NoReclass!AC1533*$F1533","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering"]
[{"$f":"ROW()","v":1535},null,"Other Depreciable"]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1536","v":0},{"$f":"Asset_NoReclass!Y1533*$F1536","v":0},{"$f":"Asset_NoReclass!Z1533*$F1536","v":0},{"$f":"Asset_NoReclass!AA1533*$F1536","v":0},{"$f":"Asset_NoReclass!AB1533*$F1536","v":0},{"$f":"Asset_NoReclass!AC1533*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1537","v":0},{"$f":"Asset_NoReclass!Y1533*$F1537","v":0},{"$f":"Asset_NoReclass!Z1533*$F1537","v":0},{"$f":"Asset_NoReclass!AA1533*$F1537","v":0},{"$f":"Asset_NoReclass!AB1533*$F1537","v":0},{"$f":"Asset_NoReclass!AC1533*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":0.44787746854599486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1533*$F1538","v":0},{"$f":"Asset_NoReclass!Y1533*$F1538","v":0},{"$f":"Asset_NoReclass!Z1533*$F1538","v":0},{"$f":"Asset_NoReclass!AA1533*$F1538","v":0},{"$f":"Asset_NoReclass!AB1533*$F1538","v":0},{"$f":"Asset_NoReclass!AC1533*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0.55212253145400514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1545","v":-7.4127228848793331E-2},{"$f":"Asset_NoReclass!Y1545*$F1545","v":-7.3706851254592143E-2},{"$f":"Asset_NoReclass!Z1545*$F1545","v":-7.3706851254592129E-2},{"$f":"Asset_NoReclass!AA1545*$F1545","v":-7.3706851254592129E-2},{"$f":"Asset_NoReclass!AB1545*$F1545","v":-7.3706851254592129E-2},{"$f":"Asset_NoReclass!AC1545*$F1545","v":-7.3706851254592115E-2}]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1548","v":0},{"$f":"Asset_NoReclass!Y1545*$F1548","v":0},{"$f":"Asset_NoReclass!Z1545*$F1548","v":0},{"$f":"Asset_NoReclass!AA1545*$F1548","v":0},{"$f":"Asset_NoReclass!AB1545*$F1548","v":0},{"$f":"Asset_NoReclass!AC1545*$F1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1549","v":0},{"$f":"Asset_NoReclass!Y1545*$F1549","v":0},{"$f":"Asset_NoReclass!Z1545*$F1549","v":0},{"$f":"Asset_NoReclass!AA1545*$F1549","v":0},{"$f":"Asset_NoReclass!AB1545*$F1549","v":0},{"$f":"Asset_NoReclass!AC1545*$F1549","v":0}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,0.44787746854599486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1545*$F1550","v":-6.0131426840516346E-2},{"$f":"Asset_NoReclass!Y1545*$F1550","v":-5.9790419832111065E-2},{"$f":"Asset_NoReclass!Z1545*$F1550","v":-5.9790419832111051E-2},{"$f":"Asset_NoReclass!AA1545*$F1550","v":-5.9790419832111051E-2},{"$f":"Asset_NoReclass!AB1545*$F1550","v":-5.9790419832111051E-2},{"$f":"Asset_NoReclass!AC1545*$F1550","v":-5.9790419832111037E-2}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.13425865568930967},{"$f":"SUM(Y1544:Y1553)","v":-0.1334972710867032},-0.13349727108670317,-0.13349727108670317,-0.13349727108670317,-0.13349727108670315]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0},0,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0},0,0,0]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2116259152319651,2.1374986863831715,2.0637918351285793,1.9900849838739871,1.9163781326193949,1.8426712813648027,1.7689644301102105]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7940536019717368,1.7339221751312204,1.6741317552991093,1.6143413354669982,1.5545509156348871,1.494760495802776,1.4349700759706649]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":4.0056795172037019},{"$f":"SUM(X1556:X1565)","v":3.8714208615143919},3.7379235904276884,3.6044263193409853,3.4709290482542823,3.3374317771675788,3.2039345060808753]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4435899520348152,2.3621369536336547,2.2806839552324942,2.1992309568313337,2.1177779584301732]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.34453634645756448,0.33305180157564568,0.32156725669372688,0.31008271181180808,0.29859816692988927]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9772787622567702,2.8780361368482112,2.7787935114396523,2.6795508860310933,2.5803082606225343]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":5.76540506074915},5.573224892057512,5.3810447233658731,5.1888645546742351,4.9966843859825971]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline"]
[{"$f":"ROW()","v":1607},null,"Compression",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1607&\"-\"&$D$2,Asset_Splits!$A:$F,E1607,FALSE)","v":0.42383664743189753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1607","v":2.4435899520348152}]
[{"$f":"ROW()","v":1608},null,"Metering"]
[{"$f":"ROW()","v":1609},null,"Other Depreciable"]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":5.9759261114742182E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1610","v":0.34453634645756448}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1611","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0.5164040914533603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1607*$F1612","v":2.9772787622567702}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":5.76540506074915}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1607)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression",{"$f":"D1607","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1619&\"-\"&$D$2,Asset_Splits!$A:$F,E1619,FALSE)","v":0.42383664743189753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1619","v":0},{"$f":"Asset_NoReclass!Z1619*$F1619","v":0},{"$f":"Asset_NoReclass!AA1619*$F1619","v":0},{"$f":"Asset_NoReclass!AB1619*$F1619","v":0},{"$f":"Asset_NoReclass!AC1619*$F1619","v":0}]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":5.9759261114742182E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1622","v":0},{"$f":"Asset_NoReclass!Z1619*$F1622","v":0},{"$f":"Asset_NoReclass!AA1619*$F1622","v":0},{"$f":"Asset_NoReclass!AB1619*$F1622","v":0},{"$f":"Asset_NoReclass!AC1619*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1623","v":0},{"$f":"Asset_NoReclass!Z1619*$F1623","v":0},{"$f":"Asset_NoReclass!AA1619*$F1623","v":0},{"$f":"Asset_NoReclass!AB1619*$F1623","v":0},{"$f":"Asset_NoReclass!AC1619*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0.5164040914533603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1619*$F1624","v":0},{"$f":"Asset_NoReclass!Z1619*$F1624","v":0},{"$f":"Asset_NoReclass!AA1619*$F1624","v":0},{"$f":"Asset_NoReclass!AB1619*$F1624","v":0},{"$f":"Asset_NoReclass!AC1619*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0.42383664743189753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1631","v":-8.1452998401160506E-2},{"$f":"Asset_NoReclass!Z1631*$F1631","v":-8.1452998401160506E-2},{"$f":"Asset_NoReclass!AA1631*$F1631","v":-8.1452998401160506E-2},{"$f":"Asset_NoReclass!AB1631*$F1631","v":-8.1452998401160506E-2},{"$f":"Asset_NoReclass!AC1631*$F1631","v":-8.1452998401160506E-2}]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,5.9759261114742182E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1634","v":-1.1484544881918815E-2},{"$f":"Asset_NoReclass!Z1631*$F1634","v":-1.1484544881918817E-2},{"$f":"Asset_NoReclass!AA1631*$F1634","v":-1.1484544881918817E-2},{"$f":"Asset_NoReclass!AB1631*$F1634","v":-1.1484544881918817E-2},{"$f":"Asset_NoReclass!AC1631*$F1634","v":-1.1484544881918817E-2}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1635","v":0},{"$f":"Asset_NoReclass!Z1631*$F1635","v":0},{"$f":"Asset_NoReclass!AA1631*$F1635","v":0},{"$f":"Asset_NoReclass!AB1631*$F1635","v":0},{"$f":"Asset_NoReclass!AC1631*$F1635","v":0}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0.5164040914533603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1631*$F1636","v":-9.9242625408559007E-2},{"$f":"Asset_NoReclass!Z1631*$F1636","v":-9.9242625408559021E-2},{"$f":"Asset_NoReclass!AA1631*$F1636","v":-9.9242625408559021E-2},{"$f":"Asset_NoReclass!AB1631*$F1636","v":-9.9242625408559021E-2},{"$f":"Asset_NoReclass!AC1631*$F1636","v":-9.9242625408559021E-2}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.19218016869163834},-0.19218016869163834,-0.19218016869163834,-0.19218016869163834,-0.19218016869163834]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4435899520348152,2.3621369536336547,2.2806839552324942,2.1992309568313337,2.1177779584301732,2.0363249600290128]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34453634645756448,0.33305180157564568,0.32156725669372688,0.31008271181180808,0.29859816692988927,0.28711362204797047]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9772787622567702,2.8780361368482112,2.7787935114396523,2.6795508860310933,2.5803082606225343,2.4810656352139753]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":5.76540506074915},{"$f":"SUM(Y1642:Y1651)","v":5.573224892057512},5.3810447233658731,5.1888645546742351,4.9966843859825971,4.8045042172909582]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.0609775708622919,2.8047693138243339,2.5485610567863759,2.2923527997484179]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.6235778155109898E-2,-5.2471556310219797E-2,-7.8707334465329695E-2]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.6315246739165599E-2,-3.2630493478331198E-2,-4.89457402174968E-2]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.37168157855053435,-0.74336315710106871,-1.1150447356516031]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":3.0609775708622919},2.3905367103795241,1.7200958498967562,1.0496549894139882]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline"]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1693","v":3.0609775708622919}]
[{"$f":"ROW()","v":1694},null,"Metering"]
[{"$f":"ROW()","v":1695},null,"Other Depreciable"]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":3.0609775708622919}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1693)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1705&\"-\"&$D$2,Asset_Splits!$A:$F,E1705,FALSE)","v":0.38214892936786227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1705","v":0},{"$f":"Asset_NoReclass!AA1705*$F1705","v":0},{"$f":"Asset_NoReclass!AB1705*$F1705","v":0},{"$f":"Asset_NoReclass!AC1705*$F1705","v":0}]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":3.9132128874451597E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1708","v":0},{"$f":"Asset_NoReclass!AA1705*$F1708","v":0},{"$f":"Asset_NoReclass!AB1705*$F1708","v":0},{"$f":"Asset_NoReclass!AC1705*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":2.4335102021403335E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1709","v":0},{"$f":"Asset_NoReclass!AA1705*$F1709","v":0},{"$f":"Asset_NoReclass!AB1705*$F1709","v":0},{"$f":"Asset_NoReclass!AC1705*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0.5543838397362828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1705*$F1710","v":0},{"$f":"Asset_NoReclass!AA1705*$F1710","v":0},{"$f":"Asset_NoReclass!AB1705*$F1710","v":0},{"$f":"Asset_NoReclass!AC1705*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0.38214892936786227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1717","v":-0.25620825703795808},{"$f":"Asset_NoReclass!AA1717*$F1717","v":-0.25620825703795808},{"$f":"Asset_NoReclass!AB1717*$F1717","v":-0.25620825703795808},{"$f":"Asset_NoReclass!AC1717*$F1717","v":-0.25620825703795808}]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,3.9132128874451597E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1720","v":-2.6235778155109898E-2},{"$f":"Asset_NoReclass!AA1717*$F1720","v":-2.6235778155109898E-2},{"$f":"Asset_NoReclass!AB1717*$F1720","v":-2.6235778155109898E-2},{"$f":"Asset_NoReclass!AC1717*$F1720","v":-2.6235778155109898E-2}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,2.4335102021403335E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1721","v":-1.6315246739165599E-2},{"$f":"Asset_NoReclass!AA1717*$F1721","v":-1.6315246739165599E-2},{"$f":"Asset_NoReclass!AB1717*$F1721","v":-1.6315246739165599E-2},{"$f":"Asset_NoReclass!AC1717*$F1721","v":-1.6315246739165599E-2}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0.5543838397362828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1717*$F1722","v":-0.37168157855053435},{"$f":"Asset_NoReclass!AA1717*$F1722","v":-0.37168157855053435},{"$f":"Asset_NoReclass!AB1717*$F1722","v":-0.37168157855053435},{"$f":"Asset_NoReclass!AC1717*$F1722","v":-0.37168157855053435}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.67044086048276796},-0.67044086048276796,-0.67044086048276796,-0.67044086048276796]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609775708622919,2.8047693138243339,2.5485610567863759,2.2923527997484179,2.0361445427104599]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.6235778155109898E-2,-5.2471556310219797E-2,-7.8707334465329695E-2,-0.10494311262043959]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.6315246739165599E-2,-3.2630493478331198E-2,-4.89457402174968E-2,-6.5260986956662395E-2]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.37168157855053435,-0.74336315710106871,-1.1150447356516031,-1.4867263142021374]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":3.0609775708622919},{"$f":"SUM(Z1728:Z1737)","v":2.3905367103795241},1.7200958498967562,1.0496549894139882,0.37921412893122031]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7516642111048935,5.4324528621070609,5.1132415131092284]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.0616139744221827E-2,-6.1232279488443654E-2]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.30901047945933957,-0.61802095891867914]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":5.7516642111048935},5.0928262429034996,4.4339882747021058]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline"]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1779","v":5.7516642111048935}]
[{"$f":"ROW()","v":1780},null,"Metering"]
[{"$f":"ROW()","v":1781},null,"Other Depreciable"]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":5.7516642111048935}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1779)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1791&\"-\"&$D$2,Asset_Splits!$A:$F,E1791,FALSE)","v":0.48450660770093334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1791","v":0},{"$f":"Asset_NoReclass!AB1791*$F1791","v":0},{"$f":"Asset_NoReclass!AC1791*$F1791","v":0}]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1794","v":0},{"$f":"Asset_NoReclass!AB1791*$F1794","v":0},{"$f":"Asset_NoReclass!AC1791*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":4.6469907962048487E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1795","v":0},{"$f":"Asset_NoReclass!AB1791*$F1795","v":0},{"$f":"Asset_NoReclass!AC1791*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0.46902348433701813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1791*$F1796","v":0},{"$f":"Asset_NoReclass!AB1791*$F1796","v":0},{"$f":"Asset_NoReclass!AC1791*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0.48450660770093334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1803","v":-0.31921134899783299},{"$f":"Asset_NoReclass!AB1803*$F1803","v":-0.31921134899783299},{"$f":"Asset_NoReclass!AC1803*$F1803","v":-0.31921134899783299}]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1806","v":0},{"$f":"Asset_NoReclass!AB1803*$F1806","v":0},{"$f":"Asset_NoReclass!AC1803*$F1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,4.6469907962048487E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1807","v":-3.0616139744221827E-2},{"$f":"Asset_NoReclass!AB1803*$F1807","v":-3.0616139744221827E-2},{"$f":"Asset_NoReclass!AC1803*$F1807","v":-3.0616139744221827E-2}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0.46902348433701813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1803*$F1808","v":-0.30901047945933957},{"$f":"Asset_NoReclass!AB1803*$F1808","v":-0.30901047945933957},{"$f":"Asset_NoReclass!AC1803*$F1808","v":-0.30901047945933957}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.6588379682013944},-0.6588379682013944,-0.6588379682013944]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7516642111048935,5.4324528621070609,5.1132415131092284,4.7940301641113958]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.0616139744221827E-2,-6.1232279488443654E-2,-9.1848419232665485E-2]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.30901047945933957,-0.61802095891867914,-0.92703143837801871]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":5.7516642111048935},{"$f":"SUM(AA1814:AA1823)","v":5.0928262429034996},4.4339882747021058,3.7751503065007119]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0,0]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4838900331821181,3.1509928994206526]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.7985606832209121E-2]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-0.12356410113328432]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":3.4838900331821181},2.9794431914551591]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline"]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1865","v":3.4838900331821181}]
[{"$f":"ROW()","v":1866},null,"Metering"]
[{"$f":"ROW()","v":1867},null,"Other Depreciable"]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":3.4838900331821181}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1865)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1877&\"-\"&$D$2,Asset_Splits!$A:$F,E1877,FALSE)","v":0.65992510255749037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1877","v":0},{"$f":"Asset_NoReclass!AC1877*$F1877","v":0}]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1880","v":0},{"$f":"Asset_NoReclass!AC1877*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":9.512520024494911E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1881","v":0},{"$f":"Asset_NoReclass!AC1877*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0.24494969719756049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1877*$F1882","v":0},{"$f":"Asset_NoReclass!AC1877*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":0}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0.65992510255749037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1889","v":-0.33289713376146551},{"$f":"Asset_NoReclass!AC1889*$F1889","v":-0.33289713376146551}]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1892","v":0},{"$f":"Asset_NoReclass!AC1889*$F1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,9.512520024494911E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1893","v":-4.7985606832209121E-2},{"$f":"Asset_NoReclass!AC1889*$F1893","v":-4.7985606832209121E-2}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0.24494969719756049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1889*$F1894","v":-0.12356410113328432},{"$f":"Asset_NoReclass!AC1889*$F1894","v":-0.12356410113328432}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.50444684172695897},-0.50444684172695897]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0},0,0]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4838900331821181,3.1509928994206526,2.8180957656591872]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.7985606832209121E-2,-9.5971213664418242E-2]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.12356410113328432,-0.24712820226656865]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":3.4838900331821181},{"$f":"SUM(AB1900:AB1909)","v":2.9794431914551591},2.4749963497282002]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},0]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2997917277841817]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":2.2997917277841817}]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline"]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1951","v":2.2997917277841817}]
[{"$f":"ROW()","v":1952},null,"Metering"]
[{"$f":"ROW()","v":1953},null,"Other Depreciable"]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":2.2997917277841817}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1951)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1963&\"-\"&$D$2,Asset_Splits!$A:$F,E1963,FALSE)","v":0.29544240454905579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1963","v":0}]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":3.8752122562524569E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":0.11351506310832814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":0.55229040978009147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1963*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":0}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0.29544240454905579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1975","v":-0.12905830328705786}]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,3.8752122562524569E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1978","v":-1.6928115631624274E-2}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,0.11351506310832814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1979","v":-4.9586860981060028E-2}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,0.55229040978009147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1975*$F1980","v":-0.24125738929293558}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-0.43683066919267777}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":0},0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2997917277841817,2.1707334244971239]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.6928115631624274E-2]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.9586860981060028E-2]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.24125738929293558]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":2.2997917277841817},{"$f":"SUM(AC1986:AC1995)","v":1.8629610585915042}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline"]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2037","v":2.9468827546417229}]
[{"$f":"ROW()","v":2038},null,"Metering"]
[{"$f":"ROW()","v":2039},null,"Other Depreciable"]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":2.9468827546417229}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2037)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2049&\"-\"&$D$2,Asset_Splits!$A:$F,E2049,FALSE)","v":0.61903005310662529}]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":2.3648467551214826E-3}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":0.13074167775624868}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0.24786342238200454}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":0}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0.61903005310662529]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,2.3648467551214826E-3]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,0.13074167775624868]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0.24786342238200454]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9468827546417229]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":2.9468827546417229}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"RegDepMetering","index":17,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Metering"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"RegDepMetering"},null,null,"Metering"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":0},-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline"]
[{"$f":"ROW()","v":747},null,"Compression"]
[{"$f":"ROW()","v":748},null,"Metering",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D748&\"-\"&$D$2,Asset_Splits!$A:$F,E748,FALSE)","v":1},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F748","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable"]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F750","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N748*$F752","v":0}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":0}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N748)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline"]
[{"$f":"ROW()","v":759},null,"Compression"]
[{"$f":"ROW()","v":760},null,"Metering",{"$f":"D748","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D760&\"-\"&$D$2,Asset_Splits!$A:$F,E760,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F760","v":0},{"$f":"Asset_NoReclass!P760*$F760","v":0},{"$f":"Asset_NoReclass!Q760*$F760","v":0},{"$f":"Asset_NoReclass!R760*$F760","v":0},{"$f":"Asset_NoReclass!S760*$F760","v":0},{"$f":"Asset_NoReclass!T760*$F760","v":0},{"$f":"Asset_NoReclass!U760*$F760","v":0},{"$f":"Asset_NoReclass!V760*$F760","v":0},{"$f":"Asset_NoReclass!W760*$F760","v":0},{"$f":"Asset_NoReclass!X760*$F760","v":0},{"$f":"Asset_NoReclass!Y760*$F760","v":0},{"$f":"Asset_NoReclass!Z760*$F760","v":0},{"$f":"Asset_NoReclass!AA760*$F760","v":0},{"$f":"Asset_NoReclass!AB760*$F760","v":0},{"$f":"Asset_NoReclass!AC760*$F760","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable"]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F762","v":0},{"$f":"Asset_NoReclass!P760*$F762","v":0},{"$f":"Asset_NoReclass!Q760*$F762","v":0},{"$f":"Asset_NoReclass!R760*$F762","v":0},{"$f":"Asset_NoReclass!S760*$F762","v":0},{"$f":"Asset_NoReclass!T760*$F762","v":0},{"$f":"Asset_NoReclass!U760*$F762","v":0},{"$f":"Asset_NoReclass!V760*$F762","v":0},{"$f":"Asset_NoReclass!W760*$F762","v":0},{"$f":"Asset_NoReclass!X760*$F762","v":0},{"$f":"Asset_NoReclass!Y760*$F762","v":0},{"$f":"Asset_NoReclass!Z760*$F762","v":0},{"$f":"Asset_NoReclass!AA760*$F762","v":0},{"$f":"Asset_NoReclass!AB760*$F762","v":0},{"$f":"Asset_NoReclass!AC760*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F763","v":0},{"$f":"Asset_NoReclass!P760*$F763","v":0},{"$f":"Asset_NoReclass!Q760*$F763","v":0},{"$f":"Asset_NoReclass!R760*$F763","v":0},{"$f":"Asset_NoReclass!S760*$F763","v":0},{"$f":"Asset_NoReclass!T760*$F763","v":0},{"$f":"Asset_NoReclass!U760*$F763","v":0},{"$f":"Asset_NoReclass!V760*$F763","v":0},{"$f":"Asset_NoReclass!W760*$F763","v":0},{"$f":"Asset_NoReclass!X760*$F763","v":0},{"$f":"Asset_NoReclass!Y760*$F763","v":0},{"$f":"Asset_NoReclass!Z760*$F763","v":0},{"$f":"Asset_NoReclass!AA760*$F763","v":0},{"$f":"Asset_NoReclass!AB760*$F763","v":0},{"$f":"Asset_NoReclass!AC760*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O760*$F764","v":0},{"$f":"Asset_NoReclass!P760*$F764","v":0},{"$f":"Asset_NoReclass!Q760*$F764","v":0},{"$f":"Asset_NoReclass!R760*$F764","v":0},{"$f":"Asset_NoReclass!S760*$F764","v":0},{"$f":"Asset_NoReclass!T760*$F764","v":0},{"$f":"Asset_NoReclass!U760*$F764","v":0},{"$f":"Asset_NoReclass!V760*$F764","v":0},{"$f":"Asset_NoReclass!W760*$F764","v":0},{"$f":"Asset_NoReclass!X760*$F764","v":0},{"$f":"Asset_NoReclass!Y760*$F764","v":0},{"$f":"Asset_NoReclass!Z760*$F764","v":0},{"$f":"Asset_NoReclass!AA760*$F764","v":0},{"$f":"Asset_NoReclass!AB760*$F764","v":0},{"$f":"Asset_NoReclass!AC760*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":0}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F772","v":-3.8658055173010408E-2},{"$f":"Asset_NoReclass!P772*$F772","v":-3.8658055173010408E-2},{"$f":"Asset_NoReclass!Q772*$F772","v":-3.8658055173010408E-2},{"$f":"Asset_NoReclass!R772*$F772","v":-3.8658055173010408E-2},{"$f":"Asset_NoReclass!S772*$F772","v":-3.8658055173010408E-2},{"$f":"Asset_NoReclass!T772*$F772","v":0},{"$f":"Asset_NoReclass!U772*$F772","v":0},{"$f":"Asset_NoReclass!V772*$F772","v":0},{"$f":"Asset_NoReclass!W772*$F772","v":0},{"$f":"Asset_NoReclass!X772*$F772","v":0},{"$f":"Asset_NoReclass!Y772*$F772","v":0},{"$f":"Asset_NoReclass!Z772*$F772","v":0},{"$f":"Asset_NoReclass!AA772*$F772","v":0},{"$f":"Asset_NoReclass!AB772*$F772","v":0},{"$f":"Asset_NoReclass!AC772*$F772","v":0}]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F774","v":0},{"$f":"Asset_NoReclass!P772*$F774","v":0},{"$f":"Asset_NoReclass!Q772*$F774","v":0},{"$f":"Asset_NoReclass!R772*$F774","v":0},{"$f":"Asset_NoReclass!S772*$F774","v":0},{"$f":"Asset_NoReclass!T772*$F774","v":0},{"$f":"Asset_NoReclass!U772*$F774","v":0},{"$f":"Asset_NoReclass!V772*$F774","v":0},{"$f":"Asset_NoReclass!W772*$F774","v":0},{"$f":"Asset_NoReclass!X772*$F774","v":0},{"$f":"Asset_NoReclass!Y772*$F774","v":0},{"$f":"Asset_NoReclass!Z772*$F774","v":0},{"$f":"Asset_NoReclass!AA772*$F774","v":0},{"$f":"Asset_NoReclass!AB772*$F774","v":0},{"$f":"Asset_NoReclass!AC772*$F774","v":0}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F775","v":0},{"$f":"Asset_NoReclass!P772*$F775","v":0},{"$f":"Asset_NoReclass!Q772*$F775","v":0},{"$f":"Asset_NoReclass!R772*$F775","v":0},{"$f":"Asset_NoReclass!S772*$F775","v":0},{"$f":"Asset_NoReclass!T772*$F775","v":0},{"$f":"Asset_NoReclass!U772*$F775","v":0},{"$f":"Asset_NoReclass!V772*$F775","v":0},{"$f":"Asset_NoReclass!W772*$F775","v":0},{"$f":"Asset_NoReclass!X772*$F775","v":0},{"$f":"Asset_NoReclass!Y772*$F775","v":0},{"$f":"Asset_NoReclass!Z772*$F775","v":0},{"$f":"Asset_NoReclass!AA772*$F775","v":0},{"$f":"Asset_NoReclass!AB772*$F775","v":0},{"$f":"Asset_NoReclass!AC772*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O772*$F776","v":0},{"$f":"Asset_NoReclass!P772*$F776","v":0},{"$f":"Asset_NoReclass!Q772*$F776","v":0},{"$f":"Asset_NoReclass!R772*$F776","v":0},{"$f":"Asset_NoReclass!S772*$F776","v":0},{"$f":"Asset_NoReclass!T772*$F776","v":0},{"$f":"Asset_NoReclass!U772*$F776","v":0},{"$f":"Asset_NoReclass!V772*$F776","v":0},{"$f":"Asset_NoReclass!W772*$F776","v":0},{"$f":"Asset_NoReclass!X772*$F776","v":0},{"$f":"Asset_NoReclass!Y772*$F776","v":0},{"$f":"Asset_NoReclass!Z772*$F776","v":0},{"$f":"Asset_NoReclass!AA772*$F776","v":0},{"$f":"Asset_NoReclass!AB772*$F776","v":0},{"$f":"Asset_NoReclass!AC772*$F776","v":0}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-3.8658055173010408E-2},-3.8658055173010408E-2,-3.8658055173010408E-2,-3.8658055173010408E-2,-3.8658055173010408E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":0},0,0,0,0,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":0},{"$f":"T734+T746+T758+T770","v":0},0,0,0,0,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":0},{"$f":"Z734+Z746+Z758+Z770","v":0},0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,-3.8658055173010408E-2,-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":0},{"$f":"SUM(O782:O791)","v":-3.8658055173010408E-2},-7.7316110346020817E-2,-0.11597416551903122,-0.15463222069204163,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19329027586505204]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":-0.19329027586505204}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":0},-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline"]
[{"$f":"ROW()","v":833},null,"Compression"]
[{"$f":"ROW()","v":834},null,"Metering",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D834&\"-\"&$D$2,Asset_Splits!$A:$F,E834,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F834","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable"]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F836","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O834*$F838","v":0}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":0}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O834)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline"]
[{"$f":"ROW()","v":845},null,"Compression"]
[{"$f":"ROW()","v":846},null,"Metering",{"$f":"D834","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D846&\"-\"&$D$2,Asset_Splits!$A:$F,E846,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F846","v":0},{"$f":"Asset_NoReclass!Q846*$F846","v":0},{"$f":"Asset_NoReclass!R846*$F846","v":0},{"$f":"Asset_NoReclass!S846*$F846","v":0},{"$f":"Asset_NoReclass!T846*$F846","v":0},{"$f":"Asset_NoReclass!U846*$F846","v":0},{"$f":"Asset_NoReclass!V846*$F846","v":0},{"$f":"Asset_NoReclass!W846*$F846","v":0},{"$f":"Asset_NoReclass!X846*$F846","v":0},{"$f":"Asset_NoReclass!Y846*$F846","v":0},{"$f":"Asset_NoReclass!Z846*$F846","v":0},{"$f":"Asset_NoReclass!AA846*$F846","v":0},{"$f":"Asset_NoReclass!AB846*$F846","v":0},{"$f":"Asset_NoReclass!AC846*$F846","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable"]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F848","v":0},{"$f":"Asset_NoReclass!Q846*$F848","v":0},{"$f":"Asset_NoReclass!R846*$F848","v":0},{"$f":"Asset_NoReclass!S846*$F848","v":0},{"$f":"Asset_NoReclass!T846*$F848","v":0},{"$f":"Asset_NoReclass!U846*$F848","v":0},{"$f":"Asset_NoReclass!V846*$F848","v":0},{"$f":"Asset_NoReclass!W846*$F848","v":0},{"$f":"Asset_NoReclass!X846*$F848","v":0},{"$f":"Asset_NoReclass!Y846*$F848","v":0},{"$f":"Asset_NoReclass!Z846*$F848","v":0},{"$f":"Asset_NoReclass!AA846*$F848","v":0},{"$f":"Asset_NoReclass!AB846*$F848","v":0},{"$f":"Asset_NoReclass!AC846*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F849","v":0},{"$f":"Asset_NoReclass!Q846*$F849","v":0},{"$f":"Asset_NoReclass!R846*$F849","v":0},{"$f":"Asset_NoReclass!S846*$F849","v":0},{"$f":"Asset_NoReclass!T846*$F849","v":0},{"$f":"Asset_NoReclass!U846*$F849","v":0},{"$f":"Asset_NoReclass!V846*$F849","v":0},{"$f":"Asset_NoReclass!W846*$F849","v":0},{"$f":"Asset_NoReclass!X846*$F849","v":0},{"$f":"Asset_NoReclass!Y846*$F849","v":0},{"$f":"Asset_NoReclass!Z846*$F849","v":0},{"$f":"Asset_NoReclass!AA846*$F849","v":0},{"$f":"Asset_NoReclass!AB846*$F849","v":0},{"$f":"Asset_NoReclass!AC846*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P846*$F850","v":0},{"$f":"Asset_NoReclass!Q846*$F850","v":0},{"$f":"Asset_NoReclass!R846*$F850","v":0},{"$f":"Asset_NoReclass!S846*$F850","v":0},{"$f":"Asset_NoReclass!T846*$F850","v":0},{"$f":"Asset_NoReclass!U846*$F850","v":0},{"$f":"Asset_NoReclass!V846*$F850","v":0},{"$f":"Asset_NoReclass!W846*$F850","v":0},{"$f":"Asset_NoReclass!X846*$F850","v":0},{"$f":"Asset_NoReclass!Y846*$F850","v":0},{"$f":"Asset_NoReclass!Z846*$F850","v":0},{"$f":"Asset_NoReclass!AA846*$F850","v":0},{"$f":"Asset_NoReclass!AB846*$F850","v":0},{"$f":"Asset_NoReclass!AC846*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":0}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F858","v":-4.217348701473117E-2},{"$f":"Asset_NoReclass!Q858*$F858","v":-4.217348701473117E-2},{"$f":"Asset_NoReclass!R858*$F858","v":-4.217348701473117E-2},{"$f":"Asset_NoReclass!S858*$F858","v":-4.217348701473117E-2},{"$f":"Asset_NoReclass!T858*$F858","v":0},{"$f":"Asset_NoReclass!U858*$F858","v":0},{"$f":"Asset_NoReclass!V858*$F858","v":0},{"$f":"Asset_NoReclass!W858*$F858","v":0},{"$f":"Asset_NoReclass!X858*$F858","v":0},{"$f":"Asset_NoReclass!Y858*$F858","v":0},{"$f":"Asset_NoReclass!Z858*$F858","v":0},{"$f":"Asset_NoReclass!AA858*$F858","v":0},{"$f":"Asset_NoReclass!AB858*$F858","v":0},{"$f":"Asset_NoReclass!AC858*$F858","v":0}]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F860","v":0},{"$f":"Asset_NoReclass!Q858*$F860","v":0},{"$f":"Asset_NoReclass!R858*$F860","v":0},{"$f":"Asset_NoReclass!S858*$F860","v":0},{"$f":"Asset_NoReclass!T858*$F860","v":0},{"$f":"Asset_NoReclass!U858*$F860","v":0},{"$f":"Asset_NoReclass!V858*$F860","v":0},{"$f":"Asset_NoReclass!W858*$F860","v":0},{"$f":"Asset_NoReclass!X858*$F860","v":0},{"$f":"Asset_NoReclass!Y858*$F860","v":0},{"$f":"Asset_NoReclass!Z858*$F860","v":0},{"$f":"Asset_NoReclass!AA858*$F860","v":0},{"$f":"Asset_NoReclass!AB858*$F860","v":0},{"$f":"Asset_NoReclass!AC858*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F861","v":0},{"$f":"Asset_NoReclass!Q858*$F861","v":0},{"$f":"Asset_NoReclass!R858*$F861","v":0},{"$f":"Asset_NoReclass!S858*$F861","v":0},{"$f":"Asset_NoReclass!T858*$F861","v":0},{"$f":"Asset_NoReclass!U858*$F861","v":0},{"$f":"Asset_NoReclass!V858*$F861","v":0},{"$f":"Asset_NoReclass!W858*$F861","v":0},{"$f":"Asset_NoReclass!X858*$F861","v":0},{"$f":"Asset_NoReclass!Y858*$F861","v":0},{"$f":"Asset_NoReclass!Z858*$F861","v":0},{"$f":"Asset_NoReclass!AA858*$F861","v":0},{"$f":"Asset_NoReclass!AB858*$F861","v":0},{"$f":"Asset_NoReclass!AC858*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P858*$F862","v":0},{"$f":"Asset_NoReclass!Q858*$F862","v":0},{"$f":"Asset_NoReclass!R858*$F862","v":0},{"$f":"Asset_NoReclass!S858*$F862","v":0},{"$f":"Asset_NoReclass!T858*$F862","v":0},{"$f":"Asset_NoReclass!U858*$F862","v":0},{"$f":"Asset_NoReclass!V858*$F862","v":0},{"$f":"Asset_NoReclass!W858*$F862","v":0},{"$f":"Asset_NoReclass!X858*$F862","v":0},{"$f":"Asset_NoReclass!Y858*$F862","v":0},{"$f":"Asset_NoReclass!Z858*$F862","v":0},{"$f":"Asset_NoReclass!AA858*$F862","v":0},{"$f":"Asset_NoReclass!AB858*$F862","v":0},{"$f":"Asset_NoReclass!AC858*$F862","v":0}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-4.217348701473117E-2},-4.217348701473117E-2,-4.217348701473117E-2,-4.217348701473117E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":0},0,0,0,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":0},{"$f":"T820+T832+T844+T856","v":0},0,0,0,0,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":0},{"$f":"Z820+Z832+Z844+Z856","v":0},0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,-4.217348701473117E-2,-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":0},{"$f":"SUM(P868:P877)","v":-4.217348701473117E-2},-8.434697402946234E-2,-0.12652046104419351,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16869394805892468]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":-0.16869394805892468}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":0},-5.2718187788954639E-3,-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline"]
[{"$f":"ROW()","v":919},null,"Compression"]
[{"$f":"ROW()","v":920},null,"Metering",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D920&\"-\"&$D$2,Asset_Splits!$A:$F,E920,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F920","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable"]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F922","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P920*$F924","v":0}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":0}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P920)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline"]
[{"$f":"ROW()","v":931},null,"Compression"]
[{"$f":"ROW()","v":932},null,"Metering",{"$f":"D920","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D932&\"-\"&$D$2,Asset_Splits!$A:$F,E932,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F932","v":0},{"$f":"Asset_NoReclass!R932*$F932","v":0},{"$f":"Asset_NoReclass!S932*$F932","v":0},{"$f":"Asset_NoReclass!T932*$F932","v":0},{"$f":"Asset_NoReclass!U932*$F932","v":0},{"$f":"Asset_NoReclass!V932*$F932","v":0},{"$f":"Asset_NoReclass!W932*$F932","v":0},{"$f":"Asset_NoReclass!X932*$F932","v":0},{"$f":"Asset_NoReclass!Y932*$F932","v":0},{"$f":"Asset_NoReclass!Z932*$F932","v":0},{"$f":"Asset_NoReclass!AA932*$F932","v":0},{"$f":"Asset_NoReclass!AB932*$F932","v":0},{"$f":"Asset_NoReclass!AC932*$F932","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable"]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F934","v":0},{"$f":"Asset_NoReclass!R932*$F934","v":0},{"$f":"Asset_NoReclass!S932*$F934","v":0},{"$f":"Asset_NoReclass!T932*$F934","v":0},{"$f":"Asset_NoReclass!U932*$F934","v":0},{"$f":"Asset_NoReclass!V932*$F934","v":0},{"$f":"Asset_NoReclass!W932*$F934","v":0},{"$f":"Asset_NoReclass!X932*$F934","v":0},{"$f":"Asset_NoReclass!Y932*$F934","v":0},{"$f":"Asset_NoReclass!Z932*$F934","v":0},{"$f":"Asset_NoReclass!AA932*$F934","v":0},{"$f":"Asset_NoReclass!AB932*$F934","v":0},{"$f":"Asset_NoReclass!AC932*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F935","v":0},{"$f":"Asset_NoReclass!R932*$F935","v":0},{"$f":"Asset_NoReclass!S932*$F935","v":0},{"$f":"Asset_NoReclass!T932*$F935","v":0},{"$f":"Asset_NoReclass!U932*$F935","v":0},{"$f":"Asset_NoReclass!V932*$F935","v":0},{"$f":"Asset_NoReclass!W932*$F935","v":0},{"$f":"Asset_NoReclass!X932*$F935","v":0},{"$f":"Asset_NoReclass!Y932*$F935","v":0},{"$f":"Asset_NoReclass!Z932*$F935","v":0},{"$f":"Asset_NoReclass!AA932*$F935","v":0},{"$f":"Asset_NoReclass!AB932*$F935","v":0},{"$f":"Asset_NoReclass!AC932*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q932*$F936","v":0},{"$f":"Asset_NoReclass!R932*$F936","v":0},{"$f":"Asset_NoReclass!S932*$F936","v":0},{"$f":"Asset_NoReclass!T932*$F936","v":0},{"$f":"Asset_NoReclass!U932*$F936","v":0},{"$f":"Asset_NoReclass!V932*$F936","v":0},{"$f":"Asset_NoReclass!W932*$F936","v":0},{"$f":"Asset_NoReclass!X932*$F936","v":0},{"$f":"Asset_NoReclass!Y932*$F936","v":0},{"$f":"Asset_NoReclass!Z932*$F936","v":0},{"$f":"Asset_NoReclass!AA932*$F936","v":0},{"$f":"Asset_NoReclass!AB932*$F936","v":0},{"$f":"Asset_NoReclass!AC932*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F944","v":-5.2718187788954639E-3},{"$f":"Asset_NoReclass!R944*$F944","v":-5.2718187788954639E-3},{"$f":"Asset_NoReclass!S944*$F944","v":-5.2718187788954639E-3},{"$f":"Asset_NoReclass!T944*$F944","v":0},{"$f":"Asset_NoReclass!U944*$F944","v":0},{"$f":"Asset_NoReclass!V944*$F944","v":0},{"$f":"Asset_NoReclass!W944*$F944","v":0},{"$f":"Asset_NoReclass!X944*$F944","v":0},{"$f":"Asset_NoReclass!Y944*$F944","v":0},{"$f":"Asset_NoReclass!Z944*$F944","v":0},{"$f":"Asset_NoReclass!AA944*$F944","v":0},{"$f":"Asset_NoReclass!AB944*$F944","v":0},{"$f":"Asset_NoReclass!AC944*$F944","v":0}]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F946","v":0},{"$f":"Asset_NoReclass!R944*$F946","v":0},{"$f":"Asset_NoReclass!S944*$F946","v":0},{"$f":"Asset_NoReclass!T944*$F946","v":0},{"$f":"Asset_NoReclass!U944*$F946","v":0},{"$f":"Asset_NoReclass!V944*$F946","v":0},{"$f":"Asset_NoReclass!W944*$F946","v":0},{"$f":"Asset_NoReclass!X944*$F946","v":0},{"$f":"Asset_NoReclass!Y944*$F946","v":0},{"$f":"Asset_NoReclass!Z944*$F946","v":0},{"$f":"Asset_NoReclass!AA944*$F946","v":0},{"$f":"Asset_NoReclass!AB944*$F946","v":0},{"$f":"Asset_NoReclass!AC944*$F946","v":0}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F947","v":0},{"$f":"Asset_NoReclass!R944*$F947","v":0},{"$f":"Asset_NoReclass!S944*$F947","v":0},{"$f":"Asset_NoReclass!T944*$F947","v":0},{"$f":"Asset_NoReclass!U944*$F947","v":0},{"$f":"Asset_NoReclass!V944*$F947","v":0},{"$f":"Asset_NoReclass!W944*$F947","v":0},{"$f":"Asset_NoReclass!X944*$F947","v":0},{"$f":"Asset_NoReclass!Y944*$F947","v":0},{"$f":"Asset_NoReclass!Z944*$F947","v":0},{"$f":"Asset_NoReclass!AA944*$F947","v":0},{"$f":"Asset_NoReclass!AB944*$F947","v":0},{"$f":"Asset_NoReclass!AC944*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q944*$F948","v":0},{"$f":"Asset_NoReclass!R944*$F948","v":0},{"$f":"Asset_NoReclass!S944*$F948","v":0},{"$f":"Asset_NoReclass!T944*$F948","v":0},{"$f":"Asset_NoReclass!U944*$F948","v":0},{"$f":"Asset_NoReclass!V944*$F948","v":0},{"$f":"Asset_NoReclass!W944*$F948","v":0},{"$f":"Asset_NoReclass!X944*$F948","v":0},{"$f":"Asset_NoReclass!Y944*$F948","v":0},{"$f":"Asset_NoReclass!Z944*$F948","v":0},{"$f":"Asset_NoReclass!AA944*$F948","v":0},{"$f":"Asset_NoReclass!AB944*$F948","v":0},{"$f":"Asset_NoReclass!AC944*$F948","v":0}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-5.2718187788954639E-3},-5.2718187788954639E-3,-5.2718187788954639E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":0},0,0,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,-5.2718187788954639E-3,-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":0},{"$f":"SUM(Q954:Q963)","v":-5.2718187788954639E-3},-1.0543637557790928E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":0}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5815456336686393E-2]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":-1.5815456336686393E-2}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline"]
[{"$f":"ROW()","v":1005},null,"Compression"]
[{"$f":"ROW()","v":1006},null,"Metering",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1006&\"-\"&$D$2,Asset_Splits!$A:$F,E1006,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1006","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable"]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1008","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1006*$F1010","v":0}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":0}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1006)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline"]
[{"$f":"ROW()","v":1017},null,"Compression"]
[{"$f":"ROW()","v":1018},null,"Metering",{"$f":"D1006","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1018&\"-\"&$D$2,Asset_Splits!$A:$F,E1018,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1018","v":0},{"$f":"Asset_NoReclass!S1018*$F1018","v":0},{"$f":"Asset_NoReclass!T1018*$F1018","v":0},{"$f":"Asset_NoReclass!U1018*$F1018","v":0},{"$f":"Asset_NoReclass!V1018*$F1018","v":0},{"$f":"Asset_NoReclass!W1018*$F1018","v":0},{"$f":"Asset_NoReclass!X1018*$F1018","v":0},{"$f":"Asset_NoReclass!Y1018*$F1018","v":0},{"$f":"Asset_NoReclass!Z1018*$F1018","v":0},{"$f":"Asset_NoReclass!AA1018*$F1018","v":0},{"$f":"Asset_NoReclass!AB1018*$F1018","v":0},{"$f":"Asset_NoReclass!AC1018*$F1018","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable"]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1020","v":0},{"$f":"Asset_NoReclass!S1018*$F1020","v":0},{"$f":"Asset_NoReclass!T1018*$F1020","v":0},{"$f":"Asset_NoReclass!U1018*$F1020","v":0},{"$f":"Asset_NoReclass!V1018*$F1020","v":0},{"$f":"Asset_NoReclass!W1018*$F1020","v":0},{"$f":"Asset_NoReclass!X1018*$F1020","v":0},{"$f":"Asset_NoReclass!Y1018*$F1020","v":0},{"$f":"Asset_NoReclass!Z1018*$F1020","v":0},{"$f":"Asset_NoReclass!AA1018*$F1020","v":0},{"$f":"Asset_NoReclass!AB1018*$F1020","v":0},{"$f":"Asset_NoReclass!AC1018*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1021","v":0},{"$f":"Asset_NoReclass!S1018*$F1021","v":0},{"$f":"Asset_NoReclass!T1018*$F1021","v":0},{"$f":"Asset_NoReclass!U1018*$F1021","v":0},{"$f":"Asset_NoReclass!V1018*$F1021","v":0},{"$f":"Asset_NoReclass!W1018*$F1021","v":0},{"$f":"Asset_NoReclass!X1018*$F1021","v":0},{"$f":"Asset_NoReclass!Y1018*$F1021","v":0},{"$f":"Asset_NoReclass!Z1018*$F1021","v":0},{"$f":"Asset_NoReclass!AA1018*$F1021","v":0},{"$f":"Asset_NoReclass!AB1018*$F1021","v":0},{"$f":"Asset_NoReclass!AC1018*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1018*$F1022","v":0},{"$f":"Asset_NoReclass!S1018*$F1022","v":0},{"$f":"Asset_NoReclass!T1018*$F1022","v":0},{"$f":"Asset_NoReclass!U1018*$F1022","v":0},{"$f":"Asset_NoReclass!V1018*$F1022","v":0},{"$f":"Asset_NoReclass!W1018*$F1022","v":0},{"$f":"Asset_NoReclass!X1018*$F1022","v":0},{"$f":"Asset_NoReclass!Y1018*$F1022","v":0},{"$f":"Asset_NoReclass!Z1018*$F1022","v":0},{"$f":"Asset_NoReclass!AA1018*$F1022","v":0},{"$f":"Asset_NoReclass!AB1018*$F1022","v":0},{"$f":"Asset_NoReclass!AC1018*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1030","v":0},{"$f":"Asset_NoReclass!S1030*$F1030","v":0},{"$f":"Asset_NoReclass!T1030*$F1030","v":0},{"$f":"Asset_NoReclass!U1030*$F1030","v":0},{"$f":"Asset_NoReclass!V1030*$F1030","v":0},{"$f":"Asset_NoReclass!W1030*$F1030","v":0},{"$f":"Asset_NoReclass!X1030*$F1030","v":0},{"$f":"Asset_NoReclass!Y1030*$F1030","v":0},{"$f":"Asset_NoReclass!Z1030*$F1030","v":0},{"$f":"Asset_NoReclass!AA1030*$F1030","v":0},{"$f":"Asset_NoReclass!AB1030*$F1030","v":0},{"$f":"Asset_NoReclass!AC1030*$F1030","v":0}]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1032","v":0},{"$f":"Asset_NoReclass!S1030*$F1032","v":0},{"$f":"Asset_NoReclass!T1030*$F1032","v":0},{"$f":"Asset_NoReclass!U1030*$F1032","v":0},{"$f":"Asset_NoReclass!V1030*$F1032","v":0},{"$f":"Asset_NoReclass!W1030*$F1032","v":0},{"$f":"Asset_NoReclass!X1030*$F1032","v":0},{"$f":"Asset_NoReclass!Y1030*$F1032","v":0},{"$f":"Asset_NoReclass!Z1030*$F1032","v":0},{"$f":"Asset_NoReclass!AA1030*$F1032","v":0},{"$f":"Asset_NoReclass!AB1030*$F1032","v":0},{"$f":"Asset_NoReclass!AC1030*$F1032","v":0}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1033","v":0},{"$f":"Asset_NoReclass!S1030*$F1033","v":0},{"$f":"Asset_NoReclass!T1030*$F1033","v":0},{"$f":"Asset_NoReclass!U1030*$F1033","v":0},{"$f":"Asset_NoReclass!V1030*$F1033","v":0},{"$f":"Asset_NoReclass!W1030*$F1033","v":0},{"$f":"Asset_NoReclass!X1030*$F1033","v":0},{"$f":"Asset_NoReclass!Y1030*$F1033","v":0},{"$f":"Asset_NoReclass!Z1030*$F1033","v":0},{"$f":"Asset_NoReclass!AA1030*$F1033","v":0},{"$f":"Asset_NoReclass!AB1030*$F1033","v":0},{"$f":"Asset_NoReclass!AC1030*$F1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1030*$F1034","v":0},{"$f":"Asset_NoReclass!S1030*$F1034","v":0},{"$f":"Asset_NoReclass!T1030*$F1034","v":0},{"$f":"Asset_NoReclass!U1030*$F1034","v":0},{"$f":"Asset_NoReclass!V1030*$F1034","v":0},{"$f":"Asset_NoReclass!W1030*$F1034","v":0},{"$f":"Asset_NoReclass!X1030*$F1034","v":0},{"$f":"Asset_NoReclass!Y1030*$F1034","v":0},{"$f":"Asset_NoReclass!Z1030*$F1034","v":0},{"$f":"Asset_NoReclass!AA1030*$F1034","v":0},{"$f":"Asset_NoReclass!AB1030*$F1034","v":0},{"$f":"Asset_NoReclass!AC1030*$F1034","v":0}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":0},0,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":0},{"$f":"T992+T1004+T1016+T1028","v":0},0,0,0,0,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":0},{"$f":"Z992+Z1004+Z1016+Z1028","v":0},0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":0},{"$f":"SUM(R1040:R1049)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},0.11281511253963018,0.11281511253963018,0.11051276330412753,0.10821041406862487,0.10590806483312222,0.10360571559761957,0.10130336636211691,9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":0.11281511253963018},0.11281511253963018,0.11051276330412753,0.10821041406862487,0.10590806483312222,0.10360571559761957,0.10130336636211691,9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline"]
[{"$f":"ROW()","v":1091},null,"Compression"]
[{"$f":"ROW()","v":1092},null,"Metering",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1092&\"-\"&$D$2,Asset_Splits!$A:$F,E1092,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1092","v":0}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable"]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1094","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1092*$F1096","v":0.11281511253963018}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":0.11281511253963018}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1092)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline"]
[{"$f":"ROW()","v":1103},null,"Compression"]
[{"$f":"ROW()","v":1104},null,"Metering",{"$f":"D1092","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1104&\"-\"&$D$2,Asset_Splits!$A:$F,E1104,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1104","v":0},{"$f":"Asset_NoReclass!T1104*$F1104","v":0},{"$f":"Asset_NoReclass!U1104*$F1104","v":0},{"$f":"Asset_NoReclass!V1104*$F1104","v":0},{"$f":"Asset_NoReclass!W1104*$F1104","v":0},{"$f":"Asset_NoReclass!X1104*$F1104","v":0},{"$f":"Asset_NoReclass!Y1104*$F1104","v":0},{"$f":"Asset_NoReclass!Z1104*$F1104","v":0},{"$f":"Asset_NoReclass!AA1104*$F1104","v":0},{"$f":"Asset_NoReclass!AB1104*$F1104","v":0},{"$f":"Asset_NoReclass!AC1104*$F1104","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable"]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1106","v":0},{"$f":"Asset_NoReclass!T1104*$F1106","v":0},{"$f":"Asset_NoReclass!U1104*$F1106","v":0},{"$f":"Asset_NoReclass!V1104*$F1106","v":0},{"$f":"Asset_NoReclass!W1104*$F1106","v":0},{"$f":"Asset_NoReclass!X1104*$F1106","v":0},{"$f":"Asset_NoReclass!Y1104*$F1106","v":0},{"$f":"Asset_NoReclass!Z1104*$F1106","v":0},{"$f":"Asset_NoReclass!AA1104*$F1106","v":0},{"$f":"Asset_NoReclass!AB1104*$F1106","v":0},{"$f":"Asset_NoReclass!AC1104*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1107","v":0},{"$f":"Asset_NoReclass!T1104*$F1107","v":0},{"$f":"Asset_NoReclass!U1104*$F1107","v":0},{"$f":"Asset_NoReclass!V1104*$F1107","v":0},{"$f":"Asset_NoReclass!W1104*$F1107","v":0},{"$f":"Asset_NoReclass!X1104*$F1107","v":0},{"$f":"Asset_NoReclass!Y1104*$F1107","v":0},{"$f":"Asset_NoReclass!Z1104*$F1107","v":0},{"$f":"Asset_NoReclass!AA1104*$F1107","v":0},{"$f":"Asset_NoReclass!AB1104*$F1107","v":0},{"$f":"Asset_NoReclass!AC1104*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1104*$F1108","v":0},{"$f":"Asset_NoReclass!T1104*$F1108","v":0},{"$f":"Asset_NoReclass!U1104*$F1108","v":0},{"$f":"Asset_NoReclass!V1104*$F1108","v":0},{"$f":"Asset_NoReclass!W1104*$F1108","v":0},{"$f":"Asset_NoReclass!X1104*$F1108","v":0},{"$f":"Asset_NoReclass!Y1104*$F1108","v":0},{"$f":"Asset_NoReclass!Z1104*$F1108","v":0},{"$f":"Asset_NoReclass!AA1104*$F1108","v":0},{"$f":"Asset_NoReclass!AB1104*$F1108","v":0},{"$f":"Asset_NoReclass!AC1104*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1116","v":0},{"$f":"Asset_NoReclass!T1116*$F1116","v":0},{"$f":"Asset_NoReclass!U1116*$F1116","v":0},{"$f":"Asset_NoReclass!V1116*$F1116","v":0},{"$f":"Asset_NoReclass!W1116*$F1116","v":0},{"$f":"Asset_NoReclass!X1116*$F1116","v":0},{"$f":"Asset_NoReclass!Y1116*$F1116","v":0},{"$f":"Asset_NoReclass!Z1116*$F1116","v":0},{"$f":"Asset_NoReclass!AA1116*$F1116","v":0},{"$f":"Asset_NoReclass!AB1116*$F1116","v":0},{"$f":"Asset_NoReclass!AC1116*$F1116","v":0}]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1118","v":0},{"$f":"Asset_NoReclass!T1116*$F1118","v":0},{"$f":"Asset_NoReclass!U1116*$F1118","v":0},{"$f":"Asset_NoReclass!V1116*$F1118","v":0},{"$f":"Asset_NoReclass!W1116*$F1118","v":0},{"$f":"Asset_NoReclass!X1116*$F1118","v":0},{"$f":"Asset_NoReclass!Y1116*$F1118","v":0},{"$f":"Asset_NoReclass!Z1116*$F1118","v":0},{"$f":"Asset_NoReclass!AA1116*$F1118","v":0},{"$f":"Asset_NoReclass!AB1116*$F1118","v":0},{"$f":"Asset_NoReclass!AC1116*$F1118","v":0}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1119","v":0},{"$f":"Asset_NoReclass!T1116*$F1119","v":0},{"$f":"Asset_NoReclass!U1116*$F1119","v":0},{"$f":"Asset_NoReclass!V1116*$F1119","v":0},{"$f":"Asset_NoReclass!W1116*$F1119","v":0},{"$f":"Asset_NoReclass!X1116*$F1119","v":0},{"$f":"Asset_NoReclass!Y1116*$F1119","v":0},{"$f":"Asset_NoReclass!Z1116*$F1119","v":0},{"$f":"Asset_NoReclass!AA1116*$F1119","v":0},{"$f":"Asset_NoReclass!AB1116*$F1119","v":0},{"$f":"Asset_NoReclass!AC1116*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1116*$F1120","v":0},{"$f":"Asset_NoReclass!T1116*$F1120","v":-2.3023492355026573E-3},{"$f":"Asset_NoReclass!U1116*$F1120","v":-2.3023492355026573E-3},{"$f":"Asset_NoReclass!V1116*$F1120","v":-2.3023492355026573E-3},{"$f":"Asset_NoReclass!W1116*$F1120","v":-2.3023492355026573E-3},{"$f":"Asset_NoReclass!X1116*$F1120","v":-2.3023492355026577E-3},{"$f":"Asset_NoReclass!Y1116*$F1120","v":-2.3023492355026573E-3},{"$f":"Asset_NoReclass!Z1116*$F1120","v":-2.3023492355026573E-3},{"$f":"Asset_NoReclass!AA1116*$F1120","v":-2.3023492355026573E-3},{"$f":"Asset_NoReclass!AB1116*$F1120","v":-2.3023492355026577E-3},{"$f":"Asset_NoReclass!AC1116*$F1120","v":-2.3023492355026577E-3}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":0},-2.3023492355026573E-3,-2.3023492355026573E-3,-2.3023492355026573E-3,-2.3023492355026573E-3,-2.3023492355026577E-3,-2.3023492355026573E-3,-2.3023492355026573E-3,-2.3023492355026573E-3,-2.3023492355026577E-3,-2.3023492355026577E-3]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11281511253963018,0.11281511253963018,0.11051276330412753,0.10821041406862487,0.10590806483312222,0.10360571559761957,0.10130336636211691,9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2,8.979162018460364E-2]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":0.11281511253963018},{"$f":"SUM(S1126:S1135)","v":0.11281511253963018},0.11051276330412753,0.10821041406862487,0.10590806483312222,0.10360571559761957,0.10130336636211691,9.9001017126614257E-2,9.6698667891111603E-2,9.4396318655608949E-2,9.2093969420106295E-2,8.979162018460364E-2]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":0}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},6.7455630139146416,6.6106517536363487,6.4757404933580558,6.3408292330797629,6.20591797280147,6.071006712523177,5.9360954522448841,5.8011841919665912,5.6662729316882983,5.5313616714100053]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},0.11480911107564191,0.11251292885412907,0.11021674663261623,0.10792056441110338,0.10562438218959054,0.1033281999680777,0.10103201774656485,9.873583552505201E-2,9.6439653303539166E-2,9.4143471082026323E-2]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":6.8603721249902838},6.7231646824904781,6.5859572399906723,6.4487497974908665,6.3115423549910608,6.174334912491255,6.0371274699914492,5.8999200274916435,5.7627125849918377,5.6255051424920319]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1178&\"-\"&$D$2,Asset_Splits!$A:$F,E1178,FALSE)","v":0.98326488578404858},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1178","v":6.7455630139146416}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable"]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":1.6735114215951443E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1178*$F1182","v":0.11480911107564191}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":6.8603721249902838}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1178)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline"]
[{"$f":"ROW()","v":1189},null,"Compression"]
[{"$f":"ROW()","v":1190},null,"Metering",{"$f":"D1178","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1190&\"-\"&$D$2,Asset_Splits!$A:$F,E1190,FALSE)","v":0.98326488578404858},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1190","v":0},{"$f":"Asset_NoReclass!U1190*$F1190","v":0},{"$f":"Asset_NoReclass!V1190*$F1190","v":0},{"$f":"Asset_NoReclass!W1190*$F1190","v":0},{"$f":"Asset_NoReclass!X1190*$F1190","v":0},{"$f":"Asset_NoReclass!Y1190*$F1190","v":0},{"$f":"Asset_NoReclass!Z1190*$F1190","v":0},{"$f":"Asset_NoReclass!AA1190*$F1190","v":0},{"$f":"Asset_NoReclass!AB1190*$F1190","v":0},{"$f":"Asset_NoReclass!AC1190*$F1190","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable"]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1192","v":0},{"$f":"Asset_NoReclass!U1190*$F1192","v":0},{"$f":"Asset_NoReclass!V1190*$F1192","v":0},{"$f":"Asset_NoReclass!W1190*$F1192","v":0},{"$f":"Asset_NoReclass!X1190*$F1192","v":0},{"$f":"Asset_NoReclass!Y1190*$F1192","v":0},{"$f":"Asset_NoReclass!Z1190*$F1192","v":0},{"$f":"Asset_NoReclass!AA1190*$F1192","v":0},{"$f":"Asset_NoReclass!AB1190*$F1192","v":0},{"$f":"Asset_NoReclass!AC1190*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1193","v":0},{"$f":"Asset_NoReclass!U1190*$F1193","v":0},{"$f":"Asset_NoReclass!V1190*$F1193","v":0},{"$f":"Asset_NoReclass!W1190*$F1193","v":0},{"$f":"Asset_NoReclass!X1190*$F1193","v":0},{"$f":"Asset_NoReclass!Y1190*$F1193","v":0},{"$f":"Asset_NoReclass!Z1190*$F1193","v":0},{"$f":"Asset_NoReclass!AA1190*$F1193","v":0},{"$f":"Asset_NoReclass!AB1190*$F1193","v":0},{"$f":"Asset_NoReclass!AC1190*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":1.6735114215951443E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1190*$F1194","v":0},{"$f":"Asset_NoReclass!U1190*$F1194","v":0},{"$f":"Asset_NoReclass!V1190*$F1194","v":0},{"$f":"Asset_NoReclass!W1190*$F1194","v":0},{"$f":"Asset_NoReclass!X1190*$F1194","v":0},{"$f":"Asset_NoReclass!Y1190*$F1194","v":0},{"$f":"Asset_NoReclass!Z1190*$F1194","v":0},{"$f":"Asset_NoReclass!AA1190*$F1194","v":0},{"$f":"Asset_NoReclass!AB1190*$F1194","v":0},{"$f":"Asset_NoReclass!AC1190*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0.98326488578404858,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1202","v":-0.13491126027829284},{"$f":"Asset_NoReclass!U1202*$F1202","v":-0.13491126027829284},{"$f":"Asset_NoReclass!V1202*$F1202","v":-0.13491126027829281},{"$f":"Asset_NoReclass!W1202*$F1202","v":-0.13491126027829281},{"$f":"Asset_NoReclass!X1202*$F1202","v":-0.13491126027829281},{"$f":"Asset_NoReclass!Y1202*$F1202","v":-0.13491126027829281},{"$f":"Asset_NoReclass!Z1202*$F1202","v":-0.13491126027829281},{"$f":"Asset_NoReclass!AA1202*$F1202","v":-0.13491126027829281},{"$f":"Asset_NoReclass!AB1202*$F1202","v":-0.13491126027829281},{"$f":"Asset_NoReclass!AC1202*$F1202","v":-0.13491126027829281}]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1204","v":0},{"$f":"Asset_NoReclass!U1202*$F1204","v":0},{"$f":"Asset_NoReclass!V1202*$F1204","v":0},{"$f":"Asset_NoReclass!W1202*$F1204","v":0},{"$f":"Asset_NoReclass!X1202*$F1204","v":0},{"$f":"Asset_NoReclass!Y1202*$F1204","v":0},{"$f":"Asset_NoReclass!Z1202*$F1204","v":0},{"$f":"Asset_NoReclass!AA1202*$F1204","v":0},{"$f":"Asset_NoReclass!AB1202*$F1204","v":0},{"$f":"Asset_NoReclass!AC1202*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1205","v":0},{"$f":"Asset_NoReclass!U1202*$F1205","v":0},{"$f":"Asset_NoReclass!V1202*$F1205","v":0},{"$f":"Asset_NoReclass!W1202*$F1205","v":0},{"$f":"Asset_NoReclass!X1202*$F1205","v":0},{"$f":"Asset_NoReclass!Y1202*$F1205","v":0},{"$f":"Asset_NoReclass!Z1202*$F1205","v":0},{"$f":"Asset_NoReclass!AA1202*$F1205","v":0},{"$f":"Asset_NoReclass!AB1202*$F1205","v":0},{"$f":"Asset_NoReclass!AC1202*$F1205","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,1.6735114215951443E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1202*$F1206","v":-2.2961822215128384E-3},{"$f":"Asset_NoReclass!U1202*$F1206","v":-2.2961822215128384E-3},{"$f":"Asset_NoReclass!V1202*$F1206","v":-2.2961822215128379E-3},{"$f":"Asset_NoReclass!W1202*$F1206","v":-2.2961822215128379E-3},{"$f":"Asset_NoReclass!X1202*$F1206","v":-2.2961822215128379E-3},{"$f":"Asset_NoReclass!Y1202*$F1206","v":-2.2961822215128379E-3},{"$f":"Asset_NoReclass!Z1202*$F1206","v":-2.2961822215128379E-3},{"$f":"Asset_NoReclass!AA1202*$F1206","v":-2.2961822215128379E-3},{"$f":"Asset_NoReclass!AB1202*$F1206","v":-2.2961822215128379E-3},{"$f":"Asset_NoReclass!AC1202*$F1206","v":-2.2961822215128379E-3}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-0.13720744249980568},-0.13720744249980568,-0.13720744249980565,-0.13720744249980565,-0.13720744249980565,-0.13720744249980565,-0.13720744249980565,-0.13720744249980565,-0.13720744249980565,-0.13720744249980565]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":0},{"$f":"T1164+T1176+T1188+T1200","v":0},0,0,0,0,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":0},{"$f":"Z1164+Z1176+Z1188+Z1200","v":0},0,0,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7455630139146416,6.6106517536363487,6.4757404933580558,6.3408292330797629,6.20591797280147,6.071006712523177,5.9360954522448841,5.8011841919665912,5.6662729316882983,5.5313616714100053,5.3964504111317124]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11480911107564191,0.11251292885412907,0.11021674663261623,0.10792056441110338,0.10562438218959054,0.1033281999680777,0.10103201774656485,9.873583552505201E-2,9.6439653303539166E-2,9.4143471082026323E-2,9.1847288860513479E-2]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":6.8603721249902838},{"$f":"SUM(T1212:T1221)","v":6.7231646824904781},6.5859572399906723,6.4487497974908665,6.3115423549910608,6.174334912491255,6.0371274699914492,5.8999200274916435,5.7627125849918377,5.6255051424920319,5.4882976999922262]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8438228154356333E-2,4.6868460155851291E-2,4.5298692157346249E-2,4.3728924158841206E-2,4.2159156160336164E-2,4.1242652765546249E-2,4.0326149370756334E-2,3.9409645975966419E-2,3.8493142581176504E-2]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1815813063764512,0.17569668724942275,0.1698120681223943,0.16392744899536585,0.1580428298683374,0.15460711617554745,0.15117140248275751,0.14773568878996757,0.14429997509717762]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25914833634741907,0.25074995389693683,0.24235157144645461,0.23395318899597239,0.22555480654549018,0.2206514411858056,0.21574807582612102,0.21084471046643644,0.20594134510675186]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":0.48916787087822661},0.47331510130221088,0.45746233172619516,0.44160956215017944,0.42575679257416377,0.41650121012689933,0.4072456276796349,0.39799004523237042,0.38873446278510598]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline"]
[{"$f":"ROW()","v":1263},null,"Compression"]
[{"$f":"ROW()","v":1264},null,"Metering",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1264&\"-\"&$D$2,Asset_Splits!$A:$F,E1264,FALSE)","v":9.9021687723261254E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1264","v":4.8438228154356333E-2}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable"]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1266","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":0.37120448252345267},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1267","v":0.1815813063764512}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.52977382975328613},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1264*$F1268","v":0.25914833634741907}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":0.48916787087822661}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1264)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline"]
[{"$f":"ROW()","v":1275},null,"Compression"]
[{"$f":"ROW()","v":1276},null,"Metering",{"$f":"D1264","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1276&\"-\"&$D$2,Asset_Splits!$A:$F,E1276,FALSE)","v":9.9021687723261254E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1276","v":0},{"$f":"Asset_NoReclass!V1276*$F1276","v":0},{"$f":"Asset_NoReclass!W1276*$F1276","v":0},{"$f":"Asset_NoReclass!X1276*$F1276","v":0},{"$f":"Asset_NoReclass!Y1276*$F1276","v":0},{"$f":"Asset_NoReclass!Z1276*$F1276","v":0},{"$f":"Asset_NoReclass!AA1276*$F1276","v":0},{"$f":"Asset_NoReclass!AB1276*$F1276","v":0},{"$f":"Asset_NoReclass!AC1276*$F1276","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable"]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1278","v":0},{"$f":"Asset_NoReclass!V1276*$F1278","v":0},{"$f":"Asset_NoReclass!W1276*$F1278","v":0},{"$f":"Asset_NoReclass!X1276*$F1278","v":0},{"$f":"Asset_NoReclass!Y1276*$F1278","v":0},{"$f":"Asset_NoReclass!Z1276*$F1278","v":0},{"$f":"Asset_NoReclass!AA1276*$F1278","v":0},{"$f":"Asset_NoReclass!AB1276*$F1278","v":0},{"$f":"Asset_NoReclass!AC1276*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":0.37120448252345267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1279","v":0},{"$f":"Asset_NoReclass!V1276*$F1279","v":0},{"$f":"Asset_NoReclass!W1276*$F1279","v":0},{"$f":"Asset_NoReclass!X1276*$F1279","v":0},{"$f":"Asset_NoReclass!Y1276*$F1279","v":0},{"$f":"Asset_NoReclass!Z1276*$F1279","v":0},{"$f":"Asset_NoReclass!AA1276*$F1279","v":0},{"$f":"Asset_NoReclass!AB1276*$F1279","v":0},{"$f":"Asset_NoReclass!AC1276*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.52977382975328613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1276*$F1280","v":0},{"$f":"Asset_NoReclass!V1276*$F1280","v":0},{"$f":"Asset_NoReclass!W1276*$F1280","v":0},{"$f":"Asset_NoReclass!X1276*$F1280","v":0},{"$f":"Asset_NoReclass!Y1276*$F1280","v":0},{"$f":"Asset_NoReclass!Z1276*$F1280","v":0},{"$f":"Asset_NoReclass!AA1276*$F1280","v":0},{"$f":"Asset_NoReclass!AB1276*$F1280","v":0},{"$f":"Asset_NoReclass!AC1276*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,9.9021687723261254E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1288","v":-1.5697679985050446E-3},{"$f":"Asset_NoReclass!V1288*$F1288","v":-1.5697679985050446E-3},{"$f":"Asset_NoReclass!W1288*$F1288","v":-1.5697679985050446E-3},{"$f":"Asset_NoReclass!X1288*$F1288","v":-1.5697679985050446E-3},{"$f":"Asset_NoReclass!Y1288*$F1288","v":-9.1650339478991641E-4},{"$f":"Asset_NoReclass!Z1288*$F1288","v":-9.165033947899163E-4},{"$f":"Asset_NoReclass!AA1288*$F1288","v":-9.165033947899163E-4},{"$f":"Asset_NoReclass!AB1288*$F1288","v":-9.165033947899163E-4},{"$f":"Asset_NoReclass!AC1288*$F1288","v":-9.1650339478991608E-4}]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1290","v":0},{"$f":"Asset_NoReclass!V1288*$F1290","v":0},{"$f":"Asset_NoReclass!W1288*$F1290","v":0},{"$f":"Asset_NoReclass!X1288*$F1290","v":0},{"$f":"Asset_NoReclass!Y1288*$F1290","v":0},{"$f":"Asset_NoReclass!Z1288*$F1290","v":0},{"$f":"Asset_NoReclass!AA1288*$F1290","v":0},{"$f":"Asset_NoReclass!AB1288*$F1290","v":0},{"$f":"Asset_NoReclass!AC1288*$F1290","v":0}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,0.37120448252345267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1291","v":-5.8846191270284474E-3},{"$f":"Asset_NoReclass!V1288*$F1291","v":-5.8846191270284474E-3},{"$f":"Asset_NoReclass!W1288*$F1291","v":-5.8846191270284474E-3},{"$f":"Asset_NoReclass!X1288*$F1291","v":-5.8846191270284474E-3},{"$f":"Asset_NoReclass!Y1288*$F1291","v":-3.4357136927899439E-3},{"$f":"Asset_NoReclass!Z1288*$F1291","v":-3.4357136927899434E-3},{"$f":"Asset_NoReclass!AA1288*$F1291","v":-3.4357136927899434E-3},{"$f":"Asset_NoReclass!AB1288*$F1291","v":-3.4357136927899434E-3},{"$f":"Asset_NoReclass!AC1288*$F1291","v":-3.4357136927899426E-3}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.52977382975328613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1288*$F1292","v":-8.3983824504822221E-3},{"$f":"Asset_NoReclass!V1288*$F1292","v":-8.3983824504822221E-3},{"$f":"Asset_NoReclass!W1288*$F1292","v":-8.3983824504822221E-3},{"$f":"Asset_NoReclass!X1288*$F1292","v":-8.3983824504822221E-3},{"$f":"Asset_NoReclass!Y1288*$F1292","v":-4.9033653596845684E-3},{"$f":"Asset_NoReclass!Z1288*$F1292","v":-4.9033653596845675E-3},{"$f":"Asset_NoReclass!AA1288*$F1292","v":-4.9033653596845675E-3},{"$f":"Asset_NoReclass!AB1288*$F1292","v":-4.9033653596845675E-3},{"$f":"Asset_NoReclass!AC1288*$F1292","v":-4.9033653596845667E-3}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-1.5852769576015713E-2},-1.5852769576015713E-2,-1.5852769576015713E-2,-1.5852769576015713E-2,-9.2555824472644287E-3,-9.2555824472644269E-3,-9.2555824472644269E-3,-9.2555824472644269E-3,-9.2555824472644252E-3]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":0},0,0,0,0,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":0},{"$f":"Z1250+Z1262+Z1274+Z1286","v":0},0,0,0]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8438228154356333E-2,4.6868460155851291E-2,4.5298692157346249E-2,4.3728924158841206E-2,4.2159156160336164E-2,4.1242652765546249E-2,4.0326149370756334E-2,3.9409645975966419E-2,3.8493142581176504E-2,3.7576639186386589E-2]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1815813063764512,0.17569668724942275,0.1698120681223943,0.16392744899536585,0.1580428298683374,0.15460711617554745,0.15117140248275751,0.14773568878996757,0.14429997509717762,0.14086426140438768]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25914833634741907,0.25074995389693683,0.24235157144645461,0.23395318899597239,0.22555480654549018,0.2206514411858056,0.21574807582612102,0.21084471046643644,0.20594134510675186,0.20103797974706727]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":0.48916787087822661},{"$f":"SUM(U1298:U1307)","v":0.47331510130221088},0.45746233172619516,0.44160956215017944,0.42575679257416377,0.41650121012689933,0.4072456276796349,0.39799004523237042,0.38873446278510598,0.37947888033784155]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},-4.627188111960788E-2,-4.6016031380513245E-2,-4.576018164141861E-2,-4.5504331902323975E-2,0,9.6817727451753129E-4,1.9363545490350626E-3,2.9045318235525939E-3]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},0.40719983176598284,0.40494831382039925,0.40269679587481566,0.40044527792923207,0.39192516563286545,0.38340505333649882,0.3748849410401322,0.36636482874376558]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},2.1714037936622947,2.159397515105312,2.1473912365483292,2.1353849579913464,2.0899512354808922,2.044517512970438,1.9990837904599839,1.9536500679495297]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":2.5323317443086699},2.5183297975451979,2.5043278507817264,2.4903259040182544,2.4818764011137575,2.4288907435814542,2.3759050860491513,2.322919428516848]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline"]
[{"$f":"ROW()","v":1349},null,"Compression"]
[{"$f":"ROW()","v":1350},null,"Metering",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1350&\"-\"&$D$2,Asset_Splits!$A:$F,E1350,FALSE)","v":-1.8272440498209752E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1350","v":-4.627188111960788E-2}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable"]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1352","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":0.16080035038108681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1353","v":0.40719983176598284}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":0.85747209011712289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1350*$F1354","v":2.1714037936622947}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1355","v":0}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":2.5323317443086699}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1350)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline"]
[{"$f":"ROW()","v":1361},null,"Compression"]
[{"$f":"ROW()","v":1362},null,"Metering",{"$f":"D1350","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1362&\"-\"&$D$2,Asset_Splits!$A:$F,E1362,FALSE)","v":-1.8272440498209752E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1362","v":0},{"$f":"Asset_NoReclass!W1362*$F1362","v":0},{"$f":"Asset_NoReclass!X1362*$F1362","v":0},{"$f":"Asset_NoReclass!Y1362*$F1362","v":0},{"$f":"Asset_NoReclass!Z1362*$F1362","v":0},{"$f":"Asset_NoReclass!AA1362*$F1362","v":0},{"$f":"Asset_NoReclass!AB1362*$F1362","v":0},{"$f":"Asset_NoReclass!AC1362*$F1362","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable"]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1364","v":0},{"$f":"Asset_NoReclass!W1362*$F1364","v":0},{"$f":"Asset_NoReclass!X1362*$F1364","v":0},{"$f":"Asset_NoReclass!Y1362*$F1364","v":0},{"$f":"Asset_NoReclass!Z1362*$F1364","v":0},{"$f":"Asset_NoReclass!AA1362*$F1364","v":0},{"$f":"Asset_NoReclass!AB1362*$F1364","v":0},{"$f":"Asset_NoReclass!AC1362*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":0.16080035038108681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1365","v":0},{"$f":"Asset_NoReclass!W1362*$F1365","v":0},{"$f":"Asset_NoReclass!X1362*$F1365","v":0},{"$f":"Asset_NoReclass!Y1362*$F1365","v":0},{"$f":"Asset_NoReclass!Z1362*$F1365","v":0},{"$f":"Asset_NoReclass!AA1362*$F1365","v":0},{"$f":"Asset_NoReclass!AB1362*$F1365","v":0},{"$f":"Asset_NoReclass!AC1362*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":0.85747209011712289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1362*$F1366","v":0},{"$f":"Asset_NoReclass!W1362*$F1366","v":0},{"$f":"Asset_NoReclass!X1362*$F1366","v":0},{"$f":"Asset_NoReclass!Y1362*$F1366","v":0},{"$f":"Asset_NoReclass!Z1362*$F1366","v":0},{"$f":"Asset_NoReclass!AA1362*$F1366","v":0},{"$f":"Asset_NoReclass!AB1362*$F1366","v":0},{"$f":"Asset_NoReclass!AC1362*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,-1.8272440498209752E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1374","v":2.5584973909463857E-4},{"$f":"Asset_NoReclass!W1374*$F1374","v":2.5584973909463857E-4},{"$f":"Asset_NoReclass!X1374*$F1374","v":2.5584973909463857E-4},{"$f":"Asset_NoReclass!Y1374*$F1374","v":9.681772745175314E-4},{"$f":"Asset_NoReclass!Z1374*$F1374","v":9.6817727451753129E-4},{"$f":"Asset_NoReclass!AA1374*$F1374","v":9.681772745175314E-4},{"$f":"Asset_NoReclass!AB1374*$F1374","v":9.681772745175314E-4},{"$f":"Asset_NoReclass!AC1374*$F1374","v":9.681772745175314E-4}]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1376","v":0},{"$f":"Asset_NoReclass!W1374*$F1376","v":0},{"$f":"Asset_NoReclass!X1374*$F1376","v":0},{"$f":"Asset_NoReclass!Y1374*$F1376","v":0},{"$f":"Asset_NoReclass!Z1374*$F1376","v":0},{"$f":"Asset_NoReclass!AA1374*$F1376","v":0},{"$f":"Asset_NoReclass!AB1374*$F1376","v":0},{"$f":"Asset_NoReclass!AC1374*$F1376","v":0}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,0.16080035038108681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1377","v":-2.2515179455835856E-3},{"$f":"Asset_NoReclass!W1374*$F1377","v":-2.2515179455835856E-3},{"$f":"Asset_NoReclass!X1374*$F1377","v":-2.2515179455835856E-3},{"$f":"Asset_NoReclass!Y1374*$F1377","v":-8.5201122963666411E-3},{"$f":"Asset_NoReclass!Z1374*$F1377","v":-8.5201122963666411E-3},{"$f":"Asset_NoReclass!AA1374*$F1377","v":-8.5201122963666411E-3},{"$f":"Asset_NoReclass!AB1374*$F1377","v":-8.5201122963666411E-3},{"$f":"Asset_NoReclass!AC1374*$F1377","v":-8.5201122963666411E-3}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,0.85747209011712289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1374*$F1378","v":-1.2006278556982825E-2},{"$f":"Asset_NoReclass!W1374*$F1378","v":-1.2006278556982825E-2},{"$f":"Asset_NoReclass!X1374*$F1378","v":-1.2006278556982825E-2},{"$f":"Asset_NoReclass!Y1374*$F1378","v":-4.5433722510454182E-2},{"$f":"Asset_NoReclass!Z1374*$F1378","v":-4.5433722510454175E-2},{"$f":"Asset_NoReclass!AA1374*$F1378","v":-4.5433722510454182E-2},{"$f":"Asset_NoReclass!AB1374*$F1378","v":-4.5433722510454182E-2},{"$f":"Asset_NoReclass!AC1374*$F1378","v":-4.5433722510454182E-2}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-1.4001946763471771E-2},-1.4001946763471771E-2,-1.4001946763471771E-2,-5.298565753230329E-2,-5.2985657532303283E-2,-5.298565753230329E-2,-5.298565753230329E-2,-5.298565753230329E-2]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":0},0,0,0,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":0},{"$f":"Z1336+Z1348+Z1360+Z1372","v":0},0,0,0]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.627188111960788E-2,-4.6016031380513245E-2,-4.576018164141861E-2,-4.5504331902323975E-2,0,9.6817727451753129E-4,1.9363545490350626E-3,2.9045318235525939E-3,3.8727090980701252E-3]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40719983176598284,0.40494831382039925,0.40269679587481566,0.40044527792923207,0.39192516563286545,0.38340505333649882,0.3748849410401322,0.36636482874376558,0.35784471644739896]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1714037936622947,2.159397515105312,2.1473912365483292,2.1353849579913464,2.0899512354808922,2.044517512970438,1.9990837904599839,1.9536500679495297,1.9082163454390755]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":2.5323317443086699},{"$f":"SUM(V1384:V1393)","v":2.5183297975451979},2.5043278507817264,2.4903259040182544,2.4818764011137575,2.4288907435814542,2.3759050860491513,2.322919428516848,2.2699337709845446]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.25566153277475701,0.2402606199367367,0.22485970709871639,0.22017512986749313,0.21549055263626987,0.21080597540504661,0.20612139817382336]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.14490202452143117,0.13617320472016153,0.1274443849188919,0.12478929356641498,0.12213420221393806,0.11947911086146114,0.11682401950898422]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.8710688332312726,0.81859611654639697,0.76612339986152134,0.75016249569773963,0.73420159153395792,0.71824068737017621,0.7022797832063945]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":1.2716323905274609},1.1950299412032952,1.1184274918791295,1.0951269191316477,1.071826346384166,1.048525773636684,1.025225200889202]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline"]
[{"$f":"ROW()","v":1435},null,"Compression"]
[{"$f":"ROW()","v":1436},null,"Metering",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1436&\"-\"&$D$2,Asset_Splits!$A:$F,E1436,FALSE)","v":0.2010498746958711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1436","v":0.25566153277475701}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable"]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1438","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":0.11394961751589799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1439","v":0.14490202452143117}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":0.68500050778823096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1436*$F1440","v":0.8710688332312726}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":1.2716323905274609}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1436)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering",{"$f":"D1436","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1448&\"-\"&$D$2,Asset_Splits!$A:$F,E1448,FALSE)","v":0.2010498746958711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1448","v":0},{"$f":"Asset_NoReclass!X1448*$F1448","v":0},{"$f":"Asset_NoReclass!Y1448*$F1448","v":0},{"$f":"Asset_NoReclass!Z1448*$F1448","v":0},{"$f":"Asset_NoReclass!AA1448*$F1448","v":0},{"$f":"Asset_NoReclass!AB1448*$F1448","v":0},{"$f":"Asset_NoReclass!AC1448*$F1448","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable"]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1450","v":0},{"$f":"Asset_NoReclass!X1448*$F1450","v":0},{"$f":"Asset_NoReclass!Y1448*$F1450","v":0},{"$f":"Asset_NoReclass!Z1448*$F1450","v":0},{"$f":"Asset_NoReclass!AA1448*$F1450","v":0},{"$f":"Asset_NoReclass!AB1448*$F1450","v":0},{"$f":"Asset_NoReclass!AC1448*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":0.11394961751589799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1451","v":0},{"$f":"Asset_NoReclass!X1448*$F1451","v":0},{"$f":"Asset_NoReclass!Y1448*$F1451","v":0},{"$f":"Asset_NoReclass!Z1448*$F1451","v":0},{"$f":"Asset_NoReclass!AA1448*$F1451","v":0},{"$f":"Asset_NoReclass!AB1448*$F1451","v":0},{"$f":"Asset_NoReclass!AC1448*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":0.68500050778823096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1448*$F1452","v":0},{"$f":"Asset_NoReclass!X1448*$F1452","v":0},{"$f":"Asset_NoReclass!Y1448*$F1452","v":0},{"$f":"Asset_NoReclass!Z1448*$F1452","v":0},{"$f":"Asset_NoReclass!AA1448*$F1452","v":0},{"$f":"Asset_NoReclass!AB1448*$F1452","v":0},{"$f":"Asset_NoReclass!AC1448*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0.2010498746958711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1460","v":-1.540091283802031E-2},{"$f":"Asset_NoReclass!X1460*$F1460","v":-1.5400912838020307E-2},{"$f":"Asset_NoReclass!Y1460*$F1460","v":-4.684577231223259E-3},{"$f":"Asset_NoReclass!Z1460*$F1460","v":-4.6845772312232581E-3},{"$f":"Asset_NoReclass!AA1460*$F1460","v":-4.6845772312232581E-3},{"$f":"Asset_NoReclass!AB1460*$F1460","v":-4.6845772312232581E-3},{"$f":"Asset_NoReclass!AC1460*$F1460","v":-4.6845772312232572E-3}]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1462","v":0},{"$f":"Asset_NoReclass!X1460*$F1462","v":0},{"$f":"Asset_NoReclass!Y1460*$F1462","v":0},{"$f":"Asset_NoReclass!Z1460*$F1462","v":0},{"$f":"Asset_NoReclass!AA1460*$F1462","v":0},{"$f":"Asset_NoReclass!AB1460*$F1462","v":0},{"$f":"Asset_NoReclass!AC1460*$F1462","v":0}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,0.11394961751589799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1463","v":-8.7288198012696293E-3},{"$f":"Asset_NoReclass!X1460*$F1463","v":-8.7288198012696275E-3},{"$f":"Asset_NoReclass!Y1460*$F1463","v":-2.6550913524769158E-3},{"$f":"Asset_NoReclass!Z1460*$F1463","v":-2.6550913524769153E-3},{"$f":"Asset_NoReclass!AA1460*$F1463","v":-2.6550913524769153E-3},{"$f":"Asset_NoReclass!AB1460*$F1463","v":-2.6550913524769153E-3},{"$f":"Asset_NoReclass!AC1460*$F1463","v":-2.6550913524769149E-3}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,0.68500050778823096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1460*$F1464","v":-5.2472716684875666E-2},{"$f":"Asset_NoReclass!X1460*$F1464","v":-5.2472716684875659E-2},{"$f":"Asset_NoReclass!Y1460*$F1464","v":-1.5960904163781698E-2},{"$f":"Asset_NoReclass!Z1460*$F1464","v":-1.5960904163781695E-2},{"$f":"Asset_NoReclass!AA1460*$F1464","v":-1.5960904163781695E-2},{"$f":"Asset_NoReclass!AB1460*$F1464","v":-1.5960904163781695E-2},{"$f":"Asset_NoReclass!AC1460*$F1464","v":-1.5960904163781691E-2}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-7.66024493241656E-2},-7.66024493241656E-2,-2.3300572747481874E-2,-2.3300572747481867E-2,-2.3300572747481867E-2,-2.3300572747481867E-2,-2.3300572747481863E-2]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":0},0,0,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":0},{"$f":"Z1422+Z1434+Z1446+Z1458","v":0},0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25566153277475701,0.2402606199367367,0.22485970709871639,0.22017512986749313,0.21549055263626987,0.21080597540504661,0.20612139817382336,0.2014368209426001]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14490202452143117,0.13617320472016153,0.1274443849188919,0.12478929356641498,0.12213420221393806,0.11947911086146114,0.11682401950898422,0.1141689281565073]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8710688332312726,0.81859611654639697,0.76612339986152134,0.75016249569773963,0.73420159153395792,0.71824068737017621,0.7022797832063945,0.68631887904261279]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":1.2716323905274609},{"$f":"SUM(W1470:W1479)","v":1.1950299412032952},1.1184274918791295,1.0951269191316477,1.071826346384166,1.048525773636684,1.025225200889202,1.0019246281417202]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.64134106536426472,0.61005334617901263,0.59760327788964507,0.5851532096002775,0.57270314131090994,0.56025307302154237]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.92886915571921447,0.88355442558030095,0.86552270260927444,0.84749097963824793,0.82945925666722142,0.81142753369619491]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":1.5702102210834792},1.4936077717593137,1.4631259804989196,1.4326441892385255,1.4021623979781315,1.3716806067177374]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline"]
[{"$f":"ROW()","v":1521},null,"Compression"]
[{"$f":"ROW()","v":1522},null,"Metering",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1522&\"-\"&$D$2,Asset_Splits!$A:$F,E1522,FALSE)","v":0.40844280386974263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1522","v":0.64134106536426472}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable"]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1524","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1525","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":0.59155719613025737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1522*$F1526","v":0.92886915571921447}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":1.5702102210834792}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1522)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline"]
[{"$f":"ROW()","v":1533},null,"Compression"]
[{"$f":"ROW()","v":1534},null,"Metering",{"$f":"D1522","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1534&\"-\"&$D$2,Asset_Splits!$A:$F,E1534,FALSE)","v":0.40844280386974263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1534","v":0},{"$f":"Asset_NoReclass!Y1534*$F1534","v":0},{"$f":"Asset_NoReclass!Z1534*$F1534","v":0},{"$f":"Asset_NoReclass!AA1534*$F1534","v":0},{"$f":"Asset_NoReclass!AB1534*$F1534","v":0},{"$f":"Asset_NoReclass!AC1534*$F1534","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable"]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1536","v":0},{"$f":"Asset_NoReclass!Y1534*$F1536","v":0},{"$f":"Asset_NoReclass!Z1534*$F1536","v":0},{"$f":"Asset_NoReclass!AA1534*$F1536","v":0},{"$f":"Asset_NoReclass!AB1534*$F1536","v":0},{"$f":"Asset_NoReclass!AC1534*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1537","v":0},{"$f":"Asset_NoReclass!Y1534*$F1537","v":0},{"$f":"Asset_NoReclass!Z1534*$F1537","v":0},{"$f":"Asset_NoReclass!AA1534*$F1537","v":0},{"$f":"Asset_NoReclass!AB1534*$F1537","v":0},{"$f":"Asset_NoReclass!AC1534*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":0.59155719613025737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1534*$F1538","v":0},{"$f":"Asset_NoReclass!Y1534*$F1538","v":0},{"$f":"Asset_NoReclass!Z1534*$F1538","v":0},{"$f":"Asset_NoReclass!AA1534*$F1538","v":0},{"$f":"Asset_NoReclass!AB1534*$F1538","v":0},{"$f":"Asset_NoReclass!AC1534*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0.40844280386974263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1546","v":-3.1287719185252062E-2},{"$f":"Asset_NoReclass!Y1546*$F1546","v":-1.2450068289367606E-2},{"$f":"Asset_NoReclass!Z1546*$F1546","v":-1.2450068289367606E-2},{"$f":"Asset_NoReclass!AA1546*$F1546","v":-1.2450068289367606E-2},{"$f":"Asset_NoReclass!AB1546*$F1546","v":-1.2450068289367606E-2},{"$f":"Asset_NoReclass!AC1546*$F1546","v":-1.2450068289367606E-2}]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1548","v":0},{"$f":"Asset_NoReclass!Y1546*$F1548","v":0},{"$f":"Asset_NoReclass!Z1546*$F1548","v":0},{"$f":"Asset_NoReclass!AA1546*$F1548","v":0},{"$f":"Asset_NoReclass!AB1546*$F1548","v":0},{"$f":"Asset_NoReclass!AC1546*$F1548","v":0}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1549","v":0},{"$f":"Asset_NoReclass!Y1546*$F1549","v":0},{"$f":"Asset_NoReclass!Z1546*$F1549","v":0},{"$f":"Asset_NoReclass!AA1546*$F1549","v":0},{"$f":"Asset_NoReclass!AB1546*$F1549","v":0},{"$f":"Asset_NoReclass!AC1546*$F1549","v":0}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,0.59155719613025737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1546*$F1550","v":-4.5314730138913524E-2},{"$f":"Asset_NoReclass!Y1546*$F1550","v":-1.8031722971026551E-2},{"$f":"Asset_NoReclass!Z1546*$F1550","v":-1.8031722971026551E-2},{"$f":"Asset_NoReclass!AA1546*$F1550","v":-1.8031722971026551E-2},{"$f":"Asset_NoReclass!AB1546*$F1550","v":-1.8031722971026551E-2},{"$f":"Asset_NoReclass!AC1546*$F1550","v":-1.8031722971026551E-2}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-7.6602449324165586E-2},-3.0481791260394159E-2,-3.0481791260394159E-2,-3.0481791260394159E-2,-3.0481791260394159E-2,-3.0481791260394159E-2]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0},0,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0},0,0,0]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64134106536426472,0.61005334617901263,0.59760327788964507,0.5851532096002775,0.57270314131090994,0.56025307302154237,0.5478030047321748]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92886915571921447,0.88355442558030095,0.86552270260927444,0.84749097963824793,0.82945925666722142,0.81142753369619491,0.7933958107251684]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":1.5702102210834792},{"$f":"SUM(X1556:X1565)","v":1.4936077717593137},1.4631259804989196,1.4326441892385255,1.4021623979781315,1.3716806067177374,1.3411988154573433]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5979026115962736,1.5659445593643482,1.5339865071324228,1.5020284549004974,1.470070402668572]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.6231054981549813E-4,-1.5906433881918817E-4,-1.5581812782287821E-4,-1.5257191682656825E-4,-1.4932570583025829E-4]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21424275059961256,0.20995789558762032,0.20567304057562807,0.20138818556363583,0.19710333055164359]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.904433723090627,2.8463450486288142,2.7882563741670019,2.7301676997051891,2.6720790252433764]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":4.7164167747366976},4.6220884392419634,4.5277601037472301,4.433431768252496,4.3391034327577618]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline"]
[{"$f":"ROW()","v":1607},null,"Compression"]
[{"$f":"ROW()","v":1608},null,"Metering",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1608&\"-\"&$D$2,Asset_Splits!$A:$F,E1608,FALSE)","v":0.33879588847096309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1608","v":1.5979026115962736}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable"]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":-3.4413953975591865E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1610","v":-1.6231054981549813E-4}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":4.5424897932514252E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1611","v":0.21424275059961256}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0.61581362755049829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1608*$F1612","v":2.904433723090627}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":4.7164167747366976}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1608)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering",{"$f":"D1608","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1620&\"-\"&$D$2,Asset_Splits!$A:$F,E1620,FALSE)","v":0.33879588847096309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1620","v":0},{"$f":"Asset_NoReclass!Z1620*$F1620","v":0},{"$f":"Asset_NoReclass!AA1620*$F1620","v":0},{"$f":"Asset_NoReclass!AB1620*$F1620","v":0},{"$f":"Asset_NoReclass!AC1620*$F1620","v":0}]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":-3.4413953975591865E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1622","v":0},{"$f":"Asset_NoReclass!Z1620*$F1622","v":0},{"$f":"Asset_NoReclass!AA1620*$F1622","v":0},{"$f":"Asset_NoReclass!AB1620*$F1622","v":0},{"$f":"Asset_NoReclass!AC1620*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":4.5424897932514252E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1623","v":0},{"$f":"Asset_NoReclass!Z1620*$F1623","v":0},{"$f":"Asset_NoReclass!AA1620*$F1623","v":0},{"$f":"Asset_NoReclass!AB1620*$F1623","v":0},{"$f":"Asset_NoReclass!AC1620*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0.61581362755049829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1620*$F1624","v":0},{"$f":"Asset_NoReclass!Z1620*$F1624","v":0},{"$f":"Asset_NoReclass!AA1620*$F1624","v":0},{"$f":"Asset_NoReclass!AB1620*$F1624","v":0},{"$f":"Asset_NoReclass!AC1620*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0.33879588847096309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1632","v":-3.1958052231925473E-2},{"$f":"Asset_NoReclass!Z1632*$F1632","v":-3.1958052231925473E-2},{"$f":"Asset_NoReclass!AA1632*$F1632","v":-3.195805223192548E-2},{"$f":"Asset_NoReclass!AB1632*$F1632","v":-3.195805223192548E-2},{"$f":"Asset_NoReclass!AC1632*$F1632","v":-3.195805223192548E-2}]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,-3.4413953975591865E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1634","v":3.2462109963099624E-6},{"$f":"Asset_NoReclass!Z1632*$F1634","v":3.2462109963099624E-6},{"$f":"Asset_NoReclass!AA1632*$F1634","v":3.2462109963099633E-6},{"$f":"Asset_NoReclass!AB1632*$F1634","v":3.2462109963099633E-6},{"$f":"Asset_NoReclass!AC1632*$F1634","v":3.2462109963099633E-6}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,4.5424897932514252E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1635","v":-4.2848550119922507E-3},{"$f":"Asset_NoReclass!Z1632*$F1635","v":-4.2848550119922507E-3},{"$f":"Asset_NoReclass!AA1632*$F1635","v":-4.2848550119922516E-3},{"$f":"Asset_NoReclass!AB1632*$F1635","v":-4.2848550119922516E-3},{"$f":"Asset_NoReclass!AC1632*$F1635","v":-4.2848550119922516E-3}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0.61581362755049829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1632*$F1636","v":-5.8088674461812539E-2},{"$f":"Asset_NoReclass!Z1632*$F1636","v":-5.8088674461812539E-2},{"$f":"Asset_NoReclass!AA1632*$F1636","v":-5.8088674461812546E-2},{"$f":"Asset_NoReclass!AB1632*$F1636","v":-5.8088674461812546E-2},{"$f":"Asset_NoReclass!AC1632*$F1636","v":-5.8088674461812546E-2}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-9.4328335494733961E-2},-9.4328335494733961E-2,-9.4328335494733961E-2,-9.4328335494733961E-2,-9.4328335494733961E-2]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5979026115962736,1.5659445593643482,1.5339865071324228,1.5020284549004974,1.470070402668572,1.4381123504366466]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6231054981549813E-4,-1.5906433881918817E-4,-1.5581812782287821E-4,-1.5257191682656825E-4,-1.4932570583025829E-4,-1.4607949483394833E-4]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21424275059961256,0.20995789558762032,0.20567304057562807,0.20138818556363583,0.19710333055164359,0.19281847553965134]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.904433723090627,2.8463450486288142,2.7882563741670019,2.7301676997051891,2.6720790252433764,2.6139903507815636]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":4.7164167747366976},{"$f":"SUM(Y1642:Y1651)","v":4.6220884392419634},4.5277601037472301,4.433431768252496,4.3391034327577618,4.2447750972630276]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.2035824420540751,4.1108233000039753,4.0180641579538756,3.9253050159037755]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-8.4293442688749266E-5,-1.6858688537749853E-4,-2.5288032806624781E-4]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":4.2035824420540751},4.1107390065612863,4.0178955710684985,3.9250521355757093]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline"]
[{"$f":"ROW()","v":1693},null,"Compression"]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1694","v":4.2035824420540751}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable"]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":4.2035824420540751}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1694)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1706&\"-\"&$D$2,Asset_Splits!$A:$F,E1706,FALSE)","v":0.99909209043976732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1706","v":0},{"$f":"Asset_NoReclass!AA1706*$F1706","v":0},{"$f":"Asset_NoReclass!AB1706*$F1706","v":0},{"$f":"Asset_NoReclass!AC1706*$F1706","v":0}]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1708","v":0},{"$f":"Asset_NoReclass!AA1706*$F1708","v":0},{"$f":"Asset_NoReclass!AB1706*$F1708","v":0},{"$f":"Asset_NoReclass!AC1706*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":9.0790956023268157E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1709","v":0},{"$f":"Asset_NoReclass!AA1706*$F1709","v":0},{"$f":"Asset_NoReclass!AB1706*$F1709","v":0},{"$f":"Asset_NoReclass!AC1706*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1706*$F1710","v":0},{"$f":"Asset_NoReclass!AA1706*$F1710","v":0},{"$f":"Asset_NoReclass!AB1706*$F1710","v":0},{"$f":"Asset_NoReclass!AC1706*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0.99909209043976732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1718","v":-9.2759142050100107E-2},{"$f":"Asset_NoReclass!AA1718*$F1718","v":-9.2759142050100107E-2},{"$f":"Asset_NoReclass!AB1718*$F1718","v":-9.2759142050100107E-2},{"$f":"Asset_NoReclass!AC1718*$F1718","v":-9.2759142050100107E-2}]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1720","v":0},{"$f":"Asset_NoReclass!AA1718*$F1720","v":0},{"$f":"Asset_NoReclass!AB1718*$F1720","v":0},{"$f":"Asset_NoReclass!AC1718*$F1720","v":0}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,9.0790956023268157E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1721","v":-8.4293442688749266E-5},{"$f":"Asset_NoReclass!AA1718*$F1721","v":-8.4293442688749266E-5},{"$f":"Asset_NoReclass!AB1718*$F1721","v":-8.4293442688749266E-5},{"$f":"Asset_NoReclass!AC1718*$F1721","v":-8.4293442688749266E-5}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1718*$F1722","v":0},{"$f":"Asset_NoReclass!AA1718*$F1722","v":0},{"$f":"Asset_NoReclass!AB1718*$F1722","v":0},{"$f":"Asset_NoReclass!AC1718*$F1722","v":0}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-9.2843435492788853E-2},-9.2843435492788853E-2,-9.2843435492788853E-2,-9.2843435492788853E-2]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2035824420540751,4.1108233000039753,4.0180641579538756,3.9253050159037755,3.8325458738536753]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8.4293442688749266E-5,-1.6858688537749853E-4,-2.5288032806624781E-4,-3.3717377075499706E-4]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":4.2035824420540751},{"$f":"SUM(Z1728:Z1737)","v":4.1107390065612863},4.0178955710684985,3.9250521355757093,3.8322087000829201]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.4070453608171327,4.3406202999033168,4.2741952389895008]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.7241888075604441E-3,-5.4483776151208882E-3]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":4.4070453608171327},4.3378961110957563,4.26874686137438]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline"]
[{"$f":"ROW()","v":1779},null,"Compression"]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1780","v":4.4070453608171327}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable"]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":4.4070453608171327}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1780)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1792&\"-\"&$D$2,Asset_Splits!$A:$F,E1792,FALSE)","v":0.96060421742047764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1792","v":0},{"$f":"Asset_NoReclass!AB1792*$F1792","v":0},{"$f":"Asset_NoReclass!AC1792*$F1792","v":0}]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1794","v":0},{"$f":"Asset_NoReclass!AB1792*$F1794","v":0},{"$f":"Asset_NoReclass!AC1792*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":3.9395782579522309E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1795","v":0},{"$f":"Asset_NoReclass!AB1792*$F1795","v":0},{"$f":"Asset_NoReclass!AC1792*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1792*$F1796","v":0},{"$f":"Asset_NoReclass!AB1792*$F1796","v":0},{"$f":"Asset_NoReclass!AC1792*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0.96060421742047764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1804","v":-6.64250609138161E-2},{"$f":"Asset_NoReclass!AB1804*$F1804","v":-6.64250609138161E-2},{"$f":"Asset_NoReclass!AC1804*$F1804","v":-6.6425060913816114E-2}]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1806","v":0},{"$f":"Asset_NoReclass!AB1804*$F1806","v":0},{"$f":"Asset_NoReclass!AC1804*$F1806","v":0}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,3.9395782579522309E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1807","v":-2.7241888075604441E-3},{"$f":"Asset_NoReclass!AB1804*$F1807","v":-2.7241888075604441E-3},{"$f":"Asset_NoReclass!AC1804*$F1807","v":-2.7241888075604449E-3}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1804*$F1808","v":0},{"$f":"Asset_NoReclass!AB1804*$F1808","v":0},{"$f":"Asset_NoReclass!AC1804*$F1808","v":0}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-6.9149249721376538E-2},-6.9149249721376538E-2,-6.9149249721376566E-2]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4070453608171327,4.3406202999033168,4.2741952389895008,4.2077701780756849]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.7241888075604441E-3,-5.4483776151208882E-3,-8.1725664226813335E-3]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":4.4070453608171327},{"$f":"SUM(AA1814:AA1823)","v":4.3378961110957563},4.26874686137438,4.1995976116530036]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0,0]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.320100154264793,8.2981923776416178]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":8.320100154264793},8.2981923776416178]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline"]
[{"$f":"ROW()","v":1865},null,"Compression"]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1866","v":8.320100154264793}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable"]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":8.320100154264793}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1866)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1878&\"-\"&$D$2,Asset_Splits!$A:$F,E1878,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1878","v":0},{"$f":"Asset_NoReclass!AC1878*$F1878","v":0}]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1880","v":0},{"$f":"Asset_NoReclass!AC1878*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1881","v":0},{"$f":"Asset_NoReclass!AC1878*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1878*$F1882","v":0},{"$f":"Asset_NoReclass!AC1878*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":0}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1890","v":-2.1907776623174991E-2},{"$f":"Asset_NoReclass!AC1890*$F1890","v":-2.1907776623174998E-2}]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1892","v":0},{"$f":"Asset_NoReclass!AC1890*$F1892","v":0}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1893","v":0},{"$f":"Asset_NoReclass!AC1890*$F1893","v":0}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1890*$F1894","v":0},{"$f":"Asset_NoReclass!AC1890*$F1894","v":0}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-2.1907776623174991E-2},-2.1907776623174998E-2]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0},0,0]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.320100154264793,8.2981923776416178,8.2762846010184425]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":8.320100154264793},{"$f":"SUM(AB1900:AB1909)","v":8.2981923776416178},8.2762846010184425]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},0]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4931489774370563]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},6.4931489774370563]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline"]
[{"$f":"ROW()","v":1951},null,"Compression"]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1952","v":6.4931489774370563}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable"]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":6.4931489774370563}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1952)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1964&\"-\"&$D$2,Asset_Splits!$A:$F,E1964,FALSE)","v":0.95688265963674002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1964","v":0}]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":4.3117340363260023E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1964*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":0}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0.95688265963674002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1976","v":-1.5999106066723254E-2}]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1978","v":0}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,4.3117340363260023E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1979","v":-7.2092319245150444E-4}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1976*$F1980","v":0}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-1.6720029259174759E-2}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":0},0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4931489774370563,6.477149871370333]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-7.2092319245150444E-4]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":6.4931489774370563},{"$f":"SUM(AC1986:AC1995)","v":6.4764289481778814}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline"]
[{"$f":"ROW()","v":2037},null,"Compression"]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2038","v":9.9632848569899739}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable"]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":9.9632848569899739}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2038)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2050&\"-\"&$D$2,Asset_Splits!$A:$F,E2050,FALSE)","v":0.97767277582377232}]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":0}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":2.2327224176227647E-2}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":0}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0.97767277582377232]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,2.2327224176227647E-2]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9632848569899739]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":9.9632848569899739}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"RegDepOther","index":18,"n_rows":2525,"n_cols":29,"rows_kept":2525,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"},null,null,null,null,null,null,null,null,null,null,null,"Asset reclassification from Depreciable"]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"RegDepOther"},null,null,"Other"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,null,null,{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,null,null,{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172}]
[{"$f":"\"DBNGP Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account Summary [m$ 31/12/2024]"}]
["All Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP and BEP Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
["DBNGP  Assets"]
[]
[null,null,"Opening Value"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[]
[null,null,"Closing Value"]
[]
[]
[null,null,"Over Depreciation"]
[null,null,"Rolled Forward Value"]
[]
[{"$f":"\"DBNGP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"DBNGP Asset Account [m$ 31/12/2024]"}]
["Asset Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"ROW()","v":128},"Economic end date"]
[{"$f":"\"BEP Asset Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"BEP Asset Account [m$ 31/12/2024]"}]
["BEP Lease (Capex)"]
[]
[null,null,"Life"]
[null,null,"Opening Value (Starting 01/12/2010)"]
[null,null,"Capex"]
[null,null,"Redundant & Disposed Asset"]
[null,null,"Depreciation"]
[null,null,"Closing Value"]
[]
[{"$f":"\"Opening Capital Base (OCB) [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Opening Capital Base (OCB) [$m 31/12/2024]"}]
["Opening Capital Base Accounts"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex Account"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[{"$f":"\"Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2001 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2002 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2003 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2004 Capex"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
[null,null,"Pipeline"]
[null,null,"Compression"]
[null,null,"Metering"]
[null,null,"Other Depreciable"]
[null,null,"Computers and Motor Vehicles"]
[null,null,"Cathodic/Corrosion Protection"]
[null,null,"SCADA , ECI And Comms"]
[null,null,"Building"]
[null,null,"Non-Depreciable"]
[null,null,"Cost of Raising Equity"]
[null,null,"Total"]
[]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,O722-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,O726-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,O727-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,O729-1)","v":29},{"$f":"MAX(0,P729-1)","v":28},{"$f":"MAX(0,Q729-1)","v":27},{"$f":"MAX(0,R729-1)","v":26},{"$f":"MAX(0,S729-1)","v":25},{"$f":"MAX(0,T729-1)","v":24},{"$f":"MAX(0,U729-1)","v":23},{"$f":"MAX(0,V729-1)","v":22},{"$f":"MAX(0,W729-1)","v":21},{"$f":"MAX(0,X729-1)","v":20},{"$f":"MAX(0,Y729-1)","v":19},{"$f":"MAX(0,Z729-1)","v":18},{"$f":"MAX(0,AA729-1)","v":17},{"$f":"MAX(0,AB729-1)","v":16}]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,O731-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561,48.598995281445561]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M785","v":0},0.38823309389223304,0.37308030260219283,0.35792751131215261,0.3427747200221124,0.32762192873207219,0.31246913744203197,0.29997037194435067,0.28116505807734127,0.26866629257965996,0.25616752708197865,0.24366876158429737,0.2314853235050825,0.21930188542586762,0.20711844734665275,0.19493500926743787]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},3.4832504625640723,3.3472987157899539,3.2113469690158354,3.0753952222417169,2.9394434754675984,2.80349172869348,2.6913520595457405,2.5226296624692419,2.4104899933215025,2.2983503241737631,2.1862106550260236,2.0769001222747225,1.9675895895234212,1.8582790567721199,1.7489685240208186]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"M788","v":0},1.9962817483705626,1.9183665959400684,1.8404514435095742,1.7625362910790801,1.6846211386485859,1.6067059862180917,1.542437746769368,1.4457414438634872,1.3814732044147635,1.3172049649660398,1.2529367255173161,1.1902898892414502,1.1276430529655843,1.0649962166897184,1.0023493804138526]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":5.8677653048268681},5.6387456143322154,5.4097259238375628,5.1807062333429093,4.9516865428482566,4.722666852353604,4.5337601782594588,4.2495361644100704,4.0606294903159261,3.8717228162217814,3.6828161421276371,3.4986753350212552,3.3145345279148732,3.1303937208084909,2.946252913702109]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline"]
[{"$f":"ROW()","v":747},null,"Compression"]
[{"$f":"ROW()","v":748},null,"Metering"]
[{"$f":"ROW()","v":749},null,"Other Depreciable",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D749&\"-\"&$D$2,Asset_Splits!$A:$F,E749,FALSE)","v":6.6163705213783786E-2},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F749","v":0.38823309389223304}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D750&\"-\"&$D$2,Asset_Splits!$A:$F,E750,FALSE)","v":0.5936247074672063},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F750","v":3.4832504625640723}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D751&\"-\"&$D$2,Asset_Splits!$A:$F,E751,FALSE)","v":0},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F751","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",{"$f":"LEFT(A720,4)","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D752&\"-\"&$D$2,Asset_Splits!$A:$F,E752,FALSE)","v":0.34021158731900986},null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!N749*$F752","v":1.9962817483705626}]
[{"$f":"ROW()","v":753},null,"Building"]
[{"$f":"ROW()","v":754},null,"Non-Depreciable"]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":5.8677653048268681}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N756-Asset_NoReclass!N749)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":758},null,"Pipeline"]
[{"$f":"ROW()","v":759},null,"Compression"]
[{"$f":"ROW()","v":760},null,"Metering"]
[{"$f":"ROW()","v":761},null,"Other Depreciable",{"$f":"D749","v":"2005"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D761&\"-\"&$D$2,Asset_Splits!$A:$F,E761,FALSE)","v":6.6163705213783786E-2},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F761","v":0},{"$f":"Asset_NoReclass!P761*$F761","v":0},{"$f":"Asset_NoReclass!Q761*$F761","v":0},{"$f":"Asset_NoReclass!R761*$F761","v":0},{"$f":"Asset_NoReclass!S761*$F761","v":0},{"$f":"Asset_NoReclass!T761*$F761","v":0},{"$f":"Asset_NoReclass!U761*$F761","v":-6.3065483693280702E-3},{"$f":"Asset_NoReclass!V761*$F761","v":0},{"$f":"Asset_NoReclass!W761*$F761","v":0},{"$f":"Asset_NoReclass!X761*$F761","v":0},{"$f":"Asset_NoReclass!Y761*$F761","v":0},{"$f":"Asset_NoReclass!Z761*$F761","v":0},{"$f":"Asset_NoReclass!AA761*$F761","v":0},{"$f":"Asset_NoReclass!AB761*$F761","v":0},{"$f":"Asset_NoReclass!AC761*$F761","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",{"$f":"D750","v":"2005"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D762&\"-\"&$D$2,Asset_Splits!$A:$F,E762,FALSE)","v":0.5936247074672063},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F762","v":0},{"$f":"Asset_NoReclass!P761*$F762","v":0},{"$f":"Asset_NoReclass!Q761*$F762","v":0},{"$f":"Asset_NoReclass!R761*$F762","v":0},{"$f":"Asset_NoReclass!S761*$F762","v":0},{"$f":"Asset_NoReclass!T761*$F762","v":0},{"$f":"Asset_NoReclass!U761*$F762","v":-5.6582727928759326E-2},{"$f":"Asset_NoReclass!V761*$F762","v":0},{"$f":"Asset_NoReclass!W761*$F762","v":0},{"$f":"Asset_NoReclass!X761*$F762","v":0},{"$f":"Asset_NoReclass!Y761*$F762","v":0},{"$f":"Asset_NoReclass!Z761*$F762","v":0},{"$f":"Asset_NoReclass!AA761*$F762","v":0},{"$f":"Asset_NoReclass!AB761*$F762","v":0},{"$f":"Asset_NoReclass!AC761*$F762","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",{"$f":"D751","v":"2005"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D763&\"-\"&$D$2,Asset_Splits!$A:$F,E763,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F763","v":0},{"$f":"Asset_NoReclass!P761*$F763","v":0},{"$f":"Asset_NoReclass!Q761*$F763","v":0},{"$f":"Asset_NoReclass!R761*$F763","v":0},{"$f":"Asset_NoReclass!S761*$F763","v":0},{"$f":"Asset_NoReclass!T761*$F763","v":0},{"$f":"Asset_NoReclass!U761*$F763","v":0},{"$f":"Asset_NoReclass!V761*$F763","v":0},{"$f":"Asset_NoReclass!W761*$F763","v":0},{"$f":"Asset_NoReclass!X761*$F763","v":0},{"$f":"Asset_NoReclass!Y761*$F763","v":0},{"$f":"Asset_NoReclass!Z761*$F763","v":0},{"$f":"Asset_NoReclass!AA761*$F763","v":0},{"$f":"Asset_NoReclass!AB761*$F763","v":0},{"$f":"Asset_NoReclass!AC761*$F763","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",{"$f":"D752","v":"2005"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D764&\"-\"&$D$2,Asset_Splits!$A:$F,E764,FALSE)","v":0.34021158731900986},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O761*$F764","v":0},{"$f":"Asset_NoReclass!P761*$F764","v":0},{"$f":"Asset_NoReclass!Q761*$F764","v":0},{"$f":"Asset_NoReclass!R761*$F764","v":0},{"$f":"Asset_NoReclass!S761*$F764","v":0},{"$f":"Asset_NoReclass!T761*$F764","v":0},{"$f":"Asset_NoReclass!U761*$F764","v":-3.242806345715709E-2},{"$f":"Asset_NoReclass!V761*$F764","v":0},{"$f":"Asset_NoReclass!W761*$F764","v":0},{"$f":"Asset_NoReclass!X761*$F764","v":0},{"$f":"Asset_NoReclass!Y761*$F764","v":0},{"$f":"Asset_NoReclass!Z761*$F764","v":0},{"$f":"Asset_NoReclass!AA761*$F764","v":0},{"$f":"Asset_NoReclass!AB761*$F764","v":0},{"$f":"Asset_NoReclass!AC761*$F764","v":0}]
[{"$f":"ROW()","v":765},null,"Building"]
[{"$f":"ROW()","v":766},null,"Non-Depreciable"]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},0,0,0,0,{"$f":"SUM(T758:T767)","v":0},-9.5317339755244479E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,{"$f":"F758","v":0}]
[{"$f":"ROW()","v":771},null,"Compression",null,null,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,6.6163705213783786E-2,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F773","v":-1.515279129004019E-2},{"$f":"Asset_NoReclass!P773*$F773","v":-1.515279129004019E-2},{"$f":"Asset_NoReclass!Q773*$F773","v":-1.515279129004019E-2},{"$f":"Asset_NoReclass!R773*$F773","v":-1.515279129004019E-2},{"$f":"Asset_NoReclass!S773*$F773","v":-1.515279129004019E-2},{"$f":"Asset_NoReclass!T773*$F773","v":-1.2498765497681284E-2},{"$f":"Asset_NoReclass!U773*$F773","v":-1.2498765497681284E-2},{"$f":"Asset_NoReclass!V773*$F773","v":-1.2498765497681284E-2},{"$f":"Asset_NoReclass!W773*$F773","v":-1.2498765497681284E-2},{"$f":"Asset_NoReclass!X773*$F773","v":-1.2498765497681287E-2},{"$f":"Asset_NoReclass!Y773*$F773","v":-1.2183438079214882E-2},{"$f":"Asset_NoReclass!Z773*$F773","v":-1.2183438079214884E-2},{"$f":"Asset_NoReclass!AA773*$F773","v":-1.2183438079214884E-2},{"$f":"Asset_NoReclass!AB773*$F773","v":-1.2183438079214888E-2},{"$f":"Asset_NoReclass!AC773*$F773","v":-1.2183438079214888E-2}]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,0.5936247074672063,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F774","v":-0.13595174677411825},{"$f":"Asset_NoReclass!P773*$F774","v":-0.13595174677411825},{"$f":"Asset_NoReclass!Q773*$F774","v":-0.13595174677411825},{"$f":"Asset_NoReclass!R773*$F774","v":-0.13595174677411825},{"$f":"Asset_NoReclass!S773*$F774","v":-0.13595174677411825},{"$f":"Asset_NoReclass!T773*$F774","v":-0.11213966914773923},{"$f":"Asset_NoReclass!U773*$F774","v":-0.11213966914773923},{"$f":"Asset_NoReclass!V773*$F774","v":-0.11213966914773923},{"$f":"Asset_NoReclass!W773*$F774","v":-0.11213966914773923},{"$f":"Asset_NoReclass!X773*$F774","v":-0.11213966914773928},{"$f":"Asset_NoReclass!Y773*$F774","v":-0.1093105327513013},{"$f":"Asset_NoReclass!Z773*$F774","v":-0.10931053275130131},{"$f":"Asset_NoReclass!AA773*$F774","v":-0.10931053275130131},{"$f":"Asset_NoReclass!AB773*$F774","v":-0.10931053275130133},{"$f":"Asset_NoReclass!AC773*$F774","v":-0.10931053275130133}]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F775","v":0},{"$f":"Asset_NoReclass!P773*$F775","v":0},{"$f":"Asset_NoReclass!Q773*$F775","v":0},{"$f":"Asset_NoReclass!R773*$F775","v":0},{"$f":"Asset_NoReclass!S773*$F775","v":0},{"$f":"Asset_NoReclass!T773*$F775","v":0},{"$f":"Asset_NoReclass!U773*$F775","v":0},{"$f":"Asset_NoReclass!V773*$F775","v":0},{"$f":"Asset_NoReclass!W773*$F775","v":0},{"$f":"Asset_NoReclass!X773*$F775","v":0},{"$f":"Asset_NoReclass!Y773*$F775","v":0},{"$f":"Asset_NoReclass!Z773*$F775","v":0},{"$f":"Asset_NoReclass!AA773*$F775","v":0},{"$f":"Asset_NoReclass!AB773*$F775","v":0},{"$f":"Asset_NoReclass!AC773*$F775","v":0}]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,0.34021158731900986,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O773*$F776","v":-7.79151524304941E-2},{"$f":"Asset_NoReclass!P773*$F776","v":-7.79151524304941E-2},{"$f":"Asset_NoReclass!Q773*$F776","v":-7.79151524304941E-2},{"$f":"Asset_NoReclass!R773*$F776","v":-7.79151524304941E-2},{"$f":"Asset_NoReclass!S773*$F776","v":-7.79151524304941E-2},{"$f":"Asset_NoReclass!T773*$F776","v":-6.4268239448723688E-2},{"$f":"Asset_NoReclass!U773*$F776","v":-6.4268239448723688E-2},{"$f":"Asset_NoReclass!V773*$F776","v":-6.4268239448723688E-2},{"$f":"Asset_NoReclass!W773*$F776","v":-6.4268239448723688E-2},{"$f":"Asset_NoReclass!X773*$F776","v":-6.4268239448723702E-2},{"$f":"Asset_NoReclass!Y773*$F776","v":-6.2646836275865841E-2},{"$f":"Asset_NoReclass!Z773*$F776","v":-6.2646836275865855E-2},{"$f":"Asset_NoReclass!AA773*$F776","v":-6.2646836275865855E-2},{"$f":"Asset_NoReclass!AB773*$F776","v":-6.2646836275865855E-2},{"$f":"Asset_NoReclass!AC773*$F776","v":-6.2646836275865855E-2}]
[{"$f":"ROW()","v":777},null,"Building"]
[{"$f":"ROW()","v":778},null,"Non-Depreciable"]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-0.22901969049465254},-0.22901969049465254,-0.22901969049465254,-0.22901969049465254,-0.22901969049465254,-0.18890667409414419,-0.18890667409414419,-0.18890667409414419,-0.18890667409414419,-0.18890667409414427,-0.18414080710638203,-0.18414080710638206,-0.18414080710638206,-0.18414080710638209,-0.18414080710638209]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":0},0,0,0,0,{"$f":"(S734+S746+S758+S770-S794)*(S734+S746+S758+S770-S794>0)","v":0},{"$f":"T734+T746+T758+T770","v":0},0,0,0,0,{"$f":"MAX(Y734+Y746+Y758+Y770,0)","v":0},{"$f":"Z734+Z746+Z758+Z770","v":0},0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0.38823309389223304,0.37308030260219283,0.35792751131215261,0.3427747200221124,0.32762192873207219,0.31246913744203197,0.29997037194435067,0.28116505807734127,0.26866629257965996,0.25616752708197865,0.24366876158429737,0.2314853235050825,0.21930188542586762,0.20711844734665275,0.19493500926743787,0.18275157118822299]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,3.4832504625640723,3.3472987157899539,3.2113469690158354,3.0753952222417169,2.9394434754675984,2.80349172869348,2.6913520595457405,2.5226296624692419,2.4104899933215025,2.2983503241737631,2.1862106550260236,2.0769001222747225,1.9675895895234212,1.8582790567721199,1.7489685240208186,1.6396579912695173]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,1.9962817483705626,1.9183665959400684,1.8404514435095742,1.7625362910790801,1.6846211386485859,1.6067059862180917,1.542437746769368,1.4457414438634872,1.3814732044147635,1.3172049649660398,1.2529367255173161,1.1902898892414502,1.1276430529655843,1.0649962166897184,1.0023493804138526,0.93970254413798671]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,{"$f":"(S742+S754+S766+S778-S802)*(S742+S754+S766+S778-S802>0)","v":0},{"$f":"T742+T754+T766+T778","v":0},0,0,0,0,{"$f":"MAX(Y742+Y754+Y766+Y778,0)","v":0},{"$f":"Z742+Z754+Z766+Z778","v":0},0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(S743+S755+S767+S779-S803)*(S743+S755+S767+S779-S803>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y743+Y755+Y767+Y779,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":5.8677653048268681},{"$f":"SUM(O782:O791)","v":5.6387456143322154},5.4097259238375628,5.1807062333429093,4.9516865428482566,4.722666852353604,4.5337601782594588,4.2495361644100704,4.0606294903159261,3.8717228162217814,3.6828161421276371,3.4986753350212552,3.3145345279148732,3.1303937208084909,2.946252913702109,2.762112106595727]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S734+S746+S770)*(S734+S746+S770<0)","v":0}]
[{"$f":"ROW()","v":795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S742+S754+S778)*(S742+S754+S778<0)","v":0}]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S743+S755+S779)*(S743+S755+S779<0)","v":0}]
[{"$f":"ROW()","v":804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S794:S803)","v":0}]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,P808-1)","v":69},68,67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,P812-1)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,P813-1)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,P815-1)","v":29},{"$f":"MAX(0,Q815-1)","v":28},{"$f":"MAX(0,R815-1)","v":27},{"$f":"MAX(0,S815-1)","v":26},{"$f":"MAX(0,T815-1)","v":25},{"$f":"MAX(0,U815-1)","v":24},{"$f":"MAX(0,V815-1)","v":23},{"$f":"MAX(0,W815-1)","v":22},{"$f":"MAX(0,X815-1)","v":21},{"$f":"MAX(0,Y815-1)","v":20},{"$f":"MAX(0,Z815-1)","v":19},{"$f":"MAX(0,AA815-1)","v":18},{"$f":"MAX(0,AB815-1)","v":17}]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,P817-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561,49.598995281445561]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N871","v":0},0.46984492849080212,0.40256103027816048,0.3352771320655189,0.26799323385287732,0.20070933564023571,-0.70002466041203393,-0.74949880821943249,-0.9249501284728503,-1.0335329524255137,-1.0412525422578305,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},0.79813420550453329,0.68383781240374897,0.56954141930296465,0.45524502620218033,0.340948633101396,-1.1891447417900076,-1.2731873849235813,-1.5712297635973023,-1.7556814000239664,-1.7687948089894048,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":1.2679791339953355},1.0863988426819096,0.90481855136848355,0.72323826005505765,0.54165796874163175,-1.8891694022020415,-2.0226861931430138,-2.4961798920701526,-2.7892143524494801,-2.8100473512472353,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline"]
[{"$f":"ROW()","v":833},null,"Compression"]
[{"$f":"ROW()","v":834},null,"Metering"]
[{"$f":"ROW()","v":835},null,"Other Depreciable",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D835&\"-\"&$D$2,Asset_Splits!$A:$F,E835,FALSE)","v":0.37054626207479102},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F835","v":0.46984492849080212}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D836&\"-\"&$D$2,Asset_Splits!$A:$F,E836,FALSE)","v":0.62945373792520898},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F836","v":0.79813420550453329}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D837&\"-\"&$D$2,Asset_Splits!$A:$F,E837,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F837","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",{"$f":"LEFT(A806,4)","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D838&\"-\"&$D$2,Asset_Splits!$A:$F,E838,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!O835*$F838","v":0}]
[{"$f":"ROW()","v":839},null,"Building"]
[{"$f":"ROW()","v":840},null,"Non-Depreciable"]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":1.2679791339953355}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(O842-Asset_NoReclass!O835)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":844},null,"Pipeline"]
[{"$f":"ROW()","v":845},null,"Compression"]
[{"$f":"ROW()","v":846},null,"Metering"]
[{"$f":"ROW()","v":847},null,"Other Depreciable",{"$f":"D835","v":"2006"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D847&\"-\"&$D$2,Asset_Splits!$A:$F,E847,FALSE)","v":0.37054626207479102},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F847","v":0},{"$f":"Asset_NoReclass!Q847*$F847","v":0},{"$f":"Asset_NoReclass!R847*$F847","v":0},{"$f":"Asset_NoReclass!S847*$F847","v":0},{"$f":"Asset_NoReclass!T847*$F847","v":-0.89301440621995287},{"$f":"Asset_NoReclass!U847*$F847","v":-4.1754557975081791E-2},{"$f":"Asset_NoReclass!V847*$F847","v":-0.16773173042110096},{"$f":"Asset_NoReclass!W847*$F847","v":-0.10086323412034649},{"$f":"Asset_NoReclass!X847*$F847","v":0},{"$f":"Asset_NoReclass!Y847*$F847","v":0},{"$f":"Asset_NoReclass!Z847*$F847","v":0},{"$f":"Asset_NoReclass!AA847*$F847","v":0},{"$f":"Asset_NoReclass!AB847*$F847","v":0},{"$f":"Asset_NoReclass!AC847*$F847","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",{"$f":"D836","v":"2006"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D848&\"-\"&$D$2,Asset_Splits!$A:$F,E848,FALSE)","v":0.62945373792520898},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F848","v":0},{"$f":"Asset_NoReclass!Q847*$F848","v":0},{"$f":"Asset_NoReclass!R847*$F848","v":0},{"$f":"Asset_NoReclass!S847*$F848","v":0},{"$f":"Asset_NoReclass!T847*$F848","v":-1.5169799659259653},{"$f":"Asset_NoReclass!U847*$F848","v":-7.0929234168135277E-2},{"$f":"Asset_NoReclass!V847*$F848","v":-0.28492896970828263},{"$f":"Asset_NoReclass!W847*$F848","v":-0.17133822746122593},{"$f":"Asset_NoReclass!X847*$F848","v":0},{"$f":"Asset_NoReclass!Y847*$F848","v":0},{"$f":"Asset_NoReclass!Z847*$F848","v":0},{"$f":"Asset_NoReclass!AA847*$F848","v":0},{"$f":"Asset_NoReclass!AB847*$F848","v":0},{"$f":"Asset_NoReclass!AC847*$F848","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",{"$f":"D837","v":"2006"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D849&\"-\"&$D$2,Asset_Splits!$A:$F,E849,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F849","v":0},{"$f":"Asset_NoReclass!Q847*$F849","v":0},{"$f":"Asset_NoReclass!R847*$F849","v":0},{"$f":"Asset_NoReclass!S847*$F849","v":0},{"$f":"Asset_NoReclass!T847*$F849","v":0},{"$f":"Asset_NoReclass!U847*$F849","v":0},{"$f":"Asset_NoReclass!V847*$F849","v":0},{"$f":"Asset_NoReclass!W847*$F849","v":0},{"$f":"Asset_NoReclass!X847*$F849","v":0},{"$f":"Asset_NoReclass!Y847*$F849","v":0},{"$f":"Asset_NoReclass!Z847*$F849","v":0},{"$f":"Asset_NoReclass!AA847*$F849","v":0},{"$f":"Asset_NoReclass!AB847*$F849","v":0},{"$f":"Asset_NoReclass!AC847*$F849","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",{"$f":"D838","v":"2006"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D850&\"-\"&$D$2,Asset_Splits!$A:$F,E850,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P847*$F850","v":0},{"$f":"Asset_NoReclass!Q847*$F850","v":0},{"$f":"Asset_NoReclass!R847*$F850","v":0},{"$f":"Asset_NoReclass!S847*$F850","v":0},{"$f":"Asset_NoReclass!T847*$F850","v":0},{"$f":"Asset_NoReclass!U847*$F850","v":0},{"$f":"Asset_NoReclass!V847*$F850","v":0},{"$f":"Asset_NoReclass!W847*$F850","v":0},{"$f":"Asset_NoReclass!X847*$F850","v":0},{"$f":"Asset_NoReclass!Y847*$F850","v":0},{"$f":"Asset_NoReclass!Z847*$F850","v":0},{"$f":"Asset_NoReclass!AA847*$F850","v":0},{"$f":"Asset_NoReclass!AB847*$F850","v":0},{"$f":"Asset_NoReclass!AC847*$F850","v":0}]
[{"$f":"ROW()","v":851},null,"Building"]
[{"$f":"ROW()","v":852},null,"Non-Depreciable"]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},0,0,0,{"$f":"SUM(T844:T853)","v":-2.4099943721459183},-0.11268379214321707,-0.45266070012938359,-0.27220146158157243,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,{"$f":"F844","v":0}]
[{"$f":"ROW()","v":857},null,"Compression",null,null,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,0.37054626207479102,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F859","v":-6.7283898212641607E-2},{"$f":"Asset_NoReclass!Q859*$F859","v":-6.7283898212641607E-2},{"$f":"Asset_NoReclass!R859*$F859","v":-6.7283898212641607E-2},{"$f":"Asset_NoReclass!S859*$F859","v":-6.7283898212641607E-2},{"$f":"Asset_NoReclass!T859*$F859","v":-7.7195898323167544E-3},{"$f":"Asset_NoReclass!U859*$F859","v":-7.7195898323167544E-3},{"$f":"Asset_NoReclass!V859*$F859","v":-7.7195898323167544E-3},{"$f":"Asset_NoReclass!W859*$F859","v":-7.7195898323167535E-3},{"$f":"Asset_NoReclass!X859*$F859","v":-7.7195898323167518E-3},{"$f":"Asset_NoReclass!Y859*$F859","v":1.0412525422578305},{"$f":"Asset_NoReclass!Z859*$F859","v":0},{"$f":"Asset_NoReclass!AA859*$F859","v":0},{"$f":"Asset_NoReclass!AB859*$F859","v":0},{"$f":"Asset_NoReclass!AC859*$F859","v":0}]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,0.62945373792520898,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F860","v":-0.11429639310078429},{"$f":"Asset_NoReclass!Q859*$F860","v":-0.11429639310078429},{"$f":"Asset_NoReclass!R859*$F860","v":-0.11429639310078429},{"$f":"Asset_NoReclass!S859*$F860","v":-0.11429639310078429},{"$f":"Asset_NoReclass!T859*$F860","v":-1.3113408965438311E-2},{"$f":"Asset_NoReclass!U859*$F860","v":-1.3113408965438311E-2},{"$f":"Asset_NoReclass!V859*$F860","v":-1.3113408965438311E-2},{"$f":"Asset_NoReclass!W859*$F860","v":-1.3113408965438309E-2},{"$f":"Asset_NoReclass!X859*$F860","v":-1.3113408965438306E-2},{"$f":"Asset_NoReclass!Y859*$F860","v":1.7687948089894052},{"$f":"Asset_NoReclass!Z859*$F860","v":0},{"$f":"Asset_NoReclass!AA859*$F860","v":0},{"$f":"Asset_NoReclass!AB859*$F860","v":0},{"$f":"Asset_NoReclass!AC859*$F860","v":0}]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F861","v":0},{"$f":"Asset_NoReclass!Q859*$F861","v":0},{"$f":"Asset_NoReclass!R859*$F861","v":0},{"$f":"Asset_NoReclass!S859*$F861","v":0},{"$f":"Asset_NoReclass!T859*$F861","v":0},{"$f":"Asset_NoReclass!U859*$F861","v":0},{"$f":"Asset_NoReclass!V859*$F861","v":0},{"$f":"Asset_NoReclass!W859*$F861","v":0},{"$f":"Asset_NoReclass!X859*$F861","v":0},{"$f":"Asset_NoReclass!Y859*$F861","v":0},{"$f":"Asset_NoReclass!Z859*$F861","v":0},{"$f":"Asset_NoReclass!AA859*$F861","v":0},{"$f":"Asset_NoReclass!AB859*$F861","v":0},{"$f":"Asset_NoReclass!AC859*$F861","v":0}]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P859*$F862","v":0},{"$f":"Asset_NoReclass!Q859*$F862","v":0},{"$f":"Asset_NoReclass!R859*$F862","v":0},{"$f":"Asset_NoReclass!S859*$F862","v":0},{"$f":"Asset_NoReclass!T859*$F862","v":0},{"$f":"Asset_NoReclass!U859*$F862","v":0},{"$f":"Asset_NoReclass!V859*$F862","v":0},{"$f":"Asset_NoReclass!W859*$F862","v":0},{"$f":"Asset_NoReclass!X859*$F862","v":0},{"$f":"Asset_NoReclass!Y859*$F862","v":0},{"$f":"Asset_NoReclass!Z859*$F862","v":0},{"$f":"Asset_NoReclass!AA859*$F862","v":0},{"$f":"Asset_NoReclass!AB859*$F862","v":0},{"$f":"Asset_NoReclass!AC859*$F862","v":0}]
[{"$f":"ROW()","v":863},null,"Building"]
[{"$f":"ROW()","v":864},null,"Non-Depreciable"]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-0.1815802913134259},-0.1815802913134259,-0.1815802913134259,-0.1815802913134259,-2.0832998797755065E-2,-2.0832998797755065E-2,-2.0832998797755065E-2,-2.0832998797755062E-2,-2.0832998797755058E-2,2.8100473512472357,0,0,0,0]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":0},0,0,0,{"$f":"(S820+S832+S844+S856-S880)*(S820+S832+S844+S856-S880>0)","v":0},{"$f":"T820+T832+T844+T856","v":0},0,0,0,0,{"$f":"MAX(Y820+Y832+Y844+Y856,0)","v":0},{"$f":"Z820+Z832+Z844+Z856","v":0},0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0.46984492849080212,0.40256103027816048,0.3352771320655189,0.26799323385287732,0.20070933564023571,-0.70002466041203393,-0.74949880821943249,-0.9249501284728503,-1.0335329524255137,-1.0412525422578305,0,0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,0.79813420550453329,0.68383781240374897,0.56954141930296465,0.45524502620218033,0.340948633101396,-1.1891447417900076,-1.2731873849235813,-1.5712297635973023,-1.7556814000239664,-1.7687948089894048,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":0},0,0,0,{"$f":"(S828+S840+S852+S864-S888)*(S828+S840+S852+S864-S888>0)","v":0},{"$f":"T828+T840+T852+T864","v":0},0,0,0,0,{"$f":"MAX(Y828+Y840+Y852+Y864,0)","v":0},{"$f":"Z828+Z840+Z852+Z864","v":0},0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"(S829+S841+S853+S865-S889)*(S829+S841+S853+S865-S889>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y829+Y841+Y853+Y865,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":1.2679791339953355},{"$f":"SUM(P868:P877)","v":1.0863988426819096},0.90481855136848355,0.72323826005505765,0.54165796874163175,-1.8891694022020415,-2.0226861931430138,-2.4961798920701526,-2.7892143524494801,-2.8100473512472353,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S820+S832+S856)*(S820+S832+S856<0)","v":0}]
[{"$f":"ROW()","v":881},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S828+S840+S864)*(S828+S840+S864<0)","v":0}]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S829+S841+S865)*(S829+S841+S865<0)","v":0}]
[{"$f":"ROW()","v":890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S880:S889)","v":0}]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Q894-1)","v":69},68,67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Q898-1)","v":4},3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Q899-1)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Q901-1)","v":29},{"$f":"MAX(0,R901-1)","v":28},{"$f":"MAX(0,S901-1)","v":27},{"$f":"MAX(0,T901-1)","v":26},{"$f":"MAX(0,U901-1)","v":25},{"$f":"MAX(0,V901-1)","v":24},{"$f":"MAX(0,W901-1)","v":23},{"$f":"MAX(0,X901-1)","v":22},{"$f":"MAX(0,Y901-1)","v":21},{"$f":"MAX(0,Z901-1)","v":20},{"$f":"MAX(0,AA901-1)","v":19},{"$f":"MAX(0,AB901-1)","v":18}]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Q903-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561,50.598995281445561]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O957","v":0},0.52119465230492412,0.5071533112355272,0.49311197016613023,0.47907062909673326,0.45707818427494334,0.42848840286146594,0.36970198603852389,0.33891226648312828,0.31012195108797053,0.29602549876579004,0.28192904644360955,0.26783259412142907,0.25373614179924858]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},0.78391530172949719,0.7627960863414941,0.741676870953491,0.7205576555654879,0.68747939211439557,0.64447824652701835,0.55605912810829849,0.50974911286026492,0.46644634933406054,0.44524424254614869,0.42404213575823685,0.402840028970325,0.38163792218241316]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},2.0649763582715814,2.0093444802035596,1.953712602135538,1.8980807240675164,1.8109465249410466,1.6976736384179452,1.4647615001409515,1.3427724454211294,1.2287050420522223,1.1728548128680303,1.1170045836838383,1.0611543544996462,1.0053041253154542]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":3.370086312306003},3.2792938777805807,3.1885014432551593,3.0977090087297374,2.9555041013303853,2.7706402878064296,2.3905226142877738,2.1914338247645224,2.0052733424742533,1.914124554179969,1.8229757658856847,1.7318269775914004,1.6406781892971161]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline"]
[{"$f":"ROW()","v":919},null,"Compression"]
[{"$f":"ROW()","v":920},null,"Metering"]
[{"$f":"ROW()","v":921},null,"Other Depreciable",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D921&\"-\"&$D$2,Asset_Splits!$A:$F,E921,FALSE)","v":0.15465320588430076},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F921","v":0.52119465230492412}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D922&\"-\"&$D$2,Asset_Splits!$A:$F,E922,FALSE)","v":0.23260985894248457},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F922","v":0.78391530172949719}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D923&\"-\"&$D$2,Asset_Splits!$A:$F,E923,FALSE)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F923","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",{"$f":"LEFT(A892,4)","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D924&\"-\"&$D$2,Asset_Splits!$A:$F,E924,FALSE)","v":0.6127369351732147},null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!P921*$F924","v":2.0649763582715814}]
[{"$f":"ROW()","v":925},null,"Building"]
[{"$f":"ROW()","v":926},null,"Non-Depreciable"]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":3.370086312306003}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(P928-Asset_NoReclass!P921)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":930},null,"Pipeline"]
[{"$f":"ROW()","v":931},null,"Compression"]
[{"$f":"ROW()","v":932},null,"Metering"]
[{"$f":"ROW()","v":933},null,"Other Depreciable",{"$f":"D921","v":"2007"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D933&\"-\"&$D$2,Asset_Splits!$A:$F,E933,FALSE)","v":0.15465320588430076},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F933","v":0},{"$f":"Asset_NoReclass!R933*$F933","v":0},{"$f":"Asset_NoReclass!S933*$F933","v":0},{"$f":"Asset_NoReclass!T933*$F933","v":-4.2490881885775536E-3},{"$f":"Asset_NoReclass!U933*$F933","v":-1.084642478026502E-2},{"$f":"Asset_NoReclass!V933*$F933","v":-4.104306018972969E-2},{"$f":"Asset_NoReclass!W933*$F933","v":-1.3046362922183264E-2},{"$f":"Asset_NoReclass!X933*$F933","v":-1.1046958761945384E-2},{"$f":"Asset_NoReclass!Y933*$F933","v":0},{"$f":"Asset_NoReclass!Z933*$F933","v":0},{"$f":"Asset_NoReclass!AA933*$F933","v":0},{"$f":"Asset_NoReclass!AB933*$F933","v":0},{"$f":"Asset_NoReclass!AC933*$F933","v":0}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",{"$f":"D922","v":"2007"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D934&\"-\"&$D$2,Asset_Splits!$A:$F,E934,FALSE)","v":0.23260985894248457},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F934","v":0},{"$f":"Asset_NoReclass!R933*$F934","v":0},{"$f":"Asset_NoReclass!S933*$F934","v":0},{"$f":"Asset_NoReclass!T933*$F934","v":-6.3909428745927794E-3},{"$f":"Asset_NoReclass!U933*$F934","v":-1.6313825010877643E-2},{"$f":"Asset_NoReclass!V933*$F934","v":-6.1731797842220285E-2},{"$f":"Asset_NoReclass!W933*$F934","v":-1.9622694671533939E-2},{"$f":"Asset_NoReclass!X933*$F934","v":-1.6615442949704864E-2},{"$f":"Asset_NoReclass!Y933*$F934","v":0},{"$f":"Asset_NoReclass!Z933*$F934","v":0},{"$f":"Asset_NoReclass!AA933*$F934","v":0},{"$f":"Asset_NoReclass!AB933*$F934","v":0},{"$f":"Asset_NoReclass!AC933*$F934","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",{"$f":"D923","v":"2007"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D935&\"-\"&$D$2,Asset_Splits!$A:$F,E935,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F935","v":0},{"$f":"Asset_NoReclass!R933*$F935","v":0},{"$f":"Asset_NoReclass!S933*$F935","v":0},{"$f":"Asset_NoReclass!T933*$F935","v":0},{"$f":"Asset_NoReclass!U933*$F935","v":0},{"$f":"Asset_NoReclass!V933*$F935","v":0},{"$f":"Asset_NoReclass!W933*$F935","v":0},{"$f":"Asset_NoReclass!X933*$F935","v":0},{"$f":"Asset_NoReclass!Y933*$F935","v":0},{"$f":"Asset_NoReclass!Z933*$F935","v":0},{"$f":"Asset_NoReclass!AA933*$F935","v":0},{"$f":"Asset_NoReclass!AB933*$F935","v":0},{"$f":"Asset_NoReclass!AC933*$F935","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",{"$f":"D924","v":"2007"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D936&\"-\"&$D$2,Asset_Splits!$A:$F,E936,FALSE)","v":0.6127369351732147},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q933*$F936","v":0},{"$f":"Asset_NoReclass!R933*$F936","v":0},{"$f":"Asset_NoReclass!S933*$F936","v":0},{"$f":"Asset_NoReclass!T933*$F936","v":-1.6834913049895026E-2},{"$f":"Asset_NoReclass!U933*$F936","v":-4.2973600446526858E-2},{"$f":"Asset_NoReclass!V933*$F936","v":-0.16261285220041888},{"$f":"Asset_NoReclass!W933*$F936","v":-5.1689768643247563E-2},{"$f":"Asset_NoReclass!X933*$F936","v":-4.376811729233239E-2},{"$f":"Asset_NoReclass!Y933*$F936","v":0},{"$f":"Asset_NoReclass!Z933*$F936","v":0},{"$f":"Asset_NoReclass!AA933*$F936","v":0},{"$f":"Asset_NoReclass!AB933*$F936","v":0},{"$f":"Asset_NoReclass!AC933*$F936","v":0}]
[{"$f":"ROW()","v":937},null,"Building"]
[{"$f":"ROW()","v":938},null,"Non-Depreciable"]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},0,0,{"$f":"SUM(T930:T939)","v":-2.7474944113065357E-2},-7.0133850237669521E-2,-0.26538771023236885,-8.4358826236964765E-2,-7.1430519003982645E-2,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,{"$f":"F930","v":0}]
[{"$f":"ROW()","v":943},null,"Compression",null,null,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,0.15465320588430076,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F945","v":-1.4041341069396954E-2},{"$f":"Asset_NoReclass!R945*$F945","v":-1.4041341069396954E-2},{"$f":"Asset_NoReclass!S945*$F945","v":-1.4041341069396954E-2},{"$f":"Asset_NoReclass!T945*$F945","v":-1.7743356633212339E-2},{"$f":"Asset_NoReclass!U945*$F945","v":-1.7743356633212339E-2},{"$f":"Asset_NoReclass!V945*$F945","v":-1.7743356633212339E-2},{"$f":"Asset_NoReclass!W945*$F945","v":-1.7743356633212339E-2},{"$f":"Asset_NoReclass!X945*$F945","v":-1.7743356633212339E-2},{"$f":"Asset_NoReclass!Y945*$F945","v":-1.4096452322180486E-2},{"$f":"Asset_NoReclass!Z945*$F945","v":-1.4096452322180486E-2},{"$f":"Asset_NoReclass!AA945*$F945","v":-1.4096452322180486E-2},{"$f":"Asset_NoReclass!AB945*$F945","v":-1.4096452322180484E-2},{"$f":"Asset_NoReclass!AC945*$F945","v":-1.4096452322180484E-2}]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,0.23260985894248457,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F946","v":-2.111921538800313E-2},{"$f":"Asset_NoReclass!R945*$F946","v":-2.111921538800313E-2},{"$f":"Asset_NoReclass!S945*$F946","v":-2.111921538800313E-2},{"$f":"Asset_NoReclass!T945*$F946","v":-2.6687320576499547E-2},{"$f":"Asset_NoReclass!U945*$F946","v":-2.6687320576499547E-2},{"$f":"Asset_NoReclass!V945*$F946","v":-2.6687320576499547E-2},{"$f":"Asset_NoReclass!W945*$F946","v":-2.6687320576499547E-2},{"$f":"Asset_NoReclass!X945*$F946","v":-2.6687320576499547E-2},{"$f":"Asset_NoReclass!Y945*$F946","v":-2.1202106787911849E-2},{"$f":"Asset_NoReclass!Z945*$F946","v":-2.1202106787911849E-2},{"$f":"Asset_NoReclass!AA945*$F946","v":-2.1202106787911849E-2},{"$f":"Asset_NoReclass!AB945*$F946","v":-2.1202106787911845E-2},{"$f":"Asset_NoReclass!AC945*$F946","v":-2.1202106787911845E-2}]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F947","v":0},{"$f":"Asset_NoReclass!R945*$F947","v":0},{"$f":"Asset_NoReclass!S945*$F947","v":0},{"$f":"Asset_NoReclass!T945*$F947","v":0},{"$f":"Asset_NoReclass!U945*$F947","v":0},{"$f":"Asset_NoReclass!V945*$F947","v":0},{"$f":"Asset_NoReclass!W945*$F947","v":0},{"$f":"Asset_NoReclass!X945*$F947","v":0},{"$f":"Asset_NoReclass!Y945*$F947","v":0},{"$f":"Asset_NoReclass!Z945*$F947","v":0},{"$f":"Asset_NoReclass!AA945*$F947","v":0},{"$f":"Asset_NoReclass!AB945*$F947","v":0},{"$f":"Asset_NoReclass!AC945*$F947","v":0}]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,0.6127369351732147,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q945*$F948","v":-5.5631878068021716E-2},{"$f":"Asset_NoReclass!R945*$F948","v":-5.5631878068021716E-2},{"$f":"Asset_NoReclass!S945*$F948","v":-5.5631878068021716E-2},{"$f":"Asset_NoReclass!T945*$F948","v":-7.0299286076574652E-2},{"$f":"Asset_NoReclass!U945*$F948","v":-7.0299286076574652E-2},{"$f":"Asset_NoReclass!V945*$F948","v":-7.0299286076574652E-2},{"$f":"Asset_NoReclass!W945*$F948","v":-7.0299286076574652E-2},{"$f":"Asset_NoReclass!X945*$F948","v":-7.0299286076574652E-2},{"$f":"Asset_NoReclass!Y945*$F948","v":-5.5850229184191927E-2},{"$f":"Asset_NoReclass!Z945*$F948","v":-5.5850229184191927E-2},{"$f":"Asset_NoReclass!AA945*$F948","v":-5.5850229184191927E-2},{"$f":"Asset_NoReclass!AB945*$F948","v":-5.5850229184191913E-2},{"$f":"Asset_NoReclass!AC945*$F948","v":-5.5850229184191913E-2}]
[{"$f":"ROW()","v":949},null,"Building"]
[{"$f":"ROW()","v":950},null,"Non-Depreciable"]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-9.0792434525421795E-2},-9.0792434525421795E-2,-9.0792434525421795E-2,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-0.11472996328628654,-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284258E-2,-9.1148788294284244E-2,-9.1148788294284244E-2]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":0},0,0,{"$f":"(S906+S918+S930+S942-S966)*(S906+S918+S930+S942-S966>0)","v":0},{"$f":"T906+T918+T930+T942","v":0},0,0,0,0,{"$f":"MAX(Y906+Y918+Y930+Y942,0)","v":0},{"$f":"Z906+Z918+Z930+Z942","v":0},0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0.52119465230492412,0.5071533112355272,0.49311197016613023,0.47907062909673326,0.45707818427494334,0.42848840286146594,0.36970198603852389,0.33891226648312828,0.31012195108797053,0.29602549876579004,0.28192904644360955,0.26783259412142907,0.25373614179924858,0.2396396894770681]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0.78391530172949719,0.7627960863414941,0.741676870953491,0.7205576555654879,0.68747939211439557,0.64447824652701835,0.55605912810829849,0.50974911286026492,0.46644634933406054,0.44524424254614869,0.42404213575823685,0.402840028970325,0.38163792218241316,0.36043581539450131]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,2.0649763582715814,2.0093444802035596,1.953712602135538,1.8980807240675164,1.8109465249410466,1.6976736384179452,1.4647615001409515,1.3427724454211294,1.2287050420522223,1.1728548128680303,1.1170045836838383,1.0611543544996462,1.0053041253154542,0.9494538961312623]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":0},0,0,{"$f":"(S914+S926+S938+S950-S974)*(S914+S926+S938+S950-S974>0)","v":0},{"$f":"T914+T926+T938+T950","v":0},0,0,0,0,{"$f":"MAX(Y914+Y926+Y938+Y950,0)","v":0},{"$f":"Z914+Z926+Z938+Z950","v":0},0,0,0]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(S915+S927+S939+S951-S975)*(S915+S927+S939+S951-S975>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y915+Y927+Y939+Y951,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":3.370086312306003},{"$f":"SUM(Q954:Q963)","v":3.2792938777805807},3.1885014432551593,3.0977090087297374,2.9555041013303853,2.7706402878064296,2.3905226142877738,2.1914338247645224,2.0052733424742533,1.914124554179969,1.8229757658856847,1.7318269775914004,1.6406781892971161,1.5495294010028315]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S906+S918+S942)*(S906+S918+S942<0)","v":0}]
[{"$f":"ROW()","v":967},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":968},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":969},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":973},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":974},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914+S926+S950)*(S914+S926+S950<0)","v":0}]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S915+S927+S951)*(S915+S927+S951<0)","v":0}]
[{"$f":"ROW()","v":976},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S966:S975)","v":0}]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,R980-1)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,R984-1)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,R985-1)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,R987-1)","v":29},{"$f":"MAX(0,S987-1)","v":28},{"$f":"MAX(0,T987-1)","v":27},{"$f":"MAX(0,U987-1)","v":26},{"$f":"MAX(0,V987-1)","v":25},{"$f":"MAX(0,W987-1)","v":24},{"$f":"MAX(0,X987-1)","v":23},{"$f":"MAX(0,Y987-1)","v":22},{"$f":"MAX(0,Z987-1)","v":21},{"$f":"MAX(0,AA987-1)","v":20},{"$f":"MAX(0,AB987-1)","v":19}]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,R989-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561,51.598995281445561]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1043","v":0},2.7366130752752302,2.636118849946631,2.5356246246180323,2.3713517738038923,2.2178949404506896,2.0999656555934858,1.9620232945480263,1.7121579444392947,1.6377162946810644,1.5632746449228341,1.4888329951646038,1.4143913454063735]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},5.254820663409653,5.0618525245882902,4.8688843857669273,4.5534490841181778,4.2587826052756323,4.0323358165470387,3.7674600927078932,3.2876708171672151,3.1447286077251624,3.0017863982831097,2.858844188841057,2.7159019793990042]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1046","v":0},0.52666088099899511,0.50732077854715385,0.48798067609531254,0.45636638428488174,0.42683363382801071,0.40413815611520693,0.37759116412293314,0.32950460537324505,0.31517831818310393,0.30085203099296282,0.2865257438028217,0.27219945661268063]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":8.5180946196838772},8.205292153082075,7.892489686480272,7.3811672422069527,6.9035111795543322,6.5364396282557307,6.1070745513788527,5.3293333669797551,5.0976232205893313,4.8659130741989065,4.6342029278084826,4.4024927814180579]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline"]
[{"$f":"ROW()","v":1005},null,"Compression"]
[{"$f":"ROW()","v":1006},null,"Metering"]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1007&\"-\"&$D$2,Asset_Splits!$A:$F,E1007,FALSE)","v":0.32127056547967658},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1007","v":2.7366130752752302}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1008&\"-\"&$D$2,Asset_Splits!$A:$F,E1008,FALSE)","v":0.61690095003953693},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1008","v":5.254820663409653}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1009&\"-\"&$D$2,Asset_Splits!$A:$F,E1009,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1009","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",{"$f":"LEFT(A978,4)","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1010&\"-\"&$D$2,Asset_Splits!$A:$F,E1010,FALSE)","v":6.1828484480786428E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Q1007*$F1010","v":0.52666088099899511}]
[{"$f":"ROW()","v":1011},null,"Building"]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":8.5180946196838772}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q1014-Asset_NoReclass!Q1007)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1016},null,"Pipeline"]
[{"$f":"ROW()","v":1017},null,"Compression"]
[{"$f":"ROW()","v":1018},null,"Metering"]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",{"$f":"D1007","v":"2008"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1019&\"-\"&$D$2,Asset_Splits!$A:$F,E1019,FALSE)","v":0.32127056547967658},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1019","v":0},{"$f":"Asset_NoReclass!S1019*$F1019","v":0},{"$f":"Asset_NoReclass!T1019*$F1019","v":-7.3714828506353122E-2},{"$f":"Asset_NoReclass!U1019*$F1019","v":-6.2898811045415851E-2},{"$f":"Asset_NoReclass!V1019*$F1019","v":-2.7371262549416801E-2},{"$f":"Asset_NoReclass!W1019*$F1019","v":-4.7384338737672706E-2},{"$f":"Asset_NoReclass!X1019*$F1019","v":-0.15930732780094459},{"$f":"Asset_NoReclass!Y1019*$F1019","v":0},{"$f":"Asset_NoReclass!Z1019*$F1019","v":0},{"$f":"Asset_NoReclass!AA1019*$F1019","v":0},{"$f":"Asset_NoReclass!AB1019*$F1019","v":0},{"$f":"Asset_NoReclass!AC1019*$F1019","v":0}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",{"$f":"D1008","v":"2008"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1020&\"-\"&$D$2,Asset_Splits!$A:$F,E1020,FALSE)","v":0.61690095003953693},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1020","v":0},{"$f":"Asset_NoReclass!S1019*$F1020","v":0},{"$f":"Asset_NoReclass!T1019*$F1020","v":-0.14154657358564487},{"$f":"Asset_NoReclass!U1019*$F1020","v":-0.12077775077944067},{"$f":"Asset_NoReclass!V1019*$F1020","v":-5.255806066548907E-2},{"$f":"Asset_NoReclass!W1019*$F1020","v":-9.0986995776040649E-2},{"$f":"Asset_NoReclass!X1019*$F1020","v":-0.30590054747757339},{"$f":"Asset_NoReclass!Y1019*$F1020","v":0},{"$f":"Asset_NoReclass!Z1019*$F1020","v":0},{"$f":"Asset_NoReclass!AA1019*$F1020","v":0},{"$f":"Asset_NoReclass!AB1019*$F1020","v":0},{"$f":"Asset_NoReclass!AC1019*$F1020","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",{"$f":"D1009","v":"2008"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1021&\"-\"&$D$2,Asset_Splits!$A:$F,E1021,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1021","v":0},{"$f":"Asset_NoReclass!S1019*$F1021","v":0},{"$f":"Asset_NoReclass!T1019*$F1021","v":0},{"$f":"Asset_NoReclass!U1019*$F1021","v":0},{"$f":"Asset_NoReclass!V1019*$F1021","v":0},{"$f":"Asset_NoReclass!W1019*$F1021","v":0},{"$f":"Asset_NoReclass!X1019*$F1021","v":0},{"$f":"Asset_NoReclass!Y1019*$F1021","v":0},{"$f":"Asset_NoReclass!Z1019*$F1021","v":0},{"$f":"Asset_NoReclass!AA1019*$F1021","v":0},{"$f":"Asset_NoReclass!AB1019*$F1021","v":0},{"$f":"Asset_NoReclass!AC1019*$F1021","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",{"$f":"D1010","v":"2008"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1022&\"-\"&$D$2,Asset_Splits!$A:$F,E1022,FALSE)","v":6.1828484480786428E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1019*$F1022","v":0},{"$f":"Asset_NoReclass!S1019*$F1022","v":0},{"$f":"Asset_NoReclass!T1019*$F1022","v":-1.4186410521312458E-2},{"$f":"Asset_NoReclass!U1019*$F1022","v":-1.2104869167752698E-2},{"$f":"Asset_NoReclass!V1019*$F1022","v":-5.2675964236854524E-3},{"$f":"Asset_NoReclass!W1019*$F1022","v":-9.1191107031554555E-3},{"$f":"Asset_NoReclass!X1019*$F1022","v":-3.0658677460569751E-2},{"$f":"Asset_NoReclass!Y1019*$F1022","v":0},{"$f":"Asset_NoReclass!Z1019*$F1022","v":0},{"$f":"Asset_NoReclass!AA1019*$F1022","v":0},{"$f":"Asset_NoReclass!AB1019*$F1022","v":0},{"$f":"Asset_NoReclass!AC1019*$F1022","v":0}]
[{"$f":"ROW()","v":1023},null,"Building"]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},0,{"$f":"SUM(T1016:T1025)","v":-0.22944781261331046},-0.19578143099260922,-8.5196919638591315E-2,-0.14749044521686883,-0.49586655273908775,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,{"$f":"F1016","v":0}]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,0.32127056547967658,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1031","v":-0.10049422532859897},{"$f":"Asset_NoReclass!S1031*$F1031","v":-0.10049422532859897},{"$f":"Asset_NoReclass!T1031*$F1031","v":-9.0558022307786881E-2},{"$f":"Asset_NoReclass!U1031*$F1031","v":-9.0558022307786881E-2},{"$f":"Asset_NoReclass!V1031*$F1031","v":-9.0558022307786881E-2},{"$f":"Asset_NoReclass!W1031*$F1031","v":-9.0558022307786895E-2},{"$f":"Asset_NoReclass!X1031*$F1031","v":-9.0558022307786895E-2},{"$f":"Asset_NoReclass!Y1031*$F1031","v":-7.4441649758230213E-2},{"$f":"Asset_NoReclass!Z1031*$F1031","v":-7.4441649758230213E-2},{"$f":"Asset_NoReclass!AA1031*$F1031","v":-7.4441649758230213E-2},{"$f":"Asset_NoReclass!AB1031*$F1031","v":-7.4441649758230213E-2},{"$f":"Asset_NoReclass!AC1031*$F1031","v":-7.4441649758230213E-2}]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,0.61690095003953693,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1032","v":-0.19296813882136293},{"$f":"Asset_NoReclass!S1031*$F1032","v":-0.19296813882136293},{"$f":"Asset_NoReclass!T1031*$F1032","v":-0.17388872806310454},{"$f":"Asset_NoReclass!U1031*$F1032","v":-0.17388872806310454},{"$f":"Asset_NoReclass!V1031*$F1032","v":-0.17388872806310454},{"$f":"Asset_NoReclass!W1031*$F1032","v":-0.1738887280631046},{"$f":"Asset_NoReclass!X1031*$F1032","v":-0.1738887280631046},{"$f":"Asset_NoReclass!Y1031*$F1032","v":-0.14294220944205283},{"$f":"Asset_NoReclass!Z1031*$F1032","v":-0.14294220944205285},{"$f":"Asset_NoReclass!AA1031*$F1032","v":-0.14294220944205283},{"$f":"Asset_NoReclass!AB1031*$F1032","v":-0.14294220944205283},{"$f":"Asset_NoReclass!AC1031*$F1032","v":-0.14294220944205283}]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1033","v":0},{"$f":"Asset_NoReclass!S1031*$F1033","v":0},{"$f":"Asset_NoReclass!T1031*$F1033","v":0},{"$f":"Asset_NoReclass!U1031*$F1033","v":0},{"$f":"Asset_NoReclass!V1031*$F1033","v":0},{"$f":"Asset_NoReclass!W1031*$F1033","v":0},{"$f":"Asset_NoReclass!X1031*$F1033","v":0},{"$f":"Asset_NoReclass!Y1031*$F1033","v":0},{"$f":"Asset_NoReclass!Z1031*$F1033","v":0},{"$f":"Asset_NoReclass!AA1031*$F1033","v":0},{"$f":"Asset_NoReclass!AB1031*$F1033","v":0},{"$f":"Asset_NoReclass!AC1031*$F1033","v":0}]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,6.1828484480786428E-2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1031*$F1034","v":-1.9340102451841305E-2},{"$f":"Asset_NoReclass!S1031*$F1034","v":-1.9340102451841305E-2},{"$f":"Asset_NoReclass!T1031*$F1034","v":-1.7427881289118305E-2},{"$f":"Asset_NoReclass!U1031*$F1034","v":-1.7427881289118305E-2},{"$f":"Asset_NoReclass!V1031*$F1034","v":-1.7427881289118305E-2},{"$f":"Asset_NoReclass!W1031*$F1034","v":-1.7427881289118308E-2},{"$f":"Asset_NoReclass!X1031*$F1034","v":-1.7427881289118308E-2},{"$f":"Asset_NoReclass!Y1031*$F1034","v":-1.432628719014109E-2},{"$f":"Asset_NoReclass!Z1031*$F1034","v":-1.4326287190141092E-2},{"$f":"Asset_NoReclass!AA1031*$F1034","v":-1.432628719014109E-2},{"$f":"Asset_NoReclass!AB1031*$F1034","v":-1.432628719014109E-2},{"$f":"Asset_NoReclass!AC1031*$F1034","v":-1.432628719014109E-2}]
[{"$f":"ROW()","v":1035},null,"Building"]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-0.31280246660180322},-0.31280246660180322,-0.28187463166000976,-0.28187463166000976,-0.28187463166000976,-0.28187463166000981,-0.28187463166000981,-0.23171014639042412,-0.23171014639042417,-0.23171014639042412,-0.23171014639042412,-0.23171014639042412]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":0},0,{"$f":"(S992+S1004+S1016+S1028-S1052)*(S992+S1004+S1016+S1028-S1052>0)","v":0},{"$f":"T992+T1004+T1016+T1028","v":0},0,0,0,0,{"$f":"MAX(Y992+Y1004+Y1016+Y1028,0)","v":0},{"$f":"Z992+Z1004+Z1016+Z1028","v":0},0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,2.7366130752752302,2.636118849946631,2.5356246246180323,2.3713517738038923,2.2178949404506896,2.0999656555934858,1.9620232945480263,1.7121579444392947,1.6377162946810644,1.5632746449228341,1.4888329951646038,1.4143913454063735,1.3399496956481431]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,5.254820663409653,5.0618525245882902,4.8688843857669273,4.5534490841181778,4.2587826052756323,4.0323358165470387,3.7674600927078932,3.2876708171672151,3.1447286077251624,3.0017863982831097,2.858844188841057,2.7159019793990042,2.5729597699569515]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0.52666088099899511,0.50732077854715385,0.48798067609531254,0.45636638428488174,0.42683363382801071,0.40413815611520693,0.37759116412293314,0.32950460537324505,0.31517831818310393,0.30085203099296282,0.2865257438028217,0.27219945661268063,0.25787316942253957]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":0},{"$f":"R1000+R1012+R1024+R1036","v":0},{"$f":"(S1000+S1012+S1024+S1036-S1060)*(S1000+S1012+S1024+S1036-S1060>0)","v":0},{"$f":"T1000+T1012+T1024+T1036","v":0},0,0,0,0,{"$f":"MAX(Y1000+Y1012+Y1024+Y1036,0)","v":0},{"$f":"Z1000+Z1012+Z1024+Z1036","v":0},0,0,0]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},{"$f":"R1001+R1013+R1025+R1037","v":0},{"$f":"(S1001+S1013+S1025+S1037-S1061)*(S1001+S1013+S1025+S1037-S1061>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1001+Y1013+Y1025+Y1037,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":8.5180946196838772},{"$f":"SUM(R1040:R1049)","v":8.205292153082075},7.892489686480272,7.3811672422069527,6.9035111795543322,6.5364396282557307,6.1070745513788527,5.3293333669797551,5.0976232205893313,4.8659130741989065,4.6342029278084826,4.4024927814180579,4.1707826350276349]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S992+S1004+S1028)*(S992+S1004+S1028<0)","v":0}]
[{"$f":"ROW()","v":1053},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1054},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1055},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1059},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1000+S1012+S1036)*(S1000+S1012+S1036<0)","v":0}]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1001+S1013+S1037)*(S1001+S1013+S1037<0)","v":0}]
[{"$f":"ROW()","v":1062},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1052:S1061)","v":0}]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,S1066-1)","v":69},68,67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,S1070-1)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,S1071-1)","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,S1073-1)","v":29},{"$f":"MAX(0,T1073-1)","v":28},{"$f":"MAX(0,U1073-1)","v":27},{"$f":"MAX(0,V1073-1)","v":26},{"$f":"MAX(0,W1073-1)","v":25},{"$f":"MAX(0,X1073-1)","v":24},{"$f":"MAX(0,Y1073-1)","v":23},{"$f":"MAX(0,Z1073-1)","v":22},{"$f":"MAX(0,AA1073-1)","v":21},{"$f":"MAX(0,AB1073-1)","v":20}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,S1075-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561,52.598995281445561]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1129","v":0},0.60385780941042222,0.32518912812271833,0.31397570991159013,0.30276229170046193,0.20793557860549228,0.19672216039436408,0.16545257147217002,0.15855871432749627,0.15166485718282252,0.14477100003814877,0.13787714289347502]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},0.10676137351569195,5.7493067788008521E-2,5.5510548209111679E-2,5.3528028630214837E-2,3.6762773667491352E-2,3.478025408859451E-2,2.9251826351833196E-2,2.8033000253840146E-2,2.6814174155847095E-2,2.5595348057854045E-2,2.4376521959860994E-2]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1131","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1132","v":0},9.5427343388591157E-2,5.1389473005079289E-2,4.9617422211800696E-2,4.7845371418522104E-2,3.285995403730093E-2,3.1087903244022334E-2,2.6146385964297643E-2,2.505695321578524E-2,2.3967520467272838E-2,2.2878087718760438E-2,2.1788654970248039E-2]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":0.8060465263147053},0.43407166891580612,0.4191036803325025,0.40413569174919883,0.27755830631028455,0.26259031772698094,0.22085078378830086,0.21164866779712166,0.20244655180594245,0.19324443581476325,0.18404231982358407]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline"]
[{"$f":"ROW()","v":1091},null,"Compression"]
[{"$f":"ROW()","v":1092},null,"Metering"]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1093&\"-\"&$D$2,Asset_Splits!$A:$F,E1093,FALSE)","v":0.74915999225416618},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1093","v":0.60385780941042222}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1094&\"-\"&$D$2,Asset_Splits!$A:$F,E1094,FALSE)","v":0.13245063408909108},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1094","v":0.10676137351569195}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1095&\"-\"&$D$2,Asset_Splits!$A:$F,E1095,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1095","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1064,4)","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1096&\"-\"&$D$2,Asset_Splits!$A:$F,E1096,FALSE)","v":0.11838937365674272},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!R1093*$F1096","v":9.5427343388591157E-2}]
[{"$f":"ROW()","v":1097},null,"Building"]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":0.8060465263147053}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(R1100-Asset_NoReclass!R1093)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1102},null,"Pipeline"]
[{"$f":"ROW()","v":1103},null,"Compression"]
[{"$f":"ROW()","v":1104},null,"Metering"]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",{"$f":"D1093","v":"2009"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1105&\"-\"&$D$2,Asset_Splits!$A:$F,E1105,FALSE)","v":0.74915999225416618},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1105","v":0},{"$f":"Asset_NoReclass!T1105*$F1105","v":0},{"$f":"Asset_NoReclass!U1105*$F1105","v":0},{"$f":"Asset_NoReclass!V1105*$F1105","v":-8.3613294883841463E-2},{"$f":"Asset_NoReclass!W1105*$F1105","v":0},{"$f":"Asset_NoReclass!X1105*$F1105","v":-2.0056170711065857E-2},{"$f":"Asset_NoReclass!Y1105*$F1105","v":0},{"$f":"Asset_NoReclass!Z1105*$F1105","v":0},{"$f":"Asset_NoReclass!AA1105*$F1105","v":0},{"$f":"Asset_NoReclass!AB1105*$F1105","v":0},{"$f":"Asset_NoReclass!AC1105*$F1105","v":0}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",{"$f":"D1094","v":"2009"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1106&\"-\"&$D$2,Asset_Splits!$A:$F,E1106,FALSE)","v":0.13245063408909108},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1106","v":0},{"$f":"Asset_NoReclass!T1105*$F1106","v":0},{"$f":"Asset_NoReclass!U1105*$F1106","v":0},{"$f":"Asset_NoReclass!V1105*$F1106","v":-1.4782735383826644E-2},{"$f":"Asset_NoReclass!W1105*$F1106","v":0},{"$f":"Asset_NoReclass!X1105*$F1106","v":-3.545908157864468E-3},{"$f":"Asset_NoReclass!Y1105*$F1106","v":0},{"$f":"Asset_NoReclass!Z1105*$F1106","v":0},{"$f":"Asset_NoReclass!AA1105*$F1106","v":0},{"$f":"Asset_NoReclass!AB1105*$F1106","v":0},{"$f":"Asset_NoReclass!AC1105*$F1106","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",{"$f":"D1095","v":"2009"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1107&\"-\"&$D$2,Asset_Splits!$A:$F,E1107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1107","v":0},{"$f":"Asset_NoReclass!T1105*$F1107","v":0},{"$f":"Asset_NoReclass!U1105*$F1107","v":0},{"$f":"Asset_NoReclass!V1105*$F1107","v":0},{"$f":"Asset_NoReclass!W1105*$F1107","v":0},{"$f":"Asset_NoReclass!X1105*$F1107","v":0},{"$f":"Asset_NoReclass!Y1105*$F1107","v":0},{"$f":"Asset_NoReclass!Z1105*$F1107","v":0},{"$f":"Asset_NoReclass!AA1105*$F1107","v":0},{"$f":"Asset_NoReclass!AB1105*$F1107","v":0},{"$f":"Asset_NoReclass!AC1105*$F1107","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",{"$f":"D1096","v":"2009"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1108&\"-\"&$D$2,Asset_Splits!$A:$F,E1108,FALSE)","v":0.11838937365674272},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1105*$F1108","v":0},{"$f":"Asset_NoReclass!T1105*$F1108","v":0},{"$f":"Asset_NoReclass!U1105*$F1108","v":0},{"$f":"Asset_NoReclass!V1105*$F1108","v":-1.3213366587942581E-2},{"$f":"Asset_NoReclass!W1105*$F1108","v":0},{"$f":"Asset_NoReclass!X1105*$F1108","v":-3.169466486446094E-3},{"$f":"Asset_NoReclass!Y1105*$F1108","v":0},{"$f":"Asset_NoReclass!Z1105*$F1108","v":0},{"$f":"Asset_NoReclass!AA1105*$F1108","v":0},{"$f":"Asset_NoReclass!AB1105*$F1108","v":0},{"$f":"Asset_NoReclass!AC1105*$F1108","v":0}]
[{"$f":"ROW()","v":1109},null,"Building"]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},0,-0.11160939685561069,0,-2.677154535537642E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,{"$f":"F1102","v":0}]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,0.74915999225416618,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1117","v":-0.27866868128770389},{"$f":"Asset_NoReclass!T1117*$F1117","v":-1.1213418211128215E-2},{"$f":"Asset_NoReclass!U1117*$F1117","v":-1.1213418211128215E-2},{"$f":"Asset_NoReclass!V1117*$F1117","v":-1.1213418211128215E-2},{"$f":"Asset_NoReclass!W1117*$F1117","v":-1.1213418211128215E-2},{"$f":"Asset_NoReclass!X1117*$F1117","v":-1.1213418211128215E-2},{"$f":"Asset_NoReclass!Y1117*$F1117","v":-6.8938571446737441E-3},{"$f":"Asset_NoReclass!Z1117*$F1117","v":-6.8938571446737441E-3},{"$f":"Asset_NoReclass!AA1117*$F1117","v":-6.8938571446737432E-3},{"$f":"Asset_NoReclass!AB1117*$F1117","v":-6.8938571446737432E-3},{"$f":"Asset_NoReclass!AC1117*$F1117","v":-6.8938571446737432E-3}]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,0.13245063408909108,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1118","v":-4.9268305727683433E-2},{"$f":"Asset_NoReclass!T1117*$F1118","v":-1.9825195788968453E-3},{"$f":"Asset_NoReclass!U1117*$F1118","v":-1.9825195788968453E-3},{"$f":"Asset_NoReclass!V1117*$F1118","v":-1.9825195788968453E-3},{"$f":"Asset_NoReclass!W1117*$F1118","v":-1.9825195788968453E-3},{"$f":"Asset_NoReclass!X1117*$F1118","v":-1.9825195788968453E-3},{"$f":"Asset_NoReclass!Y1117*$F1118","v":-1.2188260979930491E-3},{"$f":"Asset_NoReclass!Z1117*$F1118","v":-1.2188260979930491E-3},{"$f":"Asset_NoReclass!AA1117*$F1118","v":-1.2188260979930489E-3},{"$f":"Asset_NoReclass!AB1117*$F1118","v":-1.2188260979930489E-3},{"$f":"Asset_NoReclass!AC1117*$F1118","v":-1.2188260979930489E-3}]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1119","v":0},{"$f":"Asset_NoReclass!T1117*$F1119","v":0},{"$f":"Asset_NoReclass!U1117*$F1119","v":0},{"$f":"Asset_NoReclass!V1117*$F1119","v":0},{"$f":"Asset_NoReclass!W1117*$F1119","v":0},{"$f":"Asset_NoReclass!X1117*$F1119","v":0},{"$f":"Asset_NoReclass!Y1117*$F1119","v":0},{"$f":"Asset_NoReclass!Z1117*$F1119","v":0},{"$f":"Asset_NoReclass!AA1117*$F1119","v":0},{"$f":"Asset_NoReclass!AB1117*$F1119","v":0},{"$f":"Asset_NoReclass!AC1117*$F1119","v":0}]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,0.11838937365674272,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1117*$F1120","v":-4.4037870383511868E-2},{"$f":"Asset_NoReclass!T1117*$F1120","v":-1.7720507932785956E-3},{"$f":"Asset_NoReclass!U1117*$F1120","v":-1.7720507932785956E-3},{"$f":"Asset_NoReclass!V1117*$F1120","v":-1.7720507932785956E-3},{"$f":"Asset_NoReclass!W1117*$F1120","v":-1.7720507932785956E-3},{"$f":"Asset_NoReclass!X1117*$F1120","v":-1.7720507932785956E-3},{"$f":"Asset_NoReclass!Y1117*$F1120","v":-1.0894327485124011E-3},{"$f":"Asset_NoReclass!Z1117*$F1120","v":-1.0894327485124011E-3},{"$f":"Asset_NoReclass!AA1117*$F1120","v":-1.0894327485124009E-3},{"$f":"Asset_NoReclass!AB1117*$F1120","v":-1.0894327485124009E-3},{"$f":"Asset_NoReclass!AC1117*$F1120","v":-1.0894327485124009E-3}]
[{"$f":"ROW()","v":1121},null,"Building"]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-0.37197485739889918},-1.4967988583303657E-2,-1.4967988583303657E-2,-1.4967988583303657E-2,-1.4967988583303657E-2,-1.4967988583303657E-2,-9.2021159911791946E-3,-9.2021159911791946E-3,-9.2021159911791928E-3,-9.2021159911791928E-3,-9.2021159911791928E-3]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1078+R1090+R1102+R1114)","v":0},{"$f":"(S1078+S1090+S1102+S1114-S1138)*(S1078+S1090+S1102+S1114-S1138>0)","v":0},{"$f":"T1078+T1090+T1102+T1114","v":0},0,0,0,0,{"$f":"MAX(Y1078+Y1090+Y1102+Y1114,0)","v":0},{"$f":"Z1078+Z1090+Z1102+Z1114","v":0},0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60385780941042222,0.32518912812271833,0.31397570991159013,0.30276229170046193,0.20793557860549228,0.19672216039436408,0.16545257147217002,0.15855871432749627,0.15166485718282252,0.14477100003814877,0.13787714289347502,0.13098328574880128]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10676137351569195,5.7493067788008521E-2,5.5510548209111679E-2,5.3528028630214837E-2,3.6762773667491352E-2,3.478025408859451E-2,2.9251826351833196E-2,2.8033000253840146E-2,2.6814174155847095E-2,2.5595348057854045E-2,2.4376521959860994E-2,2.3157695861867944E-2]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5427343388591157E-2,5.1389473005079289E-2,4.9617422211800696E-2,4.7845371418522104E-2,3.285995403730093E-2,3.1087903244022334E-2,2.6146385964297643E-2,2.505695321578524E-2,2.3967520467272838E-2,2.2878087718760438E-2,2.1788654970248039E-2,2.069922222173564E-2]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1086+R1098+R1110+R1122)","v":0},{"$f":"(S1086+S1098+S1110+S1122-S1146)*(S1086+S1098+S1110+S1122-S1146>0)","v":0},{"$f":"T1086+T1098+T1110+T1122","v":0},0,0,0,0,{"$f":"MAX(Y1086+Y1098+Y1110+Y1122,0)","v":0},{"$f":"Z1086+Z1098+Z1110+Z1122","v":0},0,0,0]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,R1087+R1099+R1111+R1123)","v":0},{"$f":"(S1087+S1099+S1111+S1123-S1147)*(S1087+S1099+S1111+S1123-S1147>0)","v":0},0,0,0,0,0,{"$f":"MAX(Y1087+Y1099+Y1111+Y1123,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":0.8060465263147053},{"$f":"SUM(S1126:S1135)","v":0.43407166891580612},0.4191036803325025,0.40413569174919883,0.27755830631028455,0.26259031772698094,0.22085078378830086,0.21164866779712166,0.20244655180594245,0.19324443581476325,0.18404231982358407,0.17484020383240487]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1078+S1090+S1114)*(S1078+S1090+S1114<0)","v":0}]
[{"$f":"ROW()","v":1139},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1140},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1141},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1145},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1086+S1098+S1122)*(S1086+S1098+S1122<0)","v":0}]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1087+S1099+S1123)*(S1087+S1099+S1123<0)","v":0}]
[{"$f":"ROW()","v":1148},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1138:S1147)","v":0}]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,T1152-1)","v":69},68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,T1156-1)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,T1157-1)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,T1159-1)","v":29},{"$f":"MAX(0,U1159-1)","v":28},{"$f":"MAX(0,V1159-1)","v":27},{"$f":"MAX(0,W1159-1)","v":26},{"$f":"MAX(0,X1159-1)","v":25},{"$f":"MAX(0,Y1159-1)","v":24},{"$f":"MAX(0,Z1159-1)","v":23},{"$f":"MAX(0,AA1159-1)","v":22},{"$f":"MAX(0,AB1159-1)","v":21}]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,T1161-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561,53.598995281445561]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1213","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1214","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0.90591502009924096,0.88417641892607823,0.8624378177529155,0.84056600337212739,0.81868150113317684,0.79433879402111673,0.77271552165644641,0.75109224929177609,0.72946897692710588,0.70784570456243556]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1217","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1218","v":0},17.45492576935478,17.036072277152392,16.617218784950005,16.195798576666075,15.774133902160166,15.305105200528079,14.888473832638281,14.471842464748484,14.055211096858686,13.638579728968889]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":18.36084078945402},17.92024869607847,17.479656602702921,17.036364580038203,16.592815403293343,16.099443994549194,15.661189354294727,15.22293471404026,14.784680073785792,14.346425433531325]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline"]
[{"$f":"ROW()","v":1177},null,"Compression"]
[{"$f":"ROW()","v":1178},null,"Metering"]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1179&\"-\"&$D$2,Asset_Splits!$A:$F,E1179,FALSE)","v":4.9339517208796591E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1179","v":0.90591502009924096}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1180&\"-\"&$D$2,Asset_Splits!$A:$F,E1180,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1180","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1181&\"-\"&$D$2,Asset_Splits!$A:$F,E1181,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1181","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1150,4)","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1182&\"-\"&$D$2,Asset_Splits!$A:$F,E1182,FALSE)","v":0.95066048279120341},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!S1179*$F1182","v":17.45492576935478}]
[{"$f":"ROW()","v":1183},null,"Building"]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":18.36084078945402}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(S1186-Asset_NoReclass!S1179)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1188},null,"Pipeline"]
[{"$f":"ROW()","v":1189},null,"Compression"]
[{"$f":"ROW()","v":1190},null,"Metering"]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",{"$f":"D1179","v":"2010"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1191&\"-\"&$D$2,Asset_Splits!$A:$F,E1191,FALSE)","v":4.9339517208796591E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1191","v":0},{"$f":"Asset_NoReclass!U1191*$F1191","v":0},{"$f":"Asset_NoReclass!V1191*$F1191","v":-1.3321320762538661E-4},{"$f":"Asset_NoReclass!W1191*$F1191","v":-1.4590106578785648E-4},{"$f":"Asset_NoReclass!X1191*$F1191","v":-2.6041059388974132E-3},{"$f":"Asset_NoReclass!Y1191*$F1191","v":0},{"$f":"Asset_NoReclass!Z1191*$F1191","v":0},{"$f":"Asset_NoReclass!AA1191*$F1191","v":0},{"$f":"Asset_NoReclass!AB1191*$F1191","v":0},{"$f":"Asset_NoReclass!AC1191*$F1191","v":0}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",{"$f":"D1180","v":"2010"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1192&\"-\"&$D$2,Asset_Splits!$A:$F,E1192,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1192","v":0},{"$f":"Asset_NoReclass!U1191*$F1192","v":0},{"$f":"Asset_NoReclass!V1191*$F1192","v":0},{"$f":"Asset_NoReclass!W1191*$F1192","v":0},{"$f":"Asset_NoReclass!X1191*$F1192","v":0},{"$f":"Asset_NoReclass!Y1191*$F1192","v":0},{"$f":"Asset_NoReclass!Z1191*$F1192","v":0},{"$f":"Asset_NoReclass!AA1191*$F1192","v":0},{"$f":"Asset_NoReclass!AB1191*$F1192","v":0},{"$f":"Asset_NoReclass!AC1191*$F1192","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",{"$f":"D1181","v":"2010"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1193&\"-\"&$D$2,Asset_Splits!$A:$F,E1193,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1193","v":0},{"$f":"Asset_NoReclass!U1191*$F1193","v":0},{"$f":"Asset_NoReclass!V1191*$F1193","v":0},{"$f":"Asset_NoReclass!W1191*$F1193","v":0},{"$f":"Asset_NoReclass!X1191*$F1193","v":0},{"$f":"Asset_NoReclass!Y1191*$F1193","v":0},{"$f":"Asset_NoReclass!Z1191*$F1193","v":0},{"$f":"Asset_NoReclass!AA1191*$F1193","v":0},{"$f":"Asset_NoReclass!AB1191*$F1193","v":0},{"$f":"Asset_NoReclass!AC1191*$F1193","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",{"$f":"D1182","v":"2010"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1194&\"-\"&$D$2,Asset_Splits!$A:$F,E1194,FALSE)","v":0.95066048279120341},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1191*$F1194","v":0},{"$f":"Asset_NoReclass!U1191*$F1194","v":0},{"$f":"Asset_NoReclass!V1191*$F1194","v":-2.5667160815415623E-3},{"$f":"Asset_NoReclass!W1191*$F1194","v":-2.8111823035209182E-3},{"$f":"Asset_NoReclass!X1191*$F1194","v":-5.0175209429699975E-2},{"$f":"Asset_NoReclass!Y1191*$F1194","v":0},{"$f":"Asset_NoReclass!Z1191*$F1194","v":0},{"$f":"Asset_NoReclass!AA1191*$F1194","v":0},{"$f":"Asset_NoReclass!AB1191*$F1194","v":0},{"$f":"Asset_NoReclass!AC1191*$F1194","v":0}]
[{"$f":"ROW()","v":1195},null,"Building"]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},0,-2.6999292891669489E-3,-2.9570833693087746E-3,-5.2779315368597389E-2,0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,{"$f":"F1188","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,4.9339517208796591E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1203","v":-2.1738601173162696E-2},{"$f":"Asset_NoReclass!U1203*$F1203","v":-2.1738601173162696E-2},{"$f":"Asset_NoReclass!V1203*$F1203","v":-2.1738601173162692E-2},{"$f":"Asset_NoReclass!W1203*$F1203","v":-2.1738601173162692E-2},{"$f":"Asset_NoReclass!X1203*$F1203","v":-2.1738601173162692E-2},{"$f":"Asset_NoReclass!Y1203*$F1203","v":-2.1623272364670269E-2},{"$f":"Asset_NoReclass!Z1203*$F1203","v":-2.1623272364670269E-2},{"$f":"Asset_NoReclass!AA1203*$F1203","v":-2.1623272364670265E-2},{"$f":"Asset_NoReclass!AB1203*$F1203","v":-2.1623272364670269E-2},{"$f":"Asset_NoReclass!AC1203*$F1203","v":-2.1623272364670265E-2}]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1204","v":0},{"$f":"Asset_NoReclass!U1203*$F1204","v":0},{"$f":"Asset_NoReclass!V1203*$F1204","v":0},{"$f":"Asset_NoReclass!W1203*$F1204","v":0},{"$f":"Asset_NoReclass!X1203*$F1204","v":0},{"$f":"Asset_NoReclass!Y1203*$F1204","v":0},{"$f":"Asset_NoReclass!Z1203*$F1204","v":0},{"$f":"Asset_NoReclass!AA1203*$F1204","v":0},{"$f":"Asset_NoReclass!AB1203*$F1204","v":0},{"$f":"Asset_NoReclass!AC1203*$F1204","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1205","v":0},{"$f":"Asset_NoReclass!U1203*$F1205","v":0},{"$f":"Asset_NoReclass!V1203*$F1205","v":0},{"$f":"Asset_NoReclass!W1203*$F1205","v":0},{"$f":"Asset_NoReclass!X1203*$F1205","v":0},{"$f":"Asset_NoReclass!Y1203*$F1205","v":0},{"$f":"Asset_NoReclass!Z1203*$F1205","v":0},{"$f":"Asset_NoReclass!AA1203*$F1205","v":0},{"$f":"Asset_NoReclass!AB1203*$F1205","v":0},{"$f":"Asset_NoReclass!AC1203*$F1205","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,0.95066048279120341,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1203*$F1206","v":-0.41885349220238799},{"$f":"Asset_NoReclass!U1203*$F1206","v":-0.41885349220238799},{"$f":"Asset_NoReclass!V1203*$F1206","v":-0.41885349220238793},{"$f":"Asset_NoReclass!W1203*$F1206","v":-0.41885349220238793},{"$f":"Asset_NoReclass!X1203*$F1206","v":-0.41885349220238793},{"$f":"Asset_NoReclass!Y1203*$F1206","v":-0.41663136788979743},{"$f":"Asset_NoReclass!Z1203*$F1206","v":-0.41663136788979743},{"$f":"Asset_NoReclass!AA1203*$F1206","v":-0.41663136788979738},{"$f":"Asset_NoReclass!AB1203*$F1206","v":-0.41663136788979743},{"$f":"Asset_NoReclass!AC1203*$F1206","v":-0.41663136788979738}]
[{"$f":"ROW()","v":1207},null,"Building"]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-0.44059209337555066},-0.44059209337555066,-0.44059209337555061,-0.44059209337555061,-0.44059209337555061,-0.4382546402544677,-0.4382546402544677,-0.43825464025446764,-0.4382546402544677,-0.43825464025446764]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1164+S1176+S1188+S1200)","v":0},{"$f":"T1164+T1176+T1188+T1200","v":0},0,0,0,0,{"$f":"MAX(Y1164+Y1176+Y1188+Y1200,0)","v":0},{"$f":"Z1164+Z1176+Z1188+Z1200","v":0},0,0,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90591502009924096,0.88417641892607823,0.8624378177529155,0.84056600337212739,0.81868150113317684,0.79433879402111673,0.77271552165644641,0.75109224929177609,0.72946897692710588,0.70784570456243556,0.68622243219776524]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.45492576935478,17.036072277152392,16.617218784950005,16.195798576666075,15.774133902160166,15.305105200528079,14.888473832638281,14.471842464748484,14.055211096858686,13.638579728968889,13.221948361079091]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1172+S1184+S1196+S1208)","v":0},{"$f":"T1172+T1184+T1196+T1208","v":0},0,0,0,0,{"$f":"MAX(Y1172+Y1184+Y1196+Y1208,0)","v":0},{"$f":"Z1172+Z1184+Z1196+Z1208","v":0},0,0,0]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,S1173+S1185+S1197+S1209)","v":0},0,0,0,0,0,{"$f":"MAX(Y1173+Y1185+Y1197+Y1209,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":18.36084078945402},{"$f":"SUM(T1212:T1221)","v":17.92024869607847},17.479656602702921,17.036364580038203,16.592815403293343,16.099443994549194,15.661189354294727,15.22293471404026,14.784680073785792,14.346425433531325,13.908170793276856]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164+S1176+S1200)*(S1164+S1176+S1200<0)","v":0}]
[{"$f":"ROW()","v":1225},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1226},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1227},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1231},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1172+S1184+S1208)*(S1172+S1184+S1208<0)","v":0}]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1173+S1185+S1209)*(S1173+S1185+S1209<0)","v":0}]
[{"$f":"ROW()","v":1234},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1224:S1233)","v":0}]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,U1238-1)","v":69},68,67,66,65,64,63,62]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,U1242-1)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,U1243-1)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,U1245-1)","v":29},{"$f":"MAX(0,V1245-1)","v":28},{"$f":"MAX(0,W1245-1)","v":27},{"$f":"MAX(0,X1245-1)","v":26},{"$f":"MAX(0,Y1245-1)","v":25},{"$f":"MAX(0,Z1245-1)","v":24},{"$f":"MAX(0,AA1245-1)","v":23},{"$f":"MAX(0,AB1245-1)","v":22}]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,U1247-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561,54.598995281445561]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,29.390026369907915,27.84482874341705,26.286465066672235,24.695228626403622,23.150030999912758,22.259507723766514,21.368984447620271,20.478461171474027,19.587937895327784]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.051517117007144,7.628203950075509,7.2012838901915215,6.7653582031990744,6.3420450362674394,6.0980825671379089,5.8541200980083783,5.6101576288788477,5.3661951597493172]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,27.986301607002851,26.514905621401571,25.030972421687501,23.515736525505808,22.044340539904528,21.196350385673064,20.3483602314416,19.500370077210135,18.652379922978671]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T1305","v":0},{"$f":"U1305","v":0},{"$f":"V1305","v":0},{"$f":"W1305","v":0},{"$f":"X1305","v":0},{"$f":"Y1305","v":0},{"$f":"Z1305","v":0},{"$f":"AA1305","v":0},{"$f":"AB1305","v":0}]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":65.427845093917909},61.987938314894123,58.518721378551255,54.976323355108505,51.536416576084726,49.553940676577483,47.571464777070247,45.588988877563011,43.606512978055775]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline"]
[{"$f":"ROW()","v":1263},null,"Compression"]
[{"$f":"ROW()","v":1264},null,"Metering"]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1265&\"-\"&$D$2,Asset_Splits!$A:$F,E1265,FALSE)","v":0.44919752939624136},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1265","v":29.390026369907915}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1266&\"-\"&$D$2,Asset_Splits!$A:$F,E1266,FALSE)","v":0.12305948798175539},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1266","v":8.051517117007144}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1267&\"-\"&$D$2,Asset_Splits!$A:$F,E1267,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1267","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1236,4)","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1268&\"-\"&$D$2,Asset_Splits!$A:$F,E1268,FALSE)","v":0.42774298262200328},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!T1265*$F1268","v":27.986301607002851}]
[{"$f":"ROW()","v":1269},null,"Building"]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":65.427845093917909}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(T1272-Asset_NoReclass!T1265)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1274},null,"Pipeline"]
[{"$f":"ROW()","v":1275},null,"Compression"]
[{"$f":"ROW()","v":1276},null,"Metering"]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",{"$f":"D1265","v":"2011"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1277&\"-\"&$D$2,Asset_Splits!$A:$F,E1277,FALSE)","v":0.44919752939624136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1277","v":0},{"$f":"Asset_NoReclass!V1277*$F1277","v":-1.3166050253951437E-2},{"$f":"Asset_NoReclass!W1277*$F1277","v":-4.603881377774853E-2},{"$f":"Asset_NoReclass!X1277*$F1277","v":0},{"$f":"Asset_NoReclass!Y1277*$F1277","v":0},{"$f":"Asset_NoReclass!Z1277*$F1277","v":0},{"$f":"Asset_NoReclass!AA1277*$F1277","v":0},{"$f":"Asset_NoReclass!AB1277*$F1277","v":0},{"$f":"Asset_NoReclass!AC1277*$F1277","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",{"$f":"D1266","v":"2011"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1278&\"-\"&$D$2,Asset_Splits!$A:$F,E1278,FALSE)","v":0.12305948798175539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1278","v":0},{"$f":"Asset_NoReclass!V1277*$F1278","v":-3.6068929523522027E-3},{"$f":"Asset_NoReclass!W1277*$F1278","v":-1.2612520060811639E-2},{"$f":"Asset_NoReclass!X1277*$F1278","v":0},{"$f":"Asset_NoReclass!Y1277*$F1278","v":0},{"$f":"Asset_NoReclass!Z1277*$F1278","v":0},{"$f":"Asset_NoReclass!AA1277*$F1278","v":0},{"$f":"Asset_NoReclass!AB1277*$F1278","v":0},{"$f":"Asset_NoReclass!AC1277*$F1278","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",{"$f":"D1267","v":"2011"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1279&\"-\"&$D$2,Asset_Splits!$A:$F,E1279,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1279","v":0},{"$f":"Asset_NoReclass!V1277*$F1279","v":0},{"$f":"Asset_NoReclass!W1277*$F1279","v":0},{"$f":"Asset_NoReclass!X1277*$F1279","v":0},{"$f":"Asset_NoReclass!Y1277*$F1279","v":0},{"$f":"Asset_NoReclass!Z1277*$F1279","v":0},{"$f":"Asset_NoReclass!AA1277*$F1279","v":0},{"$f":"Asset_NoReclass!AB1277*$F1279","v":0},{"$f":"Asset_NoReclass!AC1277*$F1279","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",{"$f":"D1268","v":"2011"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1280&\"-\"&$D$2,Asset_Splits!$A:$F,E1280,FALSE)","v":0.42774298262200328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1277*$F1280","v":0},{"$f":"Asset_NoReclass!V1277*$F1280","v":-1.2537214112788693E-2},{"$f":"Asset_NoReclass!W1277*$F1280","v":-4.3839910580411826E-2},{"$f":"Asset_NoReclass!X1277*$F1280","v":0},{"$f":"Asset_NoReclass!Y1277*$F1280","v":0},{"$f":"Asset_NoReclass!Z1277*$F1280","v":0},{"$f":"Asset_NoReclass!AA1277*$F1280","v":0},{"$f":"Asset_NoReclass!AB1277*$F1280","v":0},{"$f":"Asset_NoReclass!AC1277*$F1280","v":0}]
[{"$f":"ROW()","v":1281},null,"Building"]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},-2.9310157319092332E-2,-0.10249124441897199,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,{"$f":"F1274","v":0}]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,0.44919752939624136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1289","v":-1.5451976264908629},{"$f":"Asset_NoReclass!V1289*$F1289","v":-1.5451976264908629},{"$f":"Asset_NoReclass!W1289*$F1289","v":-1.5451976264908629},{"$f":"Asset_NoReclass!X1289*$F1289","v":-1.5451976264908629},{"$f":"Asset_NoReclass!Y1289*$F1289","v":-0.89052327614624194},{"$f":"Asset_NoReclass!Z1289*$F1289","v":-0.89052327614624194},{"$f":"Asset_NoReclass!AA1289*$F1289","v":-0.89052327614624194},{"$f":"Asset_NoReclass!AB1289*$F1289","v":-0.89052327614624194},{"$f":"Asset_NoReclass!AC1289*$F1289","v":-0.89052327614624194}]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,0.12305948798175539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1290","v":-0.42331316693163534},{"$f":"Asset_NoReclass!V1289*$F1290","v":-0.42331316693163534},{"$f":"Asset_NoReclass!W1289*$F1290","v":-0.42331316693163534},{"$f":"Asset_NoReclass!X1289*$F1290","v":-0.42331316693163534},{"$f":"Asset_NoReclass!Y1289*$F1290","v":-0.24396246912953051},{"$f":"Asset_NoReclass!Z1289*$F1290","v":-0.24396246912953051},{"$f":"Asset_NoReclass!AA1289*$F1290","v":-0.24396246912953051},{"$f":"Asset_NoReclass!AB1289*$F1290","v":-0.24396246912953051},{"$f":"Asset_NoReclass!AC1289*$F1290","v":-0.24396246912953051}]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1291","v":0},{"$f":"Asset_NoReclass!V1289*$F1291","v":0},{"$f":"Asset_NoReclass!W1289*$F1291","v":0},{"$f":"Asset_NoReclass!X1289*$F1291","v":0},{"$f":"Asset_NoReclass!Y1289*$F1291","v":0},{"$f":"Asset_NoReclass!Z1289*$F1291","v":0},{"$f":"Asset_NoReclass!AA1289*$F1291","v":0},{"$f":"Asset_NoReclass!AB1289*$F1291","v":0},{"$f":"Asset_NoReclass!AC1289*$F1291","v":0}]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,0.42774298262200328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1289*$F1292","v":-1.4713959856012786},{"$f":"Asset_NoReclass!V1289*$F1292","v":-1.4713959856012786},{"$f":"Asset_NoReclass!W1289*$F1292","v":-1.4713959856012786},{"$f":"Asset_NoReclass!X1289*$F1292","v":-1.4713959856012786},{"$f":"Asset_NoReclass!Y1289*$F1292","v":-0.84799015423146429},{"$f":"Asset_NoReclass!Z1289*$F1292","v":-0.84799015423146429},{"$f":"Asset_NoReclass!AA1289*$F1292","v":-0.84799015423146429},{"$f":"Asset_NoReclass!AB1289*$F1292","v":-0.84799015423146429},{"$f":"Asset_NoReclass!AC1289*$F1292","v":-0.84799015423146429}]
[{"$f":"ROW()","v":1293},null,"Building"]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-3.4399067790237767},-3.4399067790237767,-3.4399067790237767,-3.4399067790237767,-1.9824758995072367,-1.9824758995072367,-1.9824758995072367,-1.9824758995072367,-1.9824758995072367]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":0},0,0,0,0,{"$f":"MAX(Y1250+Y1262+Y1274+Y1286,0)","v":0},{"$f":"Z1250+Z1262+Z1274+Z1286","v":0},0,0,0]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.390026369907915,27.84482874341705,26.286465066672235,24.695228626403622,23.150030999912758,22.259507723766514,21.368984447620271,20.478461171474027,19.587937895327784,18.69741461918154]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.051517117007144,7.628203950075509,7.2012838901915215,6.7653582031990744,6.3420450362674394,6.0980825671379089,5.8541200980083783,5.6101576288788477,5.3661951597493172,5.1222326906197866]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.986301607002851,26.514905621401571,25.030972421687501,23.515736525505808,22.044340539904528,21.196350385673064,20.3483602314416,19.500370077210135,18.652379922978671,17.804389768747207]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":0},0,0,0,0,{"$f":"MAX(Y1258+Y1270+Y1282+Y1294,0)","v":0},{"$f":"Z1258+Z1270+Z1282+Z1294","v":0},0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MAX(Y1259+Y1271+Y1283+Y1295,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":65.427845093917909},{"$f":"SUM(U1298:U1307)","v":61.987938314894123},58.518721378551255,54.976323355108505,51.536416576084726,49.553940676577483,47.571464777070247,45.588988877563011,43.606512978055775,41.624037078548533]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,V1324-1)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,V1328-1)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,V1329-1)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,V1331-1)","v":29},{"$f":"MAX(0,W1331-1)","v":28},{"$f":"MAX(0,X1331-1)","v":27},{"$f":"MAX(0,Y1331-1)","v":26},{"$f":"MAX(0,Z1331-1)","v":25},{"$f":"MAX(0,AA1331-1)","v":24},{"$f":"MAX(0,AB1331-1)","v":23}]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,V1333-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561,55.598995281445561]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},1.9788400844860801,1.9502608352834818,1.9170922519180846,1.8885130027154864,1.8185226347712669,1.7485322668270475,1.6785418988828282,1.6085515309386089]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},1.8186223282027698,1.7923570119043006,1.7618739391304681,1.7356086228319989,1.671285059295766,1.6069614957595331,1.5426379322233001,1.4783143686870672]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1389","v":0},-3.3341543827173199E-2,-3.2860011086197009E-2,-3.2301152497960027E-2,-3.1819619756983837E-2,0,1.179270087859687E-3,2.3585401757193741E-3,3.5378102635790611E-3]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1390","v":0},2.3100375584910928,2.2766750146609662,2.2379550221073945,2.2045924782772679,2.1228878574990064,2.041183236720745,1.9594786159424835,1.8777739951642221]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":6.0741584273527689},5.9864328507625508,5.884620060657987,5.796894484067769,5.6126955515660395,5.3978562693951853,5.183016987224331,4.9681777050534777]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline"]
[{"$f":"ROW()","v":1349},null,"Compression"]
[{"$f":"ROW()","v":1350},null,"Metering"]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1351&\"-\"&$D$2,Asset_Splits!$A:$F,E1351,FALSE)","v":0.32578012380696086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1351","v":1.9788400844860801}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1352&\"-\"&$D$2,Asset_Splits!$A:$F,E1352,FALSE)","v":0.29940317658052246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1352","v":1.8186223282027698}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1353&\"-\"&$D$2,Asset_Splits!$A:$F,E1353,FALSE)","v":-5.489080376473496E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1353","v":-3.3341543827173199E-2}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1322,4)","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1354&\"-\"&$D$2,Asset_Splits!$A:$F,E1354,FALSE)","v":0.38030577998899018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!U1351*$F1354","v":2.3100375584910928}]
[{"$f":"ROW()","v":1355},null,"Building"]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":6.0741584273527689}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(U1358-Asset_NoReclass!U1351)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1360},null,"Pipeline"]
[{"$f":"ROW()","v":1361},null,"Compression"]
[{"$f":"ROW()","v":1362},null,"Metering"]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",{"$f":"D1351","v":"2012"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1363&\"-\"&$D$2,Asset_Splits!$A:$F,E1363,FALSE)","v":0.32578012380696086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1363","v":0},{"$f":"Asset_NoReclass!W1363*$F1363","v":-4.5893341627988591E-3},{"$f":"Asset_NoReclass!X1363*$F1363","v":0},{"$f":"Asset_NoReclass!Y1363*$F1363","v":0},{"$f":"Asset_NoReclass!Z1363*$F1363","v":0},{"$f":"Asset_NoReclass!AA1363*$F1363","v":0},{"$f":"Asset_NoReclass!AB1363*$F1363","v":0},{"$f":"Asset_NoReclass!AC1363*$F1363","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",{"$f":"D1352","v":"2012"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1364&\"-\"&$D$2,Asset_Splits!$A:$F,E1364,FALSE)","v":0.29940317658052246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1364","v":0},{"$f":"Asset_NoReclass!W1363*$F1364","v":-4.2177564753633741E-3},{"$f":"Asset_NoReclass!X1363*$F1364","v":0},{"$f":"Asset_NoReclass!Y1363*$F1364","v":0},{"$f":"Asset_NoReclass!Z1363*$F1364","v":0},{"$f":"Asset_NoReclass!AA1363*$F1364","v":0},{"$f":"Asset_NoReclass!AB1363*$F1364","v":0},{"$f":"Asset_NoReclass!AC1363*$F1364","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",{"$f":"D1353","v":"2012"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1365&\"-\"&$D$2,Asset_Splits!$A:$F,E1365,FALSE)","v":-5.489080376473496E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1365","v":0},{"$f":"Asset_NoReclass!W1363*$F1365","v":7.7325847260790995E-5},{"$f":"Asset_NoReclass!X1363*$F1365","v":0},{"$f":"Asset_NoReclass!Y1363*$F1365","v":0},{"$f":"Asset_NoReclass!Z1363*$F1365","v":0},{"$f":"Asset_NoReclass!AA1363*$F1365","v":0},{"$f":"Asset_NoReclass!AB1363*$F1365","v":0},{"$f":"Asset_NoReclass!AC1363*$F1365","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",{"$f":"D1354","v":"2012"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1366&\"-\"&$D$2,Asset_Splits!$A:$F,E1366,FALSE)","v":0.38030577998899018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1363*$F1366","v":0},{"$f":"Asset_NoReclass!W1363*$F1366","v":-5.3574487234449471E-3},{"$f":"Asset_NoReclass!X1363*$F1366","v":0},{"$f":"Asset_NoReclass!Y1363*$F1366","v":0},{"$f":"Asset_NoReclass!Z1363*$F1366","v":0},{"$f":"Asset_NoReclass!AA1363*$F1366","v":0},{"$f":"Asset_NoReclass!AB1363*$F1366","v":0},{"$f":"Asset_NoReclass!AC1363*$F1366","v":0}]
[{"$f":"ROW()","v":1367},null,"Building"]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},-1.408721351434639E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,{"$f":"F1360","v":0}]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,0.32578012380696086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1375","v":-2.8579249202598286E-2},{"$f":"Asset_NoReclass!W1375*$F1375","v":-2.8579249202598286E-2},{"$f":"Asset_NoReclass!X1375*$F1375","v":-2.8579249202598286E-2},{"$f":"Asset_NoReclass!Y1375*$F1375","v":-6.9990367944219423E-2},{"$f":"Asset_NoReclass!Z1375*$F1375","v":-6.9990367944219423E-2},{"$f":"Asset_NoReclass!AA1375*$F1375","v":-6.9990367944219423E-2},{"$f":"Asset_NoReclass!AB1375*$F1375","v":-6.9990367944219423E-2},{"$f":"Asset_NoReclass!AC1375*$F1375","v":-6.9990367944219423E-2}]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,0.29940317658052246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1376","v":-2.6265316298469225E-2},{"$f":"Asset_NoReclass!W1375*$F1376","v":-2.6265316298469225E-2},{"$f":"Asset_NoReclass!X1375*$F1376","v":-2.6265316298469225E-2},{"$f":"Asset_NoReclass!Y1375*$F1376","v":-6.4323563536232892E-2},{"$f":"Asset_NoReclass!Z1375*$F1376","v":-6.4323563536232892E-2},{"$f":"Asset_NoReclass!AA1375*$F1376","v":-6.4323563536232892E-2},{"$f":"Asset_NoReclass!AB1375*$F1376","v":-6.4323563536232892E-2},{"$f":"Asset_NoReclass!AC1375*$F1376","v":-6.4323563536232892E-2}]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,-5.489080376473496E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1377","v":4.81532740976189E-4},{"$f":"Asset_NoReclass!W1375*$F1377","v":4.81532740976189E-4},{"$f":"Asset_NoReclass!X1375*$F1377","v":4.81532740976189E-4},{"$f":"Asset_NoReclass!Y1375*$F1377","v":1.179270087859687E-3},{"$f":"Asset_NoReclass!Z1375*$F1377","v":1.179270087859687E-3},{"$f":"Asset_NoReclass!AA1375*$F1377","v":1.179270087859687E-3},{"$f":"Asset_NoReclass!AB1375*$F1377","v":1.179270087859687E-3},{"$f":"Asset_NoReclass!AC1375*$F1377","v":1.179270087859687E-3}]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,0.38030577998899018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1375*$F1378","v":-3.3362543830126802E-2},{"$f":"Asset_NoReclass!W1375*$F1378","v":-3.3362543830126802E-2},{"$f":"Asset_NoReclass!X1375*$F1378","v":-3.3362543830126802E-2},{"$f":"Asset_NoReclass!Y1375*$F1378","v":-8.1704620778261391E-2},{"$f":"Asset_NoReclass!Z1375*$F1378","v":-8.1704620778261391E-2},{"$f":"Asset_NoReclass!AA1375*$F1378","v":-8.1704620778261391E-2},{"$f":"Asset_NoReclass!AB1375*$F1378","v":-8.1704620778261391E-2},{"$f":"Asset_NoReclass!AC1375*$F1378","v":-8.1704620778261391E-2}]
[{"$f":"ROW()","v":1379},null,"Building"]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-8.7725576590218124E-2},-8.7725576590218124E-2,-8.7725576590218124E-2,-0.21483928217085402,-0.21483928217085402,-0.21483928217085402,-0.21483928217085402,-0.21483928217085402]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":0},0,0,0,{"$f":"MAX(Y1336+Y1348+Y1360+Y1372,0)","v":0},{"$f":"Z1336+Z1348+Z1360+Z1372","v":0},0,0,0]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9788400844860801,1.9502608352834818,1.9170922519180846,1.8885130027154864,1.8185226347712669,1.7485322668270475,1.6785418988828282,1.6085515309386089,1.5385611629943896]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8186223282027698,1.7923570119043006,1.7618739391304681,1.7356086228319989,1.671285059295766,1.6069614957595331,1.5426379322233001,1.4783143686870672,1.4139908051508343]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.3341543827173199E-2,-3.2860011086197009E-2,-3.2301152497960027E-2,-3.1819619756983837E-2,0,1.179270087859687E-3,2.3585401757193741E-3,3.5378102635790611E-3,4.7170803514387481E-3]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3100375584910928,2.2766750146609662,2.2379550221073945,2.2045924782772679,2.1228878574990064,2.041183236720745,1.9594786159424835,1.8777739951642221,1.7960693743859606]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":0},0,0,0,{"$f":"MAX(Y1344+Y1356+Y1368+Y1380,0)","v":0},{"$f":"Z1344+Z1356+Z1368+Z1380","v":0},0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Y1345+Y1357+Y1369+Y1381,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":6.0741584273527689},{"$f":"SUM(V1384:V1393)","v":5.9864328507625508},5.884620060657987,5.796894484067769,5.6126955515660395,5.3978562693951853,5.183016987224331,4.9681777050534777,4.7533384228826234]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,W1410-1)","v":69},68,67,66,65,64]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,W1414-1)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,W1415-1)","v":14},13,12,11,10,9]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5,4]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,W1417-1)","v":29},{"$f":"MAX(0,X1417-1)","v":28},{"$f":"MAX(0,Y1417-1)","v":27},{"$f":"MAX(0,Z1417-1)","v":26},{"$f":"MAX(0,AA1417-1)","v":25},{"$f":"MAX(0,AB1417-1)","v":24}]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,W1419-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561,56.598995281445561]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9272404762227362,6.8766356313355335,6.8260307864483307,6.5822439726466051,6.3384571588448795,6.0946703450431539,5.8508835312414282]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.849685639187618,1.8361733242647476,1.8226610093418771,1.757565973293953,1.6924709372460289,1.6273759011981048,1.5622808651501807]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.16240040571620604,0.16121403902818704,0.16002767234016804,0.15431239832801918,0.14859712431587033,0.14288185030372147,0.13716657629157261]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1088795996688159,2.0934738222321392,2.0780680447954625,2.0038513289099105,1.9296346130243582,1.855417897138806,1.7812011812532538]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":11.048206120795376},10.967496816860606,10.886787512925839,10.497973673178487,10.109159833431137,9.7203459936837859,9.3315321539364362]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline"]
[{"$f":"ROW()","v":1435},null,"Compression"]
[{"$f":"ROW()","v":1436},null,"Metering"]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1437&\"-\"&$D$2,Asset_Splits!$A:$F,E1437,FALSE)","v":0.62700137927224286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1437","v":6.9272404762227362}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1438&\"-\"&$D$2,Asset_Splits!$A:$F,E1438,FALSE)","v":0.16741954476266202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1438","v":1.849685639187618}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1439&\"-\"&$D$2,Asset_Splits!$A:$F,E1439,FALSE)","v":1.4699255602276418E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1439","v":0.16240040571620604}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1408,4)","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1440&\"-\"&$D$2,Asset_Splits!$A:$F,E1440,FALSE)","v":0.19087982036281873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!V1437*$F1440","v":2.1088795996688159}]
[{"$f":"ROW()","v":1441},null,"Building"]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":11.048206120795376}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(V1444-Asset_NoReclass!V1437)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1446},null,"Pipeline"]
[{"$f":"ROW()","v":1447},null,"Compression"]
[{"$f":"ROW()","v":1448},null,"Metering"]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",{"$f":"D1437","v":"2013"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1449&\"-\"&$D$2,Asset_Splits!$A:$F,E1449,FALSE)","v":0.62700137927224286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1449","v":0},{"$f":"Asset_NoReclass!X1449*$F1449","v":0},{"$f":"Asset_NoReclass!Y1449*$F1449","v":0},{"$f":"Asset_NoReclass!Z1449*$F1449","v":0},{"$f":"Asset_NoReclass!AA1449*$F1449","v":0},{"$f":"Asset_NoReclass!AB1449*$F1449","v":0},{"$f":"Asset_NoReclass!AC1449*$F1449","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",{"$f":"D1438","v":"2013"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1450&\"-\"&$D$2,Asset_Splits!$A:$F,E1450,FALSE)","v":0.16741954476266202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1450","v":0},{"$f":"Asset_NoReclass!X1449*$F1450","v":0},{"$f":"Asset_NoReclass!Y1449*$F1450","v":0},{"$f":"Asset_NoReclass!Z1449*$F1450","v":0},{"$f":"Asset_NoReclass!AA1449*$F1450","v":0},{"$f":"Asset_NoReclass!AB1449*$F1450","v":0},{"$f":"Asset_NoReclass!AC1449*$F1450","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",{"$f":"D1439","v":"2013"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1451&\"-\"&$D$2,Asset_Splits!$A:$F,E1451,FALSE)","v":1.4699255602276418E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1451","v":0},{"$f":"Asset_NoReclass!X1449*$F1451","v":0},{"$f":"Asset_NoReclass!Y1449*$F1451","v":0},{"$f":"Asset_NoReclass!Z1449*$F1451","v":0},{"$f":"Asset_NoReclass!AA1449*$F1451","v":0},{"$f":"Asset_NoReclass!AB1449*$F1451","v":0},{"$f":"Asset_NoReclass!AC1449*$F1451","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",{"$f":"D1440","v":"2013"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1452&\"-\"&$D$2,Asset_Splits!$A:$F,E1452,FALSE)","v":0.19087982036281873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1449*$F1452","v":0},{"$f":"Asset_NoReclass!X1449*$F1452","v":0},{"$f":"Asset_NoReclass!Y1449*$F1452","v":0},{"$f":"Asset_NoReclass!Z1449*$F1452","v":0},{"$f":"Asset_NoReclass!AA1449*$F1452","v":0},{"$f":"Asset_NoReclass!AB1449*$F1452","v":0},{"$f":"Asset_NoReclass!AC1449*$F1452","v":0}]
[{"$f":"ROW()","v":1453},null,"Building"]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,{"$f":"F1446","v":0}]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,0.62700137927224286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1461","v":-5.0604844887203036E-2},{"$f":"Asset_NoReclass!X1461*$F1461","v":-5.0604844887203036E-2},{"$f":"Asset_NoReclass!Y1461*$F1461","v":-0.24378681380172595},{"$f":"Asset_NoReclass!Z1461*$F1461","v":-0.24378681380172595},{"$f":"Asset_NoReclass!AA1461*$F1461","v":-0.24378681380172595},{"$f":"Asset_NoReclass!AB1461*$F1461","v":-0.24378681380172595},{"$f":"Asset_NoReclass!AC1461*$F1461","v":-0.24378681380172595}]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,0.16741954476266202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1462","v":-1.351231492287041E-2},{"$f":"Asset_NoReclass!X1461*$F1462","v":-1.351231492287041E-2},{"$f":"Asset_NoReclass!Y1461*$F1462","v":-6.5095036047924146E-2},{"$f":"Asset_NoReclass!Z1461*$F1462","v":-6.5095036047924146E-2},{"$f":"Asset_NoReclass!AA1461*$F1462","v":-6.5095036047924146E-2},{"$f":"Asset_NoReclass!AB1461*$F1462","v":-6.5095036047924146E-2},{"$f":"Asset_NoReclass!AC1461*$F1462","v":-6.5095036047924146E-2}]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,1.4699255602276418E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1463","v":-1.1863666880189882E-3},{"$f":"Asset_NoReclass!X1461*$F1463","v":-1.1863666880189882E-3},{"$f":"Asset_NoReclass!Y1461*$F1463","v":-5.7152740121488559E-3},{"$f":"Asset_NoReclass!Z1461*$F1463","v":-5.7152740121488559E-3},{"$f":"Asset_NoReclass!AA1461*$F1463","v":-5.7152740121488559E-3},{"$f":"Asset_NoReclass!AB1461*$F1463","v":-5.7152740121488559E-3},{"$f":"Asset_NoReclass!AC1461*$F1463","v":-5.7152740121488559E-3}]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,0.19087982036281873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1461*$F1464","v":-1.5405777436676911E-2},{"$f":"Asset_NoReclass!X1461*$F1464","v":-1.5405777436676911E-2},{"$f":"Asset_NoReclass!Y1461*$F1464","v":-7.4216715885552176E-2},{"$f":"Asset_NoReclass!Z1461*$F1464","v":-7.4216715885552176E-2},{"$f":"Asset_NoReclass!AA1461*$F1464","v":-7.4216715885552176E-2},{"$f":"Asset_NoReclass!AB1461*$F1464","v":-7.4216715885552176E-2},{"$f":"Asset_NoReclass!AC1461*$F1464","v":-7.4216715885552176E-2}]
[{"$f":"ROW()","v":1465},null,"Building"]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-8.0709303934769341E-2},-8.0709303934769341E-2,-0.38881383974735112,-0.38881383974735112,-0.38881383974735112,-0.38881383974735112,-0.38881383974735112]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":0},0,0,{"$f":"MAX(Y1422+Y1434+Y1446+Y1458,0)","v":0},{"$f":"Z1422+Z1434+Z1446+Z1458","v":0},0,0,0]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9272404762227362,6.8766356313355335,6.8260307864483307,6.5822439726466051,6.3384571588448795,6.0946703450431539,5.8508835312414282,5.6070967174397026]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.849685639187618,1.8361733242647476,1.8226610093418771,1.757565973293953,1.6924709372460289,1.6273759011981048,1.5622808651501807,1.4971858291022566]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16240040571620604,0.16121403902818704,0.16002767234016804,0.15431239832801918,0.14859712431587033,0.14288185030372147,0.13716657629157261,0.13145130227942375]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1088795996688159,2.0934738222321392,2.0780680447954625,2.0038513289099105,1.9296346130243582,1.855417897138806,1.7812011812532538,1.7069844653677015]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0},0,0,{"$f":"MAX(Y1430+Y1442+Y1454+Y1466,0)","v":0},{"$f":"Z1430+Z1442+Z1454+Z1466","v":0},0,0,0]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MAX(Y1431+Y1443+Y1455+Y1467,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":11.048206120795376},{"$f":"SUM(W1470:W1479)","v":10.967496816860606},10.886787512925839,10.497973673178487,10.109159833431137,9.7203459936837859,9.3315321539364362,8.9427183141890847]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,X1496-1)","v":69},68,67,66,65]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,X1500-1)","v":4},3,2,1,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,X1501-1)","v":14},13,12,11,10]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,X1503-1)","v":29},{"$f":"MAX(0,Y1503-1)","v":28},{"$f":"MAX(0,Z1503-1)","v":27},{"$f":"MAX(0,AA1503-1)","v":26},{"$f":"MAX(0,AB1503-1)","v":25}]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,X1505-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561,57.598995281445561]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9053666350462937,4.7969624889218245,4.6315499893038306,4.4661374896858366,4.3007249900678426,4.1353124904498486]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1536353901075906,1.1281410960603115,1.0892396789547836,1.0503382618492556,1.0114368447437276,0.97253542763819956]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.99448132769441988,0.97250419383551012,0.9389695664618718,0.90543493908823347,0.87190031171459514,0.83836568434095682]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7271284231388324,2.6668613625750006,2.5749006259344833,2.482939889293966,2.3909791526534487,2.2990184160129314]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":9.7806117759871363},9.5644691413926459,9.2346598606549684,8.9048505799172908,8.575041299179615,8.2452320184419357]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline"]
[{"$f":"ROW()","v":1521},null,"Compression"]
[{"$f":"ROW()","v":1522},null,"Metering"]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1523&\"-\"&$D$2,Asset_Splits!$A:$F,E1523,FALSE)","v":0.50153985736247109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1523","v":4.9053666350462937}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1524&\"-\"&$D$2,Asset_Splits!$A:$F,E1524,FALSE)","v":0.11795125054855342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1524","v":1.1536353901075906}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1525&\"-\"&$D$2,Asset_Splits!$A:$F,E1525,FALSE)","v":0.10167884693430121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1525","v":0.99448132769441988}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1494,4)","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1526&\"-\"&$D$2,Asset_Splits!$A:$F,E1526,FALSE)","v":0.2788300451546743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!W1523*$F1526","v":2.7271284231388324}]
[{"$f":"ROW()","v":1527},null,"Building"]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":9.7806117759871363}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(W1530-Asset_NoReclass!W1523)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1532},null,"Pipeline"]
[{"$f":"ROW()","v":1533},null,"Compression"]
[{"$f":"ROW()","v":1534},null,"Metering"]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",{"$f":"D1523","v":"2014"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1535&\"-\"&$D$2,Asset_Splits!$A:$F,E1535,FALSE)","v":0.50153985736247109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1535","v":0},{"$f":"Asset_NoReclass!Y1535*$F1535","v":0},{"$f":"Asset_NoReclass!Z1535*$F1535","v":0},{"$f":"Asset_NoReclass!AA1535*$F1535","v":0},{"$f":"Asset_NoReclass!AB1535*$F1535","v":0},{"$f":"Asset_NoReclass!AC1535*$F1535","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",{"$f":"D1524","v":"2014"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1536&\"-\"&$D$2,Asset_Splits!$A:$F,E1536,FALSE)","v":0.11795125054855342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1536","v":0},{"$f":"Asset_NoReclass!Y1535*$F1536","v":0},{"$f":"Asset_NoReclass!Z1535*$F1536","v":0},{"$f":"Asset_NoReclass!AA1535*$F1536","v":0},{"$f":"Asset_NoReclass!AB1535*$F1536","v":0},{"$f":"Asset_NoReclass!AC1535*$F1536","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",{"$f":"D1525","v":"2014"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1537&\"-\"&$D$2,Asset_Splits!$A:$F,E1537,FALSE)","v":0.10167884693430121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1537","v":0},{"$f":"Asset_NoReclass!Y1535*$F1537","v":0},{"$f":"Asset_NoReclass!Z1535*$F1537","v":0},{"$f":"Asset_NoReclass!AA1535*$F1537","v":0},{"$f":"Asset_NoReclass!AB1535*$F1537","v":0},{"$f":"Asset_NoReclass!AC1535*$F1537","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",{"$f":"D1526","v":"2014"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1538&\"-\"&$D$2,Asset_Splits!$A:$F,E1538,FALSE)","v":0.2788300451546743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1535*$F1538","v":0},{"$f":"Asset_NoReclass!Y1535*$F1538","v":0},{"$f":"Asset_NoReclass!Z1535*$F1538","v":0},{"$f":"Asset_NoReclass!AA1535*$F1538","v":0},{"$f":"Asset_NoReclass!AB1535*$F1538","v":0},{"$f":"Asset_NoReclass!AC1535*$F1538","v":0}]
[{"$f":"ROW()","v":1539},null,"Building"]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,{"$f":"F1532","v":0}]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,0.50153985736247109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1547","v":-0.10840414612446925},{"$f":"Asset_NoReclass!Y1547*$F1547","v":-0.16541249961799417},{"$f":"Asset_NoReclass!Z1547*$F1547","v":-0.16541249961799417},{"$f":"Asset_NoReclass!AA1547*$F1547","v":-0.16541249961799417},{"$f":"Asset_NoReclass!AB1547*$F1547","v":-0.16541249961799417},{"$f":"Asset_NoReclass!AC1547*$F1547","v":-0.16541249961799417}]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,0.11795125054855342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1548","v":-2.5494294047279126E-2},{"$f":"Asset_NoReclass!Y1547*$F1548","v":-3.8901417105528045E-2},{"$f":"Asset_NoReclass!Z1547*$F1548","v":-3.8901417105528045E-2},{"$f":"Asset_NoReclass!AA1547*$F1548","v":-3.8901417105528045E-2},{"$f":"Asset_NoReclass!AB1547*$F1548","v":-3.8901417105528045E-2},{"$f":"Asset_NoReclass!AC1547*$F1548","v":-3.8901417105528045E-2}]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,0.10167884693430121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1549","v":-2.1977133858909752E-2},{"$f":"Asset_NoReclass!Y1547*$F1549","v":-3.3534627373638333E-2},{"$f":"Asset_NoReclass!Z1547*$F1549","v":-3.3534627373638333E-2},{"$f":"Asset_NoReclass!AA1547*$F1549","v":-3.3534627373638333E-2},{"$f":"Asset_NoReclass!AB1547*$F1549","v":-3.3534627373638333E-2},{"$f":"Asset_NoReclass!AC1547*$F1549","v":-3.3534627373638333E-2}]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,0.2788300451546743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1547*$F1550","v":-6.0267060563831923E-2},{"$f":"Asset_NoReclass!Y1547*$F1550","v":-9.1960736640517404E-2},{"$f":"Asset_NoReclass!Z1547*$F1550","v":-9.1960736640517404E-2},{"$f":"Asset_NoReclass!AA1547*$F1550","v":-9.1960736640517404E-2},{"$f":"Asset_NoReclass!AB1547*$F1550","v":-9.1960736640517404E-2},{"$f":"Asset_NoReclass!AC1547*$F1550","v":-9.1960736640517404E-2}]
[{"$f":"ROW()","v":1551},null,"Building"]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.21614263459449007},-0.32980928073767796,-0.32980928073767796,-0.32980928073767796,-0.32980928073767796,-0.32980928073767796]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0},0,{"$f":"MAX(Y1508+Y1520+Y1532+Y1544,0)","v":0},{"$f":"Z1508+Z1520+Z1532+Z1544","v":0},0,0,0]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9053666350462937,4.7969624889218245,4.6315499893038306,4.4661374896858366,4.3007249900678426,4.1353124904498486,3.9698999908318546]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1536353901075906,1.1281410960603115,1.0892396789547836,1.0503382618492556,1.0114368447437276,0.97253542763819956,0.93363401053267148]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99448132769441988,0.97250419383551012,0.9389695664618718,0.90543493908823347,0.87190031171459514,0.83836568434095682,0.80483105696731849]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7271284231388324,2.6668613625750006,2.5749006259344833,2.482939889293966,2.3909791526534487,2.2990184160129314,2.2070576793724141]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":0},{"$f":"X1516+X1528+X1540+X1552","v":0},{"$f":"MAX(Y1516+Y1528+Y1540+Y1552,0)","v":0},{"$f":"Z1516+Z1528+Z1540+Z1552","v":0},0,0,0]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},{"$f":"X1517+X1529+X1541+X1553","v":0},{"$f":"MAX(Y1517+Y1529+Y1541+Y1553,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":9.7806117759871363},{"$f":"SUM(X1556:X1565)","v":9.5644691413926459},9.2346598606549684,8.9048505799172908,8.575041299179615,8.2452320184419357,7.915422737704259]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Y1582-1)","v":69},68,67,66]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27,26]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27,26]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Y1586-1)","v":4},3,2,1]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Y1587-1)","v":14},13,12,11]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7,6]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Y1589-1)","v":29},{"$f":"MAX(0,Z1589-1)","v":28},{"$f":"MAX(0,AA1589-1)","v":27},{"$f":"MAX(0,AB1589-1)","v":26}]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Y1591-1)","v":61.598995281445561},60.598995281445561,59.598995281445561,58.598995281445561]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9461369733078495,6.7145990741975883,6.483061175087327,6.2515232759770658,6.0199853768668046]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1648305652225726,3.0593362130484869,2.9538418608744013,2.8483475087003156,2.74285315652623]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.78253340433885865,0.75644895752756336,0.73036451071626807,0.70428006390497278,0.67819561709367748]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0769457601991688,3.9410475681925297,3.8051493761858906,3.6692511841792514,3.5333529921726123]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":14.97044670306845},14.47143181296617,13.972416922863886,13.473402032761605,12.974387142659324]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline"]
[{"$f":"ROW()","v":1607},null,"Compression"]
[{"$f":"ROW()","v":1608},null,"Metering"]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Capex-\"&D1609&\"-\"&$D$2,Asset_Splits!$A:$F,E1609,FALSE)","v":0.46398996042543739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1609","v":6.9461369733078495}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Capex-\"&D1610&\"-\"&$D$2,Asset_Splits!$A:$F,E1610,FALSE)","v":0.21140521909569246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1610","v":3.1648305652225726}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Capex-\"&D1611&\"-\"&$D$2,Asset_Splits!$A:$F,E1611,FALSE)","v":5.2271880716723368E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1611","v":0.78253340433885865}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1580,4)","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Capex-\"&D1612&\"-\"&$D$2,Asset_Splits!$A:$F,E1612,FALSE)","v":0.27233293976214673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!X1609*$F1612","v":4.0769457601991688}]
[{"$f":"ROW()","v":1613},null,"Building"]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":14.97044670306845}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X1616-Asset_NoReclass!X1609)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable",{"$f":"D1609","v":"2015"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1621&\"-\"&$D$2,Asset_Splits!$A:$F,E1621,FALSE)","v":0.46398996042543739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1621","v":0},{"$f":"Asset_NoReclass!Z1621*$F1621","v":0},{"$f":"Asset_NoReclass!AA1621*$F1621","v":0},{"$f":"Asset_NoReclass!AB1621*$F1621","v":0},{"$f":"Asset_NoReclass!AC1621*$F1621","v":0}]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles",{"$f":"D1610","v":"2015"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1622&\"-\"&$D$2,Asset_Splits!$A:$F,E1622,FALSE)","v":0.21140521909569246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1622","v":0},{"$f":"Asset_NoReclass!Z1621*$F1622","v":0},{"$f":"Asset_NoReclass!AA1621*$F1622","v":0},{"$f":"Asset_NoReclass!AB1621*$F1622","v":0},{"$f":"Asset_NoReclass!AC1621*$F1622","v":0}]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection",{"$f":"D1611","v":"2015"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1623&\"-\"&$D$2,Asset_Splits!$A:$F,E1623,FALSE)","v":5.2271880716723368E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1623","v":0},{"$f":"Asset_NoReclass!Z1621*$F1623","v":0},{"$f":"Asset_NoReclass!AA1621*$F1623","v":0},{"$f":"Asset_NoReclass!AB1621*$F1623","v":0},{"$f":"Asset_NoReclass!AC1621*$F1623","v":0}]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms",{"$f":"D1612","v":"2015"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1624&\"-\"&$D$2,Asset_Splits!$A:$F,E1624,FALSE)","v":0.27233293976214673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1621*$F1624","v":0},{"$f":"Asset_NoReclass!Z1621*$F1624","v":0},{"$f":"Asset_NoReclass!AA1621*$F1624","v":0},{"$f":"Asset_NoReclass!AB1621*$F1624","v":0},{"$f":"Asset_NoReclass!AC1621*$F1624","v":0}]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,{"$f":"F1618","v":0}]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,0.46398996042543739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1633","v":-0.23153789911026165},{"$f":"Asset_NoReclass!Z1633*$F1633","v":-0.23153789911026165},{"$f":"Asset_NoReclass!AA1633*$F1633","v":-0.23153789911026165},{"$f":"Asset_NoReclass!AB1633*$F1633","v":-0.23153789911026165},{"$f":"Asset_NoReclass!AC1633*$F1633","v":-0.23153789911026165}]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,0.21140521909569246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1634","v":-0.10549435217408575},{"$f":"Asset_NoReclass!Z1633*$F1634","v":-0.10549435217408575},{"$f":"Asset_NoReclass!AA1633*$F1634","v":-0.10549435217408575},{"$f":"Asset_NoReclass!AB1633*$F1634","v":-0.10549435217408575},{"$f":"Asset_NoReclass!AC1633*$F1634","v":-0.10549435217408575}]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,5.2271880716723368E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1635","v":-2.6084446811295289E-2},{"$f":"Asset_NoReclass!Z1633*$F1635","v":-2.6084446811295289E-2},{"$f":"Asset_NoReclass!AA1633*$F1635","v":-2.6084446811295289E-2},{"$f":"Asset_NoReclass!AB1633*$F1635","v":-2.6084446811295289E-2},{"$f":"Asset_NoReclass!AC1633*$F1635","v":-2.6084446811295289E-2}]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,0.27233293976214673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1633*$F1636","v":-0.13589819200663894},{"$f":"Asset_NoReclass!Z1633*$F1636","v":-0.13589819200663894},{"$f":"Asset_NoReclass!AA1633*$F1636","v":-0.13589819200663894},{"$f":"Asset_NoReclass!AB1633*$F1636","v":-0.13589819200663894},{"$f":"Asset_NoReclass!AC1633*$F1636","v":-0.13589819200663894}]
[{"$f":"ROW()","v":1637},null,"Building"]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-0.49901489010228162},-0.49901489010228162,-0.49901489010228162,-0.49901489010228162,-0.49901489010228162]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9461369733078495,6.7145990741975883,6.483061175087327,6.2515232759770658,6.0199853768668046,5.7884474777565433]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1648305652225726,3.0593362130484869,2.9538418608744013,2.8483475087003156,2.74285315652623,2.6373588043521443]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78253340433885865,0.75644895752756336,0.73036451071626807,0.70428006390497278,0.67819561709367748,0.65211117028238219]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0769457601991688,3.9410475681925297,3.8051493761858906,3.6692511841792514,3.5333529921726123,3.3974548001659732]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":14.97044670306845},{"$f":"SUM(Y1642:Y1651)","v":14.47143181296617},13.972416922863886,13.473402032761605,12.974387142659324,12.475372252557044]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,Z1668-1)","v":69},68,67]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28,27]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28,27]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,Z1672-1)","v":4},3,2]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,Z1673-1)","v":14},13,12]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8,7]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,Z1675-1)","v":29},{"$f":"MAX(0,AA1675-1)","v":28},{"$f":"MAX(0,AB1675-1)","v":27}]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,Z1677-1)","v":61.598995281445561},60.598995281445561,59.598995281445561]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.852326414942925,2.8173242530217117,2.7823220911004984,2.7473199291792851]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.7249646418087786E-2,-9.4499292836175572E-2,-0.14174893925426335]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.9763514398330635E-2,-3.952702879666127E-2,-5.9290543194991906E-2]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":2.852326414942925},2.7503110922052931,2.6482957694676617,2.5462804467300297]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline"]
[{"$f":"ROW()","v":1693},null,"Compression"]
[{"$f":"ROW()","v":1694},null,"Metering"]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Y1695","v":2.852326414942925}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1699},null,"Building"]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":2.852326414942925}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Y1702-Asset_NoReclass!Y1695)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1707&\"-\"&$D$2,Asset_Splits!$A:$F,E1707,FALSE)","v":0.34310690768712804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1707","v":0},{"$f":"Asset_NoReclass!AA1707*$F1707","v":0},{"$f":"Asset_NoReclass!AB1707*$F1707","v":0},{"$f":"Asset_NoReclass!AC1707*$F1707","v":0}]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1708&\"-\"&$D$2,Asset_Splits!$A:$F,E1708,FALSE)","v":0.46316225004362294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1708","v":0},{"$f":"Asset_NoReclass!AA1707*$F1708","v":0},{"$f":"Asset_NoReclass!AB1707*$F1708","v":0},{"$f":"Asset_NoReclass!AC1707*$F1708","v":0}]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1709&\"-\"&$D$2,Asset_Splits!$A:$F,E1709,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1709","v":0},{"$f":"Asset_NoReclass!AA1707*$F1709","v":0},{"$f":"Asset_NoReclass!AB1707*$F1709","v":0},{"$f":"Asset_NoReclass!AC1707*$F1709","v":0}]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1666,4)","v":"2016"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1710&\"-\"&$D$2,Asset_Splits!$A:$F,E1710,FALSE)","v":0.19373084226924908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1707*$F1710","v":0},{"$f":"Asset_NoReclass!AA1707*$F1710","v":0},{"$f":"Asset_NoReclass!AB1707*$F1710","v":0},{"$f":"Asset_NoReclass!AC1707*$F1710","v":0}]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1704:Z1713)","v":0},0,0,0]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,{"$f":"F1704","v":0}]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,0.34310690768712804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1719","v":-3.5002161921213117E-2},{"$f":"Asset_NoReclass!AA1719*$F1719","v":-3.5002161921213117E-2},{"$f":"Asset_NoReclass!AB1719*$F1719","v":-3.5002161921213117E-2},{"$f":"Asset_NoReclass!AC1719*$F1719","v":-3.5002161921213117E-2}]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,0.46316225004362294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1720","v":-4.7249646418087786E-2},{"$f":"Asset_NoReclass!AA1719*$F1720","v":-4.7249646418087786E-2},{"$f":"Asset_NoReclass!AB1719*$F1720","v":-4.7249646418087786E-2},{"$f":"Asset_NoReclass!AC1719*$F1720","v":-4.7249646418087786E-2}]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1721","v":0},{"$f":"Asset_NoReclass!AA1719*$F1721","v":0},{"$f":"Asset_NoReclass!AB1719*$F1721","v":0},{"$f":"Asset_NoReclass!AC1719*$F1721","v":0}]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,0.19373084226924908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1719*$F1722","v":-1.9763514398330635E-2},{"$f":"Asset_NoReclass!AA1719*$F1722","v":-1.9763514398330635E-2},{"$f":"Asset_NoReclass!AB1719*$F1722","v":-1.9763514398330635E-2},{"$f":"Asset_NoReclass!AC1719*$F1722","v":-1.9763514398330635E-2}]
[{"$f":"ROW()","v":1723},null,"Building"]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.10201532273763153},-0.10201532273763153,-0.10201532273763153,-0.10201532273763153]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.852326414942925,2.8173242530217117,2.7823220911004984,2.7473199291792851,2.7123177672580718]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.7249646418087786E-2,-9.4499292836175572E-2,-0.14174893925426335,-0.18899858567235114]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.9763514398330635E-2,-3.952702879666127E-2,-5.9290543194991906E-2,-7.9054057593322541E-2]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":2.852326414942925},{"$f":"SUM(Z1728:Z1737)","v":2.7503110922052931},2.6482957694676617,2.5462804467300297,2.4442651239923978]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AA1754-1)","v":69},68]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29,28]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29,28]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AA1758-1)","v":4},3]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AA1759-1)","v":14},13]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9,8]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AA1761-1)","v":29},{"$f":"MAX(0,AB1761-1)","v":28}]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AA1763-1)","v":61.598995281445561},60.598995281445561]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.9928094319342398,5.9306293415762852,5.8684492512183306]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.1797273453941816E-2,-6.3594546907883631E-2]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.9679609272745899E-2,-3.9359218545491799E-2]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1774)","v":5.9928094319342398},5.8791524588495969,5.765495485764955]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline"]
[{"$f":"ROW()","v":1779},null,"Compression"]
[{"$f":"ROW()","v":1780},null,"Metering"]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!Z1781","v":5.9928094319342398}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1785},null,"Building"]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":5.9928094319342398}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Z1788-Asset_NoReclass!Z1781)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1793&\"-\"&$D$2,Asset_Splits!$A:$F,E1793,FALSE)","v":0.54708557398979807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1793","v":0},{"$f":"Asset_NoReclass!AB1793*$F1793","v":0},{"$f":"Asset_NoReclass!AC1793*$F1793","v":0}]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1794&\"-\"&$D$2,Asset_Splits!$A:$F,E1794,FALSE)","v":0.27976526728599266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1794","v":0},{"$f":"Asset_NoReclass!AB1793*$F1794","v":0},{"$f":"Asset_NoReclass!AC1793*$F1794","v":0}]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1795&\"-\"&$D$2,Asset_Splits!$A:$F,E1795,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1795","v":0},{"$f":"Asset_NoReclass!AB1793*$F1795","v":0},{"$f":"Asset_NoReclass!AC1793*$F1795","v":0}]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1752,4)","v":"2017"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1796&\"-\"&$D$2,Asset_Splits!$A:$F,E1796,FALSE)","v":0.17314915872420925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1793*$F1796","v":0},{"$f":"Asset_NoReclass!AB1793*$F1796","v":0},{"$f":"Asset_NoReclass!AC1793*$F1796","v":0}]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1790:AA1799)","v":0},0,0]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,{"$f":"F1790","v":0}]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,0.54708557398979807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1805","v":-6.2180090357954541E-2},{"$f":"Asset_NoReclass!AB1805*$F1805","v":-6.2180090357954541E-2},{"$f":"Asset_NoReclass!AC1805*$F1805","v":-6.2180090357954541E-2}]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,0.27976526728599266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1806","v":-3.1797273453941816E-2},{"$f":"Asset_NoReclass!AB1805*$F1806","v":-3.1797273453941816E-2},{"$f":"Asset_NoReclass!AC1805*$F1806","v":-3.1797273453941816E-2}]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1807","v":0},{"$f":"Asset_NoReclass!AB1805*$F1807","v":0},{"$f":"Asset_NoReclass!AC1805*$F1807","v":0}]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,0.17314915872420925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1805*$F1808","v":-1.9679609272745899E-2},{"$f":"Asset_NoReclass!AB1805*$F1808","v":-1.9679609272745899E-2},{"$f":"Asset_NoReclass!AC1805*$F1808","v":-1.9679609272745899E-2}]
[{"$f":"ROW()","v":1809},null,"Building"]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-0.11365697308464226},-0.11365697308464226,-0.11365697308464226]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9928094319342398,5.9306293415762852,5.8684492512183306,5.806269160860376]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.1797273453941816E-2,-6.3594546907883631E-2,-9.5391820361825447E-2]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.9679609272745899E-2,-3.9359218545491799E-2,-5.9038827818237702E-2]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":5.9928094319342398},{"$f":"SUM(AA1814:AA1823)","v":5.8791524588495969},5.765495485764955,5.6518385126803121]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70},{"$f":"MAX(0,AB1840-1)","v":69}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30},29]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30},29]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10},9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5},{"$f":"MAX(0,AB1844-1)","v":4}]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15},{"$f":"MAX(0,AB1845-1)","v":14}]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10},9]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30},{"$f":"MAX(0,AB1847-1)","v":29}]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561},{"$f":"MAX(0,AB1849-1)","v":61.598995281445561}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},0,0]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.1357173934397893,2.1031780300219802]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-5.5310403820553342E-2]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-2.3677043756281966E-2]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":2.1357173934397893},2.0241905824451449]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline"]
[{"$f":"ROW()","v":1865},null,"Compression"]
[{"$f":"ROW()","v":1866},null,"Metering"]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AA1867","v":2.1357173934397893}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1871},null,"Building"]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":2.1357173934397893}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA1874-Asset_NoReclass!AA1867)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1879&\"-\"&$D$2,Asset_Splits!$A:$F,E1879,FALSE)","v":0.29176269927929499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1879","v":0},{"$f":"Asset_NoReclass!AC1879*$F1879","v":0}]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1880&\"-\"&$D$2,Asset_Splits!$A:$F,E1880,FALSE)","v":0.49593818138679951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1880","v":0},{"$f":"Asset_NoReclass!AC1879*$F1880","v":0}]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1881&\"-\"&$D$2,Asset_Splits!$A:$F,E1881,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1881","v":0},{"$f":"Asset_NoReclass!AC1879*$F1881","v":0}]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1838,4)","v":"2018"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1882&\"-\"&$D$2,Asset_Splits!$A:$F,E1882,FALSE)","v":0.21229911933390547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1879*$F1882","v":0},{"$f":"Asset_NoReclass!AC1879*$F1882","v":0}]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1876:AB1885)","v":0},0]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,{"$f":"F1876","v":0}]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,0.29176269927929499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1891","v":-3.2539363417809254E-2},{"$f":"Asset_NoReclass!AC1891*$F1891","v":-3.2539363417809254E-2}]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,0.49593818138679951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1892","v":-5.5310403820553342E-2},{"$f":"Asset_NoReclass!AC1891*$F1892","v":-5.5310403820553342E-2}]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1893","v":0},{"$f":"Asset_NoReclass!AC1891*$F1893","v":0}]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,0.21229911933390547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1891*$F1894","v":-2.3677043756281966E-2},{"$f":"Asset_NoReclass!AC1891*$F1894","v":-2.3677043756281966E-2}]
[{"$f":"ROW()","v":1895},null,"Building"]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-0.11152681099464457},-0.11152681099464457]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":0},0,0]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1357173934397893,2.1031780300219802,2.0706386666041712]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-5.5310403820553342E-2,-0.11062080764110668]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.3677043756281966E-2,-4.7354087512563932E-2]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":2.1357173934397893},{"$f":"SUM(AB1900:AB1909)","v":2.0241905824451449},1.9126637714505006]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$56","v":70}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$57","v":30}]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$58","v":30}]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$59","v":10}]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$60","v":5}]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$61","v":15}]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$62","v":10}]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$63","v":30}]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$I$65","v":62.598995281445561}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},0]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.2162616745103039]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},3.2162616745103039]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline"]
[{"$f":"ROW()","v":1951},null,"Compression"]
[{"$f":"ROW()","v":1952},null,"Metering"]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AB1953","v":3.2162616745103039}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1957},null,"Building"]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":3.2162616745103039}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AB1960-Asset_NoReclass!AB1953)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D1965&\"-\"&$D$2,Asset_Splits!$A:$F,E1965,FALSE)","v":0.34560041414458753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1965","v":0}]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D1966&\"-\"&$D$2,Asset_Splits!$A:$F,E1966,FALSE)","v":0.29314290334058424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1966","v":0}]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D1967&\"-\"&$D$2,Asset_Splits!$A:$F,E1967,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1967","v":0}]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms",{"$f":"LEFT(A1924,4)","v":"2019"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D1968&\"-\"&$D$2,Asset_Splits!$A:$F,E1968,FALSE)","v":0.36125668251482823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1965*$F1968","v":0}]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1962:AC1971)","v":0}]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,{"$f":"F1962","v":0}]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,0]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,0]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,0.34560041414458753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1977","v":-2.6126844572086458E-2}]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,0.29314290334058424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1978","v":-2.2161139742689615E-2}]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1979","v":0}]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,0.36125668251482823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC1977*$F1980","v":-2.7310433692778368E-2}]
[{"$f":"ROW()","v":1981},null,"Building"]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-7.5598418007554444E-2}]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":0},0]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2162616745103039,3.1901348299382173]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.2161139742689615E-2]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.7310433692778368E-2]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},{"$f":"AC1946+AC1958+AC1970+AC1982","v":0}]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},{"$f":"AC1947+AC1959+AC1971+AC1983","v":0}]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":3.2162616745103039},{"$f":"SUM(AC1986:AC1995)","v":3.1406632565027492}]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline"]
[{"$f":"ROW()","v":2013},null,"Compression"]
[{"$f":"ROW()","v":2014},null,"Metering"]
[{"$f":"ROW()","v":2015},null,"Other Depreciable"]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2019},null,"Building"]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0}]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0}]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline"]
[{"$f":"ROW()","v":2037},null,"Compression"]
[{"$f":"ROW()","v":2038},null,"Metering"]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset_NoReclass!AC2039","v":5.2148864381724556}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2043},null,"Building"]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":5.2148864381724556}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AC2046-Asset_NoReclass!AC2039)<=0.0001,\"OK\",\"Check\")","v":"OK"}]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$C$6)","v":3},{"$f":"VLOOKUP(\"Redundant-\"&D2051&\"-\"&$D$2,Asset_Splits!$A:$F,E2051,FALSE)","v":0.30818101897501804}]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$D$6)","v":4},{"$f":"VLOOKUP(\"Redundant-\"&D2052&\"-\"&$D$2,Asset_Splits!$A:$F,E2052,FALSE)","v":0.35670727164090021}]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$E$6)","v":5},{"$f":"VLOOKUP(\"Redundant-\"&D2053&\"-\"&$D$2,Asset_Splits!$A:$F,E2053,FALSE)","v":0}]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms",{"$f":"LEFT(A2010,4)","v":"2020"},{"$f":"COLUMN(Asset_Splits!$F$6)","v":6},{"$f":"VLOOKUP(\"Redundant-\"&D2054&\"-\"&$D$2,Asset_Splits!$A:$F,E2054,FALSE)","v":0.3351117093840818}]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,{"$f":"F2048","v":0}]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,0]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,0]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,0.30818101897501804]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,0.35670727164090021]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,0]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,0.3351117093840818]
[{"$f":"ROW()","v":2067},null,"Building"]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0}]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2148864381724556]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0}]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0}]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":5.2148864381724556}]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline"]
[{"$f":"ROW()","v":2099},null,"Compression"]
[{"$f":"ROW()","v":2100},null,"Metering"]
[{"$f":"ROW()","v":2101},null,"Other Depreciable"]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2105},null,"Building"]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline"]
[{"$f":"ROW()","v":2111},null,"Compression"]
[{"$f":"ROW()","v":2112},null,"Metering"]
[{"$f":"ROW()","v":2113},null,"Other Depreciable"]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2117},null,"Building"]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2120},null,"Total"]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline"]
[{"$f":"ROW()","v":2123},null,"Compression"]
[{"$f":"ROW()","v":2124},null,"Metering"]
[{"$f":"ROW()","v":2125},null,"Other Depreciable"]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2129},null,"Building"]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2132},null,"Total"]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline"]
[{"$f":"ROW()","v":2147},null,"Compression"]
[{"$f":"ROW()","v":2148},null,"Metering"]
[{"$f":"ROW()","v":2149},null,"Other Depreciable"]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2153},null,"Building"]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2156},null,"Total"]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline"]
[{"$f":"ROW()","v":2159},null,"Compression"]
[{"$f":"ROW()","v":2160},null,"Metering"]
[{"$f":"ROW()","v":2161},null,"Other Depreciable"]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2165},null,"Building"]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2168},null,"Total"]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline"]
[{"$f":"ROW()","v":2185},null,"Compression"]
[{"$f":"ROW()","v":2186},null,"Metering"]
[{"$f":"ROW()","v":2187},null,"Other Depreciable"]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2191},null,"Building"]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline"]
[{"$f":"ROW()","v":2197},null,"Compression"]
[{"$f":"ROW()","v":2198},null,"Metering"]
[{"$f":"ROW()","v":2199},null,"Other Depreciable"]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2203},null,"Building"]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2218},null,"Total"]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline"]
[{"$f":"ROW()","v":2233},null,"Compression"]
[{"$f":"ROW()","v":2234},null,"Metering"]
[{"$f":"ROW()","v":2235},null,"Other Depreciable"]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2239},null,"Building"]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2242},null,"Total"]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline"]
[{"$f":"ROW()","v":2245},null,"Compression"]
[{"$f":"ROW()","v":2246},null,"Metering"]
[{"$f":"ROW()","v":2247},null,"Other Depreciable"]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2251},null,"Building"]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2254},null,"Total"]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline"]
[{"$f":"ROW()","v":2271},null,"Compression"]
[{"$f":"ROW()","v":2272},null,"Metering"]
[{"$f":"ROW()","v":2273},null,"Other Depreciable"]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2277},null,"Building"]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline"]
[{"$f":"ROW()","v":2283},null,"Compression"]
[{"$f":"ROW()","v":2284},null,"Metering"]
[{"$f":"ROW()","v":2285},null,"Other Depreciable"]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2289},null,"Building"]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2292},null,"Total"]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline"]
[{"$f":"ROW()","v":2295},null,"Compression"]
[{"$f":"ROW()","v":2296},null,"Metering"]
[{"$f":"ROW()","v":2297},null,"Other Depreciable"]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2301},null,"Building"]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2304},null,"Total"]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline"]
[{"$f":"ROW()","v":2319},null,"Compression"]
[{"$f":"ROW()","v":2320},null,"Metering"]
[{"$f":"ROW()","v":2321},null,"Other Depreciable"]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2325},null,"Building"]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2328},null,"Total"]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline"]
[{"$f":"ROW()","v":2331},null,"Compression"]
[{"$f":"ROW()","v":2332},null,"Metering"]
[{"$f":"ROW()","v":2333},null,"Other Depreciable"]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2337},null,"Building"]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2340},null,"Total"]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline"]
[{"$f":"ROW()","v":2357},null,"Compression"]
[{"$f":"ROW()","v":2358},null,"Metering"]
[{"$f":"ROW()","v":2359},null,"Other Depreciable"]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2363},null,"Building"]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline"]
[{"$f":"ROW()","v":2369},null,"Compression"]
[{"$f":"ROW()","v":2370},null,"Metering"]
[{"$f":"ROW()","v":2371},null,"Other Depreciable"]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2375},null,"Building"]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2378},null,"Total"]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline"]
[{"$f":"ROW()","v":2381},null,"Compression"]
[{"$f":"ROW()","v":2382},null,"Metering"]
[{"$f":"ROW()","v":2383},null,"Other Depreciable"]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2387},null,"Building"]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2390},null,"Total"]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline"]
[{"$f":"ROW()","v":2405},null,"Compression"]
[{"$f":"ROW()","v":2406},null,"Metering"]
[{"$f":"ROW()","v":2407},null,"Other Depreciable"]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2411},null,"Building"]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2414},null,"Total"]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline"]
[{"$f":"ROW()","v":2417},null,"Compression"]
[{"$f":"ROW()","v":2418},null,"Metering"]
[{"$f":"ROW()","v":2419},null,"Other Depreciable"]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2423},null,"Building"]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2426},null,"Total"]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline"]
[{"$f":"ROW()","v":2443},null,"Compression"]
[{"$f":"ROW()","v":2444},null,"Metering"]
[{"$f":"ROW()","v":2445},null,"Other Depreciable"]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2449},null,"Building"]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline"]
[{"$f":"ROW()","v":2455},null,"Compression"]
[{"$f":"ROW()","v":2456},null,"Metering"]
[{"$f":"ROW()","v":2457},null,"Other Depreciable"]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2461},null,"Building"]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2464},null,"Total"]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline"]
[{"$f":"ROW()","v":2467},null,"Compression"]
[{"$f":"ROW()","v":2468},null,"Metering"]
[{"$f":"ROW()","v":2469},null,"Other Depreciable"]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2473},null,"Building"]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2476},null,"Total"]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline"]
[{"$f":"ROW()","v":2491},null,"Compression"]
[{"$f":"ROW()","v":2492},null,"Metering"]
[{"$f":"ROW()","v":2493},null,"Other Depreciable"]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2497},null,"Building"]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2500},null,"Total"]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline"]
[{"$f":"ROW()","v":2503},null,"Compression"]
[{"$f":"ROW()","v":2504},null,"Metering"]
[{"$f":"ROW()","v":2505},null,"Other Depreciable"]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2509},null,"Building"]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2512},null,"Total"]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
[{"$f":"ROW()","v":2525}]

{"sheet":"Asset_Splits","index":19,"n_rows":293,"n_cols":6,"rows_kept":293,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
[null,{"$f":"MID(CELL(\"filename\",C2),FIND(\"]\",CELL(\"filename\",C2))+1,256)","v":"Asset_Splits"},"DBP's Asset Reclassification Splits"]
[]
[]
["Reference","Capex",null,null,"New Asset Classes"]
[null,2005,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B6&\"-\"&B7","v":"Capex-2005-Pipeline"},"Pipeline",{"$f":"1-SUM(D7:F7)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B6&\"-\"&B8","v":"Capex-2005-Compression"},"Compression",{"$f":"1-SUM(D8:F8)","v":0.98732840693266721},0,0,1.2671593067332827E-2]
[{"$f":"\"Capex-\"&B6&\"-\"&B9","v":"Capex-2005-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B6&\"-\"&B10","v":"Capex-2005-Other"},"Other",6.6163705213783786E-2,0.5936247074672063,0,0.34021158731900986]
[{"$f":"\"Capex-\"&B6&\"-\"&B11","v":"Capex-2005-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B6&\"-\"&B12","v":"Capex-2005-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B6&\"-\"&B13","v":"Capex-2005-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2006,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B15&\"-\"&B16","v":"Capex-2006-Pipeline"},"Pipeline",{"$f":"1-SUM(D16:F16)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B17","v":"Capex-2006-Compression"},"Compression",{"$f":"1-SUM(D17:F17)","v":0.99301823008023804},0,0,6.9817699197619234E-3]
[{"$f":"\"Capex-\"&B15&\"-\"&B18","v":"Capex-2006-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B19","v":"Capex-2006-Other"},"Other",0.37054626207479102,0.62945373792520898,0,0]
[{"$f":"\"Capex-\"&B15&\"-\"&B20","v":"Capex-2006-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B15&\"-\"&B21","v":"Capex-2006-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B15&\"-\"&B22","v":"Capex-2006-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2007,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B24&\"-\"&B25","v":"Capex-2007-Pipeline"},"Pipeline",{"$f":"1-SUM(D25:F25)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B26","v":"Capex-2007-Compression"},"Compression",{"$f":"1-SUM(D26:F26)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B27","v":"Capex-2007-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B24&\"-\"&B28","v":"Capex-2007-Other"},"Other",0.15465320588430076,0.23260985894248457,0,0.6127369351732147]
[{"$f":"\"Capex-\"&B24&\"-\"&B29","v":"Capex-2007-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B24&\"-\"&B30","v":"Capex-2007-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B24&\"-\"&B31","v":"Capex-2007-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2008,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B33&\"-\"&B34","v":"Capex-2008-Pipeline"},"Pipeline",{"$f":"1-SUM(D34:F34)","v":0.99983755901265692},0,1.6244098734312411E-4,0]
[{"$f":"\"Capex-\"&B33&\"-\"&B35","v":"Capex-2008-Compression"},"Compression",{"$f":"1-SUM(D35:F35)","v":0.81342426950997049},0,0,0.18657573049002957]
[{"$f":"\"Capex-\"&B33&\"-\"&B36","v":"Capex-2008-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B33&\"-\"&B37","v":"Capex-2008-Other"},"Other",0.32127056547967658,0.61690095003953693,0,6.1828484480786428E-2]
[{"$f":"\"Capex-\"&B33&\"-\"&B38","v":"Capex-2008-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B33&\"-\"&B39","v":"Capex-2008-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B33&\"-\"&B40","v":"Capex-2008-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2009,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B42&\"-\"&B43","v":"Capex-2009-Pipeline"},"Pipeline",{"$f":"1-SUM(D43:F43)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B42&\"-\"&B44","v":"Capex-2009-Compression"},"Compression",{"$f":"1-SUM(D44:F44)","v":1},0,0,0]
[{"$f":"\"Capex-\"&B42&\"-\"&B45","v":"Capex-2009-Metering"},"Metering",0,0,0,1]
[{"$f":"\"Capex-\"&B42&\"-\"&B46","v":"Capex-2009-Other"},"Other",0.74915999225416618,0.13245063408909108,0,0.11838937365674272]
[{"$f":"\"Capex-\"&B42&\"-\"&B47","v":"Capex-2009-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B42&\"-\"&B48","v":"Capex-2009-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B42&\"-\"&B49","v":"Capex-2009-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2010,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B51&\"-\"&B52","v":"Capex-2010-Pipeline"},"Pipeline",{"$f":"1-SUM(D52:F52)","v":0.97171302957534744},0,2.8286970424652592E-2,0]
[{"$f":"\"Capex-\"&B51&\"-\"&B53","v":"Capex-2010-Compression"},"Compression",{"$f":"1-SUM(D53:F53)","v":0.98159213305971982},0,0,1.8407866940280227E-2]
[{"$f":"\"Capex-\"&B51&\"-\"&B54","v":"Capex-2010-Metering"},"Metering",0.98326488578404858,0,0,1.6735114215951443E-2]
[{"$f":"\"Capex-\"&B51&\"-\"&B55","v":"Capex-2010-Other"},"Other",4.9339517208796591E-2,0,0,0.95066048279120341]
[{"$f":"\"Capex-\"&B51&\"-\"&B56","v":"Capex-2010-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B51&\"-\"&B57","v":"Capex-2010-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B51&\"-\"&B58","v":"Capex-2010-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2011,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B60&\"-\"&B61","v":"Capex-2011-Pipeline"},"Pipeline",{"$f":"1-SUM(D61:F61)","v":0.57891771513748491},0,0.31952524204811389,0.10155704281440121]
[{"$f":"\"Capex-\"&B60&\"-\"&B62","v":"Capex-2011-Compression"},"Compression",{"$f":"1-SUM(D62:F62)","v":0.73070770517351336},0,5.3534863699725319E-5,0.2692387599627869]
[{"$f":"\"Capex-\"&B60&\"-\"&B63","v":"Capex-2011-Metering"},"Metering",9.9021687723261254E-2,0,0.37120448252345267,0.52977382975328613]
[{"$f":"\"Capex-\"&B60&\"-\"&B64","v":"Capex-2011-Other"},"Other",0.44919752939624136,0.12305948798175539,0,0.42774298262200328]
[{"$f":"\"Capex-\"&B60&\"-\"&B65","v":"Capex-2011-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B60&\"-\"&B66","v":"Capex-2011-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B60&\"-\"&B67","v":"Capex-2011-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2012,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B69&\"-\"&B70","v":"Capex-2012-Pipeline"},"Pipeline",{"$f":"1-SUM(D70:F70)","v":0.6973562456305179},0,0.34799084396120372,-4.5347089591721623E-2]
[{"$f":"\"Capex-\"&B69&\"-\"&B71","v":"Capex-2012-Compression"},"Compression",{"$f":"1-SUM(D71:F71)","v":0.70049323386831008},0,-2.0555690475943536E-4,0.2997123230364494]
[{"$f":"\"Capex-\"&B69&\"-\"&B72","v":"Capex-2012-Metering"},"Metering",-1.8272440498209752E-2,0,0.16080035038108681,0.85747209011712289]
[{"$f":"\"Capex-\"&B69&\"-\"&B73","v":"Capex-2012-Other"},"Other",0.32578012380696086,0.29940317658052246,-5.489080376473496E-3,0.38030577998899018]
[{"$f":"\"Capex-\"&B69&\"-\"&B74","v":"Capex-2012-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B69&\"-\"&B75","v":"Capex-2012-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B69&\"-\"&B76","v":"Capex-2012-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2013,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B78&\"-\"&B79","v":"Capex-2013-Pipeline"},"Pipeline",{"$f":"1-SUM(D79:F79)","v":0.51812331002257861},0,0.41420915161590166,6.766753836151973E-2]
[{"$f":"\"Capex-\"&B78&\"-\"&B80","v":"Capex-2013-Compression"},"Compression",{"$f":"1-SUM(D80:F80)","v":0.83072438200081611},0,0,0.16927561799918384]
[{"$f":"\"Capex-\"&B78&\"-\"&B81","v":"Capex-2013-Metering"},"Metering",0.2010498746958711,0,0.11394961751589799,0.68500050778823096]
[{"$f":"\"Capex-\"&B78&\"-\"&B82","v":"Capex-2013-Other"},"Other",0.62700137927224286,0.16741954476266202,1.4699255602276418E-2,0.19087982036281873]
[{"$f":"\"Capex-\"&B78&\"-\"&B83","v":"Capex-2013-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B78&\"-\"&B84","v":"Capex-2013-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B78&\"-\"&B85","v":"Capex-2013-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2014,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B87&\"-\"&B88","v":"Capex-2014-Pipeline"},"Pipeline",{"$f":"1-SUM(D88:F88)","v":0.61025927064633367},0,0.32127014424259126,6.8470585111075039E-2]
[{"$f":"\"Capex-\"&B87&\"-\"&B89","v":"Capex-2014-Compression"},"Compression",{"$f":"1-SUM(D89:F89)","v":0.55212253145400514},0,0,0.44787746854599486]
[{"$f":"\"Capex-\"&B87&\"-\"&B90","v":"Capex-2014-Metering"},"Metering",0.40844280386974263,0,0,0.59155719613025737]
[{"$f":"\"Capex-\"&B87&\"-\"&B91","v":"Capex-2014-Other"},"Other",0.50153985736247109,0.11795125054855342,0.10167884693430121,0.2788300451546743]
[{"$f":"\"Capex-\"&B87&\"-\"&B92","v":"Capex-2014-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B87&\"-\"&B93","v":"Capex-2014-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B87&\"-\"&B94","v":"Capex-2014-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2015,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B96&\"-\"&B97","v":"Capex-2015-Pipeline"},"Pipeline",{"$f":"1-SUM(D97:F97)","v":0.74707824070804008},0,0.25292175929195998,0]
[{"$f":"\"Capex-\"&B96&\"-\"&B98","v":"Capex-2015-Compression"},"Compression",{"$f":"1-SUM(D98:F98)","v":0.42383664743189753},5.9759261114742182E-2,0,0.5164040914533603]
[{"$f":"\"Capex-\"&B96&\"-\"&B99","v":"Capex-2015-Metering"},"Metering",0.33879588847096309,-3.4413953975591865E-5,4.5424897932514252E-2,0.61581362755049829]
[{"$f":"\"Capex-\"&B96&\"-\"&B100","v":"Capex-2015-Other"},"Other",0.46398996042543739,0.21140521909569246,5.2271880716723368E-2,0.27233293976214673]
[{"$f":"\"Capex-\"&B96&\"-\"&B101","v":"Capex-2015-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B96&\"-\"&B102","v":"Capex-2015-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B96&\"-\"&B103","v":"Capex-2015-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B105&\"-\"&B106","v":"Capex-2016-Pipeline"},"Pipeline",{"$f":"1-SUM(D106:F106)","v":0},0,0.60148471272782533,0.39851528727217489]
[{"$f":"\"Capex-\"&B105&\"-\"&B107","v":"Capex-2016-Compression"},"Compression",{"$f":"1-SUM(D107:F107)","v":0.38214892936786227},3.9132128874451597E-2,2.4335102021403335E-2,0.5543838397362828]
[{"$f":"\"Capex-\"&B105&\"-\"&B108","v":"Capex-2016-Metering"},"Metering",0.99909209043976732,0,9.0790956023268157E-4,0]
[{"$f":"\"Capex-\"&B105&\"-\"&B109","v":"Capex-2016-Other"},"Other",0.34310690768712804,0.46316225004362294,0,0.19373084226924908]
[{"$f":"\"Capex-\"&B105&\"-\"&B110","v":"Capex-2016-Computers and Motor Vehicles"},"Computers and Motor Vehicles",1]
[{"$f":"\"Capex-\"&B105&\"-\"&B111","v":"Capex-2016-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection",1]
[{"$f":"\"Capex-\"&B105&\"-\"&B112","v":"Capex-2016-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications",1]
[]
[null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B114&\"-\"&B115","v":"Capex-2017-Pipeline"},"Pipeline",{"$f":"1-SUM(D115:F115)","v":0},0,0.7981846921510154,0.20181530784898455]
[{"$f":"\"Capex-\"&B114&\"-\"&B116","v":"Capex-2017-Compression"},"Compression",{"$f":"1-SUM(D116:F116)","v":0.48450660770093334},0,4.6469907962048487E-2,0.46902348433701813]
[{"$f":"\"Capex-\"&B114&\"-\"&B117","v":"Capex-2017-Metering"},"Metering",0.96060421742047764,0,3.9395782579522309E-2,0]
[{"$f":"\"Capex-\"&B114&\"-\"&B118","v":"Capex-2017-Other"},"Other",0.54708557398979807,0.27976526728599266,0,0.17314915872420925]
[{"$f":"\"Capex-\"&B114&\"-\"&B119","v":"Capex-2017-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B114&\"-\"&B120","v":"Capex-2017-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B114&\"-\"&B121","v":"Capex-2017-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B123&\"-\"&B124","v":"Capex-2018-Pipeline"},"Pipeline",{"$f":"1-SUM(D124:F124)","v":1.6808124782415113E-2},0,0.87433851643697402,0.10885335878061084]
[{"$f":"\"Capex-\"&B123&\"-\"&B125","v":"Capex-2018-Compression"},"Compression",{"$f":"1-SUM(D125:F125)","v":0.65992510255749037},0,9.512520024494911E-2,0.24494969719756049]
[{"$f":"\"Capex-\"&B123&\"-\"&B126","v":"Capex-2018-Metering"},"Metering",1,0,0,0]
[{"$f":"\"Capex-\"&B123&\"-\"&B127","v":"Capex-2018-Other"},"Other",0.29176269927929499,0.49593818138679951,0,0.21229911933390547]
[{"$f":"\"Capex-\"&B123&\"-\"&B128","v":"Capex-2018-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B123&\"-\"&B129","v":"Capex-2018-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B123&\"-\"&B130","v":"Capex-2018-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B132&\"-\"&B133","v":"Capex-2019-Pipeline"},"Pipeline",{"$f":"1-SUM(D133:F133)","v":1.3558023716803147E-3},0,0.97517501049121924,2.3469187137100483E-2]
[{"$f":"\"Capex-\"&B132&\"-\"&B134","v":"Capex-2019-Compression"},"Compression",{"$f":"1-SUM(D134:F134)","v":0.29544240454905579},3.8752122562524569E-2,0.11351506310832814,0.55229040978009147]
[{"$f":"\"Capex-\"&B132&\"-\"&B135","v":"Capex-2019-Metering"},"Metering",0.95688265963674002,0,4.3117340363260023E-2,0]
[{"$f":"\"Capex-\"&B132&\"-\"&B136","v":"Capex-2019-Other"},"Other",0.34560041414458753,0.29314290334058424,0,0.36125668251482823]
[{"$f":"\"Capex-\"&B132&\"-\"&B137","v":"Capex-2019-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B132&\"-\"&B138","v":"Capex-2019-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B132&\"-\"&B139","v":"Capex-2019-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Capex-\"&B141&\"-\"&B142","v":"Capex-2020-Pipeline"},"Pipeline",{"$f":"1-SUM(D142:F142)","v":5.1465720400365678E-2},0,0.79293114432713863,0.15560313527249572]
[{"$f":"\"Capex-\"&B141&\"-\"&B143","v":"Capex-2020-Compression"},"Compression",{"$f":"1-SUM(D143:F143)","v":0.61903005310662529},2.3648467551214826E-3,0.13074167775624868,0.24786342238200454]
[{"$f":"\"Capex-\"&B141&\"-\"&B144","v":"Capex-2020-Metering"},"Metering",0.97767277582377232,0,2.2327224176227647E-2,0]
[{"$f":"\"Capex-\"&B141&\"-\"&B145","v":"Capex-2020-Other"},"Other",0.30818101897501804,0.35670727164090021,0,0.3351117093840818]
[{"$f":"\"Capex-\"&B141&\"-\"&B146","v":"Capex-2020-Computers and Motor Vehicles"},"Computers and Motor Vehicles"]
[{"$f":"\"Capex-\"&B141&\"-\"&B147","v":"Capex-2020-Cathodic/Corrosion Protection"},"Cathodic/Corrosion Protection"]
[{"$f":"\"Capex-\"&B141&\"-\"&B148","v":"Capex-2020-SCADA, ECI (Electrical, Control & Instrumentation) and Communications"},"SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[]
[null,"Redundant Disposed (2005 on only)"]
[null,2005,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B151&\"-\"&B152","v":"Redundant-2005-Pipeline"},"Pipeline",{"$f":"1-SUM(D152:F152)","v":1},{"$f":"D7","v":0},{"$f":"E7","v":0},0]
[{"$f":"\"Redundant-\"&B151&\"-\"&B153","v":"Redundant-2005-Compression"},"Compression",{"$f":"1-SUM(D153:F153)","v":0.98732840693266721},{"$f":"D8","v":0},0,1.2671593067332827E-2]
[{"$f":"\"Redundant-\"&B151&\"-\"&B154","v":"Redundant-2005-Metering"},"Metering",1,{"$f":"D9","v":0},0,0]
[{"$f":"\"Redundant-\"&B151&\"-\"&B155","v":"Redundant-2005-Other"},"Other",6.6163705213783786E-2,{"$f":"D10","v":0.5936247074672063},0,0.34021158731900986]
[{"$f":"\"Redundant-\"&B151&\"-\"&B156","v":"Redundant-2005-"}]
[{"$f":"\"Redundant-\"&B151&\"-\"&B157","v":"Redundant-2005-"}]
[{"$f":"\"Redundant-\"&B151&\"-\"&B158","v":"Redundant-2005-"}]
[]
[null,2006,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B160&\"-\"&B161","v":"Redundant-2006-Pipeline"},"Pipeline",{"$f":"1-SUM(D161:F161)","v":1},{"$f":"D16","v":0},{"$f":"E16","v":0},0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B162","v":"Redundant-2006-Compression"},"Compression",{"$f":"1-SUM(D162:F162)","v":0.99301823008023804},{"$f":"D17","v":0},0,6.9817699197619234E-3]
[{"$f":"\"Redundant-\"&B160&\"-\"&B163","v":"Redundant-2006-Metering"},"Metering",1,{"$f":"D18","v":0},0,0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B164","v":"Redundant-2006-Other"},"Other",0.37054626207479102,{"$f":"D19","v":0.62945373792520898},0,0]
[{"$f":"\"Redundant-\"&B160&\"-\"&B165","v":"Redundant-2006-"}]
[{"$f":"\"Redundant-\"&B160&\"-\"&B166","v":"Redundant-2006-"}]
[{"$f":"\"Redundant-\"&B160&\"-\"&B167","v":"Redundant-2006-"}]
[]
[null,2007,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B169&\"-\"&B170","v":"Redundant-2007-Pipeline"},"Pipeline",{"$f":"1-SUM(D170:F170)","v":1},{"$f":"D25","v":0},{"$f":"E25","v":0},0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B171","v":"Redundant-2007-Compression"},"Compression",{"$f":"1-SUM(D171:F171)","v":1},{"$f":"D26","v":0},0,0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B172","v":"Redundant-2007-Metering"},"Metering",1,{"$f":"D27","v":0},0,0]
[{"$f":"\"Redundant-\"&B169&\"-\"&B173","v":"Redundant-2007-Other"},"Other",0.15465320588430076,{"$f":"D28","v":0.23260985894248457},0,0.6127369351732147]
[{"$f":"\"Redundant-\"&B169&\"-\"&B174","v":"Redundant-2007-"}]
[{"$f":"\"Redundant-\"&B169&\"-\"&B175","v":"Redundant-2007-"}]
[{"$f":"\"Redundant-\"&B169&\"-\"&B176","v":"Redundant-2007-"}]
[]
[null,2008,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B178&\"-\"&B179","v":"Redundant-2008-Pipeline"},"Pipeline",{"$f":"1-SUM(D179:F179)","v":0.99983755901265692},{"$f":"D34","v":0},{"$f":"E34","v":1.6244098734312411E-4},0]
[{"$f":"\"Redundant-\"&B178&\"-\"&B180","v":"Redundant-2008-Compression"},"Compression",{"$f":"1-SUM(D180:F180)","v":0.81342426950997049},{"$f":"D35","v":0},0,0.18657573049002957]
[{"$f":"\"Redundant-\"&B178&\"-\"&B181","v":"Redundant-2008-Metering"},"Metering",1,{"$f":"D36","v":0},0,0]
[{"$f":"\"Redundant-\"&B178&\"-\"&B182","v":"Redundant-2008-Other"},"Other",0.32127056547967658,{"$f":"D37","v":0.61690095003953693},0,6.1828484480786428E-2]
[{"$f":"\"Redundant-\"&B178&\"-\"&B183","v":"Redundant-2008-"}]
[{"$f":"\"Redundant-\"&B178&\"-\"&B184","v":"Redundant-2008-"}]
[{"$f":"\"Redundant-\"&B178&\"-\"&B185","v":"Redundant-2008-"}]
[]
[null,2009,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B187&\"-\"&B188","v":"Redundant-2009-Pipeline"},"Pipeline",{"$f":"1-SUM(D188:F188)","v":1},{"$f":"D43","v":0},{"$f":"E43","v":0},0]
[{"$f":"\"Redundant-\"&B187&\"-\"&B189","v":"Redundant-2009-Compression"},"Compression",{"$f":"1-SUM(D189:F189)","v":1},{"$f":"D44","v":0},0,0]
[{"$f":"\"Redundant-\"&B187&\"-\"&B190","v":"Redundant-2009-Metering"},"Metering",0,{"$f":"D45","v":0},0,1]
[{"$f":"\"Redundant-\"&B187&\"-\"&B191","v":"Redundant-2009-Other"},"Other",0.74915999225416618,{"$f":"D46","v":0.13245063408909108},0,0.11838937365674272]
[{"$f":"\"Redundant-\"&B187&\"-\"&B192","v":"Redundant-2009-"}]
[{"$f":"\"Redundant-\"&B187&\"-\"&B193","v":"Redundant-2009-"}]
[{"$f":"\"Redundant-\"&B187&\"-\"&B194","v":"Redundant-2009-"}]
[]
[null,2010,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B196&\"-\"&B197","v":"Redundant-2010-Pipeline"},"Pipeline",{"$f":"1-SUM(D197:F197)","v":0.97171302957534744},{"$f":"D52","v":0},{"$f":"E52","v":2.8286970424652592E-2},0]
[{"$f":"\"Redundant-\"&B196&\"-\"&B198","v":"Redundant-2010-Compression"},"Compression",{"$f":"1-SUM(D198:F198)","v":0.98159213305971982},{"$f":"D53","v":0},0,1.8407866940280227E-2]
[{"$f":"\"Redundant-\"&B196&\"-\"&B199","v":"Redundant-2010-Metering"},"Metering",0.98326488578404858,{"$f":"D54","v":0},0,1.6735114215951443E-2]
[{"$f":"\"Redundant-\"&B196&\"-\"&B200","v":"Redundant-2010-Other"},"Other",4.9339517208796591E-2,{"$f":"D55","v":0},0,0.95066048279120341]
[{"$f":"\"Redundant-\"&B196&\"-\"&B201","v":"Redundant-2010-"}]
[{"$f":"\"Redundant-\"&B196&\"-\"&B202","v":"Redundant-2010-"}]
[{"$f":"\"Redundant-\"&B196&\"-\"&B203","v":"Redundant-2010-"}]
[]
[null,2011,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B205&\"-\"&B206","v":"Redundant-2011-Pipeline"},"Pipeline",{"$f":"1-SUM(D206:F206)","v":0.57891771513748491},{"$f":"D61","v":0},{"$f":"E61","v":0.31952524204811389},0.10155704281440121]
[{"$f":"\"Redundant-\"&B205&\"-\"&B207","v":"Redundant-2011-Compression"},"Compression",{"$f":"1-SUM(D207:F207)","v":0.73070770517351336},{"$f":"D62","v":0},5.3534863699725319E-5,0.2692387599627869]
[{"$f":"\"Redundant-\"&B205&\"-\"&B208","v":"Redundant-2011-Metering"},"Metering",9.9021687723261254E-2,{"$f":"D63","v":0},0.37120448252345267,0.52977382975328613]
[{"$f":"\"Redundant-\"&B205&\"-\"&B209","v":"Redundant-2011-Other"},"Other",0.44919752939624136,{"$f":"D64","v":0.12305948798175539},0,0.42774298262200328]
[{"$f":"\"Redundant-\"&B205&\"-\"&B210","v":"Redundant-2011-"}]
[{"$f":"\"Redundant-\"&B205&\"-\"&B211","v":"Redundant-2011-"}]
[{"$f":"\"Redundant-\"&B205&\"-\"&B212","v":"Redundant-2011-"}]
[]
[null,2012,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B214&\"-\"&B215","v":"Redundant-2012-Pipeline"},"Pipeline",{"$f":"1-SUM(D215:F215)","v":0.6973562456305179},{"$f":"D70","v":0},{"$f":"E70","v":0.34799084396120372},-4.5347089591721623E-2]
[{"$f":"\"Redundant-\"&B214&\"-\"&B216","v":"Redundant-2012-Compression"},"Compression",{"$f":"1-SUM(D216:F216)","v":0.70049323386831008},{"$f":"D71","v":0},-2.0555690475943536E-4,0.2997123230364494]
[{"$f":"\"Redundant-\"&B214&\"-\"&B217","v":"Redundant-2012-Metering"},"Metering",-1.8272440498209752E-2,{"$f":"D72","v":0},0.16080035038108681,0.85747209011712289]
[{"$f":"\"Redundant-\"&B214&\"-\"&B218","v":"Redundant-2012-Other"},"Other",0.32578012380696086,{"$f":"D73","v":0.29940317658052246},-5.489080376473496E-3,0.38030577998899018]
[{"$f":"\"Redundant-\"&B214&\"-\"&B219","v":"Redundant-2012-"}]
[{"$f":"\"Redundant-\"&B214&\"-\"&B220","v":"Redundant-2012-"}]
[{"$f":"\"Redundant-\"&B214&\"-\"&B221","v":"Redundant-2012-"}]
[]
[null,2013,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B223&\"-\"&B224","v":"Redundant-2013-Pipeline"},"Pipeline",{"$f":"1-SUM(D224:F224)","v":0.51812331002257861},{"$f":"D79","v":0},{"$f":"E79","v":0.41420915161590166},6.766753836151973E-2]
[{"$f":"\"Redundant-\"&B223&\"-\"&B225","v":"Redundant-2013-Compression"},"Compression",{"$f":"1-SUM(D225:F225)","v":0.83072438200081611},{"$f":"D80","v":0},0,0.16927561799918384]
[{"$f":"\"Redundant-\"&B223&\"-\"&B226","v":"Redundant-2013-Metering"},"Metering",0.2010498746958711,{"$f":"D81","v":0},0.11394961751589799,0.68500050778823096]
[{"$f":"\"Redundant-\"&B223&\"-\"&B227","v":"Redundant-2013-Other"},"Other",0.62700137927224286,{"$f":"D82","v":0.16741954476266202},1.4699255602276418E-2,0.19087982036281873]
[{"$f":"\"Redundant-\"&B223&\"-\"&B228","v":"Redundant-2013-"}]
[{"$f":"\"Redundant-\"&B223&\"-\"&B229","v":"Redundant-2013-"}]
[{"$f":"\"Redundant-\"&B223&\"-\"&B230","v":"Redundant-2013-"}]
[]
[null,2014,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B232&\"-\"&B233","v":"Redundant-2014-Pipeline"},"Pipeline",{"$f":"1-SUM(D233:F233)","v":0.61025927064633367},{"$f":"D88","v":0},{"$f":"E88","v":0.32127014424259126},6.8470585111075039E-2]
[{"$f":"\"Redundant-\"&B232&\"-\"&B234","v":"Redundant-2014-Compression"},"Compression",{"$f":"1-SUM(D234:F234)","v":0.55212253145400514},{"$f":"D89","v":0},0,0.44787746854599486]
[{"$f":"\"Redundant-\"&B232&\"-\"&B235","v":"Redundant-2014-Metering"},"Metering",0.40844280386974263,{"$f":"D90","v":0},0,0.59155719613025737]
[{"$f":"\"Redundant-\"&B232&\"-\"&B236","v":"Redundant-2014-Other"},"Other",0.50153985736247109,{"$f":"D91","v":0.11795125054855342},0.10167884693430121,0.2788300451546743]
[{"$f":"\"Redundant-\"&B232&\"-\"&B237","v":"Redundant-2014-"}]
[{"$f":"\"Redundant-\"&B232&\"-\"&B238","v":"Redundant-2014-"}]
[{"$f":"\"Redundant-\"&B232&\"-\"&B239","v":"Redundant-2014-"}]
[]
[null,2015,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B241&\"-\"&B242","v":"Redundant-2015-Pipeline"},"Pipeline",{"$f":"1-SUM(D242:F242)","v":0.74707824070804008},{"$f":"D97","v":0},{"$f":"E97","v":0.25292175929195998},0]
[{"$f":"\"Redundant-\"&B241&\"-\"&B243","v":"Redundant-2015-Compression"},"Compression",{"$f":"1-SUM(D243:F243)","v":0.42383664743189753},{"$f":"D98","v":5.9759261114742182E-2},0,0.5164040914533603]
[{"$f":"\"Redundant-\"&B241&\"-\"&B244","v":"Redundant-2015-Metering"},"Metering",0.33879588847096309,{"$f":"D99","v":-3.4413953975591865E-5},4.5424897932514252E-2,0.61581362755049829]
[{"$f":"\"Redundant-\"&B241&\"-\"&B245","v":"Redundant-2015-Other"},"Other",0.46398996042543739,{"$f":"D100","v":0.21140521909569246},5.2271880716723368E-2,0.27233293976214673]
[{"$f":"\"Redundant-\"&B241&\"-\"&B246","v":"Redundant-2015-"}]
[{"$f":"\"Redundant-\"&B241&\"-\"&B247","v":"Redundant-2015-"}]
[{"$f":"\"Redundant-\"&B241&\"-\"&B248","v":"Redundant-2015-"}]
[]
[null,2016,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B250&\"-\"&B251","v":"Redundant-2016-Pipeline"},"Pipeline",{"$f":"1-SUM(D251:F251)","v":0},{"$f":"D106","v":0},{"$f":"E106","v":0.60148471272782533},0.39851528727217489]
[{"$f":"\"Redundant-\"&B250&\"-\"&B252","v":"Redundant-2016-Compression"},"Compression",{"$f":"1-SUM(D252:F252)","v":0.38214892936786227},{"$f":"D107","v":3.9132128874451597E-2},2.4335102021403335E-2,0.5543838397362828]
[{"$f":"\"Redundant-\"&B250&\"-\"&B253","v":"Redundant-2016-Metering"},"Metering",0.99909209043976732,{"$f":"D108","v":0},9.0790956023268157E-4,0]
[{"$f":"\"Redundant-\"&B250&\"-\"&B254","v":"Redundant-2016-Other"},"Other",0.34310690768712804,{"$f":"D109","v":0.46316225004362294},0,0.19373084226924908]
[{"$f":"\"Redundant-\"&B250&\"-\"&B255","v":"Redundant-2016-"}]
[{"$f":"\"Redundant-\"&B250&\"-\"&B256","v":"Redundant-2016-"}]
[{"$f":"\"Redundant-\"&B250&\"-\"&B257","v":"Redundant-2016-"}]
[]
[null,2017,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B259&\"-\"&B260","v":"Redundant-2017-Pipeline"},"Pipeline",{"$f":"1-SUM(D260:F260)","v":0},{"$f":"D115","v":0},{"$f":"E115","v":0.7981846921510154},0.20181530784898455]
[{"$f":"\"Redundant-\"&B259&\"-\"&B261","v":"Redundant-2017-Compression"},"Compression",{"$f":"1-SUM(D261:F261)","v":0.48450660770093334},{"$f":"D116","v":0},4.6469907962048487E-2,0.46902348433701813]
[{"$f":"\"Redundant-\"&B259&\"-\"&B262","v":"Redundant-2017-Metering"},"Metering",0.96060421742047764,{"$f":"D117","v":0},3.9395782579522309E-2,0]
[{"$f":"\"Redundant-\"&B259&\"-\"&B263","v":"Redundant-2017-Other"},"Other",0.54708557398979807,{"$f":"D118","v":0.27976526728599266},0,0.17314915872420925]
[{"$f":"\"Redundant-\"&B259&\"-\"&B264","v":"Redundant-2017-"}]
[{"$f":"\"Redundant-\"&B259&\"-\"&B265","v":"Redundant-2017-"}]
[{"$f":"\"Redundant-\"&B259&\"-\"&B266","v":"Redundant-2017-"}]
[]
[null,2018,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B268&\"-\"&B269","v":"Redundant-2018-Pipeline"},"Pipeline",{"$f":"1-SUM(D269:F269)","v":1.6808124782415113E-2},{"$f":"D124","v":0},{"$f":"E124","v":0.87433851643697402},0.10885335878061084]
[{"$f":"\"Redundant-\"&B268&\"-\"&B270","v":"Redundant-2018-Compression"},"Compression",{"$f":"1-SUM(D270:F270)","v":0.65992510255749037},{"$f":"D125","v":0},9.512520024494911E-2,0.24494969719756049]
[{"$f":"\"Redundant-\"&B268&\"-\"&B271","v":"Redundant-2018-Metering"},"Metering",1,{"$f":"D126","v":0},0,0]
[{"$f":"\"Redundant-\"&B268&\"-\"&B272","v":"Redundant-2018-Other"},"Other",0.29176269927929499,{"$f":"D127","v":0.49593818138679951},0,0.21229911933390547]
[{"$f":"\"Redundant-\"&B268&\"-\"&B273","v":"Redundant-2018-"}]
[{"$f":"\"Redundant-\"&B268&\"-\"&B274","v":"Redundant-2018-"}]
[{"$f":"\"Redundant-\"&B268&\"-\"&B275","v":"Redundant-2018-"}]
[]
[null,2019,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B277&\"-\"&B278","v":"Redundant-2019-Pipeline"},"Pipeline",{"$f":"1-SUM(D278:F278)","v":1.3558023716803147E-3},{"$f":"D133","v":0},{"$f":"E133","v":0.97517501049121924},2.3469187137100483E-2]
[{"$f":"\"Redundant-\"&B277&\"-\"&B279","v":"Redundant-2019-Compression"},"Compression",{"$f":"1-SUM(D279:F279)","v":0.29544240454905579},{"$f":"D134","v":3.8752122562524569E-2},0.11351506310832814,0.55229040978009147]
[{"$f":"\"Redundant-\"&B277&\"-\"&B280","v":"Redundant-2019-Metering"},"Metering",0.95688265963674002,{"$f":"D135","v":0},4.3117340363260023E-2,0]
[{"$f":"\"Redundant-\"&B277&\"-\"&B281","v":"Redundant-2019-Other"},"Other",0.34560041414458753,{"$f":"D136","v":0.29314290334058424},0,0.36125668251482823]
[{"$f":"\"Redundant-\"&B277&\"-\"&B282","v":"Redundant-2019-"}]
[{"$f":"\"Redundant-\"&B277&\"-\"&B283","v":"Redundant-2019-"}]
[{"$f":"\"Redundant-\"&B277&\"-\"&B284","v":"Redundant-2019-"}]
[]
[null,2020,"Original class","Computers and Motor Vehicles","Cathodic/Corrosion Protection","SCADA, ECI (Electrical, Control & Instrumentation) and Communications"]
[{"$f":"\"Redundant-\"&B286&\"-\"&B287","v":"Redundant-2020-Pipeline"},"Pipeline",{"$f":"1-SUM(D287:F287)","v":5.1465720400365678E-2},{"$f":"D142","v":0},{"$f":"E142","v":0.79293114432713863},0.15560313527249572]
[{"$f":"\"Redundant-\"&B286&\"-\"&B288","v":"Redundant-2020-Compression"},"Compression",{"$f":"1-SUM(D288:F288)","v":0.61903005310662529},{"$f":"D143","v":2.3648467551214826E-3},0.13074167775624868,0.24786342238200454]
[{"$f":"\"Redundant-\"&B286&\"-\"&B289","v":"Redundant-2020-Metering"},"Metering",0.97767277582377232,{"$f":"D144","v":0},2.2327224176227647E-2,0]
[{"$f":"\"Redundant-\"&B286&\"-\"&B290","v":"Redundant-2020-Other"},"Other",0.30818101897501804,{"$f":"D145","v":0.35670727164090021},0,0.3351117093840818]
[{"$f":"\"Redundant-\"&B286&\"-\"&B291","v":"Redundant-2020-"}]
[{"$f":"\"Redundant-\"&B286&\"-\"&B292","v":"Redundant-2020-"}]
[{"$f":"\"Redundant-\"&B286&\"-\"&B293","v":"Redundant-2020-"}]

{"sheet":"Tax_Asset","index":20,"n_rows":2949,"n_cols":39,"rows_kept":2949,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
["Tax_Asset"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"},{"$f":"Inputs!AI$5","v":"AA6"},{"$f":"Inputs!AJ$5","v":"AA6"},{"$f":"Inputs!AK$5","v":"AA6"},{"$f":"Inputs!AL$5","v":"AA6"},{"$f":"Inputs!AM$5","v":"AA6"}]
["Year",null,null,null,null,{"$f":"Inputs!F$6","v":1997},{"$f":"Inputs!G$6","v":1998},{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
["Days",null,null,null,null,{"$f":"Inputs!F$7","v":365},{"$f":"Inputs!G$7","v":365},{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365},{"$f":"Inputs!AI$7","v":365},{"$f":"Inputs!AJ$7","v":365},{"$f":"Inputs!AK$7","v":366},{"$f":"Inputs!AL$7","v":365},{"$f":"Inputs!AM$7","v":365}]
["Project Year",null,null,null,null,{"$f":"Inputs!F$8","v":0},{"$f":"Inputs!G$8","v":0},{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26},{"$f":"Inputs!AI$8","v":27},{"$f":"Inputs!AJ$8","v":28},{"$f":"Inputs!AK$8","v":29},{"$f":"Inputs!AL$8","v":30},{"$f":"Inputs!AM$8","v":31}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,{"$f":"\"Inflation Factor (convert \" &Inputs!$E$28& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2024 $ to nominal $)"},null,null,{"$f":"Inputs!F28","v":0.49439537359253594},{"$f":"Inputs!G28","v":0.49439537359253594},{"$f":"Inputs!H28","v":0.49439537359253594},{"$f":"Inputs!I28","v":0.52307906972360985},{"$f":"Inputs!J28","v":0.53941284113158239},{"$f":"Inputs!K28","v":0.55574661253955504},{"$f":"Inputs!L28","v":0.56889330659963055},{"$f":"Inputs!M28","v":0.58363353933365458},{"$f":"Inputs!N28","v":0.59996731074162701},{"$f":"Inputs!O28","v":0.61948815949749669},{"$f":"Inputs!P28","v":0.63781385424790493},{"$f":"Inputs!Q28","v":0.6613185496886459},{"$f":"Inputs!R28","v":0.67526201308569578},{"$f":"Inputs!S28","v":0.69318932316761683},{"$f":"Inputs!T28","v":0.71470209526592221},{"$f":"Inputs!U28","v":0.73045705127378824},{"$f":"Inputs!V28","v":0.75050881346561771},{"$f":"Inputs!W28","v":0.76339923201750803},{"$f":"Inputs!X28","v":0.77628965056939847},{"$f":"Inputs!Y28","v":0.78774780039330106},{"$f":"Inputs!Z28","v":0.8027866220371731},{"$f":"Inputs!AA28","v":0.81710930931705128},{"$f":"Inputs!AB28","v":0.83214813096092344},{"$f":"Inputs!AC28","v":0.83930947460086258},{"$f":"Inputs!AD28","v":0.86867098352461281},{"$f":"Inputs!AE28","v":0.93670374810403434},{"$f":"Inputs!AF28","v":0.97465886939571145},{"$f":"Inputs!AG28","v":1},{"$f":"Inputs!AH28","v":1.0369999999999999},{"$f":"Inputs!AI28","v":1.0596439037187981},{"$f":"Inputs!AJ28","v":1.0827822591016525},{"$f":"Inputs!AK28","v":1.1064258629816144},{"$f":"Inputs!AL28","v":1.1305857479510879},{"$f":"Inputs!AM28","v":1.1552731875098632}]
[{"$f":"ROW()","v":12},null,{"$f":"\"Inflation Factor (convert nominal to real \"&Inputs!$E$28&\" $)\"","v":"Inflation Factor (convert nominal to real 31/12/2024 $)"},null,null,{"$f":"Inputs!F29","v":2.0226726490854392},{"$f":"Inputs!G29","v":2.0226726490854392},{"$f":"Inputs!H29","v":2.0226726490854392},{"$f":"Inputs!I29","v":1.9117568602551633},{"$f":"Inputs!J29","v":1.8538676200258712},{"$f":"Inputs!K29","v":1.7993811881828168},{"$f":"Inputs!L29","v":1.7577988498004407},{"$f":"Inputs!M29","v":1.7134039300443886},{"$f":"Inputs!N29","v":1.6667574751095815},{"$f":"Inputs!O29","v":1.6142358569228488},{"$f":"Inputs!P29","v":1.567855563719569},{"$f":"Inputs!Q29","v":1.5121305768162832},{"$f":"Inputs!R29","v":1.4809066416017875},{"$f":"Inputs!S29","v":1.4426073319051897},{"$f":"Inputs!T29","v":1.399184368737475},{"$f":"Inputs!U29","v":1.3690058823529412},{"$f":"Inputs!V29","v":1.3324293893129771},{"$f":"Inputs!W29","v":1.3099305816135085},{"$f":"Inputs!X29","v":1.2881789667896679},{"$f":"Inputs!Y29","v":1.2694418181818181},{"$f":"Inputs!Z29","v":1.2456610169491524},{"$f":"Inputs!AA29","v":1.2238264680105171},{"$f":"Inputs!AB29","v":1.201709122203098},{"$f":"Inputs!AC29","v":1.1914556313993172},{"$f":"Inputs!AD29","v":1.1511838417147569},{"$f":"Inputs!AE29","v":1.0675733944954127},{"$f":"Inputs!AF29","v":1.026},{"$f":"Inputs!AG29","v":1},{"$f":"Inputs!AH29","v":0.96432015429122475},{"$f":"Inputs!AI29","v":0.94371325734099998},{"$f":"Inputs!AJ29","v":0.92354671642816344},{"$f":"Inputs!AK29","v":0.90381112142948627},{"$f":"Inputs!AL29","v":0.88449726330997636},{"$f":"Inputs!AM29","v":0.86559612982575385}]
["DBNGP Asset Account Summary [m$ OD]"]
["All Tax Assets"]
[{"$f":"ROW()","v":15},"DBNGP Asset Including BEP and Shippers' Financed Capex"]
[{"$f":"ROW()","v":16},null,"Opening Value",null,null,null,{"$f":"G22+G29","v":0},{"$f":"H22+H29","v":0},{"$f":"I22+I29","v":1549.9999999999998},{"$f":"J22+J29","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,409.37062779402396,603.84967228125925,456.68846043511712,1061.7940284542481,1009.1601869278777,1574.1605047381518,1634.3733447469517,1572.6792332178909,1499.1016506381113,1415.9585388472151,1341.9106190540774,1263.1866408497876,1198.0041735551911,1130.0212925247204,1057.4946974103775,{"$f":"AD22+AD29","v":987.23310896374824},917.14424355350718,840.92595481938986,769.83809258041083,678.46431640785454,{"$f":"AI22+AI29","v":549.73946507736844},487.40920542862739,451.87731997575725,402.80674697584453,373.16219459451867]
[{"$f":"ROW()","v":17},null,"Capex",null,null,null,{"$f":"G23+G30","v":0},0,{"$f":"I23+I30","v":5.0594982414987797},3.26741196,1.2552523400000002,0.77395160000000007,3.3767054100000009,54.762249249999996,396.83198636999998,12.97804318,628.42845723000005,1.2817655700000001,618.86641092000013,146.28134829208332,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,18.082711943499994,32.43024982824997,31.267105897624987,28.650700880250149,31.29915159629989,{"$f":"AD23+AD30","v":39.087719305480569},42.075248918071708,52.180689076781562,39.21586478962665,40.431721967110718,{"$f":"AI23+AI30","v":66.619301145247476},81.485762677388948,70.343373415508509,59.290538452657465,46.111494388906642]
[{"$f":"ROW()","v":18},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G24+G31","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457925,-2.180727113956201,-0.77966537558071014,0,0,0,0,0,{"$f":"AD24+AD31","v":0},0,0,0,0,{"$f":"AI24+AI31","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},null,"Depreciation",null,null,null,{"$f":"G25+G32","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963245,-202.80186983682873,-160.95267577325791,-23.805568066791789,-54.466002434739742,-54.589875004630734,-82.167962865566253,-92.731186568545709,-93.988316316775482,-93.659477622549574,-96.055943285687022,-97.232143449047229,-98.16661621996974,-99.971383722746594,-101.5242052278838,-102.91555809641176,{"$f":"AD25+AD32","v":-112.15937212535654},-119.87035027939997,-124.26306072973,-131.95662851169197,-133.22831104102559,{"$f":"AI25+AI32","v":-128.94956079398858},-117.01764813025912,-119.41394641542119,-88.935090833983409,-90.700012916562457]
[{"$f":"ROW()","v":20},null,"Closing Value",null,null,{"$f":"F26+F33","v":0},0,1549.9999999999998,1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,409.2862978302922,603.40074432719518,455.84281324697474,1061.2861013172635,1008.527472155052,1573.4256482947176,1633.8530403560542,1572.0397717342726,1498.7051894660119,1415.5766988853422,1341.5842023859473,1262.76118754853,1197.4502744580677,1129.2998957300697,1057.1477881770868,985.87829091026538,{"$f":"AD26+AD33","v":914.16145614387221},839.34914219217865,768.8435831664417,677.09732885834558,585.66772733393952,{"$f":"AI26+AI33","v":487.40920542862739},451.87731997575725,402.80674697584453,373.16219459451867,328.57367606686279]
[{"$f":"ROW()","v":21},"Shippers'  Asset Account"]
[{"$f":"ROW()","v":22},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,{"$f":"Shippers_Asset!I18*I$11","v":0},{"$f":"Shippers_Asset!J18*J$11","v":0},{"$f":"Shippers_Asset!K18*K$11","v":0},{"$f":"Shippers_Asset!L18*L$11","v":0},{"$f":"Shippers_Asset!M18*M$11","v":0},{"$f":"Shippers_Asset!N18*N$11","v":0},{"$f":"Shippers_Asset!O18*O$11","v":2.6761855837317396},{"$f":"Shippers_Asset!P18*P$11","v":15.62464466209955},{"$f":"Shippers_Asset!Q18*Q$11","v":23.792785293497637},{"$f":"Shippers_Asset!R18*R$11","v":24.59818563396189},{"$f":"Shippers_Asset!S18*S$11","v":24.464971215925022},{"$f":"Shippers_Asset!T18*T$11","v":24.41356406519937},{"$f":"Shippers_Asset!U18*U$11","v":24.123203577980561},{"$f":"Shippers_Asset!V18*V$11","v":23.934129815427763},{"$f":"Shippers_Asset!W18*W$11","v":23.479311636559309},{"$f":"Shippers_Asset!X18*X$11","v":22.995251037237757},{"$f":"Shippers_Asset!Y18*Y$11","v":22.441145933946846},{"$f":"Shippers_Asset!Z18*Z$11","v":22.711102414756621},{"$f":"Shippers_Asset!AA18*AA$11","v":31.599943490892986},{"$f":"Shippers_Asset!AB18*AB$11","v":39.917289303998352},{"$f":"Shippers_Asset!AC18*AC$11","v":40.657762141662928},{"$f":"Shippers_Asset!AD18*AD$11","v":40.082787777431236},{"$f":"Shippers_Asset!AE18*AE$11","v":41.068272966342924},{"$f":"Shippers_Asset!AF18*AF$11","v":40.491358219517764},{"$f":"Shippers_Asset!AG18*AG$11","v":39.244871489707549},{"$f":"Shippers_Asset!AH18*AH$11","v":38.31259699569889},{"$f":"Shippers_Asset!AI18*AI$11","v":0},{"$f":"Shippers_Asset!AJ18*AJ$11","v":0},{"$f":"Shippers_Asset!AK18*AK$11","v":0},{"$f":"Shippers_Asset!AL18*AL$11","v":0},{"$f":"Shippers_Asset!AM18*AM$11","v":0}]
[{"$f":"ROW()","v":23},null,"Capex",null,null,null,null,null,{"$f":"Shippers_Asset!I19*I$11","v":0},{"$f":"Shippers_Asset!J19*J$11","v":0},{"$f":"Shippers_Asset!K19*K$11","v":0},{"$f":"Shippers_Asset!L19*L$11","v":0},{"$f":"Shippers_Asset!M19*M$11","v":0},{"$f":"Shippers_Asset!N19*N$11","v":2.59185562},{"$f":"Shippers_Asset!O19*O$11","v":12.583896129999999},{"$f":"Shippers_Asset!P19*P$11","v":7.7520983599999997},{"$f":"Shippers_Asset!Q19*Q$11","v":1.0110018199999999},{"$f":"Shippers_Asset!R19*R$11","v":0},{"$f":"Shippers_Asset!S19*S$11","v":0},{"$f":"Shippers_Asset!T19*T$11","v":0},{"$f":"Shippers_Asset!U19*U$11","v":0},{"$f":"Shippers_Asset!V19*V$11","v":0},{"$f":"Shippers_Asset!W19*W$11","v":0},{"$f":"Shippers_Asset!X19*X$11","v":0},{"$f":"Shippers_Asset!Y19*Y$11","v":0.72293341},{"$f":"Shippers_Asset!Z19*Z$11","v":9.2547000700000002},{"$f":"Shippers_Asset!AA19*AA$11","v":9.1027318399999988},{"$f":"Shippers_Asset!AB19*AB$11","v":2.2316420400000783},{"$f":"Shippers_Asset!AC19*AC$11","v":0},{"$f":"Shippers_Asset!AD19*AD$11","v":0},{"$f":"Shippers_Asset!AE19*AE$11","v":0},{"$f":"Shippers_Asset!AF19*AF$11","v":0},{"$f":"Shippers_Asset!AG19*AG$11","v":0},{"$f":"Shippers_Asset!AH19*AH$11","v":0},{"$f":"Shippers_Asset!AI19*AI$11","v":0},{"$f":"Shippers_Asset!AJ19*AJ$11","v":0},{"$f":"Shippers_Asset!AK19*AK$11","v":0},{"$f":"Shippers_Asset!AL19*AL$11","v":0},{"$f":"Shippers_Asset!AM19*AM$11","v":0}]
[{"$f":"ROW()","v":24},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"Shippers_Asset!I20*I$11","v":0},{"$f":"Shippers_Asset!J20*J$11","v":0},{"$f":"Shippers_Asset!K20*K$11","v":0},{"$f":"Shippers_Asset!L20*L$11","v":0},{"$f":"Shippers_Asset!M20*M$11","v":0},{"$f":"Shippers_Asset!N20*N$11","v":0},{"$f":"Shippers_Asset!O20*O$11","v":0},{"$f":"Shippers_Asset!P20*P$11","v":0},{"$f":"Shippers_Asset!Q20*Q$11","v":0},{"$f":"Shippers_Asset!R20*R$11","v":0},{"$f":"Shippers_Asset!S20*S$11","v":0},{"$f":"Shippers_Asset!T20*T$11","v":0},{"$f":"Shippers_Asset!U20*U$11","v":0},{"$f":"Shippers_Asset!V20*V$11","v":0},{"$f":"Shippers_Asset!W20*W$11","v":0},{"$f":"Shippers_Asset!X20*X$11","v":0},{"$f":"Shippers_Asset!Y20*Y$11","v":0},{"$f":"Shippers_Asset!Z20*Z$11","v":0},{"$f":"Shippers_Asset!AA20*AA$11","v":0},{"$f":"Shippers_Asset!AB20*AB$11","v":0},{"$f":"Shippers_Asset!AC20*AC$11","v":0},{"$f":"Shippers_Asset!AD20*AD$11","v":0},{"$f":"Shippers_Asset!AE20*AE$11","v":0},{"$f":"Shippers_Asset!AF20*AF$11","v":0},{"$f":"Shippers_Asset!AG20*AG$11","v":0},{"$f":"Shippers_Asset!AH20*AH$11","v":0},{"$f":"Shippers_Asset!AI20*AI$11","v":0},{"$f":"Shippers_Asset!AJ20*AJ$11","v":0},{"$f":"Shippers_Asset!AK20*AK$11","v":0},{"$f":"Shippers_Asset!AL20*AL$11","v":0},{"$f":"Shippers_Asset!AM20*AM$11","v":0}]
[{"$f":"ROW()","v":25},null,"Depreciation",null,null,null,null,null,{"$f":"Shippers_Asset!I21*I$11","v":0},{"$f":"Shippers_Asset!J21*J$11","v":0},{"$f":"Shippers_Asset!K21*K$11","v":0},{"$f":"Shippers_Asset!L21*L$11","v":0},{"$f":"Shippers_Asset!M21*M$11","v":0},{"$f":"Shippers_Asset!N21*N$11","v":0},{"$f":"Shippers_Asset!O21*O$11","v":-8.4365005696262568E-2},{"$f":"Shippers_Asset!P21*P$11","v":-0.42960491674429779},{"$f":"Shippers_Asset!Q21*Q$11","v":-0.71352861652021704},{"$f":"Shippers_Asset!R21*R$11","v":-0.76592919086251099},{"$f":"Shippers_Asset!S21*S$11","v":-0.78626359415974567},{"$f":"Shippers_Asset!T21*T$11","v":-0.81066487811642751},{"$f":"Shippers_Asset!U21*U$11","v":-0.82853524617109819},{"$f":"Shippers_Asset!V21*V$11","v":-0.85127935096795193},{"$f":"Shippers_Asset!W21*W$11","v":-0.86590056119450065},{"$f":"Shippers_Asset!X21*X$11","v":-0.88052177142104948},{"$f":"Shippers_Asset!Y21*Y$11","v":-0.87843023044793023},{"$f":"Shippers_Asset!Z21*Z$11","v":-0.91975809098708761},{"$f":"Shippers_Asset!AA21*AA$11","v":-1.506782821545207},{"$f":"Shippers_Asset!AB21*AB$11","v":-1.8380784356261439},{"$f":"Shippers_Asset!AC21*AC$11","v":-1.929792417714528},{"$f":"Shippers_Asset!AD21*AD$11","v":-1.9973022207233124},{"$f":"Shippers_Asset!AE21*AE$11","v":-2.1537273740363507},{"$f":"Shippers_Asset!AF21*AF$11","v":-2.2409961437794137},{"$f":"Shippers_Asset!AG21*AG$11","v":-2.2992620435176785},{"$f":"Shippers_Asset!AH21*AH$11","v":-2.3843347391278322},{"$f":"Shippers_Asset!AI21*AI$11","v":0},{"$f":"Shippers_Asset!AJ21*AJ$11","v":0},{"$f":"Shippers_Asset!AK21*AK$11","v":0},{"$f":"Shippers_Asset!AL21*AL$11","v":0},{"$f":"Shippers_Asset!AM21*AM$11","v":0}]
[{"$f":"ROW()","v":26},null,"Closing Value",null,null,null,null,null,{"$f":"Shippers_Asset!I22*I$11","v":0},{"$f":"Shippers_Asset!J22*J$11","v":0},{"$f":"Shippers_Asset!K22*K$11","v":0},{"$f":"Shippers_Asset!L22*L$11","v":0},{"$f":"Shippers_Asset!M22*M$11","v":0},{"$f":"Shippers_Asset!N22*N$11","v":2.59185562},{"$f":"Shippers_Asset!O22*O$11","v":15.175716708035479},{"$f":"Shippers_Asset!P22*P$11","v":22.947138105355254},{"$f":"Shippers_Asset!Q22*Q$11","v":24.090258496977423},{"$f":"Shippers_Asset!R22*R$11","v":23.832256443099379},{"$f":"Shippers_Asset!S22*S$11","v":23.678707621765277},{"$f":"Shippers_Asset!T22*T$11","v":23.602899187082944},{"$f":"Shippers_Asset!U22*U$11","v":23.294668331809465},{"$f":"Shippers_Asset!V22*V$11","v":23.08285046445981},{"$f":"Shippers_Asset!W22*W$11","v":22.613411075364805},{"$f":"Shippers_Asset!X22*X$11","v":22.11472926581671},{"$f":"Shippers_Asset!Y22*Y$11","v":22.285649113498916},{"$f":"Shippers_Asset!Z22*Z$11","v":31.046044393769535},{"$f":"Shippers_Asset!AA22*AA$11","v":39.195892509347779},{"$f":"Shippers_Asset!AB22*AB$11","v":40.31085290837229},{"$f":"Shippers_Asset!AC22*AC$11","v":38.727969723948398},{"$f":"Shippers_Asset!AD22*AD$11","v":38.085485556707923},{"$f":"Shippers_Asset!AE22*AE$11","v":38.914545592306567},{"$f":"Shippers_Asset!AF22*AF$11","v":38.250362075738352},{"$f":"Shippers_Asset!AG22*AG$11","v":36.94560944618987},{"$f":"Shippers_Asset!AH22*AH$11","v":35.92826225657106},{"$f":"Shippers_Asset!AI22*AI$11","v":0},{"$f":"Shippers_Asset!AJ22*AJ$11","v":0},{"$f":"Shippers_Asset!AK22*AK$11","v":0},{"$f":"Shippers_Asset!AL22*AL$11","v":0},{"$f":"Shippers_Asset!AM22*AM$11","v":0}]
["DBNGP and BEP Tax Assets"]
[{"$f":"ROW()","v":28},"DBNGP Asset Including BEP"]
[{"$f":"ROW()","v":29},null,"Opening Value",null,null,null,{"$f":"G35+G42","v":0},0,{"$f":"I35+I42","v":1549.9999999999998},1354.8904706556987,1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,432.89567514161951,1037.1958428202861,984.69521571195264,1549.7469406729524,1610.2501411689711,1548.7451034024632,1475.6223390015521,{"$f":"X35+X42","v":1392.9632878099774},{"$f":"Y35+Y42","v":1319.4694731201305},1240.475538435031,1166.4042300642982,1090.104003220722,1016.8369352687146,{"$f":"AD35+AD42","v":947.150321186317},876.07597058716431,800.43459659987207,730.59322109070331,640.15171941215567,{"$f":"AI35+AI42","v":549.73946507736844},487.40920542862739,451.87731997575725,402.80674697584453,373.16219459451867]
[{"$f":"ROW()","v":30},null,"Capex",null,null,null,{"$f":"G36+G43","v":0},0,5.0594982414987797,3.26741196,1.2552523400000002,0.77395160000000007,3.3767054100000009,52.17039363,384.24809023999995,5.2259448200000005,627.41745541,1.2817655700000001,618.86641092000013,146.28134829208332,30.768892571582118,20.774203834611107,12.315252983735999,{"$f":"X36+X43","v":22.461272199999996},17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,{"$f":"AD36+AD43","v":39.087719305480569},42.075248918071708,52.180689076781562,39.21586478962665,40.431721967110718,{"$f":"AI36+AI43","v":66.619301145247476},81.485762677388948,70.343373415508509,59.290538452657465,46.111494388906642]
[{"$f":"ROW()","v":31},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G37+G44","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457925,-2.180727113956201,{"$f":"X37+X44","v":-0.77966537558071014},0,0,0,0,0,{"$f":"AD37+AD44","v":0},0,0,0,0,{"$f":"AI37+AI44","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,"Depreciation",null,null,null,{"$f":"G38+G45","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963245,-202.71750483113246,-160.52307085651361,-23.092039450271571,-53.700073243877235,-53.803611410470985,-81.357297987449826,-91.902651322374609,-93.137036965807525,-92.793577061355066,{"$f":"X38+X45","v":-95.175421514265977},-96.353713218599296,-97.246858128982652,-98.464600901201393,-99.686126792257653,-100.98576567869723,{"$f":"AD38+AD45","v":-110.16206990463323},-117.71662290536362,-122.02206458595059,-129.6573664681743,-130.84397630189775,{"$f":"AI38+AI45","v":-128.94956079398858},-117.01764813025912,-119.41394641542119,-88.935090833983409,-90.700012916562457]
[{"$f":"ROW()","v":33},null,"Closing Value",null,null,{"$f":"F39+F47","v":0},0,1549.9999999999998,{"$f":"I39+I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,432.89567514161951,1037.1958428202861,984.69521571195264,1549.7469406729524,1610.2501411689711,1548.7451034024632,1475.6223390015521,1392.9632878099774,1319.4694731201305,1240.475538435031,1166.4042300642982,1090.104003220722,1016.8369352687146,947.150321186317,{"$f":"AD39+AD47","v":876.07597058716431},800.43459659987207,730.59322109070331,640.15171941215567,549.73946507736844,{"$f":"AI39+AI47","v":487.40920542862739},451.87731997575725,402.80674697584453,373.16219459451867,328.57367606686279]
[{"$f":"ROW()","v":34},"BEP Asset Account"]
[{"$f":"ROW()","v":35},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T133","v":0},{"$f":"U133","v":19.443280140228698},{"$f":"V133","v":18.471116133217262},17.498952126205825,16.526788119194389,15.554624112182955,14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AD133","v":10.693804077125783},9.7216400701143488,8.7494760631029145,7.7773120560914792,6.805148049080044,{"$f":"AI133","v":5.8329840420686088},4.8608200350571735,3.8886560280457387,2.9164920210343039,1.9443280140228691]
[{"$f":"ROW()","v":36},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T134","v":19.443280140228698},{"$f":"U134","v":0},0,0,0,0,0,0,0,0,{"$f":"AD134","v":0},0,0,0,0,{"$f":"AI134","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD135","v":0},0,0,0,0,{"$f":"AI135","v":0},0,0,0,0]
[{"$f":"ROW()","v":38},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.97216400701143491,-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"AD136","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,{"$f":"AI136","v":-0.97216400701143479},-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143457]
[{"$f":"ROW()","v":39},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T35:T38)","v":19.443280140228698},{"$f":"SUM(U35:U38)","v":18.471116133217262},{"$f":"SUM(V35:V38)","v":17.498952126205825},{"$f":"SUM(W35:W38)","v":16.526788119194389},{"$f":"SUM(X35:X38)","v":15.554624112182955},{"$f":"SUM(Y35:Y38)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD35:AD38)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088,{"$f":"SUM(AI35:AI38)","v":4.8608200350571735},3.8886560280457387,2.9164920210343039,1.9443280140228691,0.97216400701143457]
["DBNGP Tax Assets"]
[{"$f":"ROW()","v":41},"DBNGP Asset"]
[{"$f":"ROW()","v":42},null,"Opening Value",null,null,null,{"$f":"F47","v":0},{"$f":"G47","v":0},{"$f":"H47","v":1549.9999999999998},{"$f":"I47","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,432.89567514161951,1037.1958428202861,984.69521571195264,1549.7469406729524,1590.8068610287423,1530.2739872692459,1458.1233868753463,1376.436499690783,1303.9148490079476,1225.8930783298595,1152.7939339661382,1077.4658711295733,1005.1709671845773,{"$f":"AC47","v":936.45651710919117},{"$f":"AD47","v":866.3543305170499},{"$f":"AE47","v":791.6851205367692},{"$f":"AF47","v":722.81590903461188},{"$f":"AG47","v":633.34657136307567},{"$f":"AH47","v":543.90648103529986},{"$f":"AI47","v":482.54838539357019},{"$f":"AJ47","v":447.98866394771153},{"$f":"AK47","v":399.89025495481025},{"$f":"AL47","v":371.21786658049581}]
[{"$f":"ROW()","v":43},null,"Capex",null,null,null,{"$f":"G239","v":0},0,5.0594982414987797,3.26741196,1.2552523400000002,{"$f":"L239","v":0.77395160000000007},{"$f":"M239","v":3.3767054100000009},52.17039363,384.24809023999995,5.2259448200000005,627.41745541,1.2817655700000001,618.86641092000013,126.83806815185461,30.768892571582118,20.774203834611107,12.315252983735999,22.461272199999996,17.359778533499995,23.175549758249971,22.16437405762499,26.41905884025007,31.29915159629989,{"$f":"AD239","v":39.087719305480569},42.075248918071708,52.180689076781562,39.21586478962665,40.431721967110718,{"$f":"AI239","v":66.619301145247476},81.485762677388948,70.343373415508509,59.290538452657465,46.111494388906642]
[{"$f":"ROW()","v":44},null,"Redundant & Disposed Asset",null,null,null,{"$f":"G176+G251","v":0},0,0,0,0,0,0,-6.0277790560752287,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.4208498086151966,-0.37127901571495237,-0.75993126971457925,-2.180727113956201,-0.77966537558071014,0,0,0,0,0,0,0,0,0,0,{"$f":"AI176+AI251","v":0},0,0,0,0]
[{"$f":"ROW()","v":45},null,"Depreciation",null,null,null,{"$f":"G188+G263","v":0},0,-200.16902758579997,-199.09023882629879,-201.25860738696667,-201.32733610146667,-201.22679686496667,-200.10898514963245,-202.71750483113246,-160.52307085651361,-23.092039450271571,-53.700073243877235,-53.803611410470985,-81.357297987449826,-90.93048731536318,-92.164872958796096,-91.821413054343637,-94.203257507254548,-95.381549211587867,-96.274694121971223,-97.492436894189964,-98.713962785246224,-100.01360167168581,-109.1899058976218,-116.74445889835219,-121.04990057893916,-128.68520246116287,-129.87181229488633,{"$f":"AI188+AI263","v":-127.97739678697715},-116.04548412324769,-118.44178240840976,-87.96292682697198,-89.727848909551028]
[{"$f":"ROW()","v":46},null,"Adjustment -- for negative capex",null,null,null,null,null,{"$f":"(I200-(I164+I176+I188)) + (I275-(I227+I239+I251+I263))","v":0},0,0,1.7763568394002505E-15,-1.7763568394002505E-15,0,0,5.6843418860808015E-14,0,-1.1368683772161603E-13,-4.5474735088646412E-13,2.2737367544323206E-13,-4.5474735088646412E-13,0,4.5474735088646412E-13,0,-2.2737367544323206E-13,0,0,1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-2.2737367544323206E-13,3.4106051316484809E-13,1.1368683772161603E-13,-2.2737367544323206E-13,{"$f":"(AI200-(AI164+AI176+AI188)) + (AI275-(AI227+AI239+AI251+AI263))","v":-5.6843418860808015E-14},0,0,5.6843418860808015E-14,-5.6843418860808015E-14]
[{"$f":"ROW()","v":47},null,"Closing Value",null,null,{"$f":"F200+F275","v":0},{"$f":"G200+G275","v":0},{"$f":"H200+H275","v":1549.9999999999998},{"$f":"SUM(I42:I46)","v":1354.8904706556987},1159.0676437893999,959.06428874243318,758.51090424096651,560.66081278599984,406.69444221029221,588.22502761915973,{"$f":"SUM(P42:P46)","v":432.89567514161951},{"$f":"SUM(Q42:Q46)","v":1037.1958428202861},984.69521571195264,1549.7469406729524,1590.8068610287423,1530.2739872692459,1458.1233868753463,1376.436499690783,1303.9148490079476,1225.8930783298595,1152.7939339661382,1077.4658711295733,1005.1709671845773,936.45651710919117,{"$f":"SUM(AD42:AD46)","v":866.3543305170499},791.6851205367692,722.81590903461188,633.34657136307567,543.90648103529986,{"$f":"SUM(AI42:AI46)","v":482.54838539357019},447.98866394771153,399.89025495481025,371.21786658049581,327.60151205985136]
[{"$f":"ROW()","v":48},null,null,null,"Check",null,{"$f":"IF(ROUND(G47-G200-G275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI47-AI200-AI275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":49},"Over Depreciation"]
[{"$f":"ROW()","v":50},null,"Over Depreciation"]
[{"$f":"ROW()","v":51},null,"Rolled Forward Value"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,{"$f":"I47-(I200+I275)","v":0}]
["DBNGP Asset Account [m$ OD]"]
["Asset Accounts"]
[{"$f":"ROW()","v":55},"Opening Value"]
[{"$f":"ROW()","v":56},null,"Pipeline",null,null,null,{"$f":"F104","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709984,226.94513361849999,708.40319222899996,671.7673135965,1125.091334944,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255128,811.53461381026818,746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,489.02029684570306,426.74808737155615,363.00439165240954,298.13731750126277,{"$f":"AH104","v":233.30892779001593},{"$f":"AI104","v":169.07876733077239},{"$f":"AJ104","v":116.35327064936089},{"$f":"AK104","v":63.694784598124521},{"$f":"AL104","v":35.836734610849675}]
[{"$f":"ROW()","v":57},null,"Compression",null,null,null,{"$f":"F105","v":0},0,211.6036807782983,182.09919821861828,157.91371850594072,130.42220542826195,102.72841355258315,75.447685256904379,86.646844444750869,212.13507083867074,184.39453859099999,301.3892269035,285.21548755799995,379.79912149286997,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,183.83699239152079,162.51129208645855,141.95309410939629,117.12695297533404,92.444625314971745,76.778029597932857,66.99774967280959,58.476125119498704,{"$f":"AL105","v":52.57520581568258}]
[{"$f":"ROW()","v":58},null,"Metering",null,null,null,{"$f":"F106","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312625,7.7156977660739301,8.1392296697799402,11.040914234812707,13.348569057012135,15.697996210253212,21.072076458394307,24.597758448960484,30.833608998812231,32.227168878137064,31.708419557461884,31.659727146786718,30.754288821444877,29.27182644272526,34.698234294906811,39.282818987853851,40.010207960462459,38.625337019647603]
[{"$f":"ROW()","v":59},null,"Other Depreciable",null,null,null,{"$f":"F107","v":0},0,47.658237641387068,46.558635248006745,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978402,76.632902185790698,73.62868473526548,72.191144433084716,68.642557354551968,64.696350308314393,58.348154299193055,53.43910136857172,48.43404348737657,43.011232893001356,37.889181697875088,32.143779768926898,26.912817207671573]
[{"$f":"ROW()","v":60},null,"Computers and Motor Vehicles",null,null,null,{"$f":"F108","v":0},{"$f":"G108","v":0},{"$f":"H108","v":0},{"$f":"I108","v":0},{"$f":"J108","v":0},{"$f":"K108","v":0},{"$f":"L108","v":0},{"$f":"M108","v":0},{"$f":"N108","v":0},{"$f":"O108","v":0},{"$f":"P108","v":0},{"$f":"Q108","v":0},{"$f":"R108","v":0},{"$f":"S108","v":0},{"$f":"T108","v":0},{"$f":"U108","v":0},{"$f":"V108","v":0},{"$f":"W108","v":0},{"$f":"X108","v":0},{"$f":"Y108","v":3.3065471699999995},{"$f":"Z108","v":5.6014125209999932},{"$f":"AA108","v":8.2794209352749917},{"$f":"AB108","v":10.363952248762491},{"$f":"AC108","v":14.876779319420928},{"$f":"AD108","v":23.718647361875185},{"$f":"AE108","v":20.839699330329434},{"$f":"AF108","v":30.159848334321183},{"$f":"AG108","v":23.974588736990405},23.315499352521478,32.881004920937251,32.632726927799396,29.131033394777411,31.402811650574613]
[{"$f":"ROW()","v":61},null,"Cathodic/Corrosion Protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,2.3150540628562495,7.0412903479687472,14.047880012943745,17.627229901526057,20.312585456845468,24.043945278831547,28.36053223192874,28.998345451988889,28.648984334416948,30.814359589273511,32.03402275841843,32.595812757528989,32.900523202820665]
[{"$f":"ROW()","v":62},null,"SCADA , ECI And Comms",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,29.827092707712239,40.740303851963503,48.982308076214778,59.269245804466053,62.43871720691731,67.946676513889543,70.864948406698076,73.596163230200631,77.491678205850079]
[{"$f":"ROW()","v":63},null,"Building",null,null,null,{"$f":"F111","v":0},{"$f":"G111","v":0},{"$f":"H111","v":0},{"$f":"I111","v":0},{"$f":"J111","v":0},{"$f":"K111","v":0},{"$f":"L111","v":0},{"$f":"M111","v":0},{"$f":"N111","v":0},{"$f":"O111","v":0},{"$f":"P111","v":0},{"$f":"Q111","v":0},{"$f":"R111","v":0},{"$f":"S111","v":0},{"$f":"T111","v":3.0409407109845783},{"$f":"U111","v":4.5079111306064048},{"$f":"V111","v":5.3696535767996192},{"$f":"W111","v":5.0905017246992825},{"$f":"X111","v":4.915432044977015},{"$f":"Y111","v":4.6412502452471998},{"$f":"Z111","v":4.3464495955173836},{"$f":"AA111","v":4.0516489457875675},{"$f":"AB111","v":3.7568482960577523},{"$f":"AC111","v":3.4620476463279366},{"$f":"AD111","v":3.6652699965981204},{"$f":"AE111","v":4.4425817718683049},{"$f":"AF111","v":3.9767179521384897},{"$f":"AG111","v":4.8068160624086733},9.0050577594288583,10.021971666627978,34.823815185357702,53.351669970941245,59.158431801999697]
[{"$f":"ROW()","v":64},null,"Non-Depreciable",null,null,null,{"$f":"F112","v":0},{"$f":"G112","v":0},{"$f":"H112","v":10.238249340000001},{"$f":"I112","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,10.058273729119424,11.473726059119425,12.135019269119425,12.801081419119424,12.784772575786759,12.778384121616643,13.045022082661303,13.045620108625901,13.042648998625902,{"$f":"Y112","v":13.048591218625901},13.048591218625901,13.048591218625901,13.048591218625901,{"$f":"AC112","v":13.048591218625901},{"$f":"AD112","v":13.048591218625901},{"$f":"AE112","v":13.048591218625901},{"$f":"AF112","v":13.048591218625901},{"$f":"AG112","v":13.048591218625901},13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901]
[{"$f":"ROW()","v":65},null,"Cost of Raising Equity",null,null,null,0,0,0,{"$f":"I113","v":0},{"$f":"J113","v":0},{"$f":"K113","v":0},{"$f":"L113","v":0},{"$f":"M113","v":0},{"$f":"N113","v":0},{"$f":"O113","v":0},{"$f":"P113","v":0},{"$f":"Q113","v":0},{"$f":"R113","v":0},{"$f":"S113","v":0},{"$f":"T113","v":0},{"$f":"U113","v":0},{"$f":"V113","v":0},{"$f":"W113","v":0},{"$f":"X113","v":0},{"$f":"Y113","v":0},{"$f":"Z113","v":0},{"$f":"AA113","v":0},{"$f":"AB113","v":0},0,2.0551283054805665,2.9058497613600522,3.3225440135975886,3.791323421982737,3.9902081283003605,4.269517367603024,4.0615384429129886,3.8420869357239571,3.2657358467738442]
[{"$f":"ROW()","v":66},null,"Total",null,null,null,{"$f":"SUM(G56:G65)","v":0},0,{"$f":"SUM(I56:I65)","v":1549.9999999999998},{"$f":"SUM(J56:J65)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096651,560.66081278599995,406.69444221029215,588.22502761915973,432.89567514161945,1037.1958428202861,984.69521571195276,1549.7469406729526,1590.8068610287426,1530.2739872692464,1458.1233868753466,1376.4364996907832,1303.9148490079481,1225.8930783298599,1152.7939339661386,1077.4658711295738,1005.1709671845778,{"$f":"SUM(AD56:AD65)","v":936.45651710919162},866.35433051705036,791.68512053676966,722.81590903461233,633.34657136307612,{"$f":"SUM(AI56:AI65)","v":543.90648103530032},482.54838539357064,447.98866394771198,399.8902549548107,371.21786658049626]
[{"$f":"ROW()","v":67},"Capex",null,null,"Check",{"$f":"IF(ROUND(F66-F164-F227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI66-AI164-AI227,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":68},null,"Pipeline",null,null,null,null,null,{"$f":"I229","v":1.3878405999999999},{"$f":"J229","v":3.0096500000000002E-2},6.3939300000000004E-2,2.1140000000000004E-5,0.62122699999999997,7.4336034800000004,229.88054288999999,1.1463871999999999,493.54175513999996,0,489.95989998000005,46.114715758958042,14.606136384299486,4.6914845910357874,0.58293042136619544,2.5928162600000002,0,0,8.5233363749999971E-2,8.8811437499999955E-3,0.23329542977606246,{"$f":"AD229","v":0},2.3059339999999997,1.0618441899999993,2.1589779999999999E-2,0,{"$f":"AI229","v":0.19809851709330881},0.20293949731559449,0.20789877771425913,0.32748422191682913,{"$f":"AM229","v":0.21818387340438522}]
[{"$f":"ROW()","v":69},null,"Compression",null,null,null,null,null,{"$f":"I230","v":-1.9960040585012206},1.32699473,8.3315159999999999E-2,-0.11479787999999999,0.18346782,41.216322779999999,153.70189397999997,0.13571847999999997,126.82707395999998,0,110.75737328037003,30.587693245633893,8.2960734403383647,5.5532058264796307,3.0579326671415683,4.475624279999999,2.4112783485000002,4.6173590831249998,2.8467189787499994,1.9137673878749997,2.473346616508687,{"$f":"AD230","v":2.7587649999999999},3.883162,5.0072271200000005,1.17634617,1.3212541440000001,{"$f":"AI230","v":8.2999018478933095},7.2250825334616495,9.0167711818329472,5.9611288786678758,{"$f":"AM230","v":6.1490315289558444}]
[{"$f":"ROW()","v":70},null,"Metering",null,null,null,null,null,{"$f":"I231","v":0.57169320000000023},0.5396342500000002,0.35796585000000014,-3.1767190000000001E-2,1.6705262800000005,0,0,0,0,7.6179759999999999E-2,4.7555367100000003,0.34960930225343861,1.8497595787947196,0.95437131657921148,1.1986972768811694,3.6613055300000004,3.3113628224999987,3.5379170583749806,6.7984312904999964,5.4032617856250775,8.362279378618986,{"$f":"AD231","v":4.0774739999999996},2.7088279999999996,3.4675735499999996,2.9621905300000004,2.617217932,{"$f":"AI231","v":9.368568794406352},9.5418660205580661,6.4844299410295836,4.7008871491515736,4.7219213118387744]
[{"$f":"ROW()","v":71},null,"Other Depreciable",null,null,null,null,null,{"$f":"I232","v":5.0959685000000006},1.3706864799999998,0.75003203000000007,0.92049553000000006,0.90148431000000018,3.5204673699999995,0.78549806000000011,2.1494877400000001,5.6331739800000005,0.54429260000000013,12.727538799630004,46.761417977357318,4.4369118538139354,8.2917760666417131,7.4665115184499751,11.621402839992811,2.2469138593749993,4.8109472403749987,1.7451145642499992,2.6764061411249993,4.3769035965256871,{"$f":"AD232","v":2.484702},2.5157509999999994,0.48160945999999705,1.7909091500000003,1.8539102309999995,{"$f":"AI232","v":1.4335516344494283},1.7849947183242616,1.1915058980827968,1.4507780040860925,1.2504516615541645]
[{"$f":"ROW()","v":72},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,2.4601927094999931,2.9663454082499987,2.5211855778749994,5.0755406139396868,{"$f":"AD233","v":15.036481},6.6850195899999987,18.106705599999998,6.4409703058024697,9.5398109839999972,{"$f":"AI233","v":18.891705309424363},12.904123975237049,9.5513972380977705,13.924191613708166,9.6020512107718652]
[{"$f":"ROW()","v":73},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,1.5208248048749997,4.8440790652499981,7.3666363983749967,4.3077284419010615,{"$f":"AD234","v":3.9763030000000001},5.5524810000000002,6.8073491000000024,3.8762466199999999,3.1462403709999998,{"$f":"AI234","v":5.7865215870430005},5.3016525279362998,4.9785274397453527,4.9684795450986128,4.9725922947804406]
[{"$f":"ROW()","v":74},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,6.2283088619999987,2.8784513868749997,6.528920405624997,6.4700575190297203,{"$f":"AD235","v":8.2008430000000008},15.666737549999999,15.800844420000002,20.116850330000002,15.679443110999998,{"$f":"AI235","v":19.274496857160965},17.712005060841452,17.835565722778348,19.554282129306362,15.312762423161061]
[{"$f":"ROW()","v":75},null,"Building",null,null,null,null,null,{"$f":"I236","v":0},0,0,0,0,0,0,0,0,0,0,3.0409407109845783,1.6190174551710552,1.0947403545009966,8.5830739324944585E-3,0.11309440000718902,1.9637000000000002E-2,0,0,0,0,{"$f":"AD236","v":0.49802300000000005},1.0845629999999999,-0.13149851999999995,1.0329648899999999,4.5584311189999998,{"$f":"AI236","v":1.4910641071539374},25.313270321363383,19.67211334625129,7.4428232253824804,3.0264214698027621]
[{"$f":"ROW()","v":76},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I237","v":0},0,0,0,0,0,-0.11984469,1.7943514,1.4154523299999999,0.66129320999999996,0.66606215000000002,-1.6308843332665156E-2,-3.9006140835444798E-2,0.18862567937376898,5.9802596459833856E-4,-2.9711099999993884E-3,0,0,0,0,0,{"$f":"AD237","v":0},0,0,0,0,{"$f":"AI237","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD238","v":2.0551283054805665},1.6727727780717125,1.5790341567815571,1.7977970138241837,1.7154140751107188,{"$f":"AI238","v":1.8753924906228081},1.4998280223511746,1.4051638699761633,0.96048368533947015,0.85807861463734258]
[{"$f":"ROW()","v":78},null,"Total",null,null,null,null,null,{"$f":"SUM(I68:I77)","v":5.0594982414987797},{"$f":"SUM(J68:J77)","v":3.26741196},{"$f":"SUM(K68:K77)","v":1.2552523400000002},{"$f":"SUM(L68:L77)","v":0.77395160000000007},{"$f":"SUM(M68:M77)","v":3.3767054100000009},{"$f":"SUM(N68:N77)","v":52.17039363},{"$f":"SUM(O68:O77)","v":384.24809023999995},{"$f":"SUM(P68:P77)","v":5.2259448200000005},{"$f":"SUM(Q68:Q77)","v":627.41745541},{"$f":"SUM(R68:R77)","v":1.2817655700000001},{"$f":"SUM(S68:S77)","v":618.86641092000013},{"$f":"SUM(T68:T77)","v":126.83806815185461},{"$f":"SUM(U68:U77)","v":30.768892571582118},{"$f":"SUM(V68:V77)","v":20.774203834611107},{"$f":"SUM(W68:W77)","v":12.315252983735999},{"$f":"SUM(X68:X77)","v":22.461272199999996},{"$f":"SUM(Y68:Y77)","v":17.359778533499995},{"$f":"SUM(Z68:Z77)","v":23.175549758249971},{"$f":"SUM(AA68:AA77)","v":22.16437405762499},{"$f":"SUM(AB68:AB77)","v":26.41905884025007},{"$f":"SUM(AC68:AC77)","v":31.29915159629989},39.087719305480569,42.075248918071708,52.180689076781562,39.21586478962665,{"$f":"SUM(AH68:AH77)","v":40.431721967110718},66.619301145247476,81.485762677388948,70.343373415508509,59.290538452657465,46.111494388906642]
[{"$f":"ROW()","v":79},"Redundant & Disposed Asset",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I78-Inputs!I693*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J78-Inputs!J693*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K78-Inputs!K693*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L78-Inputs!L693*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M78-Inputs!M693*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N78-Inputs!N693*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O78-Inputs!O693*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P78-Inputs!P693*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q78-Inputs!Q693*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R78-Inputs!R693*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S78-Inputs!S693*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T78-Inputs!T693*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U78-Inputs!U693*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V78-Inputs!V693*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W78-Inputs!W693*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X78-Inputs!X693*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y78-Inputs!Y693*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z78-Inputs!Z693*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA78-Inputs!AA693*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB78-Inputs!AB693*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC78-Inputs!AC693*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD78-Inputs!AD693*AD$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE78-Inputs!AE693*AE$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF78-Inputs!AF693*AF$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG78-Inputs!AG693*AG$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH78-Inputs!AH693*AH$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AI78-Inputs!AI693*AI$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AJ78-Inputs!AJ693*AJ$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AK78-Inputs!AK693*AK$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AL78-Inputs!AL693*AL$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AM78-Inputs!AM693*AM$11,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":80},null,"Pipeline",null,null,null,null,null,{"$f":"I166+I241","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S166+S241","v":0},{"$f":"T166+T241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI166+AI241","v":0},0,0,0,0]
[{"$f":"ROW()","v":81},null,"Compression",null,null,null,null,null,{"$f":"I167+I242","v":0},0,0,0,0,-3.8643121450734461,0,0,0,0,0,-7.6746398218032974E-2,0,-1.444111956415327E-2,-1.783686108523912E-2,-0.27752402011433047,0,0,0,0,0,0,0,0,0,0,{"$f":"AI167+AI242","v":0},0,0,0,0]
[{"$f":"ROW()","v":82},null,"Metering",null,null,null,null,null,{"$f":"I168+I243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6868449699446486,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI168+AI243","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},null,"Other Depreciable",null,null,null,null,null,{"$f":"I169+I244","v":0},0,0,0,0,-6.9295210121204542E-2,0,-3.222644102665502E-2,-2.5248281061764657E-2,-8.2319434456087193E-2,-1.1074548529007935E-2,-4.3441034103971639,-0.37127901571495237,-0.74549015015042597,-0.4760452829263136,-0.50214135546637961,0,0,0,0,0,0,0,0,0,0,{"$f":"AI169+AI244","v":0},0,0,0,0]
[{"$f":"ROW()","v":84},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I170+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI170+AI245","v":0},0,0,0,0]
[{"$f":"ROW()","v":85},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I171+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI171+AI246","v":0},0,0,0,0]
[{"$f":"ROW()","v":86},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I172+I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI172+AI247","v":0},0,0,0,0]
[{"$f":"ROW()","v":87},null,"Building",null,null,null,null,null,{"$f":"I173+I248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI173+AI248","v":0},0,0,0,0]
[{"$f":"ROW()","v":88},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I174+I249","v":0},0,0,0,0,-2.0941717008805782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI174+AI249","v":0},0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I175+I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175+AI250","v":0},0,0,0,0]
[{"$f":"ROW()","v":90},null,"Total",null,null,null,null,null,{"$f":"SUM(I80:I89)","v":0},{"$f":"SUM(J80:J89)","v":0},{"$f":"SUM(K80:K89)","v":0},{"$f":"SUM(L80:L89)","v":0},{"$f":"SUM(M80:M89)","v":0},{"$f":"SUM(N80:N89)","v":-6.0277790560752287},{"$f":"SUM(O80:O89)","v":0},{"$f":"SUM(P80:P89)","v":-3.222644102665502E-2},{"$f":"SUM(Q80:Q89)","v":-2.5248281061764657E-2},{"$f":"SUM(R80:R89)","v":-8.2319434456087193E-2},{"$f":"SUM(S80:S89)","v":-1.1074548529007935E-2},{"$f":"SUM(T80:T89)","v":-4.4208498086151966},{"$f":"SUM(U80:U89)","v":-0.37127901571495237},{"$f":"SUM(V80:V89)","v":-0.75993126971457925},{"$f":"SUM(W80:W89)","v":-2.1807271139562014},{"$f":"SUM(X80:X89)","v":-0.77966537558071014},{"$f":"SUM(Y80:Y89)","v":0},{"$f":"SUM(Z80:Z89)","v":0},{"$f":"SUM(AA80:AA89)","v":0},{"$f":"SUM(AB80:AB89)","v":0},{"$f":"SUM(AC80:AC89)","v":0},0,0,0,0,{"$f":"SUM(AH80:AH89)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":91},"Depreciation",null,null,"Check",null,null,null,{"$f":"IF(ROUND(I90-I176-I251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI90-AI176-AI251,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":92},null,"Pipeline",null,null,null,{"$f":"G178+G253","v":0},0,-164.20906793069989,-164.3894872086999,-164.39099203369992,-164.39418899869992,-164.39419005569991,-164.42525140569992,-164.79693157969993,-125.76509166859982,-12.083696529499999,-36.635878632499995,-36.635878632499995,-61.133873631499995,-63.439609419447912,-64.169916238662879,-64.404490468214661,-64.433636989282988,-64.563277802282983,-64.563277802282983,-64.563277802282983,-64.567539470470479,-64.567983527657972,-64.579648299146768,-64.578143474146771,-64.805539909146773,-64.88866393114678,-64.828389711246771,{"$f":"AI178+AI253","v":-64.428258976336764},-52.928436178727139,-52.866384828950657,-28.185534209191676,-28.194106177128869]
[{"$f":"ROW()","v":93},null,"Compression",null,null,null,{"$f":"G179+G254","v":0},0,-27.508478501178782,-25.512474442677558,-27.57482823767878,-27.578993995678779,-27.464196115678774,-26.152851447080071,-28.213667586080074,-27.876250727670797,-9.8323856474999989,-16.1737393455,-16.1737393455,-21.70590330105529,-23.236256559149872,-23.650260039844408,-23.926879424724387,-24.062430806824317,-24.286212020824316,-24.406775938249314,-24.637643892405563,-24.779979841343064,-24.875668210736812,-24.999335541562242,-25.208862305062244,-25.565425097062242,-26.002487304062242,-26.003581804362245,{"$f":"AI179+AI254","v":-23.966497564932244},-17.005362458584901,-17.538395735143833,-11.862048182484004,-12.154989482973649]
[{"$f":"ROW()","v":94},null,"Metering",null,null,null,{"$f":"G180+G255","v":0},0,-2.2559102605409982,-2.3302303765409977,-2.3662059932076644,-2.3900703832076644,-2.3583031932076648,-2.5014388018743317,-2.5014388018743317,-1.807312567861715,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.91167959676949029,-0.75962096496723597,-1.0037080003005692,-1.1884899051339026,-1.4243510423589014,-1.8775797950589013,-2.1264288287672395,-2.6839141206751718,-3.2275773206751719,-3.5162659606751716,-3.8676288553418381,-4.0996803107196156,{"$f":"AI180+AI255","v":-3.9421609422248016},-4.9572813276110246,-5.7570409684209745,-6.0857580899664363,-6.1080688584434899]
[{"$f":"ROW()","v":95},null,"Other Depreciable",null,null,null,{"$f":"G181+G256","v":0},0,-6.1955708933803191,-6.8580467983803191,-6.9265811223803198,-6.9640827238803187,-7.010107500380319,-7.0294434949781577,-7.2054668634781578,-5.3141052723812958,-0.95329645993823497,-0.71924684054391275,-0.81770635647099199,1.9758018017721286,-3.6185618443979339,-3.5497636049153565,-4.1139878321412571,-4.6594046664505608,-5.2404748084502017,-5.352820501418952,-5.5933678634377024,-5.6806235916502015,-5.8144438987064522,-6.0332890785327367,-6.4619580462375827,-6.8298054691213359,-6.6999620806213356,-6.8589681121951536,{"$f":"AI181+AI256","v":-6.8563622288246426},-6.9070459134505304,-6.9369078270309856,-6.6817405653414239,-6.6886696892780799]
[{"$f":"ROW()","v":96},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G182+G257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16532735849999997,-0.28833699397499968,-0.4366542643874996,-0.56271354328124956,-6.1946129575457469,-9.5639676215457463,-8.7865565960082499,-12.626229903133249,-10.198900368468923,{"$f":"AI182+AI257","v":-9.3261997410085904},-13.1524019683749,-13.053090771119759,-11.652413357910964,-12.561124660229845]
[{"$f":"ROW()","v":97},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G183+G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1801539893749996E-2,-0.11784278013749999,-0.36004673339999987,-0.72837855331874968,-1.2909474446805878,-1.8211211780139211,-2.4907621469028101,-3.2384333999398471,-3.4956014885719462,{"$f":"AI183+AI258","v":-3.6211463321864317},-4.081989358791386,-4.4167374406347859,-4.6637690998069399,-4.8765234851365751]
[{"$f":"ROW()","v":98},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G184+G259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.26140042676249997,-0.57281586986249988,-0.71673843920624991,-1.0431844594874997,-3.1133578057487306,-4.7535264057487305,-7.5588401957487292,-9.829912601748731,-12.509971708548731,{"$f":"AI184+AI259","v":-13.76653755018873},-14.793733168032926,-15.104350899275804,-15.658767153656907,-16.015940242692395]
[{"$f":"ROW()","v":99},null,"Building",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.15204703554922891,-0.23299790830778166,-0.28773492603283152,-0.28816407972945618,-0.29381879972981562,-0.29480064972981568,-0.29480064972981568,-0.29480064972981562,-0.29480064972981562,-0.29480064972981562,-0.30725122472981564,-0.33436529972981566,-0.2028667797298157,-0.36018942197981563,{"$f":"AI185+AI260","v":-0.47415019995481561},-0.51142680263366413,-1.1442585606677487,-1.6360613943240312,-1.8221319749585931]
[{"$f":"ROW()","v":100},null,"Non-Depreciable",null,null,null,{"$f":"G186+G261","v":0},0,0,0,0,0,0,0,0,0.23968938000000001,0,0,0,0,3.2617686665330312E-2,7.8012281670889597E-2,0,0,5.9422199999987768E-3,0,0,0,0,0,0,0,0,0,{"$f":"AI186+AI261","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,"Cost of Raising Equity",null,null,null,{"$f":"G187+G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.82205132219222654,-1.162339904544021,-1.3290176054390352,-1.5165293687930947,{"$f":"AI187+AI262","v":-1.5960832513201444},-1.7078069470412098,-1.6246153771651957,-1.5368347742895827,-1.3062943387095376]
[{"$f":"ROW()","v":102},null,"Total",null,null,null,{"$f":"SUM(G92:G101)","v":0},0,{"$f":"SUM(I92:I101)","v":-200.16902758579997},{"$f":"SUM(J92:J101)","v":-199.09023882629879},{"$f":"SUM(K92:K101)","v":-201.2586073869667},{"$f":"SUM(L92:L101)","v":-201.3273361014667},{"$f":"SUM(M92:M101)","v":-201.22679686496667},{"$f":"SUM(N92:N101)","v":-200.1089851496325},{"$f":"SUM(O92:O101)","v":-202.71750483113252},{"$f":"SUM(P92:P101)","v":-160.52307085651364},{"$f":"SUM(Q92:Q101)","v":-23.092039450271571},{"$f":"SUM(R92:R101)","v":-53.700073243877235},{"$f":"SUM(S92:S101)","v":-53.803611410470985},{"$f":"SUM(T92:T101)","v":-81.357297987449812},{"$f":"SUM(U92:U101)","v":-90.93048731536318},{"$f":"SUM(V92:V101)","v":-92.164872958796082},{"$f":"SUM(W92:W101)","v":-91.821413054343651},{"$f":"SUM(X92:X101)","v":-94.203257507254548},{"$f":"SUM(Y92:Y101)","v":-95.381549211587881},{"$f":"SUM(Z92:Z101)","v":-96.274694121971223},{"$f":"SUM(AA92:AA101)","v":-97.492436894189964},{"$f":"SUM(AB92:AB101)","v":-98.713962785246224},{"$f":"SUM(AC92:AC101)","v":-100.01360167168581},-109.1899058976218,-116.74445889835219,-121.04990057893916,-128.68520246116287,{"$f":"SUM(AH92:AH101)","v":-129.87181229488633},-127.97739678697715,-116.04548412324769,-118.44178240840976,-87.96292682697198,-89.727848909551028]
[{"$f":"ROW()","v":103},"Closing Value",null,null,"Check",{"$f":"IF(ROUND(F102-F188-F263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI102-AI188-AI263,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":104},null,"Pipeline",null,null,{"$f":"F190+F265","v":0},0,1263.1466763899991,1100.3254490592992,935.96605835059938,771.63900561689945,607.24483775819954,443.47187470249963,286.48022677679973,351.56383808709984,226.94513361849999,708.40319222899996,671.7673135965,1125.091334944,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255128,811.53461381026818,746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,489.02029684570306,426.74808737155615,363.00439165240954,298.13731750126277,233.30892779001593,{"$f":"AI190+AI265","v":169.07876733077239},116.35327064936089,63.694784598124521,35.836734610849675,7.8608123071251876]
[{"$f":"ROW()","v":105},null,"Compression",null,null,{"$f":"F191+F266","v":0},0,211.6036807782983,182.09919821861828,157.91371850594072,130.42220542826195,102.72841355258315,75.447685256904379,86.646844444750869,212.13507083867074,184.39453859099999,301.3892269035,285.21548755799995,379.79912149286997,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,183.83699239152079,162.51129208645855,141.95309410939629,117.12695297533404,92.444625314971745,{"$f":"AI191+AI266","v":76.778029597932857},66.99774967280959,58.476125119498704,52.57520581568258,46.569247861664778]
[{"$f":"ROW()","v":106},null,"Metering",null,null,{"$f":"F192+F267","v":0},0,17.353155850315368,15.668938789774369,13.87834266323337,11.870102520025707,9.4482649468180426,8.760488033610379,6.2590492317360464,3.7576104298617157,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312625,7.7156977660739301,8.1392296697799402,11.040914234812707,13.348569057012135,15.697996210253212,21.072076458394307,24.597758448960484,30.833608998812231,32.227168878137064,31.708419557461884,31.659727146786718,30.754288821444877,29.27182644272526,{"$f":"AI192+AI267","v":34.698234294906811},39.282818987853851,40.010207960462459,38.625337019647603,37.239189473042885]
[{"$f":"ROW()","v":107},null,"Other Depreciable",null,null,{"$f":"F193+F268","v":0},0,47.658237641387068,46.558635248006745,41.071274929626426,34.894725837246106,28.85113864336579,22.742515452985472,19.164244117886106,12.74427531440795,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978402,76.632902185790698,73.62868473526548,72.191144433084716,68.642557354551968,64.696350308314393,58.348154299193055,53.43910136857172,48.43404348737657,{"$f":"AI193+AI268","v":43.011232893001356},37.889181697875088,32.143779768926898,26.912817207671573,21.474599179947656]
[{"$f":"ROW()","v":108},null,"Computers and Motor Vehicles",null,null,null,{"$f":"G194+G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3065471699999995,5.6014125209999932,8.2794209352749917,10.363952248762491,14.876779319420928,23.718647361875185,20.839699330329434,30.159848334321183,23.974588736990405,23.315499352521478,{"$f":"AI194+AI269","v":32.881004920937251},32.632726927799396,29.131033394777411,31.402811650574613,28.443738201116634]
[{"$f":"ROW()","v":109},null,"Cathodic/Corrosion Protection",null,null,null,{"$f":"G195+G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,2.3150540628562495,7.0412903479687472,14.047880012943745,17.627229901526057,20.312585456845468,24.043945278831547,28.36053223192874,28.998345451988889,28.648984334416948,{"$f":"AI195+AI270","v":30.814359589273511},32.03402275841843,32.595812757528989,32.900523202820665,32.996592012464532]
[{"$f":"ROW()","v":110},null,"SCADA , ECI And Comms",null,null,null,{"$f":"G196+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,29.827092707712239,40.740303851963503,48.982308076214778,59.269245804466053,62.43871720691731,{"$f":"AI196+AI271","v":67.946676513889543},70.864948406698076,73.596163230200631,77.491678205850079,76.788500386318731]
[{"$f":"ROW()","v":111},null,"Building",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0409407109845783,4.5079111306064048,5.3696535767996192,5.0905017246992825,4.915432044977015,4.6412502452471998,4.3464495955173836,4.0516489457875675,3.7568482960577523,3.4620476463279366,3.6652699965981204,4.4425817718683049,3.9767179521384897,4.8068160624086733,9.0050577594288583,{"$f":"AI197+AI272","v":10.021971666627978},34.823815185357702,53.351669970941245,59.158431801999697,60.362721296843866]
[{"$f":"ROW()","v":112},null,"Non-Depreciable",null,null,{"$f":"F198+F273","v":0},{"$f":"G198+G273","v":0},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.0242329491194226,10.058273729119424,11.473726059119425,12.135019269119425,12.801081419119424,12.784772575786759,12.778384121616643,13.045022082661303,13.045620108625901,13.042648998625902,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901,{"$f":"AI198+AI273","v":13.048591218625901},13.048591218625901,13.048591218625901,13.048591218625901,13.048591218625901]
[{"$f":"ROW()","v":113},null,"Cost of Raising Equity",null,null,{"$f":"F199+F274","v":0},{"$f":"G199+G274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0551283054805665,2.9058497613600522,3.3225440135975886,3.791323421982737,3.9902081283003605,{"$f":"AI199+AI274","v":4.269517367603024},4.0615384429129886,3.8420869357239571,3.2657358467738442,2.8175201227016493]
[{"$f":"ROW()","v":114},null,"Total",null,null,{"$f":"SUM(F104:F113)","v":0},0,1549.9999999999998,{"$f":"SUM(I104:I113)","v":1354.8904706556987},1159.0676437893999,959.06428874243329,758.51090424096651,560.66081278599995,406.69444221029215,588.22502761915973,432.89567514161945,1037.1958428202861,984.69521571195276,1549.7469406729526,1590.8068610287426,1530.2739872692464,1458.1233868753466,1376.4364996907832,1303.9148490079481,1225.8930783298599,1152.7939339661386,1077.4658711295738,1005.1709671845778,936.45651710919162,{"$f":"SUM(AD104:AD113)","v":866.35433051705036},791.68512053676966,722.81590903461233,633.34657136307612,543.90648103530032,{"$f":"SUM(AI104:AI113)","v":482.54838539357064},447.98866394771198,399.8902549548107,371.21786658049626,327.60151205985181]
[{"$f":"ROW()","v":115},"Over Depreciation",null,null,"Check",{"$f":"IF(ROUND(F114-F200-F275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AI114-AI200-AI275,6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK"]
[{"$f":"ROW()","v":116},null,"Pipeline"]
[{"$f":"ROW()","v":117},null,"Compression"]
[{"$f":"ROW()","v":118},null,"Metering"]
[{"$f":"ROW()","v":119},null,"Other Depreciable"]
[{"$f":"ROW()","v":120},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":121},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":122},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":123},null,"Building"]
[{"$f":"ROW()","v":124},null,"Non-Depreciable"]
[{"$f":"ROW()","v":125},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":126},null,"Total"]
[{"$f":"ROW()","v":127}]
[]
["BEP Asset Account [m$ OD]"]
["BEP Lease (Capex)"]
[{"$f":"ROW()","v":131},"BEP Asset Account"]
[{"$f":"ROW()","v":132},null,"Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$456","v":20},{"$f":"U132-1","v":19},18,17,16,15,14,13,12,{"$f":"AC132-1","v":11},{"$f":"AD132-1","v":10},{"$f":"AE132-1","v":9},{"$f":"AF132-1","v":8},{"$f":"AG132-1","v":7},{"$f":"AH132-1","v":6},{"$f":"AI132-1","v":5},{"$f":"AJ132-1","v":4},{"$f":"AK132-1","v":3},{"$f":"AL132-1","v":2}]
[{"$f":"ROW()","v":133},null,"Opening Value (Starting 01/12/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S137","v":0},{"$f":"T137","v":19.443280140228698},{"$f":"U137","v":18.471116133217262},{"$f":"V137","v":17.498952126205825},{"$f":"W137","v":16.526788119194389},{"$f":"X137","v":15.554624112182955},14.582460105171521,13.610296098160086,12.638132091148652,11.665968084137218,{"$f":"AC137","v":10.693804077125783},{"$f":"AD137","v":9.7216400701143488},{"$f":"AE137","v":8.7494760631029145},{"$f":"AF137","v":7.7773120560914792},{"$f":"AG137","v":6.805148049080044},{"$f":"AH137","v":5.8329840420686088},{"$f":"AI137","v":4.8608200350571735},{"$f":"AJ137","v":3.8886560280457387},{"$f":"AK137","v":2.9164920210343039},{"$f":"AL137","v":1.9443280140228691}]
[{"$f":"ROW()","v":134},null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$452*$T$11","v":19.443280140228698}]
[{"$f":"ROW()","v":135},null,"Redundant & Disposed Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U460*U$11","v":0},{"$f":"Inputs!V460*V$11","v":0},{"$f":"Inputs!W460*W$11","v":0},{"$f":"Inputs!X460*X$11","v":0},{"$f":"Inputs!Y460*Y$11","v":0},{"$f":"Inputs!Z460*Z$11","v":0},{"$f":"Inputs!AA460*AA$11","v":0},{"$f":"Inputs!AB460*AB$11","v":0},{"$f":"Inputs!AC460*AC$11","v":0},{"$f":"Inputs!AD460*AD$11","v":0},{"$f":"Inputs!AE460*AE$11","v":0},{"$f":"Inputs!AF460*AF$11","v":0},{"$f":"Inputs!AG460*AG$11","v":0},{"$f":"Inputs!AH460*AH$11","v":0},{"$f":"Inputs!AI460*AI$11","v":0},{"$f":"Inputs!AJ460*AJ$11","v":0},{"$f":"Inputs!AK460*AK$11","v":0},{"$f":"Inputs!AL460*AL$11","v":0},{"$f":"Inputs!AM460*AM$11","v":0}]
[{"$f":"ROW()","v":136},null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-U133/U132","v":-0.97216400701143491},-0.97216400701143479,-0.97216400701143479,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143479,-0.97216400701143479,{"$f":"-AD133/AD132","v":-0.97216400701143479},-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,-0.97216400701143491,{"$f":"-AI133/AI132","v":-0.97216400701143479},-0.97216400701143468,-0.97216400701143468,-0.97216400701143468,-0.97216400701143457]
[{"$f":"ROW()","v":137},null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T133:T136)","v":19.443280140228698},{"$f":"SUM(U133:U136)","v":18.471116133217262},{"$f":"SUM(V133:V136)","v":17.498952126205825},{"$f":"SUM(W133:W136)","v":16.526788119194389},{"$f":"SUM(X133:X136)","v":15.554624112182955},{"$f":"SUM(Y133:Y136)","v":14.582460105171521},13.610296098160086,12.638132091148652,11.665968084137218,10.693804077125783,{"$f":"SUM(AD133:AD136)","v":9.7216400701143488},8.7494760631029145,7.7773120560914792,6.805148049080044,5.8329840420686088,{"$f":"SUM(AI133:AI136)","v":4.8608200350571735},3.8886560280457387,2.9164920210343039,1.9443280140228691,0.97216400701143457]
[{"$f":"ROW()","v":138}]
["Opening Capital Base [$m OD]"]
["Opening Capital Base Accounts"]
[{"$f":"ROW()","v":141},"Life"]
[{"$f":"ROW()","v":142},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},{"$f":"MAX(I142-1,0)","v":6.6923076923076916},{"$f":"MAX(J142-1,0)","v":5.6923076923076916},4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AC142-1,0)","v":0},{"$f":"MAX(AD142-1,0)","v":0},{"$f":"MAX(AE142-1,0)","v":0},{"$f":"MAX(AF142-1,0)","v":0},{"$f":"MAX(AG142-1,0)","v":0},{"$f":"MAX(AH142-1,0)","v":0},{"$f":"MAX(AI142-1,0)","v":0},{"$f":"MAX(AJ142-1,0)","v":0},{"$f":"MAX(AK142-1,0)","v":0},{"$f":"MAX(AL142-1,0)","v":0}]
[{"$f":"ROW()","v":143},null,"Compression",null,null,null,null,null,{"$f":"Inputs!$E$43","v":7.6923076923076916},{"$f":"MAX(I143-1,0)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,"Metering",null,null,null,null,null,{"$f":"Inputs!$E$44","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!$E$45","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!$E$46","v":0},{"$f":"MAX(I146-1,0)","v":0},{"$f":"MAX(J146-1,0)","v":0},{"$f":"MAX(K146-1,0)","v":0},{"$f":"MAX(L146-1,0)","v":0},{"$f":"MAX(M146-1,0)","v":0},{"$f":"MAX(N146-1,0)","v":0},{"$f":"MAX(O146-1,0)","v":0},{"$f":"MAX(P146-1,0)","v":0},{"$f":"MAX(Q146-1,0)","v":0},{"$f":"MAX(R146-1,0)","v":0},{"$f":"MAX(S146-1,0)","v":0},{"$f":"MAX(T146-1,0)","v":0},{"$f":"MAX(U146-1,0)","v":0},{"$f":"MAX(V146-1,0)","v":0},{"$f":"MAX(W146-1,0)","v":0},{"$f":"MAX(X146-1,0)","v":0},{"$f":"MAX(Y146-1,0)","v":0},{"$f":"MAX(Z146-1,0)","v":0},{"$f":"MAX(AA146-1,0)","v":0},{"$f":"MAX(AB146-1,0)","v":0},{"$f":"MAX(AC146-1,0)","v":0},{"$f":"MAX(AD146-1,0)","v":0},{"$f":"MAX(AE146-1,0)","v":0},{"$f":"MAX(AF146-1,0)","v":0},{"$f":"MAX(AG146-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":147},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!$E$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!$E$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,"Building",null,null,null,null,null,{"$f":"Inputs!$E$49","v":0},{"$f":"MAX(I149-1,0)","v":0},{"$f":"MAX(J149-1,0)","v":0},{"$f":"MAX(K149-1,0)","v":0},{"$f":"MAX(L149-1,0)","v":0},{"$f":"MAX(M149-1,0)","v":0},{"$f":"MAX(N149-1,0)","v":0},{"$f":"MAX(O149-1,0)","v":0},{"$f":"MAX(P149-1,0)","v":0},{"$f":"MAX(Q149-1,0)","v":0},{"$f":"MAX(R149-1,0)","v":0},{"$f":"MAX(S149-1,0)","v":0},{"$f":"MAX(T149-1,0)","v":0},{"$f":"MAX(U149-1,0)","v":0},{"$f":"MAX(V149-1,0)","v":0},{"$f":"MAX(W149-1,0)","v":0},{"$f":"MAX(X149-1,0)","v":0},{"$f":"MAX(Y149-1,0)","v":0},{"$f":"MAX(Z149-1,0)","v":0},{"$f":"MAX(AA149-1,0)","v":0},{"$f":"MAX(AB149-1,0)","v":0},{"$f":"MAX(AC149-1,0)","v":0},{"$f":"MAX(AD149-1,0)","v":0},{"$f":"MAX(AE149-1,0)","v":0},{"$f":"MAX(AF149-1,0)","v":0},{"$f":"MAX(AG149-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":150},null,"Non-Depreciable"]
[{"$f":"ROW()","v":151},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},"Opening Value"]
[{"$f":"ROW()","v":154},null,"Pipeline",null,null,null,null,null,{"$f":"H190","v":1263.1466763899991},1098.9376084592993,934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH190","v":0},{"$f":"AI190","v":0},{"$f":"AJ190","v":0},{"$f":"AK190","v":0},{"$f":"AL190","v":0}]
[{"$f":"ROW()","v":155},null,"Compression",null,null,null,null,null,{"$f":"H191","v":211.6036807782983},184.09520227711951,156.58672377594073,129.07824527476194,101.56976677358315,74.061288272404383,44.123813565750872,18.050651004170799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,"Metering",null,null,null,null,null,{"$f":"H192","v":17.353155850315368},15.097245589774369,12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,"Other Depreciable",null,null,null,null,null,{"$f":"H193","v":47.658237641387068},41.462666748006747,35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H194","v":0},{"$f":"I194","v":0},{"$f":"J194","v":0},{"$f":"K194","v":0},{"$f":"L194","v":0},{"$f":"M194","v":0},{"$f":"N194","v":0},{"$f":"O194","v":0},{"$f":"P194","v":0},{"$f":"Q194","v":0},{"$f":"R194","v":0},{"$f":"S194","v":0},{"$f":"T194","v":0},{"$f":"U194","v":0},{"$f":"V194","v":0},{"$f":"W194","v":0},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},{"$f":"AB194","v":0},{"$f":"AC194","v":0},{"$f":"AD194","v":0},{"$f":"AE194","v":0},{"$f":"AF194","v":0},{"$f":"AG194","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":159},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,"Building",null,null,null,null,null,{"$f":"H197","v":0},{"$f":"I197","v":0},{"$f":"J197","v":0},{"$f":"K197","v":0},{"$f":"L197","v":0},{"$f":"M197","v":0},{"$f":"N197","v":0},{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q197","v":0},{"$f":"R197","v":0},{"$f":"S197","v":0},{"$f":"T197","v":0},{"$f":"U197","v":0},{"$f":"V197","v":0},{"$f":"W197","v":0},{"$f":"X197","v":0},{"$f":"Y197","v":0},{"$f":"Z197","v":0},{"$f":"AA197","v":0},{"$f":"AB197","v":0},{"$f":"AC197","v":0},{"$f":"AD197","v":0},{"$f":"AE197","v":0},{"$f":"AF197","v":0},{"$f":"AG197","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":162},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H198","v":10.238249340000001},{"$f":"I198","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2802311724520887,8.3192373132875339,{"$f":"W198","v":8.3192373132875339},{"$f":"X198","v":8.3192373132875339},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,{"$f":"AC198","v":8.3222084232875329},{"$f":"AD198","v":8.3222084232875329},{"$f":"AE198","v":8.3222084232875329},{"$f":"AF198","v":8.3222084232875329},{"$f":"AG198","v":8.3222084232875329},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329]
[{"$f":"ROW()","v":163},null,"Cost of Raising Equity",null,null,null,null,null,0,{"$f":"I199","v":0},{"$f":"J199","v":0},{"$f":"K199","v":0},{"$f":"L199","v":0},{"$f":"M199","v":0},{"$f":"N199","v":0},{"$f":"O199","v":0},{"$f":"P199","v":0},{"$f":"Q199","v":0},{"$f":"R199","v":0},{"$f":"S199","v":0},{"$f":"T199","v":0},{"$f":"U199","v":0},{"$f":"V199","v":0},0,{"$f":"X199","v":0},{"$f":"Y199","v":0},{"$f":"Z199","v":0},{"$f":"AA199","v":0},{"$f":"AB199","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,"Total",null,null,null,null,null,{"$f":"H200","v":1549.9999999999998},{"$f":"I200","v":1349.8309724141998},{"$f":"J200","v":1149.6619448283998},{"$f":"K200","v":949.49291724259979},{"$f":"L200","v":749.32388965679979},{"$f":"M200","v":549.1548620709998},{"$f":"N200","v":344.41910958962546},{"$f":"O200","v":145.71113616432635},{"$f":"P200","v":8.2639223291193957},{"$f":"Q200","v":8.2639223291193957},{"$f":"R200","v":8.2639223291193957},{"$f":"S200","v":8.2639223291193957},{"$f":"T200","v":8.2639223291193957},{"$f":"U200","v":8.2802311724520603},{"$f":"V200","v":8.3192373132875055},{"$f":"W200","v":8.3192373132875055},{"$f":"X200","v":8.3192373132875055},{"$f":"Y200","v":8.3222084232875044},{"$f":"Z200","v":8.3222084232875044},{"$f":"AA200","v":8.3222084232875044},{"$f":"AB200","v":8.3222084232875044},8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044]
[{"$f":"ROW()","v":165},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":166},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N272*N$11","v":0},{"$f":"-Inputs!O272*O$11","v":0},{"$f":"-Inputs!P272*P$11","v":0},{"$f":"-Inputs!Q272*Q$11","v":0},{"$f":"-Inputs!R272*R$11","v":0},{"$f":"-Inputs!S272*S$11","v":0},{"$f":"-Inputs!T272*T$11","v":0},{"$f":"-Inputs!U272*U$11","v":0},{"$f":"-Inputs!V272*V$11","v":0},{"$f":"-Inputs!W272*W$11","v":0},{"$f":"-Inputs!X272*X$11","v":0},{"$f":"-Inputs!Y272*Y$11","v":0},{"$f":"-Inputs!Z272*Z$11","v":0},{"$f":"-Inputs!AA272*AA$11","v":0},{"$f":"-Inputs!AB272*AB$11","v":0},{"$f":"-Inputs!AC272*AC$11","v":0},{"$f":"-Inputs!AD272*AD$11","v":0},{"$f":"-Inputs!AE272*AE$11","v":0},{"$f":"-Inputs!AF272*AF$11","v":0},{"$f":"-Inputs!AG272*AG$11","v":0},{"$f":"-Inputs!AH272*AH$11","v":0},{"$f":"-Inputs!AI272*AI$11","v":0},{"$f":"-Inputs!AJ272*AJ$11","v":0},{"$f":"-Inputs!AK272*AK$11","v":0},{"$f":"-Inputs!AL272*AL$11","v":0},{"$f":"-Inputs!AM272*AM$11","v":0}]
[{"$f":"ROW()","v":167},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N273*N$11","v":-3.8643121450734461},{"$f":"-Inputs!O273*O$11","v":0},{"$f":"-Inputs!P273*P$11","v":0},{"$f":"-Inputs!Q273*Q$11","v":0},{"$f":"-Inputs!R273*R$11","v":0},{"$f":"-Inputs!S273*S$11","v":0},{"$f":"-Inputs!T273*T$11","v":-9.6859581288828028E-4},{"$f":"-Inputs!U273*U$11","v":0},{"$f":"-Inputs!V273*V$11","v":0},{"$f":"-Inputs!W273*W$11","v":0},{"$f":"-Inputs!X273*X$11","v":0},{"$f":"-Inputs!Y273*Y$11","v":0},{"$f":"-Inputs!Z273*Z$11","v":0},{"$f":"-Inputs!AA273*AA$11","v":0},{"$f":"-Inputs!AB273*AB$11","v":0},{"$f":"-Inputs!AC273*AC$11","v":0},{"$f":"-Inputs!AD273*AD$11","v":0},{"$f":"-Inputs!AE273*AE$11","v":0},{"$f":"-Inputs!AF273*AF$11","v":0},{"$f":"-Inputs!AG273*AG$11","v":0},{"$f":"-Inputs!AH273*AH$11","v":0},{"$f":"-Inputs!AI273*AI$11","v":0},{"$f":"-Inputs!AJ273*AJ$11","v":0},{"$f":"-Inputs!AK273*AK$11","v":0},{"$f":"-Inputs!AL273*AL$11","v":0},{"$f":"-Inputs!AM273*AM$11","v":0}]
[{"$f":"ROW()","v":168},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N274*N$11","v":0},{"$f":"-Inputs!O274*O$11","v":0},{"$f":"-Inputs!P274*P$11","v":0},{"$f":"-Inputs!Q274*Q$11","v":0},{"$f":"-Inputs!R274*R$11","v":0},{"$f":"-Inputs!S274*S$11","v":0},{"$f":"-Inputs!T274*T$11","v":0},{"$f":"-Inputs!U274*U$11","v":0},{"$f":"-Inputs!V274*V$11","v":0},{"$f":"-Inputs!W274*W$11","v":-2.5550319453438494E-2},{"$f":"-Inputs!X274*X$11","v":0},{"$f":"-Inputs!Y274*Y$11","v":0},{"$f":"-Inputs!Z274*Z$11","v":0},{"$f":"-Inputs!AA274*AA$11","v":0},{"$f":"-Inputs!AB274*AB$11","v":0},{"$f":"-Inputs!AC274*AC$11","v":0},{"$f":"-Inputs!AD274*AD$11","v":0},{"$f":"-Inputs!AE274*AE$11","v":0},{"$f":"-Inputs!AF274*AF$11","v":0},{"$f":"-Inputs!AG274*AG$11","v":0},{"$f":"-Inputs!AH274*AH$11","v":0},{"$f":"-Inputs!AI274*AI$11","v":0},{"$f":"-Inputs!AJ274*AJ$11","v":0},{"$f":"-Inputs!AK274*AK$11","v":0},{"$f":"-Inputs!AL274*AL$11","v":0},{"$f":"-Inputs!AM274*AM$11","v":0}]
[{"$f":"ROW()","v":169},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N275*N$11","v":-6.9295210121204542E-2},{"$f":"-Inputs!O275*O$11","v":0},{"$f":"-Inputs!P275*P$11","v":-3.222644102665502E-2},{"$f":"-Inputs!Q275*Q$11","v":-2.5248281061764657E-2},{"$f":"-Inputs!R275*R$11","v":-8.2319434456087193E-2},{"$f":"-Inputs!S275*S$11","v":-1.1074548529007935E-2},{"$f":"-Inputs!T275*T$11","v":-1.7349002728482847},{"$f":"-Inputs!U275*U$11","v":-2.5103430030682248E-2},{"$f":"-Inputs!V275*V$11","v":-3.4859762485055464E-2},{"$f":"-Inputs!W275*W$11","v":0},{"$f":"-Inputs!X275*X$11","v":0},{"$f":"-Inputs!Y275*Y$11","v":0},{"$f":"-Inputs!Z275*Z$11","v":0},{"$f":"-Inputs!AA275*AA$11","v":0},{"$f":"-Inputs!AB275*AB$11","v":0},{"$f":"-Inputs!AC275*AC$11","v":0},{"$f":"-Inputs!AD275*AD$11","v":0},{"$f":"-Inputs!AE275*AE$11","v":0},{"$f":"-Inputs!AF275*AF$11","v":0},{"$f":"-Inputs!AG275*AG$11","v":0},{"$f":"-Inputs!AH275*AH$11","v":0},{"$f":"-Inputs!AI275*AI$11","v":0},{"$f":"-Inputs!AJ275*AJ$11","v":0},{"$f":"-Inputs!AK275*AK$11","v":0},{"$f":"-Inputs!AL275*AL$11","v":0},{"$f":"-Inputs!AM275*AM$11","v":0}]
[{"$f":"ROW()","v":170},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N276*N$11","v":0},{"$f":"-Inputs!O276*O$11","v":0},{"$f":"-Inputs!P276*P$11","v":0},{"$f":"-Inputs!Q276*Q$11","v":0},{"$f":"-Inputs!R276*R$11","v":0},{"$f":"-Inputs!S276*S$11","v":0},{"$f":"-Inputs!T276*T$11","v":0},{"$f":"-Inputs!U276*U$11","v":0},{"$f":"-Inputs!V276*V$11","v":0},{"$f":"-Inputs!W276*W$11","v":0},{"$f":"-Inputs!X276*X$11","v":0},{"$f":"-Inputs!Y276*Y$11","v":0},{"$f":"-Inputs!Z276*Z$11","v":0},{"$f":"-Inputs!AA276*AA$11","v":0},{"$f":"-Inputs!AB276*AB$11","v":0},{"$f":"-Inputs!AC276*AC$11","v":0},{"$f":"-Inputs!AD276*AD$11","v":0},{"$f":"-Inputs!AE276*AE$11","v":0},{"$f":"-Inputs!AF276*AF$11","v":0},{"$f":"-Inputs!AG276*AG$11","v":0},{"$f":"-Inputs!AH276*AH$11","v":0},{"$f":"-Inputs!AI276*AI$11","v":0},{"$f":"-Inputs!AJ276*AJ$11","v":0},{"$f":"-Inputs!AK276*AK$11","v":0},{"$f":"-Inputs!AL276*AL$11","v":0},{"$f":"-Inputs!AM276*AM$11","v":0}]
[{"$f":"ROW()","v":171},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N277*N$11","v":0},{"$f":"-Inputs!O277*O$11","v":0},{"$f":"-Inputs!P277*P$11","v":0},{"$f":"-Inputs!Q277*Q$11","v":0},{"$f":"-Inputs!R277*R$11","v":0},{"$f":"-Inputs!S277*S$11","v":0},{"$f":"-Inputs!T277*T$11","v":0},{"$f":"-Inputs!U277*U$11","v":0},{"$f":"-Inputs!V277*V$11","v":0},{"$f":"-Inputs!W277*W$11","v":0},{"$f":"-Inputs!X277*X$11","v":0},{"$f":"-Inputs!Y277*Y$11","v":0},{"$f":"-Inputs!Z277*Z$11","v":0},{"$f":"-Inputs!AA277*AA$11","v":0},{"$f":"-Inputs!AB277*AB$11","v":0},{"$f":"-Inputs!AC277*AC$11","v":0},{"$f":"-Inputs!AD277*AD$11","v":0},{"$f":"-Inputs!AE277*AE$11","v":0},{"$f":"-Inputs!AF277*AF$11","v":0},{"$f":"-Inputs!AG277*AG$11","v":0},{"$f":"-Inputs!AH277*AH$11","v":0},{"$f":"-Inputs!AI277*AI$11","v":0},{"$f":"-Inputs!AJ277*AJ$11","v":0},{"$f":"-Inputs!AK277*AK$11","v":0},{"$f":"-Inputs!AL277*AL$11","v":0},{"$f":"-Inputs!AM277*AM$11","v":0}]
[{"$f":"ROW()","v":172},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N278*N$11","v":0},{"$f":"-Inputs!O278*O$11","v":0},{"$f":"-Inputs!P278*P$11","v":0},{"$f":"-Inputs!Q278*Q$11","v":0},{"$f":"-Inputs!R278*R$11","v":0},{"$f":"-Inputs!S278*S$11","v":0},{"$f":"-Inputs!T278*T$11","v":0},{"$f":"-Inputs!U278*U$11","v":0},{"$f":"-Inputs!V278*V$11","v":0},{"$f":"-Inputs!W278*W$11","v":0},{"$f":"-Inputs!X278*X$11","v":0},{"$f":"-Inputs!Y278*Y$11","v":0},{"$f":"-Inputs!Z278*Z$11","v":0},{"$f":"-Inputs!AA278*AA$11","v":0},{"$f":"-Inputs!AB278*AB$11","v":0},{"$f":"-Inputs!AC278*AC$11","v":0},{"$f":"-Inputs!AD278*AD$11","v":0},{"$f":"-Inputs!AE278*AE$11","v":0},{"$f":"-Inputs!AF278*AF$11","v":0},{"$f":"-Inputs!AG278*AG$11","v":0},{"$f":"-Inputs!AH278*AH$11","v":0},{"$f":"-Inputs!AI278*AI$11","v":0},{"$f":"-Inputs!AJ278*AJ$11","v":0},{"$f":"-Inputs!AK278*AK$11","v":0},{"$f":"-Inputs!AL278*AL$11","v":0},{"$f":"-Inputs!AM278*AM$11","v":0}]
[{"$f":"ROW()","v":173},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N279*N$11","v":0},{"$f":"-Inputs!O279*O$11","v":0},{"$f":"-Inputs!P279*P$11","v":0},{"$f":"-Inputs!Q279*Q$11","v":0},{"$f":"-Inputs!R279*R$11","v":0},{"$f":"-Inputs!S279*S$11","v":0},{"$f":"-Inputs!T279*T$11","v":0},{"$f":"-Inputs!U279*U$11","v":0},{"$f":"-Inputs!V279*V$11","v":0},{"$f":"-Inputs!W279*W$11","v":0},{"$f":"-Inputs!X279*X$11","v":0},{"$f":"-Inputs!Y279*Y$11","v":0},{"$f":"-Inputs!Z279*Z$11","v":0},{"$f":"-Inputs!AA279*AA$11","v":0},{"$f":"-Inputs!AB279*AB$11","v":0},{"$f":"-Inputs!AC279*AC$11","v":0},{"$f":"-Inputs!AD279*AD$11","v":0},{"$f":"-Inputs!AE279*AE$11","v":0},{"$f":"-Inputs!AF279*AF$11","v":0},{"$f":"-Inputs!AG279*AG$11","v":0},{"$f":"-Inputs!AH279*AH$11","v":0},{"$f":"-Inputs!AI279*AI$11","v":0},{"$f":"-Inputs!AJ279*AJ$11","v":0},{"$f":"-Inputs!AK279*AK$11","v":0},{"$f":"-Inputs!AL279*AL$11","v":0},{"$f":"-Inputs!AM279*AM$11","v":0}]
[{"$f":"ROW()","v":174},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N280*N$11","v":-2.0941717008805782},{"$f":"-Inputs!O280*O$11","v":0},{"$f":"-Inputs!P280*P$11","v":0},{"$f":"-Inputs!Q280*Q$11","v":0},{"$f":"-Inputs!R280*R$11","v":0},{"$f":"-Inputs!S280*S$11","v":0},{"$f":"-Inputs!T280*T$11","v":0},{"$f":"-Inputs!U280*U$11","v":0},{"$f":"-Inputs!V280*V$11","v":0},{"$f":"-Inputs!W280*W$11","v":0},{"$f":"-Inputs!X280*X$11","v":0},{"$f":"-Inputs!Y280*Y$11","v":0},{"$f":"-Inputs!Z280*Z$11","v":0},{"$f":"-Inputs!AA280*AA$11","v":0},{"$f":"-Inputs!AB280*AB$11","v":0},{"$f":"-Inputs!AC280*AC$11","v":0},{"$f":"-Inputs!AD280*AD$11","v":0},{"$f":"-Inputs!AE280*AE$11","v":0},{"$f":"-Inputs!AF280*AF$11","v":0},{"$f":"-Inputs!AG280*AG$11","v":0},{"$f":"-Inputs!AH280*AH$11","v":0},{"$f":"-Inputs!AI280*AI$11","v":0},{"$f":"-Inputs!AJ280*AJ$11","v":0},{"$f":"-Inputs!AK280*AK$11","v":0},{"$f":"-Inputs!AL280*AL$11","v":0},{"$f":"-Inputs!AM280*AM$11","v":0}]
[{"$f":"ROW()","v":175},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N281*N$11","v":0},{"$f":"-Inputs!O281*O$11","v":0},{"$f":"-Inputs!P281*P$11","v":0},{"$f":"-Inputs!Q281*Q$11","v":0},{"$f":"-Inputs!R281*R$11","v":0},{"$f":"-Inputs!S281*S$11","v":0},{"$f":"-Inputs!T281*T$11","v":0},{"$f":"-Inputs!U281*U$11","v":0},{"$f":"-Inputs!V281*V$11","v":0},{"$f":"-Inputs!W281*W$11","v":0},{"$f":"-Inputs!X281*X$11","v":0},{"$f":"-Inputs!Y281*Y$11","v":0},{"$f":"-Inputs!Z281*Z$11","v":0},{"$f":"-Inputs!AA281*AA$11","v":0},{"$f":"-Inputs!AB281*AB$11","v":0},{"$f":"-Inputs!AC281*AC$11","v":0},{"$f":"-Inputs!AD281*AD$11","v":0},{"$f":"-Inputs!AE281*AE$11","v":0},{"$f":"-Inputs!AF281*AF$11","v":0},{"$f":"-Inputs!AG281*AG$11","v":0},{"$f":"-Inputs!AH281*AH$11","v":0},{"$f":"-Inputs!AI281*AI$11","v":0},{"$f":"-Inputs!AJ281*AJ$11","v":0},{"$f":"-Inputs!AK281*AK$11","v":0},{"$f":"-Inputs!AL281*AL$11","v":0},{"$f":"-Inputs!AM281*AM$11","v":0}]
[{"$f":"ROW()","v":176},null,"Total",null,null,null,null,null,{"$f":"SUM(I166:I175)","v":0},{"$f":"SUM(J166:J175)","v":0},{"$f":"SUM(K166:K175)","v":0},{"$f":"SUM(L166:L175)","v":0},{"$f":"SUM(M166:M175)","v":0},{"$f":"SUM(N166:N175)","v":-6.0277790560752287},{"$f":"SUM(O166:O175)","v":0},{"$f":"SUM(P166:P175)","v":-3.222644102665502E-2},{"$f":"SUM(Q166:Q175)","v":-2.5248281061764657E-2},{"$f":"SUM(R166:R175)","v":-8.2319434456087193E-2},{"$f":"SUM(S166:S175)","v":-1.1074548529007935E-2},{"$f":"SUM(T166:T175)","v":-1.735868868661173},{"$f":"SUM(U166:U175)","v":-2.5103430030682248E-2},{"$f":"SUM(V166:V175)","v":-3.4859762485055464E-2},{"$f":"SUM(W166:W175)","v":-2.5550319453438494E-2},{"$f":"SUM(X166:X175)","v":0},{"$f":"SUM(Y166:Y175)","v":0},{"$f":"SUM(Z166:Z175)","v":0},{"$f":"SUM(AA166:AA175)","v":0},{"$f":"SUM(AB166:AB175)","v":0},{"$f":"SUM(AC166:AC175)","v":0},0,0,0,0,{"$f":"SUM(AH166:AH175)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":177},"Depreciation"]
[{"$f":"ROW()","v":178},null,"Pipeline",null,null,null,null,null,{"$f":"IF(I142<=0,0,-MIN(((I154+I166)/I142)*((I154+I166)>0),(I154+I166)))+IF(I142<=0,-I154-I166,0)","v":-164.20906793069989},-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-164.20906793069992,-113.68320087509983,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD142<=0,0,-MIN(((AD154+AD166)/AD142)*((AD154+AD166)>0),(AD154+AD166)))+IF(AD142<=0,-AD154-AD166,0)","v":0},0,0,0,0,{"$f":"IF(AI142<=0,0,-MIN(((AI154+AI166)/AI142)*((AI154+AI166)>0),(AI154+AI166)))+IF(AI142<=0,-AI154-AI166,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":179},null,"Compression",null,null,null,null,null,{"$f":"IF(I143<=0,0,-MIN(((I155+I167)/I143)*((I155+I167)>0),(I155+I167)))+IF(I143<=0,-I155-I167,0)","v":-27.508478501178782},-27.508478501178779,-27.508478501178779,-27.508478501178779,-27.508478501178775,-26.07316256158007,-26.073162561580073,-18.050651004170799,0,0,0,9.6859581288828028E-4,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD143<=0,0,-MIN(((AD155+AD167)/AD143)*((AD155+AD167)>0),(AD155+AD167)))+IF(AD143<=0,-AD155-AD167,0)","v":0},0,0,0,0,{"$f":"IF(AI143<=0,0,-MIN(((AI155+AI167)/AI143)*((AI155+AI167)>0),(AI155+AI167)))+IF(AI143<=0,-AI155-AI167,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":180},null,"Metering",null,null,null,null,null,{"$f":"IF(I144<=0,0,-MIN(((I156+I168)/I144)*((I156+I168)>0),(I156+I168)))+IF(I144<=0,-I156-I168,0)","v":-2.2559102605409982},-2.2559102605409977,-2.2559102605409977,-2.2559102605409977,-2.2559102605409982,-2.2559102605409982,-2.2559102605409982,-1.5617840265283816,0,0,0,0,0,0,2.5550319453438494E-2,0,0,0,0,0,0,{"$f":"IF(AD144<=0,0,-MIN(((AD156+AD168)/AD144)*((AD156+AD168)>0),(AD156+AD168)))+IF(AD144<=0,-AD156-AD168,0)","v":0},0,0,0,0,{"$f":"IF(AI144<=0,0,-MIN(((AI156+AI168)/AI144)*((AI156+AI168)>0),(AI156+AI168)))+IF(AI144<=0,-AI156-AI168,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":181},null,"Other Depreciable",null,null,null,null,null,{"$f":"IF(I145<=0,0,-MIN(((I157+I169)/I145)*((I157+I169)>0),(I157+I169)))+IF(I145<=0,-I157-I169,0)","v":-6.1955708933803191},-6.1955708933803191,-6.1955708933803191,-6.1955708933803182,-6.1955708933803191,-6.1698326724781571,-6.1698326724781571,-4.2391961783812961,{"$f":"IF(Q145<=0,0,-MIN(((Q157+Q169)/Q145)*((Q157+Q169)>0),(Q157+Q169)))+IF(Q145<=0,-Q157-Q169,0)","v":2.5248281061764657E-2},{"$f":"IF(R145<=0,0,-MIN(((R157+R169)/R145)*((R157+R169)>0),(R157+R169)))+IF(R145<=0,-R157-R169,0)","v":8.2319434456087193E-2},1.1074548529007935E-2,1.7349002728482847,2.5103430030682248E-2,3.4859762485055464E-2,0,0,0,0,0,0,0,{"$f":"IF(AD145<=0,0,-MIN(((AD157+AD169)/AD145)*((AD157+AD169)>0),(AD157+AD169)))+IF(AD145<=0,-AD157-AD169,0)","v":0},0,0,0,0,{"$f":"IF(AI145<=0,0,-MIN(((AI157+AI169)/AI145)*((AI157+AI169)>0),(AI157+AI169)))+IF(AI145<=0,-AI157-AI169,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":182},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"IF(I146<=0,0,-MIN(((I158+I170)/I146)*((I158+I170)>0),(I158+I170)))+IF(I146<=0,-I158-I170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI146<=0,0,-MIN(((AI158+AI170)/AI146)*((AI158+AI170)>0),(AI158+AI170)))+IF(AI146<=0,-AI158-AI170,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"IF(I147<=0,0,-MIN(((I159+I171)/I147)*((I159+I171)>0),(I159+I171)))+IF(I147<=0,-I159-I171,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI147<=0,0,-MIN(((AI159+AI171)/AI147)*((AI159+AI171)>0),(AI159+AI171)))+IF(AI147<=0,-AI159-AI171,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":184},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"IF(I148<=0,0,-MIN(((I160+I172)/I148)*((I160+I172)>0),(I160+I172)))+IF(I148<=0,-I160-I172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI148<=0,0,-MIN(((AI160+AI172)/AI148)*((AI160+AI172)>0),(AI160+AI172)))+IF(AI148<=0,-AI160-AI172,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":185},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI149<=0,0,-MIN(((AI161+AI173)/AI149)*((AI161+AI173)>0),(AI161+AI173)))+IF(AI149<=0,-AI161-AI173,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":186},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I261","v":0},{"$f":"J261","v":0},0,0,0,0,0,0.11984469,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,2.9711099999993884E-3,0,0,0,0,{"$f":"AD261","v":0},0,0,0,0,{"$f":"AI261","v":0},0,0,0,0]
[{"$f":"ROW()","v":187},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"IF(I151<=0,0,-MIN(((I163+I175)/I151)*((I163+I175)>0),(I163+I175)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T151<=0,0,-MIN(((T163+T175)/T151)*((T163+T175)>0),(T163+T175)))","v":0},{"$f":"IF(U151<=0,0,-MIN(((U163+U175)/U151)*((U163+U175)>0),(U163+U175)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AD151<=0,0,-MIN(((AD163+AD175)/AD151)*((AD163+AD175)>0),(AD163+AD175)))","v":0},0,0,0,0,{"$f":"IF(AI151<=0,0,-MIN(((AI163+AI175)/AI151)*((AI163+AI175)>0),(AI163+AI175)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,"Total",null,null,null,null,null,{"$f":"SUM(I178:I187)","v":-200.16902758579997},{"$f":"SUM(J178:J187)","v":-200.16902758579999},-200.16902758579999,-200.16902758579999,-200.16902758579999,-198.70797342529912,-198.70797342529912,-137.41498739418029,2.5248281061764657E-2,8.2319434456087193E-2,1.1074548529007935E-2,1.735868868661173,4.1412273363347407E-2,7.3865903320500262E-2,2.5550319453438494E-2,0,2.9711099999993884E-3,0,0,0,0,{"$f":"SUM(AD178:AD187)","v":0},0,0,0,0,{"$f":"SUM(AI178:AI187)","v":0},0,0,0,0]
[{"$f":"ROW()","v":189},"Closing Value"]
[{"$f":"ROW()","v":190},null,"Pipeline",null,null,null,null,{"$f":"Inputs!H138*H$11","v":1263.1466763899991},{"$f":"I154+I166+I178","v":1098.9376084592993},934.72854052859941,770.51947259789949,606.31040466719958,442.10133673649966,277.89226880579974,113.68320087509983,0,{"$f":"Q154+Q166+Q178","v":0},{"$f":"R154+R166+R178","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD154+AD166+AD178","v":0},0,0,0,0,{"$f":"AI154+AI166+AI178","v":0},0,0,0,0]
[{"$f":"ROW()","v":191},null,"Compression",null,null,null,null,{"$f":"Inputs!H139*H$11","v":211.6036807782983},{"$f":"I155+I167+I179","v":184.09520227711951},156.58672377594073,129.07824527476194,101.56976677358315,74.061288272404383,44.123813565750872,18.050651004170799,0,{"$f":"Q155+Q167+Q179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD155+AD167+AD179","v":0},0,0,0,0,{"$f":"AI155+AI167+AI179","v":0},0,0,0,0]
[{"$f":"ROW()","v":192},null,"Metering",null,null,null,null,{"$f":"Inputs!H140*H$11","v":17.353155850315368},{"$f":"I156+I168+I180","v":15.097245589774369},12.84133532923337,10.585425068692373,8.3295148081513766,6.0736045476103779,3.8176942870693797,1.5617840265283816,0,{"$f":"Q156+Q168+Q180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD156+AD168+AD180","v":0},0,0,0,0,{"$f":"AI156+AI168+AI180","v":0},0,0,0,0]
[{"$f":"ROW()","v":193},null,"Other Depreciable",null,null,null,null,{"$f":"Inputs!H141*H$11","v":47.658237641387068},{"$f":"I157+I169+I181","v":41.462666748006747},35.267095854626426,29.071524961246105,22.875954067865788,16.68038317448547,10.441255291886108,4.271422619407951,0,{"$f":"Q157+Q169+Q181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD157+AD169+AD181","v":0},0,0,0,0,{"$f":"AI157+AI169+AI181","v":0},0,0,0,0]
[{"$f":"ROW()","v":194},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"Inputs!H142*H$11","v":0},{"$f":"I158+I170+I182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI158+AI170+AI182","v":0},0,0,0,0]
[{"$f":"ROW()","v":195},null,"Cathodic/Corrosion Protection",null,null,null,null,{"$f":"Inputs!H143*H$11","v":0},{"$f":"I159+I171+I183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI159+AI171+AI183","v":0},0,0,0,0]
[{"$f":"ROW()","v":196},null,"SCADA , ECI And Comms",null,null,null,null,{"$f":"Inputs!H144*H$11","v":0},{"$f":"I160+I172+I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI160+AI172+AI184","v":0},0,0,0,0]
[{"$f":"ROW()","v":197},null,"Building",null,null,null,null,{"$f":"Inputs!H145*H$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI161+AI173+AI185","v":0},0,0,0,0]
[{"$f":"ROW()","v":198},null,"Non-Depreciable",null,null,null,null,{"$f":"Inputs!H146*H$11","v":10.238249340000001},{"$f":"I162+I174+I186","v":10.238249340000001},10.238249340000001,10.238249340000001,10.238249340000001,10.238249340000001,8.1440776391194234,8.1440776391194234,8.2639223291194241,{"$f":"Q162+Q174+Q186","v":8.2639223291194241},8.2639223291194241,8.2639223291194241,8.2639223291194241,8.2802311724520887,8.3192373132875339,8.3192373132875339,8.3192373132875339,8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,{"$f":"AD162+AD174+AD186","v":8.3222084232875329},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329,{"$f":"AI162+AI174+AI186","v":8.3222084232875329},8.3222084232875329,8.3222084232875329,8.3222084232875329,8.3222084232875329]
[{"$f":"ROW()","v":199},null,"Cost of Raising Equity",null,null,null,null,{"$f":"Inputs!H147*H$11","v":0},{"$f":"I163+I175+I187","v":0},0,0,0,0,0,0,0,0,{"$f":"R163+R175+R187","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD163+AD175+AD187","v":0},0,0,0,0,{"$f":"AI163+AI175+AI187","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,"Total",null,null,null,null,{"$f":"SUM(H190:H199)","v":1549.9999999999998},{"$f":"MAX(I164+I176+I188,0)","v":1349.8309724141998},{"$f":"MAX(J164+J176+J188,0)","v":1149.6619448283998},949.49291724259979,749.32388965679979,549.1548620709998,344.41910958962546,145.71113616432635,8.2639223291193957,8.2639223291193957,8.2639223291193957,8.2639223291193957,8.2639223291193957,8.2802311724520603,8.3192373132875055,8.3192373132875055,8.3192373132875055,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,{"$f":"MAX(AD164+AD176+AD188,0)","v":8.3222084232875044},8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044,{"$f":"MAX(AI164+AI176+AI188,0)","v":8.3222084232875044},8.3222084232875044,8.3222084232875044,8.3222084232875044,8.3222084232875044]
[{"$f":"ROW()","v":201},"Over Depreciation"]
[{"$f":"ROW()","v":202},null,"Pipeline"]
[{"$f":"ROW()","v":203},null,"Compression"]
[{"$f":"ROW()","v":204},null,"Metering"]
[{"$f":"ROW()","v":205},null,"Other Depreciable"]
[{"$f":"ROW()","v":206},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":207},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":208},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":209},null,"Building"]
[{"$f":"ROW()","v":210},null,"Non-Depreciable"]
[{"$f":"ROW()","v":211},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":212},null,"Total"]
[{"$f":"ROW()","v":213}]
["Total Capex Account [$m OD]"]
["Capex Account"]
[{"$f":"ROW()","v":216},"Opening Value"]
[{"$f":"ROW()","v":217},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I390+I476+I562+I648+I734+I820+I906+I992+I1078+I1164+I1250+I1336+I1422+I1508+I1594","v":0},1.3878405999999999,1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199998,226.94513361849999,708.40319222899996,671.7673135965,{"$f":"S265","v":1125.091334944},1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255128,811.53461381026818,746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,489.02029684570306,426.74808737155615,363.00439165240954,298.13731750126277,{"$f":"AH265","v":233.30892779001593},{"$f":"AI265","v":169.07876733077239},{"$f":"AJ265","v":116.35327064936089},{"$f":"AK265","v":63.694784598124521},{"$f":"AL265","v":35.836734610849675}]
[{"$f":"ROW()","v":218},null,"Compression",null,null,null,null,null,{"$f":"I305+I391+I477+I563+I649+I735+I821+I907+I993+I1079+I1165+I1251+I1337+I1423+I1509+I1595","v":0},-1.9960040585012206,1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755799995,{"$f":"S266","v":379.79912149286997},388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,292.92643874955911,273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,183.83699239152079,162.51129208645855,141.95309410939629,117.12695297533404,92.444625314971745,76.778029597932857,66.99774967280959,58.476125119498704,52.57520581568258]
[{"$f":"ROW()","v":219},null,"Metering",null,null,null,null,null,{"$f":"I306+I392+I478+I564+I650+I736+I822+I908+I994+I1080+I1166+I1252+I1338+I1424+I1510+I1596","v":0},0.57169320000000023,1.0370073340000003,1.2846774513333337,1.1187501386666669,2.686883486000001,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,{"$f":"S267","v":6.2118580173333342},6.0681444629201051,7.4012738982312625,7.7156977660739301,8.1392296697799402,11.040914234812707,13.348569057012135,15.697996210253212,21.072076458394307,24.597758448960484,30.833608998812231,32.227168878137064,31.708419557461884,31.659727146786718,30.754288821444877,29.27182644272526,34.698234294906811,39.282818987853851,40.010207960462459,38.625337019647603]
[{"$f":"ROW()","v":220},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I393+I479+I565+I651+I737+I823+I909+I995+I1081+I1167+I1253+I1339+I1425+I1511+I1597","v":0},5.0959685000000006,5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,{"$f":"S268","v":25.843544799630003},70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,81.023028746022334,80.481155484978402,76.632902185790698,73.62868473526548,72.191144433084716,68.642557354551968,64.696350308314393,58.348154299193055,53.43910136857172,48.43404348737657,43.011232893001356,37.889181697875088,32.143779768926898,26.912817207671573]
[{"$f":"ROW()","v":221},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I394+I480+I566+I652+I738+I824+I910+I996+I1082+I1168+I1254+I1340+I1426+I1512+I1598","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S269","v":0},{"$f":"T269","v":0},{"$f":"U269","v":0},{"$f":"V269","v":0},{"$f":"W269","v":0},{"$f":"X269","v":0},{"$f":"Y269","v":3.3065471699999995},{"$f":"Z269","v":5.6014125209999932},{"$f":"AA269","v":8.2794209352749917},{"$f":"AB269","v":10.363952248762491},{"$f":"AC269","v":14.876779319420928},{"$f":"AD269","v":23.718647361875185},{"$f":"AE269","v":20.839699330329434},{"$f":"AF269","v":30.159848334321183},{"$f":"AG269","v":23.974588736990405},23.315499352521478,32.881004920937251,32.632726927799396,29.131033394777411,31.402811650574613]
[{"$f":"ROW()","v":222},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I395+I481+I567+I653+I739+I825+I911+I997+I1083+I1169+I1255+I1341+I1427+I1513+I1599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8360307978749999,2.3150540628562495,7.0412903479687472,14.047880012943745,17.627229901526057,20.312585456845468,24.043945278831547,28.36053223192874,28.998345451988889,28.648984334416948,30.814359589273511,32.03402275841843,32.595812757528989,32.900523202820665]
[{"$f":"ROW()","v":223},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I396+I482+I568+I654+I740+I826+I912+I998+I1084+I1170+I1256+I1342+I1428+I1514+I1600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2280085352499999,11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,29.827092707712239,40.740303851963503,48.982308076214778,59.269245804466053,62.43871720691731,67.946676513889543,70.864948406698076,73.596163230200631,77.491678205850079]
[{"$f":"ROW()","v":224},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S272","v":0},{"$f":"T272","v":3.0409407109845783},{"$f":"U272","v":4.5079111306064048},{"$f":"V272","v":5.3696535767996192},{"$f":"W272","v":5.0905017246992825},{"$f":"X272","v":4.915432044977015},{"$f":"Y272","v":4.6412502452471998},{"$f":"Z272","v":4.3464495955173836},{"$f":"AA272","v":4.0516489457875675},{"$f":"AB272","v":3.7568482960577523},{"$f":"AC272","v":3.4620476463279366},{"$f":"AD272","v":3.6652699965981204},{"$f":"AE272","v":4.4425817718683049},{"$f":"AF272","v":3.9767179521384897},{"$f":"AG272","v":4.8068160624086733},9.0050577594288583,10.021971666627978,34.823815185357702,53.351669970941245,59.158431801999697]
[{"$f":"ROW()","v":225},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I398+I484+I570+I656+I742+I828+I914+I1000+I1086+I1172+I1258+I1344+I1430+I1516+I1602","v":0},0,0,0,0,0,0,-0.11984469,1.7943514,3.20980373,3.8710969400000002,{"$f":"S273","v":4.5371590900000003},{"$f":"T273","v":4.5208502466673348},4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,{"$f":"AC273","v":4.7263827953383677},{"$f":"AD273","v":4.7263827953383677},{"$f":"AE273","v":4.7263827953383677},{"$f":"AF273","v":4.7263827953383677},{"$f":"AG273","v":4.7263827953383677},4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677]
[{"$f":"ROW()","v":226},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I399+I485+I571+I657+I743+I829+I915+I1001+I1087+I1173+I1259+I1345+I1431+I1517+I1603","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S274","v":0},{"$f":"T274","v":0},{"$f":"U274","v":0},{"$f":"V274","v":0},{"$f":"W274","v":0},{"$f":"X274","v":0},{"$f":"Y274","v":0},{"$f":"Z274","v":0},{"$f":"AA274","v":0},{"$f":"AB274","v":0},0,2.0551283054805665,2.9058497613600522,3.3225440135975886,3.791323421982737,3.9902081283003605,4.269517367603024,4.0615384429129886,3.8420869357239571,3.2657358467738442]
[{"$f":"ROW()","v":227},null,"Total",null,null,null,null,null,{"$f":"SUM(I217:I226)","v":0},{"$f":"SUM(J217:J226)","v":5.0594982414987797},{"$f":"SUM(K217:K226)","v":9.4056989610000006},{"$f":"SUM(L217:L226)","v":9.571371499833333},{"$f":"SUM(M217:M226)","v":9.1870145841666684},{"$f":"SUM(N217:N226)","v":11.505950715000001},{"$f":"SUM(O217:O226)","v":62.275332620666667},{"$f":"SUM(P217:P226)","v":442.5138914548333},{"$f":"SUM(Q217:Q226)","v":424.6317528125},{"$f":"SUM(R217:R226)","v":1028.9319204911667},{"$f":"SUM(S217:S226)","v":976.43129338283336},{"$f":"SUM(T217:T226)","v":1541.4830183438332},{"$f":"SUM(U217:U226)","v":1582.5429386996232},{"$f":"SUM(V217:V226)","v":1521.9937560967942},{"$f":"SUM(W217:W226)","v":1449.8041495620591},{"$f":"SUM(X217:X226)","v":1368.1172623774958},{"$f":"SUM(Y217:Y226)","v":1295.5956116946604},{"$f":"SUM(Z217:Z226)","v":1217.5708699065724},{"$f":"SUM(AA217:AA226)","v":1144.4717255428511},{"$f":"SUM(AB217:AB226)","v":1069.1436627062862},{"$f":"SUM(AC217:AC226)","v":996.84875876129024},928.1343086859041,858.03212209376284,783.36291211348214,714.49370061132481,{"$f":"SUM(AH217:AH226)","v":625.0243629397886},535.5842726120128,474.22617697028312,439.66645552442446,391.56804653152318,362.89565815720874]
[{"$f":"ROW()","v":228},"Capex",null,null,null,null,null,"Check",{"$f":"IF(I227=(I314+I400+I486+I572+I658+I744+I830+I916+I1002+I1088+I1174+I1260+I1346+I1432+I1518+I1604+I1690+I1776+I1862+I1948+I2034),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD227=(AD314+AD400+AD486+AD572+AD658+AD744+AD830+AD916+AD1002+AD1088+AD1174+AD1260+AD1346+AD1432+AD1518+AD1604+AD1690+AD1776+AD1862+AD1948+AD2034+AD2120+AD2206+AD2292+AD2378+AD2464),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE227=(AE314+AE400+AE486+AE572+AE658+AE744+AE830+AE916+AE1002+AE1088+AE1174+AE1260+AE1346+AE1432+AE1518+AE1604+AE1690+AE1776+AE1862+AE1948+AE2034+AE2120+AE2206+AE2292+AE2378+AE2464),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","Wrong",{"$f":"IF(AI227=(AI314+AI400+AI486+AI572+AI658+AI744+AI830+AI916+AI1002+AI1088+AI1174+AI1260+AI1346+AI1432+AI1518+AI1604+AI1690+AI1776+AI1862+AI1948+AI2034+AI2120+AI2206+AI2292+AI2378+AI2464),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AJ227=(AJ314+AJ400+AJ486+AJ572+AJ658+AJ744+AJ830+AJ916+AJ1002+AJ1088+AJ1174+AJ1260+AJ1346+AJ1432+AJ1518+AJ1604+AJ1690+AJ1776+AJ1862+AJ1948+AJ2034+AJ2120+AJ2206+AJ2292+AJ2378+AJ2464+AJ2549+AJ2634+AJ2719+AJ2804+AJ2889),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AK227=(AK314+AK400+AK486+AK572+AK658+AK744+AK830+AK916+AK1002+AK1088+AK1174+AK1260+AK1346+AK1432+AK1518+AK1604+AK1690+AK1776+AK1862+AK1948+AK2034+AK2120+AK2206+AK2292+AK2378+AK2464+AK2549+AK2634+AK2719+AK2804+AK2889),\"OK\",\"Wrong\")","v":"OK"},"OK","OK"]
[{"$f":"ROW()","v":229},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I683*I$11","v":1.3878405999999999},{"$f":"Inputs!J683*J$11","v":3.0096500000000002E-2},{"$f":"Inputs!K683*K$11","v":6.3939300000000004E-2},{"$f":"Inputs!L683*L$11","v":2.1140000000000004E-5},{"$f":"Inputs!M683*M$11","v":0.62122699999999997},{"$f":"Inputs!N683*N$11","v":7.4336034800000004},{"$f":"Inputs!O683*O$11","v":229.88054288999999},{"$f":"Inputs!P683*P$11","v":1.1463871999999999},{"$f":"Inputs!Q683*Q$11","v":493.54175513999996},{"$f":"Inputs!R683*R$11","v":0},{"$f":"Inputs!S683*S$11","v":489.95989998000005},{"$f":"Inputs!T683*T$11","v":46.114715758958042},{"$f":"Inputs!U683*U$11","v":14.606136384299486},{"$f":"Inputs!V683*V$11","v":4.6914845910357874},{"$f":"Inputs!W683*W$11","v":0.58293042136619544},{"$f":"Inputs!X683*X$11","v":2.5928162600000002},{"$f":"Inputs!Y683*Y$11","v":0},{"$f":"Inputs!Z683*Z$11","v":0},{"$f":"Inputs!AA683*AA$11","v":8.5233363749999971E-2},{"$f":"Inputs!AB683*AB$11","v":8.8811437499999955E-3},{"$f":"Inputs!AC683*AC$11","v":0.23329542977606246},{"$f":"Inputs!AD683*AD$11","v":0},{"$f":"Inputs!AE683*AE$11","v":2.3059339999999997},{"$f":"Inputs!AF683*AF$11","v":1.0618441899999993},{"$f":"Inputs!AG683*AG$11","v":2.1589779999999999E-2},{"$f":"Inputs!AH683*AH$11","v":0},{"$f":"Inputs!AI683*AI$11","v":0.19809851709330881},{"$f":"Inputs!AJ683*AJ$11","v":0.20293949731559449},{"$f":"Inputs!AK683*AK$11","v":0.20789877771425913},{"$f":"Inputs!AL683*AL$11","v":0.32748422191682913},{"$f":"Inputs!AM683*AM$11","v":0.21818387340438522}]
[{"$f":"ROW()","v":230},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I684*I$11","v":-1.9960040585012206},{"$f":"Inputs!J684*J$11","v":1.32699473},{"$f":"Inputs!K684*K$11","v":8.3315159999999999E-2},{"$f":"Inputs!L684*L$11","v":-0.11479787999999999},{"$f":"Inputs!M684*M$11","v":0.18346782},{"$f":"Inputs!N684*N$11","v":41.216322779999999},{"$f":"Inputs!O684*O$11","v":153.70189397999997},{"$f":"Inputs!P684*P$11","v":0.13571847999999997},{"$f":"Inputs!Q684*Q$11","v":126.82707395999998},{"$f":"Inputs!R684*R$11","v":0},{"$f":"Inputs!S684*S$11","v":110.75737328037003},{"$f":"Inputs!T684*T$11","v":30.587693245633893},{"$f":"Inputs!U684*U$11","v":8.2960734403383647},{"$f":"Inputs!V684*V$11","v":5.5532058264796307},{"$f":"Inputs!W684*W$11","v":3.0579326671415683},{"$f":"Inputs!X684*X$11","v":4.475624279999999},{"$f":"Inputs!Y684*Y$11","v":2.4112783485000002},{"$f":"Inputs!Z684*Z$11","v":4.6173590831249998},{"$f":"Inputs!AA684*AA$11","v":2.8467189787499994},{"$f":"Inputs!AB684*AB$11","v":1.9137673878749997},{"$f":"Inputs!AC684*AC$11","v":2.473346616508687},{"$f":"Inputs!AD684*AD$11","v":2.7587649999999999},{"$f":"Inputs!AE684*AE$11","v":3.883162},{"$f":"Inputs!AF684*AF$11","v":5.0072271200000005},{"$f":"Inputs!AG684*AG$11","v":1.17634617},{"$f":"Inputs!AH684*AH$11","v":1.3212541440000001},{"$f":"Inputs!AI684*AI$11","v":8.2999018478933095},{"$f":"Inputs!AJ684*AJ$11","v":7.2250825334616495},{"$f":"Inputs!AK684*AK$11","v":9.0167711818329472},{"$f":"Inputs!AL684*AL$11","v":5.9611288786678758},{"$f":"Inputs!AM684*AM$11","v":6.1490315289558444}]
[{"$f":"ROW()","v":231},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I685*I$11","v":0.57169320000000023},{"$f":"Inputs!J685*J$11","v":0.5396342500000002},{"$f":"Inputs!K685*K$11","v":0.35796585000000014},{"$f":"Inputs!L685*L$11","v":-3.1767190000000001E-2},{"$f":"Inputs!M685*M$11","v":1.6705262800000005},{"$f":"Inputs!N685*N$11","v":0},{"$f":"Inputs!O685*O$11","v":0},{"$f":"Inputs!P685*P$11","v":0},{"$f":"Inputs!Q685*Q$11","v":0},{"$f":"Inputs!R685*R$11","v":7.6179759999999999E-2},{"$f":"Inputs!S685*S$11","v":4.7555367100000003},{"$f":"Inputs!T685*T$11","v":0.34960930225343861},{"$f":"Inputs!U685*U$11","v":1.8497595787947196},{"$f":"Inputs!V685*V$11","v":0.95437131657921148},{"$f":"Inputs!W685*W$11","v":1.1986972768811694},{"$f":"Inputs!X685*X$11","v":3.6613055300000004},{"$f":"Inputs!Y685*Y$11","v":3.3113628224999987},{"$f":"Inputs!Z685*Z$11","v":3.5379170583749806},{"$f":"Inputs!AA685*AA$11","v":6.7984312904999964},{"$f":"Inputs!AB685*AB$11","v":5.4032617856250775},{"$f":"Inputs!AC685*AC$11","v":8.362279378618986},{"$f":"Inputs!AD685*AD$11","v":4.0774739999999996},{"$f":"Inputs!AE685*AE$11","v":2.7088279999999996},{"$f":"Inputs!AF685*AF$11","v":3.4675735499999996},{"$f":"Inputs!AG685*AG$11","v":2.9621905300000004},{"$f":"Inputs!AH685*AH$11","v":2.617217932},{"$f":"Inputs!AI685*AI$11","v":9.368568794406352},{"$f":"Inputs!AJ685*AJ$11","v":9.5418660205580661},{"$f":"Inputs!AK685*AK$11","v":6.4844299410295836},{"$f":"Inputs!AL685*AL$11","v":4.7008871491515736},{"$f":"Inputs!AM685*AM$11","v":4.7219213118387744}]
[{"$f":"ROW()","v":232},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I686*I$11","v":5.0959685000000006},{"$f":"Inputs!J686*J$11","v":1.3706864799999998},{"$f":"Inputs!K686*K$11","v":0.75003203000000007},{"$f":"Inputs!L686*L$11","v":0.92049553000000006},{"$f":"Inputs!M686*M$11","v":0.90148431000000018},{"$f":"Inputs!N686*N$11","v":3.5204673699999995},{"$f":"Inputs!O686*O$11","v":0.78549806000000011},{"$f":"Inputs!P686*P$11","v":2.1494877400000001},{"$f":"Inputs!Q686*Q$11","v":5.6331739800000005},{"$f":"Inputs!R686*R$11","v":0.54429260000000013},{"$f":"Inputs!S686*S$11","v":12.727538799630004},{"$f":"Inputs!T686*T$11","v":46.761417977357318},{"$f":"Inputs!U686*U$11","v":4.4369118538139354},{"$f":"Inputs!V686*V$11","v":8.2917760666417131},{"$f":"Inputs!W686*W$11","v":7.4665115184499751},{"$f":"Inputs!X686*X$11","v":11.621402839992811},{"$f":"Inputs!Y686*Y$11","v":2.2469138593749993},{"$f":"Inputs!Z686*Z$11","v":4.8109472403749987},{"$f":"Inputs!AA686*AA$11","v":1.7451145642499992},{"$f":"Inputs!AB686*AB$11","v":2.6764061411249993},{"$f":"Inputs!AC686*AC$11","v":4.3769035965256871},{"$f":"Inputs!AD686*AD$11","v":2.484702},{"$f":"Inputs!AE686*AE$11","v":2.5157509999999994},{"$f":"Inputs!AF686*AF$11","v":0.48160945999999705},{"$f":"Inputs!AG686*AG$11","v":1.7909091500000003},{"$f":"Inputs!AH686*AH$11","v":1.8539102309999995},{"$f":"Inputs!AI686*AI$11","v":1.4335516344494283},{"$f":"Inputs!AJ686*AJ$11","v":1.7849947183242616},{"$f":"Inputs!AK686*AK$11","v":1.1915058980827968},{"$f":"Inputs!AL686*AL$11","v":1.4507780040860925},{"$f":"Inputs!AM686*AM$11","v":1.2504516615541645}]
[{"$f":"ROW()","v":233},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I687*I$11","v":0},{"$f":"Inputs!J687*J$11","v":0},{"$f":"Inputs!K687*K$11","v":0},{"$f":"Inputs!L687*L$11","v":0},{"$f":"Inputs!M687*M$11","v":0},{"$f":"Inputs!N687*N$11","v":0},{"$f":"Inputs!O687*O$11","v":0},{"$f":"Inputs!P687*P$11","v":0},{"$f":"Inputs!Q687*Q$11","v":0},{"$f":"Inputs!R687*R$11","v":0},{"$f":"Inputs!S687*S$11","v":0},{"$f":"Inputs!T687*T$11","v":0},{"$f":"Inputs!U687*U$11","v":0},{"$f":"Inputs!V687*V$11","v":0},{"$f":"Inputs!W687*W$11","v":0},{"$f":"Inputs!X687*X$11","v":0},{"$f":"Inputs!Y687*Y$11","v":3.3065471699999995},{"$f":"Inputs!Z687*Z$11","v":2.4601927094999931},{"$f":"Inputs!AA687*AA$11","v":2.9663454082499987},{"$f":"Inputs!AB687*AB$11","v":2.5211855778749994},{"$f":"Inputs!AC687*AC$11","v":5.0755406139396868},{"$f":"Inputs!AD687*AD$11","v":15.036481},{"$f":"Inputs!AE687*AE$11","v":6.6850195899999987},{"$f":"Inputs!AF687*AF$11","v":18.106705599999998},{"$f":"Inputs!AG687*AG$11","v":6.4409703058024697},{"$f":"Inputs!AH687*AH$11","v":9.5398109839999972},{"$f":"Inputs!AI687*AI$11","v":18.891705309424363},{"$f":"Inputs!AJ687*AJ$11","v":12.904123975237049},{"$f":"Inputs!AK687*AK$11","v":9.5513972380977705},{"$f":"Inputs!AL687*AL$11","v":13.924191613708166},{"$f":"Inputs!AM687*AM$11","v":9.6020512107718652}]
[{"$f":"ROW()","v":234},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I688*I$11","v":0},{"$f":"Inputs!J688*J$11","v":0},{"$f":"Inputs!K688*K$11","v":0},{"$f":"Inputs!L688*L$11","v":0},{"$f":"Inputs!M688*M$11","v":0},{"$f":"Inputs!N688*N$11","v":0},{"$f":"Inputs!O688*O$11","v":0},{"$f":"Inputs!P688*P$11","v":0},{"$f":"Inputs!Q688*Q$11","v":0},{"$f":"Inputs!R688*R$11","v":0},{"$f":"Inputs!S688*S$11","v":0},{"$f":"Inputs!T688*T$11","v":0},{"$f":"Inputs!U688*U$11","v":0},{"$f":"Inputs!V688*V$11","v":0},{"$f":"Inputs!W688*W$11","v":0},{"$f":"Inputs!X688*X$11","v":0},{"$f":"Inputs!Y688*Y$11","v":0.8360307978749999},{"$f":"Inputs!Z688*Z$11","v":1.5208248048749997},{"$f":"Inputs!AA688*AA$11","v":4.8440790652499981},{"$f":"Inputs!AB688*AB$11","v":7.3666363983749967},{"$f":"Inputs!AC688*AC$11","v":4.3077284419010615},{"$f":"Inputs!AD688*AD$11","v":3.9763030000000001},{"$f":"Inputs!AE688*AE$11","v":5.5524810000000002},{"$f":"Inputs!AF688*AF$11","v":6.8073491000000024},{"$f":"Inputs!AG688*AG$11","v":3.8762466199999999},{"$f":"Inputs!AH688*AH$11","v":3.1462403709999998},{"$f":"Inputs!AI688*AI$11","v":5.7865215870430005},{"$f":"Inputs!AJ688*AJ$11","v":5.3016525279362998},{"$f":"Inputs!AK688*AK$11","v":4.9785274397453527},{"$f":"Inputs!AL688*AL$11","v":4.9684795450986128},{"$f":"Inputs!AM688*AM$11","v":4.9725922947804406}]
[{"$f":"ROW()","v":235},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I689*I$11","v":0},{"$f":"Inputs!J689*J$11","v":0},{"$f":"Inputs!K689*K$11","v":0},{"$f":"Inputs!L689*L$11","v":0},{"$f":"Inputs!M689*M$11","v":0},{"$f":"Inputs!N689*N$11","v":0},{"$f":"Inputs!O689*O$11","v":0},{"$f":"Inputs!P689*P$11","v":0},{"$f":"Inputs!Q689*Q$11","v":0},{"$f":"Inputs!R689*R$11","v":0},{"$f":"Inputs!S689*S$11","v":0},{"$f":"Inputs!T689*T$11","v":0},{"$f":"Inputs!U689*U$11","v":0},{"$f":"Inputs!V689*V$11","v":0},{"$f":"Inputs!W689*W$11","v":0},{"$f":"Inputs!X689*X$11","v":0},{"$f":"Inputs!Y689*Y$11","v":5.2280085352499999},{"$f":"Inputs!Z689*Z$11","v":6.2283088619999987},{"$f":"Inputs!AA689*AA$11","v":2.8784513868749997},{"$f":"Inputs!AB689*AB$11","v":6.528920405624997},{"$f":"Inputs!AC689*AC$11","v":6.4700575190297203},{"$f":"Inputs!AD689*AD$11","v":8.2008430000000008},{"$f":"Inputs!AE689*AE$11","v":15.666737549999999},{"$f":"Inputs!AF689*AF$11","v":15.800844420000002},{"$f":"Inputs!AG689*AG$11","v":20.116850330000002},{"$f":"Inputs!AH689*AH$11","v":15.679443110999998},{"$f":"Inputs!AI689*AI$11","v":19.274496857160965},{"$f":"Inputs!AJ689*AJ$11","v":17.712005060841452},{"$f":"Inputs!AK689*AK$11","v":17.835565722778348},{"$f":"Inputs!AL689*AL$11","v":19.554282129306362},{"$f":"Inputs!AM689*AM$11","v":15.312762423161061}]
[{"$f":"ROW()","v":236},null,"Building",null,null,null,null,null,{"$f":"Inputs!I690*I$11","v":0},{"$f":"Inputs!J690*J$11","v":0},{"$f":"Inputs!K690*K$11","v":0},{"$f":"Inputs!L690*L$11","v":0},{"$f":"Inputs!M690*M$11","v":0},{"$f":"Inputs!N690*N$11","v":0},{"$f":"Inputs!O690*O$11","v":0},{"$f":"Inputs!P690*P$11","v":0},{"$f":"Inputs!Q690*Q$11","v":0},{"$f":"Inputs!R690*R$11","v":0},{"$f":"Inputs!S690*S$11","v":0},{"$f":"Inputs!T690*T$11","v":3.0409407109845783},{"$f":"Inputs!U690*U$11","v":1.6190174551710552},{"$f":"Inputs!V690*V$11","v":1.0947403545009966},{"$f":"Inputs!W690*W$11","v":8.5830739324944585E-3},{"$f":"Inputs!X690*X$11","v":0.11309440000718902},{"$f":"Inputs!Y690*Y$11","v":1.9637000000000002E-2},{"$f":"Inputs!Z690*Z$11","v":0},{"$f":"Inputs!AA690*AA$11","v":0},{"$f":"Inputs!AB690*AB$11","v":0},{"$f":"Inputs!AC690*AC$11","v":0},{"$f":"Inputs!AD690*AD$11","v":0.49802300000000005},{"$f":"Inputs!AE690*AE$11","v":1.0845629999999999},{"$f":"Inputs!AF690*AF$11","v":-0.13149851999999995},{"$f":"Inputs!AG690*AG$11","v":1.0329648899999999},{"$f":"Inputs!AH690*AH$11","v":4.5584311189999998},{"$f":"Inputs!AI690*AI$11","v":1.4910641071539374},{"$f":"Inputs!AJ690*AJ$11","v":25.313270321363383},{"$f":"Inputs!AK690*AK$11","v":19.67211334625129},{"$f":"Inputs!AL690*AL$11","v":7.4428232253824804},{"$f":"Inputs!AM690*AM$11","v":3.0264214698027621}]
[{"$f":"ROW()","v":237},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I691*I$11","v":0},{"$f":"Inputs!J691*J$11","v":0},{"$f":"Inputs!K691*K$11","v":0},{"$f":"Inputs!L691*L$11","v":0},{"$f":"Inputs!M691*M$11","v":0},{"$f":"Inputs!N691*N$11","v":0},{"$f":"Inputs!O691*O$11","v":-0.11984469},{"$f":"Inputs!P691*P$11","v":1.7943514},{"$f":"Inputs!Q691*Q$11","v":1.4154523299999999},{"$f":"Inputs!R691*R$11","v":0.66129320999999996},{"$f":"Inputs!S691*S$11","v":0.66606215000000002},{"$f":"Inputs!T691*T$11","v":-1.6308843332665156E-2},{"$f":"Inputs!U691*U$11","v":-3.9006140835444798E-2},{"$f":"Inputs!V691*V$11","v":0.18862567937376898},{"$f":"Inputs!W691*W$11","v":5.9802596459833856E-4},{"$f":"Inputs!X691*X$11","v":-2.9711099999993884E-3},{"$f":"Inputs!Y691*Y$11","v":0},{"$f":"Inputs!Z691*Z$11","v":0},{"$f":"Inputs!AA691*AA$11","v":0},{"$f":"Inputs!AB691*AB$11","v":0},{"$f":"Inputs!AC691*AC$11","v":0},{"$f":"Inputs!AD691*AD$11","v":0},{"$f":"Inputs!AE691*AE$11","v":0},{"$f":"Inputs!AF691*AF$11","v":0},{"$f":"Inputs!AG691*AG$11","v":0},{"$f":"Inputs!AH691*AH$11","v":0},{"$f":"Inputs!AI691*AI$11","v":0},{"$f":"Inputs!AJ691*AJ$11","v":0},{"$f":"Inputs!AK691*AK$11","v":0},{"$f":"Inputs!AL691*AL$11","v":0},{"$f":"Inputs!AM691*AM$11","v":0}]
[{"$f":"ROW()","v":238},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"Inputs!I692*I$11","v":0},{"$f":"Inputs!J692*J$11","v":0},{"$f":"Inputs!K692*K$11","v":0},{"$f":"Inputs!L692*L$11","v":0},{"$f":"Inputs!M692*M$11","v":0},{"$f":"Inputs!N692*N$11","v":0},{"$f":"Inputs!O692*O$11","v":0},{"$f":"Inputs!P692*P$11","v":0},{"$f":"Inputs!Q692*Q$11","v":0},{"$f":"Inputs!R692*R$11","v":0},{"$f":"Inputs!S692*S$11","v":0},{"$f":"Inputs!T692*T$11","v":0},{"$f":"Inputs!U692*U$11","v":0},{"$f":"Inputs!V692*V$11","v":0},{"$f":"Inputs!W692*W$11","v":0},{"$f":"Inputs!X692*X$11","v":0},{"$f":"Inputs!Y692*Y$11","v":0},{"$f":"Inputs!Z692*Z$11","v":0},{"$f":"Inputs!AA692*AA$11","v":0},{"$f":"Inputs!AB692*AB$11","v":0},{"$f":"Inputs!AC692*AC$11","v":0},{"$f":"Inputs!AD692*AD$11","v":2.0551283054805665},{"$f":"Inputs!AE692*AE$11","v":1.6727727780717125},{"$f":"Inputs!AF692*AF$11","v":1.5790341567815571},{"$f":"Inputs!AG692*AG$11","v":1.7977970138241837},{"$f":"Inputs!AH692*AH$11","v":1.7154140751107188},{"$f":"Inputs!AI692*AI$11","v":1.8753924906228081},{"$f":"Inputs!AJ692*AJ$11","v":1.4998280223511746},{"$f":"Inputs!AK692*AK$11","v":1.4051638699761633},{"$f":"Inputs!AL692*AL$11","v":0.96048368533947015},{"$f":"Inputs!AM692*AM$11","v":0.85807861463734258}]
[{"$f":"ROW()","v":239},null,"Total",null,null,null,null,null,{"$f":"SUM(I229:I238)","v":5.0594982414987797},{"$f":"SUM(J229:J238)","v":3.26741196},{"$f":"SUM(K229:K238)","v":1.2552523400000002},{"$f":"SUM(L229:L238)","v":0.77395160000000007},{"$f":"SUM(M229:M238)","v":3.3767054100000009},{"$f":"SUM(N229:N238)","v":52.17039363},{"$f":"SUM(O229:O238)","v":384.24809023999995},{"$f":"SUM(P229:P238)","v":5.2259448200000005},{"$f":"SUM(Q229:Q238)","v":627.41745541},{"$f":"SUM(R229:R238)","v":1.2817655700000001},{"$f":"SUM(S229:S238)","v":618.86641092000013},{"$f":"SUM(T229:T238)","v":126.83806815185461},{"$f":"SUM(U229:U238)","v":30.768892571582118},{"$f":"SUM(V229:V238)","v":20.774203834611107},{"$f":"SUM(W229:W238)","v":12.315252983735999},{"$f":"SUM(X229:X238)","v":22.461272199999996},{"$f":"SUM(Y229:Y238)","v":17.359778533499995},{"$f":"SUM(Z229:Z238)","v":23.175549758249971},{"$f":"SUM(AA229:AA238)","v":22.16437405762499},{"$f":"SUM(AB229:AB238)","v":26.41905884025007},{"$f":"SUM(AC229:AC238)","v":31.29915159629989},39.087719305480569,42.075248918071708,52.180689076781562,39.21586478962665,{"$f":"SUM(AH229:AH238)","v":40.431721967110718},66.619301145247476,81.485762677388948,70.343373415508509,59.290538452657465,46.111494388906642]
[{"$f":"ROW()","v":240},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I239-Inputs!I693*I$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J239-Inputs!J693*J$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K239-Inputs!K693*K$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L239-Inputs!L693*L$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M239-Inputs!M693*M$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N239-Inputs!N693*N$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O239-Inputs!O693*O$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P239-Inputs!P693*P$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q239-Inputs!Q693*Q$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R239-Inputs!R693*R$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S239-Inputs!S693*S$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T239-Inputs!T693*T$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U239-Inputs!U693*U$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V239-Inputs!V693*V$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W239-Inputs!W693*W$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X239-Inputs!X693*X$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y239-Inputs!Y693*Y$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z239-Inputs!Z693*Z$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA239-Inputs!AA693*AA$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB239-Inputs!AB693*AB$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC239-Inputs!AC693*AC$11,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AD239=(AD326+AD412+AD498+AD584+AD670+AD756+AD842+AD928+AD1014+AD1100+AD1186+AD1272+AD1358+AD1444+AD1530+AD1616+AD1702+AD1788+AD1874+AD1960+AD2046+AD2132+AD2218+AD2304+AD2390+AD2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE239=(AE326+AE412+AE498+AE584+AE670+AE756+AE842+AE928+AE1014+AE1100+AE1186+AE1272+AE1358+AE1444+AE1530+AE1616+AE1702+AE1788+AE1874+AE1960+AE2046+AE2132+AE2218+AE2304+AE2390+AE2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AF239=(AF326+AF412+AF498+AF584+AF670+AF756+AF842+AF928+AF1014+AF1100+AF1186+AF1272+AF1358+AF1444+AF1530+AF1616+AF1702+AF1788+AF1874+AF1960+AF2046+AF2132+AF2218+AF2304+AF2390+AF2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG239=(AG326+AG412+AG498+AG584+AG670+AG756+AG842+AG928+AG1014+AG1100+AG1186+AG1272+AG1358+AG1444+AG1530+AG1616+AG1702+AG1788+AG1874+AG1960+AG2046+AG2132+AG2218+AG2304+AG2390+AG2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH239=(AH326+AH412+AH498+AH584+AH670+AH756+AH842+AH928+AH1014+AH1100+AH1186+AH1272+AH1358+AH1444+AH1530+AH1616+AH1702+AH1788+AH1874+AH1960+AH2046+AH2132+AH2218+AH2304+AH2390+AH2476),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AI239=(AI326+AI412+AI498+AI584+AI670+AI756+AI842+AI928+AI1014+AI1100+AI1186+AI1272+AI1358+AI1444+AI1530+AI1616+AI1702+AI1788+AI1874+AI1960+AI2046+AI2132+AI2218+AI2304+AI2390+AI2476+AI2561+AI2646+AI2731+AI2804+AI2901),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AJ239=(AJ326+AJ412+AJ498+AJ584+AJ670+AJ756+AJ842+AJ928+AJ1014+AJ1100+AJ1186+AJ1272+AJ1358+AJ1444+AJ1530+AJ1616+AJ1702+AJ1788+AJ1874+AJ1960+AJ2046+AJ2132+AJ2218+AJ2304+AJ2390+AJ2476+AJ2561+AJ2646+AJ2731+AJ2804+AJ2901),\"OK\",\"Wrong\")","v":"OK"},"OK",{"$f":"IF(AL239=(AL326+AL412+AL498+AL584+AL670+AL756+AL842+AL928+AL1014+AL1100+AL1186+AL1272+AL1358+AL1444+AL1530+AL1616+AL1702+AL1788+AL1874+AL1960+AL2046+AL2132+AL2218+AL2304+AL2390+AL2476+AL2561+AL2646+AL2731+AL2816+AL2901),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AM239=(AM326+AM412+AM498+AM584+AM670+AM756+AM842+AM928+AM1014+AM1100+AM1186+AM1272+AM1358+AM1444+AM1530+AM1616+AM1702+AM1788+AM1874+AM1960+AM2046+AM2132+AM2218+AM2304+AM2390+AM2476+AM2561+AM2646+AM2731+AM2816+AM2901),\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":241},null,"Pipeline",null,null,null,null,null,{"$f":"I328+I414+I500+I586+I672+I758+I844+I930+I1016+I1102+I1188+I1274+I1360+I1446+I1532+I1618","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T328+T414+T500+T586+T672+T758+T844+T930+T1016+T1102+T1188+T1274+T1360+T1446+T1532+T1618","v":0},0,0,0,0,{"$f":"Y328+Y414+Y500+Y586+Y672+Y758+Y844+Y930+Y1016+Y1102+Y1188+Y1274+Y1360+Y1446+Y1532+Y1618","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI328+AI414+AI500+AI586+AI672+AI758+AI844+AI930+AI1016+AI1102+AI1188+AI1274+AI1360+AI1446+AI1532+AI1618","v":0},0,0,0,0]
[{"$f":"ROW()","v":242},null,"Compression",null,null,null,null,null,{"$f":"I329+I415+I501+I587+I673+I759+I845+I931+I1017+I1103+I1189+I1275+I1361+I1447+I1533+I1619","v":0},0,0,0,0,0,0,0,0,0,0,-7.5777802405144687E-2,0,-1.444111956415327E-2,-1.783686108523912E-2,-0.27752402011433047,{"$f":"Y329+Y415+Y501+Y587+Y673+Y759+Y845+Y931+Y1017+Y1103+Y1189+Y1275+Y1361+Y1447+Y1533+Y1619","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI329+AI415+AI501+AI587+AI673+AI759+AI845+AI931+AI1017+AI1103+AI1189+AI1275+AI1361+AI1447+AI1533+AI1619","v":0},0,0,0,0]
[{"$f":"ROW()","v":243},null,"Metering",null,null,null,null,null,{"$f":"I330+I416+I502+I588+I674+I760+I846+I932+I1018+I1104+I1190+I1276+I1362+I1448+I1534+I1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6612946504912101,0,{"$f":"Y330+Y416+Y502+Y588+Y674+Y760+Y846+Y932+Y1018+Y1104+Y1190+Y1276+Y1362+Y1448+Y1534+Y1620","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI330+AI416+AI502+AI588+AI674+AI760+AI846+AI932+AI1018+AI1104+AI1190+AI1276+AI1362+AI1448+AI1534+AI1620","v":0},0,0,0,0]
[{"$f":"ROW()","v":244},null,"Other Depreciable",null,null,null,null,null,{"$f":"I331+I417+I503+I589+I675+I761+I847+I933+I1019+I1105+I1191+I1277+I1363+I1449+I1535+I1621","v":0},0,0,0,0,0,0,0,0,0,0,-2.6092031375488793,-0.34617558568427009,-0.71063038766537046,-0.4760452829263136,-0.50214135546637961,{"$f":"Y331+Y417+Y503+Y589+Y675+Y761+Y847+Y933+Y1019+Y1105+Y1191+Y1277+Y1363+Y1449+Y1535+Y1621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI331+AI417+AI503+AI589+AI675+AI761+AI847+AI933+AI1019+AI1105+AI1191+AI1277+AI1363+AI1449+AI1535+AI1621","v":0},0,0,0,0]
[{"$f":"ROW()","v":245},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I332+I418+I504+I590+I676+I762+I848+I934+I1020+I1106+I1192+I1278+I1364+I1450+I1536+I1622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y332+Y418+Y504+Y590+Y676+Y762+Y848+Y934+Y1020+Y1106+Y1192+Y1278+Y1364+Y1450+Y1536+Y1622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI332+AI418+AI504+AI590+AI676+AI762+AI848+AI934+AI1020+AI1106+AI1192+AI1278+AI1364+AI1450+AI1536+AI1622","v":0},0,0,0,0]
[{"$f":"ROW()","v":246},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I333+I419+I505+I591+I677+I763+I849+I935+I1021+I1107+I1193+I1279+I1365+I1451+I1537+I1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y333+Y419+Y505+Y591+Y677+Y763+Y849+Y935+Y1021+Y1107+Y1193+Y1279+Y1365+Y1451+Y1537+Y1623","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI333+AI419+AI505+AI591+AI677+AI763+AI849+AI935+AI1021+AI1107+AI1193+AI1279+AI1365+AI1451+AI1537+AI1623","v":0},0,0,0,0]
[{"$f":"ROW()","v":247},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I334+I420+I506+I592+I678+I764+I850+I936+I1022+I1108+I1194+I1280+I1366+I1452+I1538+I1624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y334+Y420+Y506+Y592+Y678+Y764+Y850+Y936+Y1022+Y1108+Y1194+Y1280+Y1366+Y1452+Y1538+Y1624","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI334+AI420+AI506+AI592+AI678+AI764+AI850+AI936+AI1022+AI1108+AI1194+AI1280+AI1366+AI1452+AI1538+AI1624","v":0},0,0,0,0]
[{"$f":"ROW()","v":248},null,"Building",null,null,null,null,null,{"$f":"I335+I421+I507+I593+I679+I765+I851+I937+I1023+I1109+I1195+I1281+I1367+I1453+I1539+I1625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI335+AI421+AI507+AI593+AI679+AI765+AI851+AI937+AI1023+AI1109+AI1195+AI1281+AI1367+AI1453+AI1539+AI1625","v":0},0,0,0,0]
[{"$f":"ROW()","v":249},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I336+I422+I508+I594+I680+I766+I852+I938+I1024+I1110+I1196+I1282+I1368+I1454+I1540+I1626","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T336+T422+T508+T594+T680+T766+T852+T938+T1024+T1110+T1196+T1282+T1368+T1454+T1540+T1626","v":0},0,0,0,0,{"$f":"Y336+Y422+Y508+Y594+Y680+Y766+Y852+Y938+Y1024+Y1110+Y1196+Y1282+Y1368+Y1454+Y1540+Y1626","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI336+AI422+AI508+AI594+AI680+AI766+AI852+AI938+AI1024+AI1110+AI1196+AI1282+AI1368+AI1454+AI1540+AI1626","v":0},0,0,0,0]
[{"$f":"ROW()","v":250},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":251},null,"Total",null,null,null,null,null,{"$f":"SUM(I241:I250)","v":0},{"$f":"SUM(J241:J250)","v":0},{"$f":"SUM(K241:K250)","v":0},{"$f":"SUM(L241:L250)","v":0},{"$f":"SUM(M241:M250)","v":0},{"$f":"SUM(N241:N250)","v":0},{"$f":"SUM(O241:O250)","v":0},{"$f":"SUM(P241:P250)","v":0},{"$f":"SUM(Q241:Q250)","v":0},{"$f":"SUM(R241:R250)","v":0},{"$f":"SUM(S241:S250)","v":0},{"$f":"SUM(T241:T250)","v":-2.6849809399540239},{"$f":"SUM(U241:U250)","v":-0.34617558568427009},{"$f":"SUM(V241:V250)","v":-0.72507150722952374},{"$f":"SUM(W241:W250)","v":-2.1551767945027627},{"$f":"SUM(X241:X250)","v":-0.77966537558071014},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI241:AI250)","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},"Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I251=(I338+I424+I510+I596+I682+I768+I854+I940+I1026+I1112+I1198+I1284+I1370+I1456+I1542+I1628+I1714+I1800+I1886+I1972+I2058),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD251=(AD338+AD424+AD510+AD596+AD682+AD768+AD854+AD940+AD1026+AD1112+AD1198+AD1284+AD1370+AD1456+AD1542+AD1628+AD1714+AD1800+AD1886+AD1972+AD2058+AD2144+AD2230+AD2316+AD2402+AD2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE251=(AE338+AE424+AE510+AE596+AE682+AE768+AE854+AE940+AE1026+AE1112+AE1198+AE1284+AE1370+AE1456+AE1542+AE1628+AE1714+AE1800+AE1886+AE1972+AE2058+AE2144+AE2230+AE2316+AE2402+AE2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AF251=(AF338+AF424+AF510+AF596+AF682+AF768+AF854+AF940+AF1026+AF1112+AF1198+AF1284+AF1370+AF1456+AF1542+AF1628+AF1714+AF1800+AF1886+AF1972+AF2058+AF2144+AF2230+AF2316+AF2402+AF2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AG251=(AG338+AG424+AG510+AG596+AG682+AG768+AG854+AG940+AG1026+AG1112+AG1198+AG1284+AG1370+AG1456+AG1542+AG1628+AG1714+AG1800+AG1886+AG1972+AG2058+AG2144+AG2230+AG2316+AG2402+AG2488),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AH251=(AH338+AH424+AH510+AH596+AH682+AH768+AH854+AH940+AH1026+AH1112+AH1198+AH1284+AH1370+AH1456+AH1542+AH1628+AH1714+AH1800+AH1886+AH1972+AH2058+AH2144+AH2230+AH2316+AH2402+AH2488),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":253},null,"Pipeline",null,null,null,null,null,{"$f":"I340+I426+I512+I598+I684+I770+I856+I942+I1028+I1114+I1200+I1286+I1372+I1458+I1544+I1630","v":0},-0.18041927799999999,-0.18192410299999998,-0.18512106799999997,-0.18512212499999997,-0.21618347499999996,-0.58786364899999999,-12.081890793499998,-12.083696529499999,-36.635878632499995,-36.635878632499995,-61.133873631499995,-63.439609419447912,-64.169916238662879,-64.404490468214661,-64.433636989282988,{"$f":"Y340+Y426+Y512+Y598+Y684+Y770+Y856+Y942+Y1028+Y1114+Y1200+Y1286+Y1372+Y1458+Y1544+Y1630+Y1716+Y1802+Y1888+Y1974+Y2060","v":-64.563277802282983},-64.563277802282983,-64.563277802282983,-64.567539470470479,-64.567983527657972,{"$f":"AD340+AD426+AD512+AD598+AD684+AD770+AD856+AD942+AD1028+AD1114+AD1200+AD1286+AD1372+AD1458+AD1544+AD1630+AD1716+AD1802+AD1888+AD1974+AD2060+AD2146+AD2232+AD2318+AD2404+AD2490","v":-64.579648299146768},-64.578143474146771,-64.805539909146773,-64.88866393114678,-64.828389711246771,{"$f":"AI340+AI426+AI512+AI598+AI684+AI770+AI856+AI942+AI1028+AI1114+AI1200+AI1286+AI1372+AI1458+AI1544+AI1630+AI1716+AI1802+AI1888+AI1974+AI2060+AI2146+AI2232+AI2318+AI2404+AI2490+AI2575+AI2660+AI2745+AI2830+AI2915","v":-64.428258976336764},{"$f":"AJ340+AJ426+AJ512+AJ598+AJ684+AJ770+AJ856+AJ942+AJ1028+AJ1114+AJ1200+AJ1286+AJ1372+AJ1458+AJ1544+AJ1630+AJ1716+AJ1802+AJ1888+AJ1974+AJ2060+AJ2146+AJ2232+AJ2318+AJ2404+AJ2490+AJ2575+AJ2660+AJ2745+AJ2830+AJ2915","v":-52.928436178727139},{"$f":"AK340+AK426+AK512+AK598+AK684+AK770+AK856+AK942+AK1028+AK1114+AK1200+AK1286+AK1372+AK1458+AK1544+AK1630+AK1716+AK1802+AK1888+AK1974+AK2060+AK2146+AK2232+AK2318+AK2404+AK2490+AK2575+AK2660+AK2745+AK2830+AK2915","v":-52.866384828950657},{"$f":"AL340+AL426+AL512+AL598+AL684+AL770+AL856+AL942+AL1028+AL1114+AL1200+AL1286+AL1372+AL1458+AL1544+AL1630+AL1716+AL1802+AL1888+AL1974+AL2060+AL2146+AL2232+AL2318+AL2404+AL2490+AL2575+AL2660+AL2745+AL2830+AL2915","v":-28.185534209191676},{"$f":"AM340+AM426+AM512+AM598+AM684+AM770+AM856+AM942+AM1028+AM1114+AM1200+AM1286+AM1372+AM1458+AM1544+AM1630+AM1716+AM1802+AM1888+AM1974+AM2060+AM2146+AM2232+AM2318+AM2404+AM2490+AM2575+AM2660+AM2745+AM2830+AM2915","v":-28.194106177128869}]
[{"$f":"ROW()","v":254},null,"Compression",null,null,null,null,null,{"$f":"I341+I427+I513+I599+I685+I771+I857+I943+I1029+I1115+I1201+I1287+I1373+I1459+I1545+I1631","v":0},1.9960040585012206,-6.6349736500000006E-2,-7.0515494499999998E-2,4.4282385499999993E-2,-7.9688885499999987E-2,-2.1405050244999999,-9.8255997234999981,-9.8323856474999989,-16.1737393455,-16.1737393455,-21.706871896868179,-23.236256559149872,-23.650260039844408,-23.926879424724387,-24.062430806824317,-24.286212020824316,-24.406775938249314,-24.637643892405563,-24.779979841343064,-24.875668210736812,{"$f":"AD341+AD427+AD513+AD599+AD685+AD771+AD857+AD943+AD1029+AD1115+AD1201+AD1287+AD1373+AD1459+AD1545+AD1631+AD1717+AD1803+AD1889+AD1975+AD2061+AD2147+AD2233+AD2319+AD2405+AD2491","v":-24.999335541562242},-25.208862305062244,-25.565425097062242,-26.002487304062242,-26.003581804362245,{"$f":"AI341+AI427+AI513+AI599+AI685+AI771+AI857+AI943+AI1029+AI1115+AI1201+AI1287+AI1373+AI1459+AI1545+AI1631+AI1717+AI1803+AI1889+AI1975+AI2061+AI2147+AI2233+AI2319+AI2405+AI2491+AI2576+AI2661+AI2746+AI2831+AI2916","v":-23.966497564932244},-17.005362458584901,{"$f":"AK341+AK427+AK513+AK599+AK685+AK771+AK857+AK943+AK1029+AK1115+AK1201+AK1287+AK1373+AK1459+AK1545+AK1631+AK1717+AK1803+AK1889+AK1975+AK2061+AK2147+AK2233+AK2319+AK2405+AK2491+AK2576+AK2661+AK2746+AK2831+AK2916","v":-17.538395735143833},-11.862048182484004,-12.154989482973649]
[{"$f":"ROW()","v":255},null,"Metering",null,null,null,null,null,{"$f":"I342+I428+I514+I600+I686+I772+I858+I944+I1030+I1116+I1202+I1288+I1374+I1460+I1546+I1632","v":0},-7.4320116000000033E-2,-0.11029573266666672,-0.13416012266666671,-0.10239293266666671,-0.24552854133333341,-0.24552854133333341,-0.24552854133333341,-0.22266081333333335,-0.17120842533333336,-0.17628707600000001,-0.49332285666666675,-0.51663014348356262,-0.63994744873654397,0.88612927731605184,-0.75962096496723597,-1.0037080003005692,-1.1884899051339026,-1.4243510423589014,-1.8775797950589013,-2.1264288287672395,{"$f":"AD342+AD428+AD514+AD600+AD686+AD772+AD858+AD944+AD1030+AD1116+AD1202+AD1288+AD1374+AD1460+AD1546+AD1632+AD1718+AD1804+AD1890+AD1976+AD2062+AD2148+AD2234+AD2320+AD2406+AD2492","v":-2.6839141206751718},-3.2275773206751719,-3.5162659606751716,-3.8676288553418381,-4.0996803107196156,-3.9421609422248016,-4.9572813276110246,{"$f":"AK342+AK428+AK514+AK600+AK686+AK772+AK858+AK944+AK1030+AK1116+AK1202+AK1288+AK1374+AK1460+AK1546+AK1632+AK1718+AK1804+AK1890+AK1976+AK2062+AK2148+AK2234+AK2320+AK2406+AK2492+AK2577+AK2662+AK2747+AK2832+AK2917","v":-5.7570409684209745},-6.0857580899664363,-6.1080688584434899]
[{"$f":"ROW()","v":256},null,"Other Depreciable",null,null,null,null,null,{"$f":"I343+I429+I515+I601+I687+I773+I859+I945+I1031+I1117+I1203+I1289+I1375+I1461+I1547+I1633","v":0},-0.66247590500000009,-0.73101022900000023,-0.76851183050000027,-0.8145366070000003,-0.85961082250000032,-1.0356341910000002,-1.0749090940000001,-0.97854474099999966,-0.80156627499999988,-0.8287809049999999,0.24090152892384387,-3.6436652744286162,-3.584623367400412,-4.1139878321412571,-4.6594046664505608,-5.2404748084502017,-5.352820501418952,-5.5933678634377024,-5.6806235916502015,-5.8144438987064522,{"$f":"AD343+AD429+AD515+AD601+AD687+AD773+AD859+AD945+AD1031+AD1117+AD1203+AD1289+AD1375+AD1461+AD1547+AD1633+AD1719+AD1805+AD1891+AD1977+AD2063+AD2149+AD2235+AD2321+AD2407+AD2493","v":-6.0332890785327367},-6.4619580462375827,-6.8298054691213359,-6.6999620806213356,-6.8589681121951536,-6.8563622288246426,-6.9070459134505304,{"$f":"AK343+AK429+AK515+AK601+AK687+AK773+AK859+AK945+AK1031+AK1117+AK1203+AK1289+AK1375+AK1461+AK1547+AK1633+AK1719+AK1805+AK1891+AK1977+AK2063+AK2149+AK2235+AK2321+AK2407+AK2493+AK2578+AK2663+AK2748+AK2833+AK2918","v":-6.9369078270309856},-6.6817405653414239,-6.6886696892780799]
[{"$f":"ROW()","v":257},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I344+I430+I516+I602+I688+I774+I860+I946+I1032+I1118+I1204+I1290+I1376+I1462+I1548+I1634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y344+Y430+Y516+Y602+Y688+Y774+Y860+Y946+Y1032+Y1118+Y1204+Y1290+Y1376+Y1462+Y1548+Y1634+Y1720+Y1806+Y1892+Y1978+Y2064+Y2150+Y2236+Y2322+Y2408+Y2494","v":0},-0.16532735849999997,-0.28833699397499968,-0.4366542643874996,-0.56271354328124956,-6.1946129575457469,-9.5639676215457463,-8.7865565960082499,-12.626229903133249,-10.198900368468923,-9.3261997410085904,-13.1524019683749,{"$f":"AK344+AK430+AK516+AK602+AK688+AK774+AK860+AK946+AK1032+AK1118+AK1204+AK1290+AK1376+AK1462+AK1548+AK1634+AK1720+AK1806+AK1892+AK1978+AK2064+AK2150+AK2236+AK2322+AK2408+AK2494+AK2579+AK2664+AK2749+AK2834+AK2919","v":-13.053090771119759},-11.652413357910964,-12.561124660229845]
[{"$f":"ROW()","v":258},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I345+I431+I517+I603+I689+I775+I861+I947+I1033+I1119+I1205+I1291+I1377+I1463+I1549+I1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y345+Y431+Y517+Y603+Y689+Y775+Y861+Y947+Y1033+Y1119+Y1205+Y1291+Y1377+Y1463+Y1549+Y1635+Y1721+Y1807+Y1893+Y1979+Y2065+Y2151+Y2237+Y2323+Y2409+Y2495","v":0},-4.1801539893749996E-2,-0.11784278013749999,-0.36004673339999987,-0.72837855331874968,-1.2909474446805878,-1.8211211780139211,-2.4907621469028101,-3.2384333999398471,-3.4956014885719462,-3.6211463321864317,-4.081989358791386,{"$f":"AK345+AK431+AK517+AK603+AK689+AK775+AK861+AK947+AK1033+AK1119+AK1205+AK1291+AK1377+AK1463+AK1549+AK1635+AK1721+AK1807+AK1893+AK1979+AK2065+AK2151+AK2237+AK2323+AK2409+AK2495+AK2580+AK2665+AK2750+AK2835+AK2920","v":-4.4167374406347859},-4.6637690998069399,-4.8765234851365751]
[{"$f":"ROW()","v":259},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I346+I432+I518+I604+I690+I776+I862+I948+I1034+I1120+I1206+I1292+I1378+I1464+I1550+I1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y346+Y432+Y518+Y604+Y690+Y776+Y862+Y948+Y1034+Y1120+Y1206+Y1292+Y1378+Y1464+Y1550+Y1636+Y1722+Y1808+Y1894+Y1980+Y2066+Y2152+Y2238+Y2324+Y2410+Y2496","v":0},-0.26140042676249997,-0.57281586986249988,-0.71673843920624991,-1.0431844594874997,-3.1133578057487306,-4.7535264057487305,-7.5588401957487292,-9.829912601748731,-12.509971708548731,-13.76653755018873,-14.793733168032926,{"$f":"AK346+AK432+AK518+AK604+AK690+AK776+AK862+AK948+AK1034+AK1120+AK1206+AK1292+AK1378+AK1464+AK1550+AK1636+AK1722+AK1808+AK1894+AK1980+AK2066+AK2152+AK2238+AK2324+AK2410+AK2496+AK2581+AK2666+AK2751+AK2836+AK2921","v":-15.104350899275804},-15.658767153656907,-16.015940242692395]
[{"$f":"ROW()","v":260},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.15204703554922891,-0.23299790830778166,-0.28773492603283152,-0.28816407972945618,{"$f":"Y347+Y433+Y519+Y605+Y691+Y777+Y863+Y949+Y1035+Y1121+Y1207+Y1293+Y1379+Y1465+Y1551+Y1637+Y1723+Y1809+Y1895+Y1981+Y2067+Y2153+Y2239+Y2325+Y2411+Y2497","v":-0.29381879972981562},-0.29480064972981568,-0.29480064972981568,-0.29480064972981562,-0.29480064972981562,-0.29480064972981562,-0.30725122472981564,-0.33436529972981566,-0.2028667797298157,-0.36018942197981563,-0.47415019995481561,-0.51142680263366413,{"$f":"AK347+AK433+AK519+AK605+AK691+AK777+AK863+AK949+AK1035+AK1121+AK1207+AK1293+AK1379+AK1465+AK1551+AK1637+AK1723+AK1809+AK1895+AK1981+AK2067+AK2153+AK2239+AK2325+AK2411+AK2497+AK2582+AK2667+AK2752+AK2837+AK2922","v":-1.1442585606677487},-1.6360613943240312,-1.8221319749585931]
[{"$f":"ROW()","v":261},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I348+I434+I520+I606+I692+I778+I864+I950+I1036+I1122+I1208+I1294+I1380+I1466+I1552+I1638","v":0},0,0,0,0,0,0,0.11984469,0,0,0,0,1.6308843332665156E-2,3.9006140835444798E-2,0,0,{"$f":"Y348+Y434+Y520+Y606+Y692+Y778+Y864+Y950+Y1036+Y1122+Y1208+Y1294+Y1380+Y1466+Y1552+Y1638+Y1724+Y1810+Y1896+Y1982+Y2068+Y2154+Y2240+Y2326+Y2412+Y2498","v":2.9711099999993884E-3},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK348+AK434+AK520+AK606+AK692+AK778+AK864+AK950+AK1036+AK1122+AK1208+AK1294+AK1380+AK1466+AK1552+AK1638+AK1724+AK1810+AK1896+AK1982+AK2068+AK2154+AK2240+AK2326+AK2412+AK2498+AK2583+AK2668+AK2753+AK2838+AK2923","v":0},0,0]
[{"$f":"ROW()","v":262},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I349+I435+I521+I607+I693+I779+I865+I951+I1037+I1123+I1209+I1295+I1381+I1467+I1553+I1639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y349+Y435+Y521+Y607+Y693+Y779+Y865+Y951+Y1037+Y1123+Y1209+Y1295+Y1381+Y1467+Y1553+Y1639+Y1725+Y1811+Y1897+Y1983+Y2069+Y2155+Y2241+Y2327+Y2413+Y2499","v":0},0,0,0,0,0,-0.82205132219222654,-1.162339904544021,-1.3290176054390352,-1.5165293687930947,-1.5960832513201444,-1.7078069470412098,{"$f":"AK349+AK435+AK521+AK607+AK693+AK779+AK865+AK951+AK1037+AK1123+AK1209+AK1295+AK1381+AK1467+AK1553+AK1639+AK1725+AK1811+AK1897+AK1983+AK2069+AK2155+AK2241+AK2327+AK2413+AK2499+AK2584+AK2669+AK2754+AK2839+AK2924","v":-1.6246153771651957},-1.5368347742895827,-1.3062943387095376]
[{"$f":"ROW()","v":263},null,"Total",null,null,null,null,null,{"$f":"SUM(I253:I262)","v":0},{"$f":"SUM(J253:J262)","v":1.0787887595012204},{"$f":"SUM(K253:K262)","v":-1.0895798011666669},{"$f":"SUM(L253:L262)","v":-1.158308515666667},{"$f":"SUM(M253:M262)","v":-1.0577692791666671},{"$f":"SUM(N253:N262)","v":-1.4010117243333338},{"$f":"SUM(O253:O262)","v":-4.009531405833334},{"$f":"SUM(P253:P262)","v":-23.108083462333326},{"$f":"SUM(Q253:Q262)","v":-23.117287731333334},{"$f":"SUM(R253:R262)","v":-53.782392678333323},{"$f":"SUM(S253:S262)","v":-53.814685958999995},{"$f":"SUM(T253:T262)","v":-83.093166856110997},{"$f":"SUM(U253:U262)","v":-90.971899588726529},{"$f":"SUM(V253:V262)","v":-92.238738862116591},{"$f":"SUM(W253:W262)","v":-91.846963373797081},{"$f":"SUM(X253:X262)","v":-94.203257507254548},{"$f":"SUM(Y253:Y262)","v":-95.384520321587871},{"$f":"SUM(Z253:Z262)","v":-96.274694121971223},{"$f":"SUM(AA253:AA262)","v":-97.492436894189964},{"$f":"SUM(AB253:AB262)","v":-98.713962785246224},{"$f":"SUM(AC253:AC262)","v":-100.01360167168581},-109.1899058976218,-116.74445889835219,-121.04990057893916,-128.68520246116287,{"$f":"SUM(AH253:AH262)","v":-129.87181229488633},-127.97739678697715,{"$f":"SUM(AJ253:AJ262)","v":-116.04548412324769},-118.44178240840976,-87.96292682697198,-89.727848909551028]
[{"$f":"ROW()","v":264},"Closing Value",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I263,6)=ROUND((I350+I436+I522+I608+I694+I780+I866+I952+I1038+I1124+I1210+I1296+I1382+I1468+I1554+I1640+I1726+I1812+I1898+I1984+I2070),6),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AD263-(AD350+AD436+AD522+AD608+AD694+AD780+AD866+AD952+AD1038+AD1124+AD1210+AD1296+AD1382+AD1468+AD1554+AD1640+AD1726+AD1812+AD1898+AD1984+AD2070+AD2156+AD2242+AD2328+AD2414+AD2500+AD2585+AD2670+AD2755+AD2840+AD2925),6)=0,\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AM263-(AM350+AM436+AM522+AM608+AM694+AM780+AM866+AM952+AM1038+AM1124+AM1210+AM1296+AM1382+AM1468+AM1554+AM1640+AM1726+AM1812+AM1898+AM1984+AM2070+AM2156+AM2242+AM2328+AM2414+AM2500+AM2585+AM2670+AM2755+AM2840+AM2925),6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":265},null,"Pipeline",null,null,null,null,null,{"$f":"I352+I438+I524+I610+I696+I782+I868+I954+I1040+I1126+I1212+I1298+I1384+I1470+I1556+I1642","v":1.3878405999999999},1.2375178219999998,1.1195330189999997,0.93443309099999983,1.3705379659999997,8.5879579709999998,237.88063721199998,226.94513361849999,708.40319222899996,671.7673135965,1125.091334944,1110.0721770714581,1061.2387040363099,1001.7602723886824,937.93871234183428,876.09789161255128,{"$f":"Y352+Y438+Y524+Y610+Y696+Y782+Y868+Y954+Y1040+Y1126+Y1212+Y1298+Y1384+Y1470+Y1556+Y1642+Y1728+Y1814+Y1900+Y1986+Y2072","v":811.53461381026818},746.9713360079852,682.49329156945225,617.93463324273193,553.59994514484981,{"$f":"AD352+AD438+AD524+AD610+AD696+AD782+AD868+AD954+AD1040+AD1126+AD1212+AD1298+AD1384+AD1470+AD1556+AD1642+AD1728+AD1814+AD1900+AD1986+AD2072+AD2158+AD2244+AD2330+AD2416+AD2502","v":489.02029684570306},426.74808737155615,363.00439165240954,298.13731750126277,233.30892779001593,{"$f":"AI352+AI438+AI524+AI610+AI696+AI782+AI868+AI954+AI1040+AI1126+AI1212+AI1298+AI1384+AI1470+AI1556+AI1642+AI1728+AI1814+AI1900+AI1986+AI2072+AI2158+AI2244+AI2330+AI2416+AI2502+AI2587+AI2672+AI2757+AI2842+AI2927","v":169.07876733077239},{"$f":"AJ352+AJ438+AJ524+AJ610+AJ696+AJ782+AJ868+AJ954+AJ1040+AJ1126+AJ1212+AJ1298+AJ1384+AJ1470+AJ1556+AJ1642+AJ1728+AJ1814+AJ1900+AJ1986+AJ2072+AJ2158+AJ2244+AJ2330+AJ2416+AJ2502+AJ2587+AJ2672+AJ2757+AJ2842+AJ2927","v":116.35327064936089},63.694784598124521,35.836734610849675,7.8608123071251876]
[{"$f":"ROW()","v":266},null,"Compression",null,null,null,null,null,{"$f":"I353+I439+I525+I611+I697+I783+I869+I955+I1041+I1127+I1213+I1299+I1385+I1471+I1557+I1643","v":-1.9960040585012206},1.32699473,1.3439601534999999,1.1586467789999999,1.3863969844999997,42.523030878999997,194.08441983449995,184.39453859099999,301.3892269035,285.21548755799995,379.79912149286997,388.60416503923057,373.66398192041908,355.55248658749014,334.66570296882213,314.8013724218834,{"$f":"Y353+Y439+Y525+Y611+Y697+Y783+Y869+Y955+Y1041+Y1127+Y1213+Y1299+Y1385+Y1471+Y1557+Y1643+Y1729+Y1815+Y1901+Y1987+Y2073","v":292.92643874955911},273.13702189443478,251.34609698077918,228.47988452731116,206.07756293308299,{"$f":"AD353+AD439+AD525+AD611+AD697+AD783+AD869+AD955+AD1041+AD1127+AD1213+AD1299+AD1385+AD1471+AD1557+AD1643+AD1729+AD1815+AD1901+AD1987+AD2073+AD2159+AD2245+AD2331+AD2417+AD2503","v":183.83699239152079},162.51129208645855,141.95309410939629,117.12695297533404,92.444625314971745,{"$f":"AI353+AI439+AI525+AI611+AI697+AI783+AI869+AI955+AI1041+AI1127+AI1213+AI1299+AI1385+AI1471+AI1557+AI1643+AI1729+AI1815+AI1901+AI1987+AI2073+AI2159+AI2245+AI2331+AI2417+AI2503+AI2588+AI2673+AI2758+AI2843+AI2928","v":76.778029597932857},66.99774967280959,58.476125119498704,52.57520581568258,46.569247861664778]
[{"$f":"ROW()","v":267},null,"Metering",null,null,null,null,null,{"$f":"I354+I440+I526+I612+I698+I784+I870+I956+I1042+I1128+I1214+I1300+I1386+I1472+I1558+I1644","v":0.57169320000000023},1.0370073340000003,1.2846774513333337,1.1187501386666669,2.686883486000001,2.4413549446666671,2.1958264033333341,1.9502978620000004,1.727637048666667,1.6326083833333338,6.2118580173333342,6.0681444629201051,7.4012738982312625,7.7156977660739301,8.1392296697799402,11.040914234812707,{"$f":"Y354+Y440+Y526+Y612+Y698+Y784+Y870+Y956+Y1042+Y1128+Y1214+Y1300+Y1386+Y1472+Y1558+Y1644+Y1730+Y1816+Y1902+Y1988+Y2074","v":13.348569057012135},15.697996210253212,21.072076458394307,24.597758448960484,30.833608998812231,{"$f":"AD354+AD440+AD526+AD612+AD698+AD784+AD870+AD956+AD1042+AD1128+AD1214+AD1300+AD1386+AD1472+AD1558+AD1644+AD1730+AD1816+AD1902+AD1988+AD2074+AD2160+AD2246+AD2332+AD2418+AD2504","v":32.227168878137064},31.708419557461884,31.659727146786718,30.754288821444877,29.27182644272526,34.698234294906811,39.282818987853851,40.010207960462459,38.625337019647603,37.239189473042885]
[{"$f":"ROW()","v":268},null,"Other Depreciable",null,null,null,null,null,{"$f":"I355+I441+I527+I613+I699+I785+I871+I957+I1043+I1129+I1215+I1301+I1387+I1473+I1559+I1645","v":5.0959685000000006},5.8041790750000004,5.8232008760000005,5.975184575500001,6.0621322785,8.7229888259999999,8.4728526950000003,9.5474313409999993,14.202060579999999,13.944786904999999,25.843544799630003,70.236661168362275,70.683732162063336,74.680254473639266,77.556732877021659,84.016589695097537,{"$f":"Y355+Y441+Y527+Y613+Y699+Y785+Y871+Y957+Y1043+Y1129+Y1215+Y1301+Y1387+Y1473+Y1559+Y1645+Y1731+Y1817+Y1903+Y1989+Y2075","v":81.023028746022334},80.481155484978402,76.632902185790698,73.62868473526548,72.191144433084716,{"$f":"AD355+AD441+AD527+AD613+AD699+AD785+AD871+AD957+AD1043+AD1129+AD1215+AD1301+AD1387+AD1473+AD1559+AD1645+AD1731+AD1817+AD1903+AD1989+AD2075+AD2161+AD2247+AD2333+AD2419+AD2505","v":68.642557354551968},64.696350308314393,58.348154299193055,53.43910136857172,48.43404348737657,43.011232893001356,37.889181697875088,32.143779768926898,26.912817207671573,21.474599179947656]
[{"$f":"ROW()","v":269},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I356+I442+I528+I614+I700+I786+I872+I958+I1044+I1130+I1216+I1302+I1388+I1474+I1560+I1646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y356+Y442+Y528+Y614+Y700+Y786+Y872+Y958+Y1044+Y1130+Y1216+Y1302+Y1388+Y1474+Y1560+Y1646+Y1732+Y1818+Y1904+Y1990+Y2076","v":3.3065471699999995},5.6014125209999932,8.2794209352749917,10.363952248762491,14.876779319420928,{"$f":"AD356+AD442+AD528+AD614+AD700+AD786+AD872+AD958+AD1044+AD1130+AD1216+AD1302+AD1388+AD1474+AD1560+AD1646+AD1732+AD1818+AD1904+AD1990+AD2076+AD2162+AD2248+AD2334+AD2420+AD2506","v":23.718647361875185},20.839699330329434,30.159848334321183,23.974588736990405,23.315499352521478,32.881004920937251,32.632726927799396,29.131033394777411,31.402811650574613,28.443738201116634]
[{"$f":"ROW()","v":270},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I357+I443+I529+I615+I701+I787+I873+I959+I1045+I1131+I1217+I1303+I1389+I1475+I1561+I1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y357+Y443+Y529+Y615+Y701+Y787+Y873+Y959+Y1045+Y1131+Y1217+Y1303+Y1389+Y1475+Y1561+Y1647+Y1733+Y1819+Y1905+Y1991+Y2077","v":0.8360307978749999},2.3150540628562495,7.0412903479687472,14.047880012943745,17.627229901526057,{"$f":"AD357+AD443+AD529+AD615+AD701+AD787+AD873+AD959+AD1045+AD1131+AD1217+AD1303+AD1389+AD1475+AD1561+AD1647+AD1733+AD1819+AD1905+AD1991+AD2077+AD2163+AD2249+AD2335+AD2421+AD2507","v":20.312585456845468},24.043945278831547,28.36053223192874,28.998345451988889,28.648984334416948,30.814359589273511,32.03402275841843,32.595812757528989,32.900523202820665,32.996592012464532]
[{"$f":"ROW()","v":271},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I358+I444+I530+I616+I702+I788+I874+I960+I1046+I1132+I1218+I1304+I1390+I1476+I1562+I1648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y358+Y444+Y530+Y616+Y702+Y788+Y874+Y960+Y1046+Y1132+Y1218+Y1304+Y1390+Y1476+Y1562+Y1648+Y1734+Y1820+Y1906+Y1992+Y2078","v":5.2280085352499999},11.194916970487498,13.500552487499998,19.312734453918747,24.739607513460964,{"$f":"AD358+AD444+AD530+AD616+AD702+AD788+AD874+AD960+AD1046+AD1132+AD1218+AD1304+AD1390+AD1476+AD1562+AD1648+AD1734+AD1820+AD1906+AD1992+AD2078+AD2164+AD2250+AD2336+AD2422+AD2508","v":29.827092707712239},40.740303851963503,48.982308076214778,59.269245804466053,62.43871720691731,67.946676513889543,70.864948406698076,73.596163230200631,77.491678205850079,76.788500386318731]
[{"$f":"ROW()","v":272},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,3.0409407109845783,4.5079111306064048,5.3696535767996192,5.0905017246992825,4.915432044977015,4.6412502452471998,4.3464495955173836,4.0516489457875675,3.7568482960577523,3.4620476463279366,3.6652699965981204,4.4425817718683049,3.9767179521384897,4.8068160624086733,9.0050577594288583,10.021971666627978,34.823815185357702,53.351669970941245,59.158431801999697,60.362721296843866]
[{"$f":"ROW()","v":273},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I360+I446+I532+I618+I704+I790+I876+I962+I1048+I1134+I1220+I1306+I1392+I1478+I1564+I1650","v":0},0,0,0,0,0,-0.11984469,1.7943514,3.20980373,3.8710969400000002,4.5371590900000003,4.5208502466673348,4.4981529491645551,4.7257847693737691,4.7263827953383677,4.7234116853383679,{"$f":"Y360+Y446+Y532+Y618+Y704+Y790+Y876+Y962+Y1048+Y1134+Y1220+Y1306+Y1392+Y1478+Y1564+Y1650+Y1736+Y1822+Y1908+Y1994+Y2080","v":4.7263827953383677},4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,{"$f":"AD360+AD446+AD532+AD618+AD704+AD790+AD876+AD962+AD1048+AD1134+AD1220+AD1306+AD1392+AD1478+AD1564+AD1650+AD1736+AD1822+AD1908+AD1994+AD2080+AD2166+AD2252+AD2338+AD2424+AD2510","v":4.7263827953383677},4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677,4.7263827953383677]
[{"$f":"ROW()","v":274},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I361+I447+I533+I619+I705+I791+I877+I963+I1049+I1135+I1221+I1307+I1393+I1479+I1565+I1651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y361+Y447+Y533+Y619+Y705+Y791+Y877+Y963+Y1049+Y1135+Y1221+Y1307+Y1393+Y1479+Y1565+Y1651+Y1737+Y1823+Y1909+Y1995+Y2081","v":0},0,0,0,0,{"$f":"AD361+AD447+AD533+AD619+AD705+AD791+AD877+AD963+AD1049+AD1135+AD1221+AD1307+AD1393+AD1479+AD1565+AD1651+AD1737+AD1823+AD1909+AD1995+AD2081+AD2167+AD2253+AD2339+AD2425+AD2511","v":2.0551283054805665},2.9058497613600522,3.3225440135975886,3.791323421982737,3.9902081283003605,4.269517367603024,4.0615384429129886,3.8420869357239571,3.2657358467738442,2.8175201227016493]
[{"$f":"ROW()","v":275},null,"Total",null,null,null,null,null,{"$f":"SUM(I265:I274)","v":5.0594982414987797},{"$f":"SUM(J265:J274)","v":9.4056989610000006},{"$f":"SUM(K265:K274)","v":9.571371499833333},{"$f":"SUM(L265:L274)","v":9.1870145841666684},{"$f":"SUM(M265:M274)","v":11.505950715000001},{"$f":"SUM(N265:N274)","v":62.275332620666667},{"$f":"SUM(O265:O274)","v":442.5138914548333},{"$f":"SUM(P265:P274)","v":424.6317528125},{"$f":"SUM(Q265:Q274)","v":1028.9319204911667},{"$f":"SUM(R265:R274)","v":976.43129338283336},{"$f":"SUM(S265:S274)","v":1541.4830183438332},{"$f":"SUM(T265:T274)","v":1582.5429386996232},{"$f":"SUM(U265:U274)","v":1521.9937560967942},{"$f":"SUM(V265:V274)","v":1449.8041495620591},{"$f":"SUM(W265:W274)","v":1368.1172623774958},{"$f":"SUM(X265:X274)","v":1295.5956116946604},{"$f":"SUM(Y265:Y274)","v":1217.5708699065724},{"$f":"SUM(Z265:Z274)","v":1144.4717255428511},{"$f":"SUM(AA265:AA274)","v":1069.1436627062862},{"$f":"SUM(AB265:AB274)","v":996.84875876129024},{"$f":"SUM(AC265:AC274)","v":928.1343086859041},{"$f":"AD362+AD448+AD534+AD620+AD706+AD792+AD878+AD964+AD1050+AD1136+AD1222+AD1308+AD1394+AD1480+AD1566+AD1652+AD1738+AD1824+AD1910+AD1996+AD2082+AD2168+AD2254+AD2340+AD2426+AD2512","v":858.03212209376284},783.36291211348214,714.49370061132481,625.0243629397886,{"$f":"SUM(AH265:AH274)","v":535.5842726120128},474.22617697028312,439.66645552442446,391.56804653152318,362.89565815720874,319.27930363656429]
[{"$f":"ROW()","v":276},"Over Depreciation",null,null,null,null,null,"Check",{"$f":"IF(I275=(I362+I448+I534+I620+I706+I792+I878+I964+I1050+I1136+I1222+I1308+I1394+I1480+I1566+I1652+I1738+I1824+I1910+I1996+I2082),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(AD275=(AD362+AD448+AD534+AD620+AD706+AD792+AD878+AD964+AD1050+AD1136+AD1222+AD1308+AD1394+AD1480+AD1566+AD1652+AD1738+AD1824+AD1910+AD1996+AD2082+AD2168+AD2254+AD2340+AD2426+AD2512),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AE275=(AE362+AE448+AE534+AE620+AE706+AE792+AE878+AE964+AE1050+AE1136+AE1222+AE1308+AE1394+AE1480+AE1566+AE1652+AE1738+AE1824+AE1910+AE1996+AE2082+AE2168+AE2254+AE2340+AE2426+AE2512),\"OK\",\"Wrong\")","v":"OK"},"OK","Wrong","OK",{"$f":"IF(AI275=(AI362+AI448+AI534+AI620+AI706+AI792+AI878+AI964+AI1050+AI1136+AI1222+AI1308+AI1394+AI1480+AI1566+AI1652+AI1738+AI1824+AI1910+AI1996+AI2082+AI2168+AI2254+AI2340+AI2426+AI2512+AI2597+AI2682+AI2767+AI2852+AI2937),\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(AJ275=(AJ362+AJ448+AJ534+AJ620+AJ706+AJ792+AJ878+AJ964+AJ1050+AJ1136+AJ1222+AJ1308+AJ1394+AJ1480+AJ1566+AJ1652+AJ1738+AJ1824+AJ1910+AJ1996+AJ2082+AJ2168+AJ2254+AJ2340+AJ2426+AJ2512+AJ2597+AJ2682+AJ2767+AJ2852+AJ2937),\"OK\",\"Wrong\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":277},null,"Pipeline"]
[{"$f":"ROW()","v":278},null,"Compression"]
[{"$f":"ROW()","v":279},null,"Metering"]
[{"$f":"ROW()","v":280},null,"Other Depreciable"]
[{"$f":"ROW()","v":281},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":282},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":283},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":284},null,"Building"]
[{"$f":"ROW()","v":285},null,"Non-Depreciable"]
[{"$f":"ROW()","v":286},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":287},null,"Total"]
[{"$f":"ROW()","v":288}]
["Capex Account [m$ OD]"]
["2000 Capex"]
[{"$f":"ROW()","v":291},"Life"]
[{"$f":"ROW()","v":292},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$E$42","v":7.6923076923076916},{"$f":"MAX(0,J292-1)","v":6.6923076923076916},5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB292-1)","v":0},{"$f":"MAX(0,AC292-1)","v":0},{"$f":"MAX(0,AD292-1)","v":0},{"$f":"MAX(0,AE292-1)","v":0},{"$f":"MAX(0,AF292-1)","v":0},{"$f":"MAX(0,AG292-1)","v":0},{"$f":"MAX(0,AH292-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":293},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$E$43","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,AB293-1)","v":0},0,0,0,0,{"$f":"MAX(0,AG293-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":294},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$E$44","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$E$45","v":7.6923076923076916},6.6923076923076916,5.6923076923076916,4.6923076923076916,3.6923076923076916,2.6923076923076916,1.6923076923076916,0.69230769230769162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$E$46","v":0},{"$f":"MAX(0,J296-1)","v":0},{"$f":"MAX(0,K296-1)","v":0},{"$f":"MAX(0,L296-1)","v":0},{"$f":"MAX(0,M296-1)","v":0},{"$f":"MAX(0,N296-1)","v":0},{"$f":"MAX(0,O296-1)","v":0},{"$f":"MAX(0,P296-1)","v":0},{"$f":"MAX(0,Q296-1)","v":0},{"$f":"MAX(0,R296-1)","v":0},{"$f":"MAX(0,S296-1)","v":0},{"$f":"MAX(0,T296-1)","v":0},{"$f":"MAX(0,U296-1)","v":0},{"$f":"MAX(0,V296-1)","v":0},{"$f":"MAX(0,W296-1)","v":0},{"$f":"MAX(0,X296-1)","v":0},{"$f":"MAX(0,Y296-1)","v":0},{"$f":"MAX(0,Z296-1)","v":0},{"$f":"MAX(0,AA296-1)","v":0},{"$f":"MAX(0,AB296-1)","v":0},{"$f":"MAX(0,AC296-1)","v":0},{"$f":"MAX(0,AD296-1)","v":0},{"$f":"MAX(0,AE296-1)","v":0},{"$f":"MAX(0,AF296-1)","v":0},{"$f":"MAX(0,AG296-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":297},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$E$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$E$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$E$49","v":0},{"$f":"MAX(0,J299-1)","v":0},{"$f":"MAX(0,K299-1)","v":0},{"$f":"MAX(0,L299-1)","v":0},{"$f":"MAX(0,M299-1)","v":0},{"$f":"MAX(0,N299-1)","v":0},{"$f":"MAX(0,O299-1)","v":0},{"$f":"MAX(0,P299-1)","v":0},{"$f":"MAX(0,Q299-1)","v":0},{"$f":"MAX(0,R299-1)","v":0},{"$f":"MAX(0,S299-1)","v":0},{"$f":"MAX(0,T299-1)","v":0},{"$f":"MAX(0,U299-1)","v":0},{"$f":"MAX(0,V299-1)","v":0},{"$f":"MAX(0,W299-1)","v":0},{"$f":"MAX(0,X299-1)","v":0},{"$f":"MAX(0,Y299-1)","v":0},{"$f":"MAX(0,Z299-1)","v":0},{"$f":"MAX(0,AA299-1)","v":0},{"$f":"MAX(0,AB299-1)","v":0},{"$f":"MAX(0,AC299-1)","v":0},{"$f":"MAX(0,AD299-1)","v":0},{"$f":"MAX(0,AE299-1)","v":0},{"$f":"MAX(0,AF299-1)","v":0},{"$f":"MAX(0,AG299-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":300},null,"Non-Depreciable"]
[{"$f":"ROW()","v":301},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"Inputs!$E$51","v":0},{"$f":"MAX(0,J301-1)","v":0},{"$f":"MAX(0,K301-1)","v":0},{"$f":"MAX(0,L301-1)","v":0},{"$f":"MAX(0,M301-1)","v":0},{"$f":"MAX(0,N301-1)","v":0},{"$f":"MAX(0,O301-1)","v":0},{"$f":"MAX(0,P301-1)","v":0},{"$f":"MAX(0,Q301-1)","v":0},{"$f":"MAX(0,R301-1)","v":0},{"$f":"MAX(0,S301-1)","v":0},{"$f":"MAX(0,T301-1)","v":0},{"$f":"MAX(0,U301-1)","v":0},{"$f":"MAX(0,V301-1)","v":0},{"$f":"MAX(0,W301-1)","v":0},{"$f":"MAX(0,X301-1)","v":0},{"$f":"MAX(0,Y301-1)","v":0},{"$f":"MAX(0,Z301-1)","v":0},{"$f":"MAX(0,AA301-1)","v":0},{"$f":"MAX(0,AB301-1)","v":0},{"$f":"MAX(0,AC301-1)","v":0},{"$f":"MAX(0,AD301-1)","v":0},{"$f":"MAX(0,AE301-1)","v":0},{"$f":"MAX(0,AF301-1)","v":0},{"$f":"MAX(0,AG301-1)","v":0},{"$f":"MAX(0,AH301-1)","v":0},{"$f":"MAX(0,AI301-1)","v":0},{"$f":"MAX(0,AJ301-1)","v":0},{"$f":"MAX(0,AK301-1)","v":0},{"$f":"MAX(0,AL301-1)","v":0}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303},"Opening Value"]
[{"$f":"ROW()","v":304},null,"Pipeline",null,null,null,null,null,{"$f":"H352","v":0},1.3878405999999999,1.2074213219999999,1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH352","v":0},{"$f":"AI352","v":0},{"$f":"AJ352","v":0},{"$f":"AK352","v":0},{"$f":"AL352","v":0}]
[{"$f":"ROW()","v":305},null,"Compression",null,null,null,null,null,{"$f":"H353","v":0},-1.9960040585012206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,"Metering",null,null,null,null,null,{"$f":"H354","v":0},0.57169320000000023,0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},null,"Other Depreciable",null,null,null,null,null,{"$f":"H355","v":0},5.0959685000000006,4.4334925950000006,3.7710166900000006,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":0},{"$f":"K356","v":0},{"$f":"L356","v":0},{"$f":"M356","v":0},{"$f":"N356","v":0},{"$f":"O356","v":0},{"$f":"P356","v":0},{"$f":"Q356","v":0},{"$f":"R356","v":0},{"$f":"S356","v":0},{"$f":"T356","v":0},{"$f":"U356","v":0},{"$f":"V356","v":0},{"$f":"W356","v":0},{"$f":"X356","v":0},{"$f":"Y356","v":0},{"$f":"Z356","v":0},{"$f":"AA356","v":0},{"$f":"AB356","v":0},{"$f":"AC356","v":0},{"$f":"AD356","v":0},{"$f":"AE356","v":0},{"$f":"AF356","v":0},{"$f":"AG356","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":309},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Building",null,null,null,null,null,{"$f":"H359","v":0},{"$f":"I359","v":0},{"$f":"J359","v":0},{"$f":"K359","v":0},{"$f":"L359","v":0},{"$f":"M359","v":0},{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},{"$f":"AC359","v":0},{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":312},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S360","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC360","v":0},{"$f":"AD360","v":0},{"$f":"AE360","v":0},{"$f":"AF360","v":0},{"$f":"AG360","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"H361","v":0},{"$f":"I361","v":0},{"$f":"J361","v":0},{"$f":"K361","v":0},{"$f":"L361","v":0},{"$f":"M361","v":0},{"$f":"N361","v":0},{"$f":"O361","v":0},{"$f":"P361","v":0},{"$f":"Q361","v":0},{"$f":"R361","v":0},{"$f":"S361","v":0},{"$f":"T361","v":0},{"$f":"U361","v":0},{"$f":"V361","v":0},{"$f":"W361","v":0},{"$f":"X361","v":0},{"$f":"Y361","v":0},{"$f":"Z361","v":0},{"$f":"AA361","v":0},{"$f":"AB361","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Total",null,null,null,null,null,{"$f":"SUM(I304:I313)","v":0},{"$f":"SUM(J304:J313)","v":5.0594982414987797},{"$f":"SUM(K304:K313)","v":6.1382870010000001},{"$f":"SUM(L304:L313)","v":5.2210717020000006},{"$f":"SUM(M304:M313)","v":4.3038564030000011},{"$f":"SUM(N304:N313)","v":3.3866411040000006},{"$f":"SUM(O304:O313)","v":2.4694258050000002},{"$f":"SUM(P304:P313)","v":1.5522105059999998},{"$f":"SUM(Q304:Q313)","v":0.63499520699999945},{"$f":"SUM(R304:R313)","v":0},{"$f":"SUM(S304:S313)","v":0},{"$f":"SUM(T304:T313)","v":0},{"$f":"SUM(U304:U313)","v":0},{"$f":"SUM(V304:V313)","v":0},{"$f":"SUM(W304:W313)","v":0},{"$f":"SUM(X304:X313)","v":0},{"$f":"SUM(Y304:Y313)","v":0},{"$f":"SUM(Z304:Z313)","v":0},{"$f":"SUM(AA304:AA313)","v":0},{"$f":"SUM(AB304:AB313)","v":0},{"$f":"SUM(AC304:AC313)","v":0},0,0,0,0,{"$f":"SUM(AH304:AH313)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":315},"Capex"]
[{"$f":"ROW()","v":316},null,"Pipeline",null,null,null,null,null,{"$f":"I$229","v":1.3878405999999999}]
[{"$f":"ROW()","v":317},null,"Compression",null,null,null,null,null,{"$f":"I$230","v":-1.9960040585012206}]
[{"$f":"ROW()","v":318},null,"Metering",null,null,null,null,null,{"$f":"I$231","v":0.57169320000000023}]
[{"$f":"ROW()","v":319},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$232","v":5.0959685000000006}]
[{"$f":"ROW()","v":320},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$233","v":0}]
[{"$f":"ROW()","v":321},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$234","v":0}]
[{"$f":"ROW()","v":322},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$235","v":0}]
[{"$f":"ROW()","v":323},null,"Building",null,null,null,null,null,{"$f":"I$236","v":0}]
[{"$f":"ROW()","v":324},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$237","v":0}]
[{"$f":"ROW()","v":325},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I$238","v":0}]
[{"$f":"ROW()","v":326},null,"Total",null,null,null,null,null,{"$f":"SUM(I316:I325)","v":5.0594982414987797}]
[{"$f":"ROW()","v":327},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":328},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1351","v":0},{"$f":"-Inputs!U1351","v":0},{"$f":"-Inputs!V1351","v":0},{"$f":"-Inputs!W1351","v":0},{"$f":"-Inputs!X1351","v":0}]
[{"$f":"ROW()","v":329},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1352","v":0},{"$f":"-Inputs!U1352","v":0},{"$f":"-Inputs!V1352","v":0},{"$f":"-Inputs!W1352","v":0},{"$f":"-Inputs!X1352","v":0}]
[{"$f":"ROW()","v":330},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1353","v":0},{"$f":"-Inputs!U1353","v":0},{"$f":"-Inputs!V1353","v":0},{"$f":"-Inputs!W1353","v":0},{"$f":"-Inputs!X1353","v":0}]
[{"$f":"ROW()","v":331},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1354","v":-0.5513644348514849},{"$f":"-Inputs!U1354","v":0},{"$f":"-Inputs!V1354","v":0},{"$f":"-Inputs!W1354","v":0},{"$f":"-Inputs!X1354","v":0}]
[{"$f":"ROW()","v":332},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1355","v":0},{"$f":"-Inputs!U1355","v":0},{"$f":"-Inputs!V1355","v":0},{"$f":"-Inputs!W1355","v":0},{"$f":"-Inputs!X1355","v":0}]
[{"$f":"ROW()","v":333},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1356","v":0},{"$f":"-Inputs!U1356","v":0},{"$f":"-Inputs!V1356","v":0},{"$f":"-Inputs!W1356","v":0},{"$f":"-Inputs!X1356","v":0}]
[{"$f":"ROW()","v":334},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1357","v":0},{"$f":"-Inputs!U1357","v":0},{"$f":"-Inputs!V1357","v":0},{"$f":"-Inputs!W1357","v":0},{"$f":"-Inputs!X1357","v":0}]
[{"$f":"ROW()","v":335},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1358","v":0},{"$f":"-Inputs!U1358","v":0},{"$f":"-Inputs!V1358","v":0},{"$f":"-Inputs!W1358","v":0},{"$f":"-Inputs!X1358","v":0}]
[{"$f":"ROW()","v":336},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1359","v":0},{"$f":"-Inputs!U1359","v":0},{"$f":"-Inputs!V1359","v":0},{"$f":"-Inputs!W1359","v":0},{"$f":"-Inputs!X1359","v":0}]
[{"$f":"ROW()","v":337},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J328:J337)","v":0},{"$f":"SUM(K328:K337)","v":0},{"$f":"SUM(L328:L337)","v":0},{"$f":"SUM(M328:M337)","v":0},{"$f":"SUM(N328:N337)","v":0},{"$f":"SUM(O328:O337)","v":0},{"$f":"SUM(P328:P337)","v":0},{"$f":"SUM(Q328:Q337)","v":0},{"$f":"SUM(R328:R337)","v":0},{"$f":"SUM(S328:S337)","v":0},{"$f":"SUM(T328:T337)","v":-0.5513644348514849},{"$f":"SUM(U328:U337)","v":0},{"$f":"SUM(V328:V337)","v":0},{"$f":"SUM(W328:W337)","v":0},{"$f":"SUM(X328:X337)","v":0},{"$f":"SUM(Y328:Y337)","v":0},{"$f":"SUM(Z328:Z337)","v":0},{"$f":"SUM(AA328:AA337)","v":0},{"$f":"SUM(AB328:AB337)","v":0},{"$f":"SUM(AC328:AC337)","v":0},0,0,0,0,{"$f":"SUM(AH328:AH337)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,{"$f":"IF(AND(J292<=0,J304+J316+J328<0),-(J304+J316+J328),IF(J292<=0,0,-MIN(((J304+J328)/J292)*((J304+J328)>0),(J304+J328))))","v":-0.18041927799999999},-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999999,-0.18041927799999996,-0.18041927799999996,-0.12490565399999987,0,0,{"$f":"IF(AND(T292<=0,T304+T316+T328<0),-(T304+T316+T328),IF(T292<=0,0,-MIN(((T304+T328)/T292)*((T304+T328)>0),(T304+T328))))","v":0},{"$f":"IF(AND(U292<=0,U304+U316+U328<0),-(U304+U316+U328),IF(U292<=0,0,-MIN(((U304+U328)/U292)*((U304+U328)>0),(U304+U328))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD292<=0,AD304+AD316+AD328<0),-(AD304+AD316+AD328),IF(AD292<=0,0,-MIN(((AD304+AD328)/AD292)*((AD304+AD328)>0),(AD304+AD328))))","v":0},0,0,0,0,{"$f":"IF(AND(AI292<=0,AI304+AI316+AI328<0),-(AI304+AI316+AI328),IF(AI292<=0,0,-MIN(((AI304+AI328)/AI292)*((AI304+AI328)>0),(AI304+AI328))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,{"$f":"IF(AND(J293<=0,J305+J317+J329<0),-(J305+J317+J329),IF(J293<=0,0,-MIN(((J305+J329)/J293)*((J305+J329)>0),(J305+J329))))","v":1.9960040585012206},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T293<=0,T305+T317+T329<0),-(T305+T317+T329),IF(T293<=0,0,-MIN(((T305+T329)/T293)*((T305+T329)>0),(T305+T329))))","v":0},{"$f":"IF(AND(U293<=0,U305+U317+U329<0),-(U305+U317+U329),IF(U293<=0,0,-MIN(((U305+U329)/U293)*((U305+U329)>0),(U305+U329))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD293<=0,AD305+AD317+AD329<0),-(AD305+AD317+AD329),IF(AD293<=0,0,-MIN(((AD305+AD329)/AD293)*((AD305+AD329)>0),(AD305+AD329))))","v":0},0,0,0,0,{"$f":"IF(AND(AI293<=0,AI305+AI317+AI329<0),-(AI305+AI317+AI329),IF(AI293<=0,0,-MIN(((AI305+AI329)/AI293)*((AI305+AI329)>0),(AI305+AI329))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,{"$f":"IF(AND(J294<=0,J306+J318+J330<0),-(J306+J318+J330),IF(J294<=0,0,-MIN(((J306+J330)/J294)*((J306+J330)>0),(J306+J330))))","v":-7.4320116000000033E-2},-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-7.4320116000000019E-2,-7.4320116000000033E-2,-7.4320116000000033E-2,-5.1452387999999974E-2,0,0,{"$f":"IF(AND(T294<=0,T306+T318+T330<0),-(T306+T318+T330),IF(T294<=0,0,-MIN(((T306+T330)/T294)*((T306+T330)>0),(T306+T330))))","v":0},{"$f":"IF(AND(U294<=0,U306+U318+U330<0),-(U306+U318+U330),IF(U294<=0,0,-MIN(((U306+U330)/U294)*((U306+U330)>0),(U306+U330))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD294<=0,AD306+AD318+AD330<0),-(AD306+AD318+AD330),IF(AD294<=0,0,-MIN(((AD306+AD330)/AD294)*((AD306+AD330)>0),(AD306+AD330))))","v":0},0,0,0,0,{"$f":"IF(AND(AI294<=0,AI306+AI318+AI330<0),-(AI306+AI318+AI330),IF(AI294<=0,0,-MIN(((AI306+AI330)/AI294)*((AI306+AI330)>0),(AI306+AI330))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"IF(AND(J295<=0,J307+J319+J331<0),-(J307+J319+J331),IF(J295<=0,0,-MIN(((J307+J331)/J295)*((J307+J331)>0),(J307+J331))))","v":-0.66247590500000009},-0.6624759050000002,-0.6624759050000002,-0.6624759050000002,-0.66247590500000031,-0.66247590500000031,-0.6624759050000002,-0.45863716499999962,0,0,{"$f":"IF(AND(T295<=0,T307+T319+T331<0),-(T307+T319+T331),IF(T295<=0,0,-MIN(((T307+T331)/T295)*((T307+T331)>0),(T307+T331))))","v":0.5513644348514849},{"$f":"IF(AND(U295<=0,U307+U319+U331<0),-(U307+U319+U331),IF(U295<=0,0,-MIN(((U307+U331)/U295)*((U307+U331)>0),(U307+U331))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD295<=0,AD307+AD319+AD331<0),-(AD307+AD319+AD331),IF(AD295<=0,0,-MIN(((AD307+AD331)/AD295)*((AD307+AD331)>0),(AD307+AD331))))","v":0},0,0,0,0,{"$f":"IF(AND(AI295<=0,AI307+AI319+AI331<0),-(AI307+AI319+AI331),IF(AI295<=0,0,-MIN(((AI307+AI331)/AI295)*((AI307+AI331)>0),(AI307+AI331))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"IF(AND(J296<=0,J308+J320+J332<0),-(J308+J320+J332),IF(J296<=0,0,-MIN(((J308+J332)/J296)*((J308+J332)>0),(J308+J332))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI296<=0,AI308+AI320+AI332<0),-(AI308+AI320+AI332),IF(AI296<=0,0,-MIN(((AI308+AI332)/AI296)*((AI308+AI332)>0),(AI308+AI332))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"IF(AND(J297<=0,J309+J321+J333<0),-(J309+J321+J333),IF(J297<=0,0,-MIN(((J309+J333)/J297)*((J309+J333)>0),(J309+J333))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI297<=0,AI309+AI321+AI333<0),-(AI309+AI321+AI333),IF(AI297<=0,0,-MIN(((AI309+AI333)/AI297)*((AI309+AI333)>0),(AI309+AI333))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"IF(AND(J298<=0,J310+J322+J334<0),-(J310+J322+J334),IF(J298<=0,0,-MIN(((J310+J334)/J298)*((J310+J334)>0),(J310+J334))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI298<=0,AI310+AI322+AI334<0),-(AI310+AI322+AI334),IF(AI298<=0,0,-MIN(((AI310+AI334)/AI298)*((AI310+AI334)>0),(AI310+AI334))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI299<=0,AI311+AI323+AI335<0),-(AI311+AI323+AI335),IF(AI299<=0,0,-MIN(((AI311+AI335)/AI299)*((AI311+AI335)>0),(AI311+AI335))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"IF(J312<0,-J312,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD312<0,-AD312,0)","v":0},0,0,0,0,{"$f":"IF(AI312<0,-AI312,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":349},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"IF(AND(J301<=0,J313+J325+J337<0),-(J313+J325+J337),IF(J301<=0,0,-MIN(((J313+J337)/J301)*((J313+J337)>0),(J313+J337))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(T301<=0,T313+T325+T337<0),-(T313+T325+T337),IF(T301<=0,0,-MIN(((T313+T337)/T301)*((T313+T337)>0),(T313+T337))))","v":0},{"$f":"IF(AND(U301<=0,U313+U325+U337<0),-(U313+U325+U337),IF(U301<=0,0,-MIN(((U313+U337)/U301)*((U313+U337)>0),(U313+U337))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD301<=0,AD313+AD325+AD337<0),-(AD313+AD325+AD337),IF(AD301<=0,0,-MIN(((AD313+AD337)/AD301)*((AD313+AD337)>0),(AD313+AD337))))","v":0},0,0,0,0,{"$f":"IF(AND(AI301<=0,AI313+AI325+AI337<0),-(AI313+AI325+AI337),IF(AI301<=0,0,-MIN(((AI313+AI337)/AI301)*((AI313+AI337)>0),(AI313+AI337))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J340:J349)","v":1.0787887595012204},{"$f":"SUM(K340:K349)","v":-0.91721529900000021},{"$f":"SUM(L340:L349)","v":-0.91721529900000021},{"$f":"SUM(M340:M349)","v":-0.91721529900000021},{"$f":"SUM(N340:N349)","v":-0.91721529900000032},{"$f":"SUM(O340:O349)","v":-0.91721529900000032},{"$f":"SUM(P340:P349)","v":-0.91721529900000021},{"$f":"SUM(Q340:Q349)","v":-0.63499520699999945},{"$f":"SUM(R340:R349)","v":0},{"$f":"SUM(S340:S349)","v":0},{"$f":"SUM(T340:T349)","v":0.5513644348514849},{"$f":"SUM(U340:U349)","v":0},{"$f":"SUM(V340:V349)","v":0},{"$f":"SUM(W340:W349)","v":0},{"$f":"SUM(X340:X349)","v":0},{"$f":"SUM(Y340:Y349)","v":0},{"$f":"SUM(Z340:Z349)","v":0},{"$f":"SUM(AA340:AA349)","v":0},{"$f":"SUM(AB340:AB349)","v":0},{"$f":"SUM(AC340:AC349)","v":0},0,0,0,0,{"$f":"SUM(AH340:AH349)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":351},"Closing Value"]
[{"$f":"ROW()","v":352},null,"Pipeline",null,null,null,null,null,{"$f":"I304+I316+I328+I340","v":1.3878405999999999},{"$f":"J304+J316+J328+J340","v":1.2074213219999999},1.0270020439999998,0.84658276599999982,0.6661634879999998,0.48574420999999979,0.30532493199999983,0.12490565399999987,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD304+AD316+AD328+AD340","v":0},0,0,0,0,{"$f":"AI304+AI316+AI328+AI340","v":0},0,0,0,0]
[{"$f":"ROW()","v":353},null,"Compression",null,null,null,null,null,{"$f":"I305+I317+I329+I341","v":-1.9960040585012206},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD305+AD317+AD329+AD341","v":0},0,0,0,0,{"$f":"AI305+AI317+AI329+AI341","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,"Metering",null,null,null,null,null,{"$f":"I306+I318+I330+I342","v":0.57169320000000023},0.49737308400000019,0.42305296800000014,0.34873285200000009,0.27441273600000005,0.20009262000000003,0.12577250400000001,5.1452387999999974E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD306+AD318+AD330+AD342","v":0},0,0,0,0,{"$f":"AI306+AI318+AI330+AI342","v":0},0,0,0,0]
[{"$f":"ROW()","v":355},null,"Other Depreciable",null,null,null,null,null,{"$f":"I307+I319+I331+I343","v":5.0959685000000006},4.4334925950000006,3.7710166900000006,3.1085407850000006,2.4460648800000007,1.7835889750000002,1.1211130699999998,0.45863716499999962,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD307+AD319+AD331+AD343","v":0},0,0,0,0,{"$f":"AI307+AI319+AI331+AI343","v":0},0,0,0,0]
[{"$f":"ROW()","v":356},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I308+I320+I332+I344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI308+AI320+AI332+AI344","v":0},0,0,0,0]
[{"$f":"ROW()","v":357},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I309+I321+I333+I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI309+AI321+AI333+AI345","v":0},0,0,0,0]
[{"$f":"ROW()","v":358},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I310+I322+I334+I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI310+AI322+AI334+AI346","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI311+AI323+AI335+AI347","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I312+I324+I336+I348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD312+AD324+AD336+AD348","v":0},0,0,0,0,{"$f":"AI312+AI324+AI336+AI348","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},null,"Cost of Raising Equity",null,null,null,null,null,{"$f":"I313+I325+I337+I349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD313+AD325+AD337+AD349","v":0},0,0,0,0,{"$f":"AI313+AI325+AI337+AI349","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,"Total",null,null,null,null,null,{"$f":"SUM(I352:I361)","v":5.0594982414987797},{"$f":"SUM(J352:J361)","v":6.1382870010000001},{"$f":"SUM(K352:K361)","v":5.2210717020000006},{"$f":"SUM(L352:L361)","v":4.3038564030000011},{"$f":"SUM(M352:M361)","v":3.3866411040000006},{"$f":"SUM(N352:N361)","v":2.4694258050000002},{"$f":"SUM(O352:O361)","v":1.5522105059999998},{"$f":"SUM(P352:P361)","v":0.63499520699999945},{"$f":"SUM(Q352:Q361)","v":0},{"$f":"SUM(R352:R361)","v":0},{"$f":"SUM(S352:S361)","v":0},{"$f":"SUM(T352:T361)","v":0},{"$f":"SUM(U352:U361)","v":0},{"$f":"SUM(V352:V361)","v":0},{"$f":"SUM(W352:W361)","v":0},{"$f":"SUM(X352:X361)","v":0},{"$f":"SUM(Y352:Y361)","v":0},{"$f":"SUM(Z352:Z361)","v":0},{"$f":"SUM(AA352:AA361)","v":0},{"$f":"SUM(AB352:AB361)","v":0},{"$f":"SUM(AC352:AC361)","v":0},0,0,0,0,{"$f":"SUM(AH352:AH361)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":363},"Over Depreciation"]
[{"$f":"ROW()","v":364},null,"Pipeline"]
[{"$f":"ROW()","v":365},null,"Compression"]
[{"$f":"ROW()","v":366},null,"Metering"]
[{"$f":"ROW()","v":367},null,"Other Depreciable"]
[{"$f":"ROW()","v":368},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":369},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":370},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":371},null,"Building"]
[{"$f":"ROW()","v":372},null,"Non-Depreciable"]
[{"$f":"ROW()","v":373},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":374},null,"Total"]
[{"$f":"ROW()","v":375}]
["2001 Capex"]
[{"$f":"ROW()","v":377},"Life"]
[{"$f":"ROW()","v":378},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,K378-1)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB378-1)","v":2},{"$f":"MAX(0,AC378-1)","v":1},{"$f":"MAX(0,AD378-1)","v":0},{"$f":"MAX(0,AE378-1)","v":0},{"$f":"MAX(0,AF378-1)","v":0},{"$f":"MAX(0,AG378-1)","v":0},{"$f":"MAX(0,AH378-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":379},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AB379-1)","v":2},1,0,0,0,{"$f":"MAX(0,AG379-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":380},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},{"$f":"MAX(0,K382-1)","v":4},{"$f":"MAX(0,L382-1)","v":3},{"$f":"MAX(0,M382-1)","v":2},{"$f":"MAX(0,N382-1)","v":1},{"$f":"MAX(0,O382-1)","v":0},{"$f":"MAX(0,P382-1)","v":0},{"$f":"MAX(0,Q382-1)","v":0},{"$f":"MAX(0,R382-1)","v":0},{"$f":"MAX(0,S382-1)","v":0},{"$f":"MAX(0,T382-1)","v":0},{"$f":"MAX(0,U382-1)","v":0},{"$f":"MAX(0,V382-1)","v":0},{"$f":"MAX(0,W382-1)","v":0},{"$f":"MAX(0,X382-1)","v":0},{"$f":"MAX(0,Y382-1)","v":0},{"$f":"MAX(0,Z382-1)","v":0},{"$f":"MAX(0,AA382-1)","v":0},{"$f":"MAX(0,AB382-1)","v":0},{"$f":"MAX(0,AC382-1)","v":0},{"$f":"MAX(0,AD382-1)","v":0},{"$f":"MAX(0,AE382-1)","v":0},{"$f":"MAX(0,AF382-1)","v":0},{"$f":"MAX(0,AG382-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":383},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},{"$f":"MAX(0,K385-1)","v":19},{"$f":"MAX(0,L385-1)","v":18},{"$f":"MAX(0,M385-1)","v":17},{"$f":"MAX(0,N385-1)","v":16},{"$f":"MAX(0,O385-1)","v":15},{"$f":"MAX(0,P385-1)","v":14},{"$f":"MAX(0,Q385-1)","v":13},{"$f":"MAX(0,R385-1)","v":12},{"$f":"MAX(0,S385-1)","v":11},{"$f":"MAX(0,T385-1)","v":10},{"$f":"MAX(0,U385-1)","v":9},{"$f":"MAX(0,V385-1)","v":8},{"$f":"MAX(0,W385-1)","v":7},{"$f":"MAX(0,X385-1)","v":6},{"$f":"MAX(0,Y385-1)","v":5},{"$f":"MAX(0,Z385-1)","v":4},{"$f":"MAX(0,AA385-1)","v":3},{"$f":"MAX(0,AB385-1)","v":2},{"$f":"MAX(0,AC385-1)","v":1},{"$f":"MAX(0,AD385-1)","v":0},{"$f":"MAX(0,AE385-1)","v":0},{"$f":"MAX(0,AF385-1)","v":0},{"$f":"MAX(0,AG385-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":386},null,"Non-Depreciable"]
[{"$f":"ROW()","v":387},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,K387-1)","v":4},{"$f":"MAX(0,L387-1)","v":3},{"$f":"MAX(0,M387-1)","v":2},{"$f":"MAX(0,N387-1)","v":1},{"$f":"MAX(0,O387-1)","v":0},{"$f":"MAX(0,P387-1)","v":0},{"$f":"MAX(0,Q387-1)","v":0},{"$f":"MAX(0,R387-1)","v":0},{"$f":"MAX(0,S387-1)","v":0},{"$f":"MAX(0,T387-1)","v":0},{"$f":"MAX(0,U387-1)","v":0},{"$f":"MAX(0,V387-1)","v":0},{"$f":"MAX(0,W387-1)","v":0},{"$f":"MAX(0,X387-1)","v":0},{"$f":"MAX(0,Y387-1)","v":0},{"$f":"MAX(0,Z387-1)","v":0},{"$f":"MAX(0,AA387-1)","v":0},{"$f":"MAX(0,AB387-1)","v":0},{"$f":"MAX(0,AC387-1)","v":0},{"$f":"MAX(0,AD387-1)","v":0},{"$f":"MAX(0,AE387-1)","v":0},{"$f":"MAX(0,AF387-1)","v":0},{"$f":"MAX(0,AG387-1)","v":0},{"$f":"MAX(0,AH387-1)","v":0},{"$f":"MAX(0,AI387-1)","v":0},{"$f":"MAX(0,AJ387-1)","v":0},{"$f":"MAX(0,AK387-1)","v":0},{"$f":"MAX(0,AL387-1)","v":0}]
[{"$f":"ROW()","v":388}]
[{"$f":"ROW()","v":389},"Opening Value"]
[{"$f":"ROW()","v":390},null,"Pipeline",null,null,null,null,null,null,{"$f":"I438","v":0},3.0096500000000002E-2,2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,0,0,0,0,{"$f":"AH438","v":0},{"$f":"AI438","v":0},{"$f":"AJ438","v":0},{"$f":"AK438","v":0},{"$f":"AL438","v":0}]
[{"$f":"ROW()","v":391},null,"Compression",null,null,null,null,null,null,{"$f":"I439","v":0},1.32699473,1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,"Metering",null,null,null,null,null,null,{"$f":"I440","v":0},0.5396342500000002,0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I441","v":0},1.3706864799999998,1.3021521559999998,1.2336178319999997,1.1650835079999997,1.0965491839999997,1.0280148599999996,0.95948053599999961,0.89094621199999968,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I442","v":0},{"$f":"J442","v":0},{"$f":"K442","v":0},{"$f":"L442","v":0},{"$f":"M442","v":0},{"$f":"N442","v":0},{"$f":"O442","v":0},{"$f":"P442","v":0},{"$f":"Q442","v":0},{"$f":"R442","v":0},{"$f":"S442","v":0},{"$f":"T442","v":0},{"$f":"U442","v":0},{"$f":"V442","v":0},{"$f":"W442","v":0},{"$f":"X442","v":0},{"$f":"Y442","v":0},{"$f":"Z442","v":0},{"$f":"AA442","v":0},{"$f":"AB442","v":0},{"$f":"AC442","v":0},{"$f":"AD442","v":0},{"$f":"AE442","v":0},{"$f":"AF442","v":0},{"$f":"AG442","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,"Building",null,null,null,null,null,null,{"$f":"I445","v":0},{"$f":"J445","v":0},{"$f":"K445","v":0},{"$f":"L445","v":0},{"$f":"M445","v":0},{"$f":"N445","v":0},{"$f":"O445","v":0},{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},{"$f":"AC445","v":0},{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":398},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I446","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S446","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC446","v":0},{"$f":"AD446","v":0},{"$f":"AE446","v":0},{"$f":"AF446","v":0},{"$f":"AG446","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":399},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"I447","v":0},{"$f":"J447","v":0},{"$f":"K447","v":0},{"$f":"L447","v":0},{"$f":"M447","v":0},{"$f":"N447","v":0},{"$f":"O447","v":0},{"$f":"P447","v":0},{"$f":"Q447","v":0},{"$f":"R447","v":0},{"$f":"S447","v":0},{"$f":"T447","v":0},{"$f":"U447","v":0},{"$f":"V447","v":0},{"$f":"W447","v":0},{"$f":"X447","v":0},{"$f":"Y447","v":0},{"$f":"Z447","v":0},{"$f":"AA447","v":0},{"$f":"AB447","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J390:J399)","v":0},{"$f":"SUM(K390:K399)","v":3.26741196},{"$f":"SUM(L390:L399)","v":3.0950474578333331},{"$f":"SUM(M390:M399)","v":2.9226829556666667},{"$f":"SUM(N390:N399)","v":2.7503184534999994},{"$f":"SUM(O390:O399)","v":2.5779539513333329},{"$f":"SUM(P390:P399)","v":2.4055894491666665},{"$f":"SUM(Q390:Q399)","v":2.2332249469999992},{"$f":"SUM(R390:R399)","v":2.0608604448333327},{"$f":"SUM(S390:S399)","v":1.8884959426666661},{"$f":"SUM(T390:T399)","v":1.7161314404999994},{"$f":"SUM(U390:U399)","v":1.5411380212848569},{"$f":"SUM(V390:V399)","v":1.3690364108230377},{"$f":"SUM(W390:W399)","v":1.1969348003612188},{"$f":"SUM(X390:X399)","v":1.0248331898993996},{"$f":"SUM(Y390:Y399)","v":0.85273157943758071},{"$f":"SUM(Z390:Z399)","v":0.68062996897576178},{"$f":"SUM(AA390:AA399)","v":0.54450397518060933},{"$f":"SUM(AB390:AB399)","v":0.408377981385457},{"$f":"SUM(AC390:AC399)","v":0.27225198759030467},0.13612599379515233,0,0,0,{"$f":"SUM(AH390:AH399)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":401},"Capex"]
[{"$f":"ROW()","v":402},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$229","v":3.0096500000000002E-2}]
[{"$f":"ROW()","v":403},null,"Compression",null,null,null,null,null,null,{"$f":"J$230","v":1.32699473}]
[{"$f":"ROW()","v":404},null,"Metering",null,null,null,null,null,null,{"$f":"J$231","v":0.5396342500000002}]
[{"$f":"ROW()","v":405},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$232","v":1.3706864799999998}]
[{"$f":"ROW()","v":406},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$233","v":0}]
[{"$f":"ROW()","v":407},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$234","v":0}]
[{"$f":"ROW()","v":408},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$235","v":0}]
[{"$f":"ROW()","v":409},null,"Building",null,null,null,null,null,null,{"$f":"J$236","v":0}]
[{"$f":"ROW()","v":410},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$237","v":0}]
[{"$f":"ROW()","v":411},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J$238","v":0}]
[{"$f":"ROW()","v":412},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J402:J411)","v":3.26741196}]
[{"$f":"ROW()","v":413},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":414},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1363","v":0},{"$f":"-Inputs!U1363","v":0},{"$f":"-Inputs!V1363","v":0},{"$f":"-Inputs!W1363","v":0},{"$f":"-Inputs!X1363","v":0}]
[{"$f":"ROW()","v":415},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1364","v":0},{"$f":"-Inputs!U1364","v":0},{"$f":"-Inputs!V1364","v":0},{"$f":"-Inputs!W1364","v":0},{"$f":"-Inputs!X1364","v":0}]
[{"$f":"ROW()","v":416},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1365","v":0},{"$f":"-Inputs!U1365","v":0},{"$f":"-Inputs!V1365","v":0},{"$f":"-Inputs!W1365","v":0},{"$f":"-Inputs!X1365","v":0}]
[{"$f":"ROW()","v":417},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1366","v":-2.8918087533234852E-3},{"$f":"-Inputs!U1366","v":0},{"$f":"-Inputs!V1366","v":0},{"$f":"-Inputs!W1366","v":0},{"$f":"-Inputs!X1366","v":0}]
[{"$f":"ROW()","v":418},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1367","v":0},{"$f":"-Inputs!U1367","v":0},{"$f":"-Inputs!V1367","v":0},{"$f":"-Inputs!W1367","v":0},{"$f":"-Inputs!X1367","v":0}]
[{"$f":"ROW()","v":419},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1368","v":0},{"$f":"-Inputs!U1368","v":0},{"$f":"-Inputs!V1368","v":0},{"$f":"-Inputs!W1368","v":0},{"$f":"-Inputs!X1368","v":0}]
[{"$f":"ROW()","v":420},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1369","v":0},{"$f":"-Inputs!U1369","v":0},{"$f":"-Inputs!V1369","v":0},{"$f":"-Inputs!W1369","v":0},{"$f":"-Inputs!X1369","v":0}]
[{"$f":"ROW()","v":421},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1370","v":0},{"$f":"-Inputs!U1370","v":0},{"$f":"-Inputs!V1370","v":0},{"$f":"-Inputs!W1370","v":0},{"$f":"-Inputs!X1370","v":0}]
[{"$f":"ROW()","v":422},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1371","v":0},{"$f":"-Inputs!U1371","v":0},{"$f":"-Inputs!V1371","v":0},{"$f":"-Inputs!W1371","v":0},{"$f":"-Inputs!X1371","v":0}]
[{"$f":"ROW()","v":423},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":424},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K414:K423)","v":0},{"$f":"SUM(L414:L423)","v":0},{"$f":"SUM(M414:M423)","v":0},{"$f":"SUM(N414:N423)","v":0},{"$f":"SUM(O414:O423)","v":0},{"$f":"SUM(P414:P423)","v":0},{"$f":"SUM(Q414:Q423)","v":0},{"$f":"SUM(R414:R423)","v":0},{"$f":"SUM(S414:S423)","v":0},{"$f":"SUM(T414:T423)","v":-2.8918087533234852E-3},{"$f":"SUM(U414:U423)","v":0},{"$f":"SUM(V414:V423)","v":0},{"$f":"SUM(W414:W423)","v":0},{"$f":"SUM(X414:X423)","v":0},{"$f":"SUM(Y414:Y423)","v":0},{"$f":"SUM(Z414:Z423)","v":0},{"$f":"SUM(AA414:AA423)","v":0},{"$f":"SUM(AB414:AB423)","v":0},{"$f":"SUM(AC414:AC423)","v":0},0,0,0,0,{"$f":"SUM(AH414:AH423)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"IF(AND(K378<=0,K390+K402+K414<0),-(K390+K402+K414),IF(K378<=0,0,-MIN(((K390+K414)/K378)*((K390+K414)>0),(K390+K414))))","v":-1.504825E-3},-1.504825E-3,-1.504825E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999998E-3,-1.5048249999999996E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999993E-3,-1.5048249999999991E-3,-1.5048249999999991E-3,-1.5048249999999989E-3,-1.5048249999999991E-3,{"$f":"IF(AND(AD378<=0,AD390+AD402+AD414<0),-(AD390+AD402+AD414),IF(AD378<=0,0,-MIN(((AD390+AD414)/AD378)*((AD390+AD414)>0),(AD390+AD414))))","v":-1.5048249999999991E-3},0,0,0,0,{"$f":"IF(AND(AI378<=0,AI390+AI402+AI414<0),-(AI390+AI402+AI414),IF(AI378<=0,0,-MIN(((AI390+AI414)/AI378)*((AI390+AI414)>0),(AI390+AI414))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":427},null,"Compression",null,null,null,null,null,null,null,{"$f":"IF(AND(K379<=0,K391+K403+K415<0),-(K391+K403+K415),IF(K379<=0,0,-MIN(((K391+K415)/K379)*((K391+K415)>0),(K391+K415))))","v":-6.6349736500000006E-2},-6.6349736499999992E-2,-6.6349736499999992E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,-6.6349736499999978E-2,{"$f":"IF(AND(AD379<=0,AD391+AD403+AD415<0),-(AD391+AD403+AD415),IF(AD379<=0,0,-MIN(((AD391+AD415)/AD379)*((AD391+AD415)>0),(AD391+AD415))))","v":-6.6349736499999978E-2},0,0,0,0,{"$f":"IF(AND(AI379<=0,AI391+AI403+AI415<0),-(AI391+AI403+AI415),IF(AI379<=0,0,-MIN(((AI391+AI415)/AI379)*((AI391+AI415)>0),(AI391+AI415))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":428},null,"Metering",null,null,null,null,null,null,null,{"$f":"IF(AND(K380<=0,K392+K404+K416<0),-(K392+K404+K416),IF(K380<=0,0,-MIN(((K392+K416)/K380)*((K392+K416)>0),(K392+K416))))","v":-3.5975616666666682E-2},-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666682E-2,-3.5975616666666682E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666675E-2,-3.5975616666666668E-2,-3.5975616666666668E-2,0,0,0,0,{"$f":"IF(AND(AD380<=0,AD392+AD404+AD416<0),-(AD392+AD404+AD416),IF(AD380<=0,0,-MIN(((AD392+AD416)/AD380)*((AD392+AD416)>0),(AD392+AD416))))","v":0},0,0,0,0,{"$f":"IF(AND(AI380<=0,AI392+AI404+AI416<0),-(AI392+AI404+AI416),IF(AI380<=0,0,-MIN(((AI392+AI416)/AI380)*((AI392+AI416)>0),(AI392+AI416))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":429},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"IF(AND(K381<=0,K393+K405+K417<0),-(K393+K405+K417),IF(K381<=0,0,-MIN(((K393+K417)/K381)*((K393+K417)>0),(K393+K417))))","v":-6.8534323999999994E-2},-6.8534323999999994E-2,-6.853432399999998E-2,-6.853432399999998E-2,-6.853432399999998E-2,-6.853432399999998E-2,-6.8534323999999966E-2,-6.853432399999998E-2,-6.853432399999998E-2,{"$f":"IF(AND(T381<=0,T393+T405+T417<0),-(T393+T405+T417),IF(T381<=0,0,-MIN(((T393+T417)/T381)*((T393+T417)>0),(T393+T417))))","v":-6.8271432295152382E-2},{"$f":"IF(AND(U381<=0,U393+U405+U417<0),-(U393+U405+U417),IF(U381<=0,0,-MIN(((U393+U417)/U381)*((U393+U417)>0),(U393+U417))))","v":-6.8271432295152382E-2},-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,-6.8271432295152368E-2,{"$f":"IF(AND(AD381<=0,AD393+AD405+AD417<0),-(AD393+AD405+AD417),IF(AD381<=0,0,-MIN(((AD393+AD417)/AD381)*((AD393+AD417)>0),(AD393+AD417))))","v":-6.8271432295152368E-2},0,0,0,0,{"$f":"IF(AND(AI381<=0,AI393+AI405+AI417<0),-(AI393+AI405+AI417),IF(AI381<=0,0,-MIN(((AI393+AI417)/AI381)*((AI393+AI417)>0),(AI393+AI417))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":430},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"IF(AND(K382<=0,K394+K406+K418<0),-(K394+K406+K418),IF(K382<=0,0,-MIN(((K394+K418)/K382)*((K394+K418)>0),(K394+K418))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI382<=0,AI394+AI406+AI418<0),-(AI394+AI406+AI418),IF(AI382<=0,0,-MIN(((AI394+AI418)/AI382)*((AI394+AI418)>0),(AI394+AI418))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":431},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"IF(AND(K383<=0,K395+K407+K419<0),-(K395+K407+K419),IF(K383<=0,0,-MIN(((K395+K419)/K383)*((K395+K419)>0),(K395+K419))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI383<=0,AI395+AI407+AI419<0),-(AI395+AI407+AI419),IF(AI383<=0,0,-MIN(((AI395+AI419)/AI383)*((AI395+AI419)>0),(AI395+AI419))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":432},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"IF(AND(K384<=0,K396+K408+K420<0),-(K396+K408+K420),IF(K384<=0,0,-MIN(((K396+K420)/K384)*((K396+K420)>0),(K396+K420))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI384<=0,AI396+AI408+AI420<0),-(AI396+AI408+AI420),IF(AI384<=0,0,-MIN(((AI396+AI420)/AI384)*((AI396+AI420)>0),(AI396+AI420))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":433},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI385<=0,AI397+AI409+AI421<0),-(AI397+AI409+AI421),IF(AI385<=0,0,-MIN(((AI397+AI421)/AI385)*((AI397+AI421)>0),(AI397+AI421))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":434},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"IF(K398<0,-K398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD398<0,-AD398,0)","v":0},0,0,0,0,{"$f":"IF(AI398<0,-AI398,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":435},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"IF(AND(K387<=0,K399+K411+K423<0),-(K399+K411+K423),IF(K387<=0,0,-MIN(((K399+K423)/K387)*((K399+K423)>0),(K399+K423))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(T387<=0,T399+T411+T423<0),-(T399+T411+T423),IF(T387<=0,0,-MIN(((T399+T423)/T387)*((T399+T423)>0),(T399+T423))))","v":0},{"$f":"IF(AND(U387<=0,U399+U411+U423<0),-(U399+U411+U423),IF(U387<=0,0,-MIN(((U399+U423)/U387)*((U399+U423)>0),(U399+U423))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD387<=0,AD399+AD411+AD423<0),-(AD399+AD411+AD423),IF(AD387<=0,0,-MIN(((AD399+AD423)/AD387)*((AD399+AD423)>0),(AD399+AD423))))","v":0},0,0,0,0,{"$f":"IF(AND(AI387<=0,AI399+AI411+AI423<0),-(AI399+AI411+AI423),IF(AI387<=0,0,-MIN(((AI399+AI423)/AI387)*((AI399+AI423)>0),(AI399+AI423))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":436},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K426:K435)","v":-0.17236450216666668},{"$f":"SUM(L426:L435)","v":-0.17236450216666666},{"$f":"SUM(M426:M435)","v":-0.17236450216666666},{"$f":"SUM(N426:N435)","v":-0.17236450216666666},{"$f":"SUM(O426:O435)","v":-0.17236450216666666},{"$f":"SUM(P426:P435)","v":-0.17236450216666663},{"$f":"SUM(Q426:Q435)","v":-0.17236450216666663},{"$f":"SUM(R426:R435)","v":-0.17236450216666666},{"$f":"SUM(S426:S435)","v":-0.17236450216666663},{"$f":"SUM(T426:T435)","v":-0.17210161046181904},{"$f":"SUM(U426:U435)","v":-0.17210161046181904},{"$f":"SUM(V426:V435)","v":-0.17210161046181902},{"$f":"SUM(W426:W435)","v":-0.17210161046181902},{"$f":"SUM(X426:X435)","v":-0.17210161046181902},{"$f":"SUM(Y426:Y435)","v":-0.17210161046181902},{"$f":"SUM(Z426:Z435)","v":-0.13612599379515233},{"$f":"SUM(AA426:AA435)","v":-0.13612599379515233},{"$f":"SUM(AB426:AB435)","v":-0.13612599379515233},{"$f":"SUM(AC426:AC435)","v":-0.13612599379515233},-0.13612599379515233,0,0,0,{"$f":"SUM(AH426:AH435)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":437},"Closing Value"]
[{"$f":"ROW()","v":438},null,"Pipeline",null,null,null,null,null,null,{"$f":"J390+J402+J414+J426","v":3.0096500000000002E-2},2.8591675E-2,2.7086849999999999E-2,2.5582024999999998E-2,2.4077199999999997E-2,2.2572374999999995E-2,2.1067549999999994E-2,1.9562724999999996E-2,1.8057899999999995E-2,1.6553074999999993E-2,1.5048249999999994E-2,1.3543424999999994E-2,1.2038599999999995E-2,1.0533774999999995E-2,9.0289499999999957E-3,7.5241249999999961E-3,6.0192999999999965E-3,4.514474999999997E-3,3.0096499999999983E-3,1.5048249999999991E-3,{"$f":"AD390+AD402+AD414+AD426","v":0},0,0,0,0,{"$f":"AI390+AI402+AI414+AI426","v":0},0,0,0,0]
[{"$f":"ROW()","v":439},null,"Compression",null,null,null,null,null,null,{"$f":"J391+J403+J415+J427","v":1.32699473},1.2606449934999999,1.1942952569999998,1.1279455204999997,1.0615957839999997,0.99524604749999968,0.9288963109999997,0.86254657449999972,0.79619683799999974,0.72984710149999976,0.66349736499999978,0.59714762849999981,0.53079789199999983,0.46444815549999985,0.39809841899999987,0.33174868249999989,0.26539894599999991,0.19904920949999994,0.13269947299999996,6.6349736499999978E-2,{"$f":"AD391+AD403+AD415+AD427","v":0},0,0,0,0,{"$f":"AI391+AI403+AI415+AI427","v":0},0,0,0,0]
[{"$f":"ROW()","v":440},null,"Metering",null,null,null,null,null,null,{"$f":"J392+J404+J416+J428","v":0.5396342500000002},0.50365863333333349,0.46768301666666684,0.43170740000000019,0.39573178333333348,0.35975616666666677,0.32378055000000011,0.28780493333333346,0.25182931666666675,0.21585370000000006,0.17987808333333338,0.1439024666666667,0.10792685000000002,7.1951233333333336E-2,3.5975616666666668E-2,0,0,0,0,0,{"$f":"AD392+AD404+AD416+AD428","v":0},0,0,0,0,{"$f":"AI392+AI404+AI416+AI428","v":0},0,0,0,0]
[{"$f":"ROW()","v":441},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J393+J405+J417+J429","v":1.3706864799999998},1.3021521559999998,1.2336178319999997,1.1650835079999997,1.0965491839999997,1.0280148599999996,0.95948053599999961,0.89094621199999968,0.82241188799999976,0.75387756399999972,0.68271432295152379,0.61444289065637137,0.54617145836121894,0.47790002606606657,0.40962859377091421,0.34135716147576184,0.27308572918060947,0.2048142968854571,0.13654286459030474,6.8271432295152368E-2,{"$f":"AD393+AD405+AD417+AD429","v":0},0,0,0,0,{"$f":"AI393+AI405+AI417+AI429","v":0},0,0,0,0]
[{"$f":"ROW()","v":442},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J394+J406+J418+J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI394+AI406+AI418+AI430","v":0},0,0,0,0]
[{"$f":"ROW()","v":443},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J395+J407+J419+J431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI395+AI407+AI419+AI431","v":0},0,0,0,0]
[{"$f":"ROW()","v":444},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J396+J408+J420+J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI396+AI408+AI420+AI432","v":0},0,0,0,0]
[{"$f":"ROW()","v":445},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI397+AI409+AI421+AI433","v":0},0,0,0,0]
[{"$f":"ROW()","v":446},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J398+J410+J422+J434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD398+AD410+AD422+AD434","v":0},0,0,0,0,{"$f":"AI398+AI410+AI422+AI434","v":0},0,0,0,0]
[{"$f":"ROW()","v":447},null,"Cost of Raising Equity",null,null,null,null,null,null,{"$f":"J399+J411+J423+J435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD399+AD411+AD423+AD435","v":0},0,0,0,0,{"$f":"AI399+AI411+AI423+AI435","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J438:J447)","v":3.26741196},{"$f":"SUM(K438:K447)","v":3.0950474578333331},{"$f":"SUM(L438:L447)","v":2.9226829556666667},{"$f":"SUM(M438:M447)","v":2.7503184534999994},{"$f":"SUM(N438:N447)","v":2.5779539513333329},{"$f":"SUM(O438:O447)","v":2.4055894491666665},{"$f":"SUM(P438:P447)","v":2.2332249469999992},{"$f":"SUM(Q438:Q447)","v":2.0608604448333327},{"$f":"SUM(R438:R447)","v":1.8884959426666661},{"$f":"SUM(S438:S447)","v":1.7161314404999994},{"$f":"SUM(T438:T447)","v":1.5411380212848569},{"$f":"SUM(U438:U447)","v":1.3690364108230377},{"$f":"SUM(V438:V447)","v":1.1969348003612188},{"$f":"SUM(W438:W447)","v":1.0248331898993996},{"$f":"SUM(X438:X447)","v":0.85273157943758071},{"$f":"SUM(Y438:Y447)","v":0.68062996897576178},{"$f":"SUM(Z438:Z447)","v":0.54450397518060933},{"$f":"SUM(AA438:AA447)","v":0.408377981385457},{"$f":"SUM(AB438:AB447)","v":0.27225198759030467},{"$f":"SUM(AC438:AC447)","v":0.13612599379515233},0,0,0,0,{"$f":"SUM(AH438:AH447)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":449},"Over Depreciation"]
[{"$f":"ROW()","v":450},null,"Pipeline"]
[{"$f":"ROW()","v":451},null,"Compression"]
[{"$f":"ROW()","v":452},null,"Metering"]
[{"$f":"ROW()","v":453},null,"Other Depreciable"]
[{"$f":"ROW()","v":454},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":455},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":456},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":457},null,"Building"]
[{"$f":"ROW()","v":458},null,"Non-Depreciable"]
[{"$f":"ROW()","v":459},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":460},null,"Total"]
[{"$f":"ROW()","v":461}]
["2002 Capex"]
[{"$f":"ROW()","v":463},"Life"]
[{"$f":"ROW()","v":464},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,L464-1)","v":19},{"$f":"MAX(0,M464-1)","v":18},{"$f":"MAX(0,N464-1)","v":17},{"$f":"MAX(0,O464-1)","v":16},{"$f":"MAX(0,P464-1)","v":15},{"$f":"MAX(0,Q464-1)","v":14},{"$f":"MAX(0,R464-1)","v":13},{"$f":"MAX(0,S464-1)","v":12},{"$f":"MAX(0,T464-1)","v":11},{"$f":"MAX(0,U464-1)","v":10},{"$f":"MAX(0,V464-1)","v":9},{"$f":"MAX(0,W464-1)","v":8},{"$f":"MAX(0,X464-1)","v":7},{"$f":"MAX(0,Y464-1)","v":6},{"$f":"MAX(0,Z464-1)","v":5},{"$f":"MAX(0,AA464-1)","v":4},{"$f":"MAX(0,AB464-1)","v":3},{"$f":"MAX(0,AC464-1)","v":2},{"$f":"MAX(0,AD464-1)","v":1},{"$f":"MAX(0,AE464-1)","v":0},{"$f":"MAX(0,AF464-1)","v":0},{"$f":"MAX(0,AG464-1)","v":0},{"$f":"MAX(0,AH464-1)","v":0},{"$f":"MAX(0,AI464-1)","v":0},{"$f":"MAX(0,AJ464-1)","v":0},{"$f":"MAX(0,AK464-1)","v":0},{"$f":"MAX(0,AL464-1)","v":0}]
[{"$f":"ROW()","v":465},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AC465-1)","v":2},1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},{"$f":"MAX(0,L471-1)","v":19},{"$f":"MAX(0,M471-1)","v":18},{"$f":"MAX(0,N471-1)","v":17},{"$f":"MAX(0,O471-1)","v":16},{"$f":"MAX(0,P471-1)","v":15},{"$f":"MAX(0,Q471-1)","v":14},{"$f":"MAX(0,R471-1)","v":13},{"$f":"MAX(0,S471-1)","v":12},{"$f":"MAX(0,T471-1)","v":11},{"$f":"MAX(0,U471-1)","v":10},{"$f":"MAX(0,V471-1)","v":9},{"$f":"MAX(0,W471-1)","v":8},{"$f":"MAX(0,X471-1)","v":7},{"$f":"MAX(0,Y471-1)","v":6},{"$f":"MAX(0,Z471-1)","v":5},{"$f":"MAX(0,AA471-1)","v":4},{"$f":"MAX(0,AB471-1)","v":3},{"$f":"MAX(0,AC471-1)","v":2},{"$f":"MAX(0,AD471-1)","v":1},{"$f":"MAX(0,AE471-1)","v":0},{"$f":"MAX(0,AF471-1)","v":0},{"$f":"MAX(0,AG471-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":472},null,"Non-Depreciable"]
[{"$f":"ROW()","v":473},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,L473-1)","v":4},{"$f":"MAX(0,M473-1)","v":3},{"$f":"MAX(0,N473-1)","v":2},{"$f":"MAX(0,O473-1)","v":1},{"$f":"MAX(0,P473-1)","v":0},{"$f":"MAX(0,Q473-1)","v":0},{"$f":"MAX(0,R473-1)","v":0},{"$f":"MAX(0,S473-1)","v":0},{"$f":"MAX(0,T473-1)","v":0},{"$f":"MAX(0,U473-1)","v":0},{"$f":"MAX(0,V473-1)","v":0},{"$f":"MAX(0,W473-1)","v":0},{"$f":"MAX(0,X473-1)","v":0},{"$f":"MAX(0,Y473-1)","v":0},{"$f":"MAX(0,Z473-1)","v":0},{"$f":"MAX(0,AA473-1)","v":0},{"$f":"MAX(0,AB473-1)","v":0},{"$f":"MAX(0,AC473-1)","v":0},{"$f":"MAX(0,AD473-1)","v":0},{"$f":"MAX(0,AE473-1)","v":0},{"$f":"MAX(0,AF473-1)","v":0},{"$f":"MAX(0,AG473-1)","v":0},{"$f":"MAX(0,AH473-1)","v":0},{"$f":"MAX(0,AI473-1)","v":0},{"$f":"MAX(0,AJ473-1)","v":0},{"$f":"MAX(0,AK473-1)","v":0},{"$f":"MAX(0,AL473-1)","v":0}]
[{"$f":"ROW()","v":474}]
[{"$f":"ROW()","v":475},"Opening Value"]
[{"$f":"ROW()","v":476},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J524","v":0},6.3939300000000004E-2,6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,3.1969649999999995E-3,0,0,0,{"$f":"AH524","v":0},{"$f":"AI524","v":0},{"$f":"AJ524","v":0},{"$f":"AK524","v":0},{"$f":"AL524","v":0}]
[{"$f":"ROW()","v":477},null,"Compression",null,null,null,null,null,null,null,{"$f":"J525","v":0},8.3315159999999999E-2,7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,4.1657579999999986E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Metering",null,null,null,null,null,null,null,{"$f":"J526","v":0},0.35796585000000014,0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"J527","v":0},0.75003203000000007,0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,3.5914697116248492E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"J528","v":0},{"$f":"K528","v":0},{"$f":"L528","v":0},{"$f":"M528","v":0},{"$f":"N528","v":0},{"$f":"O528","v":0},{"$f":"P528","v":0},{"$f":"Q528","v":0},{"$f":"R528","v":0},{"$f":"S528","v":0},{"$f":"T528","v":0},{"$f":"U528","v":0},{"$f":"V528","v":0},{"$f":"W528","v":0},{"$f":"X528","v":0},{"$f":"Y528","v":0},{"$f":"Z528","v":0},{"$f":"AA528","v":0},{"$f":"AB528","v":0},{"$f":"AC528","v":0},{"$f":"AD528","v":0},{"$f":"AE528","v":0},{"$f":"AF528","v":0},{"$f":"AG528","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,"Building",null,null,null,null,null,null,null,{"$f":"J531","v":0},{"$f":"K531","v":0},{"$f":"L531","v":0},{"$f":"M531","v":0},{"$f":"N531","v":0},{"$f":"O531","v":0},{"$f":"P531","v":0},{"$f":"Q531","v":0},{"$f":"R531","v":0},{"$f":"S531","v":0},{"$f":"T531","v":0},{"$f":"U531","v":0},{"$f":"V531","v":0},{"$f":"W531","v":0},{"$f":"X531","v":0},{"$f":"Y531","v":0},{"$f":"Z531","v":0},{"$f":"AA531","v":0},{"$f":"AB531","v":0},{"$f":"AC531","v":0},{"$f":"AD531","v":0},{"$f":"AE531","v":0},{"$f":"AF531","v":0},{"$f":"AG531","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":484},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"J532","v":0},0,0,0,0,0,0,0,0,{"$f":"S532","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC532","v":0},{"$f":"AD532","v":0},{"$f":"AE532","v":0},{"$f":"AF532","v":0},{"$f":"AG532","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":485},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"J533","v":0},{"$f":"K533","v":0},{"$f":"L533","v":0},{"$f":"M533","v":0},{"$f":"N533","v":0},{"$f":"O533","v":0},{"$f":"P533","v":0},{"$f":"Q533","v":0},{"$f":"R533","v":0},{"$f":"S533","v":0},{"$f":"T533","v":0},{"$f":"U533","v":0},{"$f":"V533","v":0},{"$f":"W533","v":0},{"$f":"X533","v":0},{"$f":"Y533","v":0},{"$f":"Z533","v":0},{"$f":"AA533","v":0},{"$f":"AB533","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K476:K485)","v":0},{"$f":"SUM(L476:L485)","v":1.2552523400000002},{"$f":"SUM(M476:M485)","v":1.1865236255},{"$f":"SUM(N476:N485)","v":1.1177949110000001},{"$f":"SUM(O476:O485)","v":1.0490661965000001},{"$f":"SUM(P476:P485)","v":0.98033748199999993},{"$f":"SUM(Q476:Q485)","v":0.91160876749999997},{"$f":"SUM(R476:R485)","v":0.84288005299999991},{"$f":"SUM(S476:S485)","v":0.77415133849999984},{"$f":"SUM(T476:T485)","v":0.70542262399999989},{"$f":"SUM(U476:U485)","v":0.61923796127873343},{"$f":"SUM(V476:V485)","v":0.55209615116248489},{"$f":"SUM(W476:W485)","v":0.48495434104623647},{"$f":"SUM(X476:X485)","v":0.34621936092998795},{"$f":"SUM(Y476:Y485)","v":0.30294194081373943},{"$f":"SUM(Z476:Z485)","v":0.25966452069749091},{"$f":"SUM(AA476:AA485)","v":0.21638710058124244},{"$f":"SUM(AB476:AB485)","v":0.17310968046499398},{"$f":"SUM(AC476:AC485)","v":0.12983226034874548},8.6554840232496988E-2,4.3277420116248494E-2,0,0,{"$f":"SUM(AH476:AH485)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":487},"Capex"]
[{"$f":"ROW()","v":488},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$229","v":6.3939300000000004E-2}]
[{"$f":"ROW()","v":489},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$230","v":8.3315159999999999E-2}]
[{"$f":"ROW()","v":490},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$231","v":0.35796585000000014}]
[{"$f":"ROW()","v":491},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$232","v":0.75003203000000007}]
[{"$f":"ROW()","v":492},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$233","v":0}]
[{"$f":"ROW()","v":493},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$234","v":0}]
[{"$f":"ROW()","v":494},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$235","v":0}]
[{"$f":"ROW()","v":495},null,"Building",null,null,null,null,null,null,null,{"$f":"K$236","v":0}]
[{"$f":"ROW()","v":496},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$237","v":0}]
[{"$f":"ROW()","v":497},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K$238","v":0}]
[{"$f":"ROW()","v":498},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K488:K497)","v":1.2552523400000002}]
[{"$f":"ROW()","v":499},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":500},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1375","v":0},{"$f":"-Inputs!U1375","v":0},{"$f":"-Inputs!V1375","v":0},{"$f":"-Inputs!W1375","v":0},{"$f":"-Inputs!X1375","v":0}]
[{"$f":"ROW()","v":501},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1376","v":0},{"$f":"-Inputs!U1376","v":0},{"$f":"-Inputs!V1376","v":0},{"$f":"-Inputs!W1376","v":0},{"$f":"-Inputs!X1376","v":0}]
[{"$f":"ROW()","v":502},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1377","v":0},{"$f":"-Inputs!U1377","v":0},{"$f":"-Inputs!V1377","v":0},{"$f":"-Inputs!W1377","v":-1.6612946504912101},{"$f":"-Inputs!X1377","v":0}]
[{"$f":"ROW()","v":503},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1378","v":-1.904285260501792E-2},{"$f":"-Inputs!U1378","v":0},{"$f":"-Inputs!V1378","v":0},{"$f":"-Inputs!W1378","v":0},{"$f":"-Inputs!X1378","v":0}]
[{"$f":"ROW()","v":504},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1379","v":0},{"$f":"-Inputs!U1379","v":0},{"$f":"-Inputs!V1379","v":0},{"$f":"-Inputs!W1379","v":0},{"$f":"-Inputs!X1379","v":0}]
[{"$f":"ROW()","v":505},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1380","v":0},{"$f":"-Inputs!U1380","v":0},{"$f":"-Inputs!V1380","v":0},{"$f":"-Inputs!W1380","v":0},{"$f":"-Inputs!X1380","v":0}]
[{"$f":"ROW()","v":506},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1381","v":0},{"$f":"-Inputs!U1381","v":0},{"$f":"-Inputs!V1381","v":0},{"$f":"-Inputs!W1381","v":0},{"$f":"-Inputs!X1381","v":0}]
[{"$f":"ROW()","v":507},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1382","v":0},{"$f":"-Inputs!U1382","v":0},{"$f":"-Inputs!V1382","v":0},{"$f":"-Inputs!W1382","v":0},{"$f":"-Inputs!X1382","v":0}]
[{"$f":"ROW()","v":508},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1383","v":0},{"$f":"-Inputs!U1383","v":0},{"$f":"-Inputs!V1383","v":0},{"$f":"-Inputs!W1383","v":0},{"$f":"-Inputs!X1383","v":0}]
[{"$f":"ROW()","v":509},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":510},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L500:L509)","v":0},{"$f":"SUM(M500:M509)","v":0},{"$f":"SUM(N500:N509)","v":0},{"$f":"SUM(O500:O509)","v":0},{"$f":"SUM(P500:P509)","v":0},{"$f":"SUM(Q500:Q509)","v":0},{"$f":"SUM(R500:R509)","v":0},{"$f":"SUM(S500:S509)","v":0},{"$f":"SUM(T500:T509)","v":-1.904285260501792E-2},{"$f":"SUM(U500:U509)","v":0},{"$f":"SUM(V500:V509)","v":0},{"$f":"SUM(W500:W509)","v":-1.6612946504912101},{"$f":"SUM(X500:X509)","v":0},{"$f":"SUM(Y500:Y509)","v":0},{"$f":"SUM(Z500:Z509)","v":0},{"$f":"SUM(AA500:AA509)","v":0},{"$f":"SUM(AB500:AB509)","v":0},{"$f":"SUM(AC500:AC509)","v":0},0,0,0,0,{"$f":"SUM(AH500:AH509)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":511},"Depreciation"]
[{"$f":"ROW()","v":512},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L464<=0,L476+L488+L500<0),-(L476+L488+L500),IF(L464<=0,0,-MIN(((L476+L500)/L464)*((L476+L500)>0),(L476+L500))))","v":-3.1969650000000004E-3},-3.196965E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999991E-3,-3.1969649999999995E-3,-3.196965E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,-3.1969649999999995E-3,{"$f":"IF(AND(AD464<=0,AD476+AD488+AD500<0),-(AD476+AD488+AD500),IF(AD464<=0,0,-MIN(((AD476+AD500)/AD464)*((AD476+AD500)>0),(AD476+AD500))))","v":-3.1969649999999995E-3},-3.1969649999999995E-3,0,0,0,{"$f":"IF(AND(AI464<=0,AI476+AI488+AI500<0),-(AI476+AI488+AI500),IF(AI464<=0,0,-MIN(((AI476+AI500)/AI464)*((AI476+AI500)>0),(AI476+AI500))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":513},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L465<=0,L477+L489+L501<0),-(L477+L489+L501),IF(L465<=0,0,-MIN(((L477+L501)/L465)*((L477+L501)>0),(L477+L501))))","v":-4.1657580000000003E-3},-4.1657579999999994E-3,-4.1657579999999994E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,-4.1657579999999986E-3,{"$f":"IF(AND(AD465<=0,AD477+AD489+AD501<0),-(AD477+AD489+AD501),IF(AD465<=0,0,-MIN(((AD477+AD501)/AD465)*((AD477+AD501)>0),(AD477+AD501))))","v":-4.1657579999999986E-3},-4.1657579999999986E-3,0,0,0,{"$f":"IF(AND(AI465<=0,AI477+AI489+AI501<0),-(AI477+AI489+AI501),IF(AI465<=0,0,-MIN(((AI477+AI501)/AI465)*((AI477+AI501)>0),(AI477+AI501))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":514},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L466<=0,L478+L490+L502<0),-(L478+L490+L502),IF(L466<=0,0,-MIN(((L478+L502)/L466)*((L478+L502)>0),(L478+L502))))","v":-2.386439000000001E-2},-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.386439000000001E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000006E-2,-2.3864390000000003E-2,-2.3864390000000006E-2,1.56583709049121,0,0,0,0,0,0,{"$f":"IF(AND(AD466<=0,AD478+AD490+AD502<0),-(AD478+AD490+AD502),IF(AD466<=0,0,-MIN(((AD478+AD502)/AD466)*((AD478+AD502)>0),(AD478+AD502))))","v":0},0,0,0,0,{"$f":"IF(AND(AI466<=0,AI478+AI490+AI502<0),-(AI478+AI490+AI502),IF(AI466<=0,0,-MIN(((AI478+AI502)/AI466)*((AI478+AI502)>0),(AI478+AI502))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":515},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L467<=0,L479+L491+L503<0),-(L479+L491+L503),IF(L467<=0,0,-MIN(((L479+L503)/L467)*((L479+L503)>0),(L479+L503))))","v":-3.7501601500000002E-2},-3.7501601500000002E-2,-3.7501601500000002E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999995E-2,-3.7501601499999988E-2,-3.7501601499999988E-2,{"$f":"IF(AND(T467<=0,T479+T491+T503<0),-(T479+T491+T503),IF(T467<=0,0,-MIN(((T479+T503)/T467)*((T479+T503)>0),(T479+T503))))","v":-3.5914697116248499E-2},{"$f":"IF(AND(U467<=0,U479+U491+U503<0),-(U479+U491+U503),IF(U467<=0,0,-MIN(((U479+U503)/U467)*((U479+U503)>0),(U479+U503))))","v":-3.5914697116248499E-2},-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248485E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,-3.5914697116248492E-2,{"$f":"IF(AND(AD467<=0,AD479+AD491+AD503<0),-(AD479+AD491+AD503),IF(AD467<=0,0,-MIN(((AD479+AD503)/AD467)*((AD479+AD503)>0),(AD479+AD503))))","v":-3.5914697116248492E-2},-3.5914697116248492E-2,0,0,0,{"$f":"IF(AND(AI467<=0,AI479+AI491+AI503<0),-(AI479+AI491+AI503),IF(AI467<=0,0,-MIN(((AI479+AI503)/AI467)*((AI479+AI503)>0),(AI479+AI503))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":516},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L468<=0,L480+L492+L504<0),-(L480+L492+L504),IF(L468<=0,0,-MIN(((L480+L504)/L468)*((L480+L504)>0),(L480+L504))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI468<=0,AI480+AI492+AI504<0),-(AI480+AI492+AI504),IF(AI468<=0,0,-MIN(((AI480+AI504)/AI468)*((AI480+AI504)>0),(AI480+AI504))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":517},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L469<=0,L481+L493+L505<0),-(L481+L493+L505),IF(L469<=0,0,-MIN(((L481+L505)/L469)*((L481+L505)>0),(L481+L505))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI469<=0,AI481+AI493+AI505<0),-(AI481+AI493+AI505),IF(AI469<=0,0,-MIN(((AI481+AI505)/AI469)*((AI481+AI505)>0),(AI481+AI505))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":518},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L470<=0,L482+L494+L506<0),-(L482+L494+L506),IF(L470<=0,0,-MIN(((L482+L506)/L470)*((L482+L506)>0),(L482+L506))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI470<=0,AI482+AI494+AI506<0),-(AI482+AI494+AI506),IF(AI470<=0,0,-MIN(((AI482+AI506)/AI470)*((AI482+AI506)>0),(AI482+AI506))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":519},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI471<=0,AI483+AI495+AI507<0),-(AI483+AI495+AI507),IF(AI471<=0,0,-MIN(((AI483+AI507)/AI471)*((AI483+AI507)>0),(AI483+AI507))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":520},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"IF(L484<0,-L484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD484<0,-AD484,0)","v":0},0,0,0,0,{"$f":"IF(AI484<0,-AI484,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":521},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"IF(AND(L473<=0,L485+L497+L509<0),-(L485+L497+L509),IF(L473<=0,0,-MIN(((L485+L509)/L473)*((L485+L509)>0),(L485+L509))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(T473<=0,T485+T497+T509<0),-(T485+T497+T509),IF(T473<=0,0,-MIN(((T485+T509)/T473)*((T485+T509)>0),(T485+T509))))","v":0},{"$f":"IF(AND(U473<=0,U485+U497+U509<0),-(U485+U497+U509),IF(U473<=0,0,-MIN(((U485+U509)/U473)*((U485+U509)>0),(U485+U509))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD473<=0,AD485+AD497+AD509<0),-(AD485+AD497+AD509),IF(AD473<=0,0,-MIN(((AD485+AD509)/AD473)*((AD485+AD509)>0),(AD485+AD509))))","v":0},0,0,0,0,{"$f":"IF(AND(AI473<=0,AI485+AI497+AI509<0),-(AI485+AI497+AI509),IF(AI473<=0,0,-MIN(((AI485+AI509)/AI473)*((AI485+AI509)>0),(AI485+AI509))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":522},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L512:L521)","v":-6.872871450000001E-2},{"$f":"SUM(M512:M521)","v":-6.872871450000001E-2},{"$f":"SUM(N512:N521)","v":-6.872871450000001E-2},{"$f":"SUM(O512:O521)","v":-6.872871450000001E-2},{"$f":"SUM(P512:P521)","v":-6.872871450000001E-2},{"$f":"SUM(Q512:Q521)","v":-6.8728714499999996E-2},{"$f":"SUM(R512:R521)","v":-6.8728714499999996E-2},{"$f":"SUM(S512:S521)","v":-6.8728714499999996E-2},{"$f":"SUM(T512:T521)","v":-6.7141810116248507E-2},{"$f":"SUM(U512:U521)","v":-6.7141810116248507E-2},{"$f":"SUM(V512:V521)","v":-6.7141810116248493E-2},{"$f":"SUM(W512:W521)","v":1.5225596703749615},{"$f":"SUM(X512:X521)","v":-4.3277420116248494E-2},{"$f":"SUM(Y512:Y521)","v":-4.3277420116248494E-2},{"$f":"SUM(Z512:Z521)","v":-4.327742011624848E-2},{"$f":"SUM(AA512:AA521)","v":-4.3277420116248494E-2},{"$f":"SUM(AB512:AB521)","v":-4.3277420116248494E-2},{"$f":"SUM(AC512:AC521)","v":-4.3277420116248494E-2},-4.3277420116248494E-2,-4.3277420116248494E-2,0,0,{"$f":"SUM(AH512:AH521)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":523},"Closing Value"]
[{"$f":"ROW()","v":524},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K476+K488+K500+K512","v":6.3939300000000004E-2},6.0742335000000001E-2,5.7545369999999998E-2,5.4348404999999995E-2,5.1151439999999992E-2,4.7954474999999996E-2,4.4757509999999993E-2,4.156054499999999E-2,3.8363579999999994E-2,3.5166614999999998E-2,3.1969649999999995E-2,2.8772684999999996E-2,2.5575719999999996E-2,2.2378754999999997E-2,1.9181789999999997E-2,1.5984824999999998E-2,1.2787859999999998E-2,9.5908949999999986E-3,6.3939299999999991E-3,{"$f":"AD476+AD488+AD500+AD512","v":3.1969649999999995E-3},0,0,0,0,{"$f":"AI476+AI488+AI500+AI512","v":0},0,0,0,0]
[{"$f":"ROW()","v":525},null,"Compression",null,null,null,null,null,null,null,{"$f":"K477+K489+K501+K513","v":8.3315159999999999E-2},7.9149401999999994E-2,7.4983643999999988E-2,7.0817885999999983E-2,6.6652127999999977E-2,6.2486369999999979E-2,5.832061199999998E-2,5.4154853999999981E-2,4.9989095999999983E-2,4.5823337999999984E-2,4.1657579999999986E-2,3.7491821999999987E-2,3.3326063999999989E-2,2.916030599999999E-2,2.4994547999999991E-2,2.0828789999999993E-2,1.6663031999999994E-2,1.2497273999999996E-2,8.3315159999999971E-3,{"$f":"AD477+AD489+AD501+AD513","v":4.1657579999999986E-3},0,0,0,0,{"$f":"AI477+AI489+AI501+AI513","v":0},0,0,0,0]
[{"$f":"ROW()","v":526},null,"Metering",null,null,null,null,null,null,null,{"$f":"K478+K490+K502+K514","v":0.35796585000000014},0.33410146000000013,0.31023707000000011,0.2863726800000001,0.26250829000000009,0.23864390000000008,0.21477951000000006,0.19091512000000005,0.16705073000000004,0.14318634000000002,0.11932195000000002,9.5457560000000025E-2,0,0,0,0,0,0,0,{"$f":"AD478+AD490+AD502+AD514","v":0},0,0,0,0,{"$f":"AI478+AI490+AI502+AI514","v":0},0,0,0,0]
[{"$f":"ROW()","v":527},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K479+K491+K503+K515","v":0.75003203000000007},0.71253042850000003,0.675028827,0.63752722549999996,0.60002562399999992,0.56252402249999989,0.52502242099999985,0.48752081949999987,0.45001921799999989,0.39506166827873346,0.35914697116248495,0.32323227404623645,0.28731757692998794,0.25140287981373943,0.21548818269749093,0.17957348558124245,0.14365878846499397,0.10774409134874548,7.1829394232496985E-2,{"$f":"AD479+AD491+AD503+AD515","v":3.5914697116248492E-2},0,0,0,0,{"$f":"AI479+AI491+AI503+AI515","v":0},0,0,0,0]
[{"$f":"ROW()","v":528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K480+K492+K504+K516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI480+AI492+AI504+AI516","v":0},0,0,0,0]
[{"$f":"ROW()","v":529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K481+K493+K505+K517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI481+AI493+AI505+AI517","v":0},0,0,0,0]
[{"$f":"ROW()","v":530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K482+K494+K506+K518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI482+AI494+AI506+AI518","v":0},0,0,0,0]
[{"$f":"ROW()","v":531},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI483+AI495+AI507+AI519","v":0},0,0,0,0]
[{"$f":"ROW()","v":532},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K484+K496+K508+K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD484+AD496+AD508+AD520","v":0},0,0,0,0,{"$f":"AI484+AI496+AI508+AI520","v":0},0,0,0,0]
[{"$f":"ROW()","v":533},null,"Cost of Raising Equity",null,null,null,null,null,null,null,{"$f":"K485+K497+K509+K521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD485+AD497+AD509+AD521","v":0},0,0,0,0,{"$f":"AI485+AI497+AI509+AI521","v":0},0,0,0,0]
[{"$f":"ROW()","v":534},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K524:K533)","v":1.2552523400000002},1.1865236255,{"$f":"SUM(M524:M533)","v":1.1177949110000001},{"$f":"SUM(N524:N533)","v":1.0490661965000001},{"$f":"SUM(O524:O533)","v":0.98033748199999993},{"$f":"SUM(P524:P533)","v":0.91160876749999997},{"$f":"SUM(Q524:Q533)","v":0.84288005299999991},{"$f":"SUM(R524:R533)","v":0.77415133849999984},{"$f":"SUM(S524:S533)","v":0.70542262399999989},{"$f":"SUM(T524:T533)","v":0.61923796127873343},{"$f":"SUM(U524:U533)","v":0.55209615116248489},{"$f":"SUM(V524:V533)","v":0.48495434104623647},{"$f":"SUM(W524:W533)","v":0.34621936092998795},{"$f":"SUM(X524:X533)","v":0.30294194081373943},{"$f":"SUM(Y524:Y533)","v":0.25966452069749091},{"$f":"SUM(Z524:Z533)","v":0.21638710058124244},{"$f":"SUM(AA524:AA533)","v":0.17310968046499398},{"$f":"SUM(AB524:AB533)","v":0.12983226034874548},{"$f":"SUM(AC524:AC533)","v":8.6554840232496988E-2},4.3277420116248494E-2,0,0,0,{"$f":"SUM(AH524:AH533)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":535},"Over Depreciation"]
[{"$f":"ROW()","v":536},null,"Pipeline"]
[{"$f":"ROW()","v":537},null,"Compression"]
[{"$f":"ROW()","v":538},null,"Metering"]
[{"$f":"ROW()","v":539},null,"Other Depreciable"]
[{"$f":"ROW()","v":540},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":541},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":542},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":543},null,"Building"]
[{"$f":"ROW()","v":544},null,"Non-Depreciable"]
[{"$f":"ROW()","v":545},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":546},null,"Total"]
[{"$f":"ROW()","v":547}]
["2003 Capex"]
[{"$f":"ROW()","v":549},"Life"]
[{"$f":"ROW()","v":550},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,M550-1)","v":19},{"$f":"MAX(0,N550-1)","v":18},{"$f":"MAX(0,O550-1)","v":17},{"$f":"MAX(0,P550-1)","v":16},{"$f":"MAX(0,Q550-1)","v":15},{"$f":"MAX(0,R550-1)","v":14},{"$f":"MAX(0,S550-1)","v":13},{"$f":"MAX(0,T550-1)","v":12},{"$f":"MAX(0,U550-1)","v":11},{"$f":"MAX(0,V550-1)","v":10},{"$f":"MAX(0,W550-1)","v":9},{"$f":"MAX(0,X550-1)","v":8},{"$f":"MAX(0,Y550-1)","v":7},{"$f":"MAX(0,Z550-1)","v":6},{"$f":"MAX(0,AA550-1)","v":5},{"$f":"MAX(0,AB550-1)","v":4},{"$f":"MAX(0,AC550-1)","v":3},{"$f":"MAX(0,AD550-1)","v":2},{"$f":"MAX(0,AE550-1)","v":1},{"$f":"MAX(0,AF550-1)","v":0},{"$f":"MAX(0,AG550-1)","v":0},{"$f":"MAX(0,AH550-1)","v":0},{"$f":"MAX(0,AI550-1)","v":0},{"$f":"MAX(0,AJ550-1)","v":0},{"$f":"MAX(0,AK550-1)","v":0},{"$f":"MAX(0,AL550-1)","v":0}]
[{"$f":"ROW()","v":551},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AD551-1)","v":2},1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":558},null,"Non-Depreciable"]
[{"$f":"ROW()","v":559},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,M559-1)","v":4},{"$f":"MAX(0,N559-1)","v":3},{"$f":"MAX(0,O559-1)","v":2},{"$f":"MAX(0,P559-1)","v":1},{"$f":"MAX(0,Q559-1)","v":0},{"$f":"MAX(0,R559-1)","v":0},{"$f":"MAX(0,S559-1)","v":0},{"$f":"MAX(0,T559-1)","v":0},{"$f":"MAX(0,U559-1)","v":0},{"$f":"MAX(0,V559-1)","v":0},{"$f":"MAX(0,W559-1)","v":0},{"$f":"MAX(0,X559-1)","v":0},{"$f":"MAX(0,Y559-1)","v":0},{"$f":"MAX(0,Z559-1)","v":0},{"$f":"MAX(0,AA559-1)","v":0},{"$f":"MAX(0,AB559-1)","v":0},{"$f":"MAX(0,AC559-1)","v":0},{"$f":"MAX(0,AD559-1)","v":0},{"$f":"MAX(0,AE559-1)","v":0},{"$f":"MAX(0,AF559-1)","v":0},{"$f":"MAX(0,AG559-1)","v":0},{"$f":"MAX(0,AH559-1)","v":0},{"$f":"MAX(0,AI559-1)","v":0},{"$f":"MAX(0,AJ559-1)","v":0},{"$f":"MAX(0,AK559-1)","v":0},{"$f":"MAX(0,AL559-1)","v":0}]
[{"$f":"ROW()","v":560}]
[{"$f":"ROW()","v":561},"Opening Value"]
[{"$f":"ROW()","v":562},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},2.1140000000000004E-5,2.0083000000000004E-5,1.9026000000000004E-5,1.7969000000000004E-5,1.6912000000000003E-5,1.5855000000000003E-5,1.4798000000000003E-5,1.3741000000000003E-5,1.2684000000000003E-5,1.1627000000000002E-5,1.0570000000000002E-5,9.5130000000000019E-6,8.4560000000000017E-6,7.3990000000000015E-6,6.3420000000000013E-6,5.2850000000000011E-6,4.2280000000000009E-6,3.1710000000000006E-6,2.1140000000000004E-6,1.0570000000000002E-6,0,0,{"$f":"AH610","v":0},{"$f":"AI610","v":0},{"$f":"AJ610","v":0},{"$f":"AK610","v":0},{"$f":"AL610","v":0}]
[{"$f":"ROW()","v":563},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"K611","v":0},-0.11479787999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"K612","v":0},-3.1767190000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"K613","v":0},0.92049553000000006,0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,9.2049552999999978E-2,4.6024776499999989E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"K614","v":0},{"$f":"L614","v":0},{"$f":"M614","v":0},{"$f":"N614","v":0},{"$f":"O614","v":0},{"$f":"P614","v":0},{"$f":"Q614","v":0},{"$f":"R614","v":0},{"$f":"S614","v":0},{"$f":"T614","v":0},{"$f":"U614","v":0},{"$f":"V614","v":0},{"$f":"W614","v":0},{"$f":"X614","v":0},{"$f":"Y614","v":0},{"$f":"Z614","v":0},{"$f":"AA614","v":0},{"$f":"AB614","v":0},{"$f":"AC614","v":0},{"$f":"AD614","v":0},{"$f":"AE614","v":0},{"$f":"AF614","v":0},{"$f":"AG614","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":567},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,"Building",null,null,null,null,null,null,null,null,{"$f":"K617","v":0},{"$f":"L617","v":0},{"$f":"M617","v":0},{"$f":"N617","v":0},{"$f":"O617","v":0},{"$f":"P617","v":0},{"$f":"Q617","v":0},{"$f":"R617","v":0},{"$f":"S617","v":0},{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0},{"$f":"AC617","v":0},{"$f":"AD617","v":0},{"$f":"AE617","v":0},{"$f":"AF617","v":0},{"$f":"AG617","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":570},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"K618","v":0},0,0,0,0,0,0,0,{"$f":"S618","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC618","v":0},{"$f":"AD618","v":0},{"$f":"AE618","v":0},{"$f":"AF618","v":0},{"$f":"AG618","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":571},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"K619","v":0},{"$f":"L619","v":0},{"$f":"M619","v":0},{"$f":"N619","v":0},{"$f":"O619","v":0},{"$f":"P619","v":0},{"$f":"Q619","v":0},{"$f":"R619","v":0},{"$f":"S619","v":0},{"$f":"T619","v":0},{"$f":"U619","v":0},{"$f":"V619","v":0},{"$f":"W619","v":0},{"$f":"X619","v":0},{"$f":"Y619","v":0},{"$f":"Z619","v":0},{"$f":"AA619","v":0},{"$f":"AB619","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L562:L571)","v":0},{"$f":"SUM(M562:M571)","v":0.77395160000000007},{"$f":"SUM(N562:N571)","v":0.87449083650000003},{"$f":"SUM(O562:O571)","v":0.82846500300000003},{"$f":"SUM(P562:P571)","v":0.78243916949999992},{"$f":"SUM(Q562:Q571)","v":0.73641333599999992},{"$f":"SUM(R562:R571)","v":0.69038750249999992},{"$f":"SUM(S562:S571)","v":0.64436166899999991},{"$f":"SUM(T562:T571)","v":0.5983358354999998},{"$f":"SUM(U562:U571)","v":0.5523100019999998},{"$f":"SUM(V562:V571)","v":0.5062841684999998},{"$f":"SUM(W562:W571)","v":0.4602583349999998},{"$f":"SUM(X562:X571)","v":0.41423250149999985},{"$f":"SUM(Y562:Y571)","v":0.36820666799999985},{"$f":"SUM(Z562:Z571)","v":0.3221808344999999},{"$f":"SUM(AA562:AA571)","v":0.2761550009999999},{"$f":"SUM(AB562:AB571)","v":0.23012916749999993},{"$f":"SUM(AC562:AC571)","v":0.18410333399999995},0.13807750049999998,9.2051666999999976E-2,4.6025833499999988E-2,0,{"$f":"SUM(AH562:AH571)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":573},"Capex"]
[{"$f":"ROW()","v":574},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$229","v":2.1140000000000004E-5}]
[{"$f":"ROW()","v":575},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$230","v":-0.11479787999999999}]
[{"$f":"ROW()","v":576},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$231","v":-3.1767190000000001E-2}]
[{"$f":"ROW()","v":577},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$232","v":0.92049553000000006}]
[{"$f":"ROW()","v":578},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$233","v":0}]
[{"$f":"ROW()","v":579},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$234","v":0}]
[{"$f":"ROW()","v":580},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$235","v":0}]
[{"$f":"ROW()","v":581},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$236","v":0}]
[{"$f":"ROW()","v":582},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$237","v":0}]
[{"$f":"ROW()","v":583},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L$238","v":0}]
[{"$f":"ROW()","v":584},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L574:L583)","v":0.77395160000000007}]
[{"$f":"ROW()","v":585},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1387","v":0},{"$f":"-Inputs!U1387","v":0},{"$f":"-Inputs!V1387","v":0},{"$f":"-Inputs!W1387","v":0},{"$f":"-Inputs!X1387","v":0}]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1388","v":0},{"$f":"-Inputs!U1388","v":0},{"$f":"-Inputs!V1388","v":0},{"$f":"-Inputs!W1388","v":0},{"$f":"-Inputs!X1388","v":0}]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1389","v":0},{"$f":"-Inputs!U1389","v":0},{"$f":"-Inputs!V1389","v":0},{"$f":"-Inputs!W1389","v":0},{"$f":"-Inputs!X1389","v":0}]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1390","v":0},{"$f":"-Inputs!U1390","v":0},{"$f":"-Inputs!V1390","v":0},{"$f":"-Inputs!W1390","v":0},{"$f":"-Inputs!X1390","v":0}]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1391","v":0},{"$f":"-Inputs!U1391","v":0},{"$f":"-Inputs!V1391","v":0},{"$f":"-Inputs!W1391","v":0},{"$f":"-Inputs!X1391","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1392","v":0},{"$f":"-Inputs!U1392","v":0},{"$f":"-Inputs!V1392","v":0},{"$f":"-Inputs!W1392","v":0},{"$f":"-Inputs!X1392","v":0}]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1393","v":0},{"$f":"-Inputs!U1393","v":0},{"$f":"-Inputs!V1393","v":0},{"$f":"-Inputs!W1393","v":0},{"$f":"-Inputs!X1393","v":0}]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1394","v":0},{"$f":"-Inputs!U1394","v":0},{"$f":"-Inputs!V1394","v":0},{"$f":"-Inputs!W1394","v":0},{"$f":"-Inputs!X1394","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1395","v":0},{"$f":"-Inputs!U1395","v":0},{"$f":"-Inputs!V1395","v":0},{"$f":"-Inputs!W1395","v":0},{"$f":"-Inputs!X1395","v":0}]
[{"$f":"ROW()","v":595},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":596},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M586:M595)","v":0},{"$f":"SUM(N586:N595)","v":0},{"$f":"SUM(O586:O595)","v":0},{"$f":"SUM(P586:P595)","v":0},{"$f":"SUM(Q586:Q595)","v":0},{"$f":"SUM(R586:R595)","v":0},{"$f":"SUM(S586:S595)","v":0},{"$f":"SUM(T586:T595)","v":0},{"$f":"SUM(U586:U595)","v":0},{"$f":"SUM(V586:V595)","v":0},{"$f":"SUM(W586:W595)","v":0},{"$f":"SUM(X586:X595)","v":0},{"$f":"SUM(Y586:Y595)","v":0},{"$f":"SUM(Z586:Z595)","v":0},{"$f":"SUM(AA586:AA595)","v":0},{"$f":"SUM(AB586:AB595)","v":0},{"$f":"SUM(AC586:AC595)","v":0},0,0,0,0,{"$f":"SUM(AH586:AH595)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":597},"Depreciation"]
[{"$f":"ROW()","v":598},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M550<=0,M562+M574+M586<0),-(M562+M574+M586),IF(M550<=0,0,-MIN(((M562+M586)/M550)*((M562+M586)>0),(M562+M586))))","v":-1.0570000000000002E-6},-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,-1.0570000000000002E-6,{"$f":"IF(AND(AD550<=0,AD562+AD574+AD586<0),-(AD562+AD574+AD586),IF(AD550<=0,0,-MIN(((AD562+AD586)/AD550)*((AD562+AD586)>0),(AD562+AD586))))","v":-1.0570000000000002E-6},-1.0570000000000002E-6,-1.0570000000000002E-6,0,0,{"$f":"IF(AND(AI550<=0,AI562+AI574+AI586<0),-(AI562+AI574+AI586),IF(AI550<=0,0,-MIN(((AI562+AI586)/AI550)*((AI562+AI586)>0),(AI562+AI586))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":599},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M551<=0,M563+M575+M587<0),-(M563+M575+M587),IF(M551<=0,0,-MIN(((M563+M587)/M551)*((M563+M587)>0),(M563+M587))))","v":0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD551<=0,AD563+AD575+AD587<0),-(AD563+AD575+AD587),IF(AD551<=0,0,-MIN(((AD563+AD587)/AD551)*((AD563+AD587)>0),(AD563+AD587))))","v":0},0,0,0,0,{"$f":"IF(AND(AI551<=0,AI563+AI575+AI587<0),-(AI563+AI575+AI587),IF(AI551<=0,0,-MIN(((AI563+AI587)/AI551)*((AI563+AI587)>0),(AI563+AI587))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":600},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M552<=0,M564+M576+M588<0),-(M564+M576+M588),IF(M552<=0,0,-MIN(((M564+M588)/M552)*((M564+M588)>0),(M564+M588))))","v":3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD552<=0,AD564+AD576+AD588<0),-(AD564+AD576+AD588),IF(AD552<=0,0,-MIN(((AD564+AD588)/AD552)*((AD564+AD588)>0),(AD564+AD588))))","v":0},0,0,0,0,{"$f":"IF(AND(AI552<=0,AI564+AI576+AI588<0),-(AI564+AI576+AI588),IF(AI552<=0,0,-MIN(((AI564+AI588)/AI552)*((AI564+AI588)>0),(AI564+AI588))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":601},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M553<=0,M565+M577+M589<0),-(M565+M577+M589),IF(M553<=0,0,-MIN(((M565+M589)/M553)*((M565+M589)>0),(M565+M589))))","v":-4.6024776500000003E-2},-4.6024776500000003E-2,-4.6024776500000003E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999996E-2,-4.6024776499999989E-2,{"$f":"IF(AND(T553<=0,T565+T577+T589<0),-(T565+T577+T589),IF(T553<=0,0,-MIN(((T565+T589)/T553)*((T565+T589)>0),(T565+T589))))","v":-4.6024776499999989E-2},{"$f":"IF(AND(U553<=0,U565+U577+U589<0),-(U565+U577+U589),IF(U553<=0,0,-MIN(((U565+U589)/U553)*((U565+U589)>0),(U565+U589))))","v":-4.6024776499999982E-2},-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999982E-2,-4.6024776499999989E-2,-4.6024776499999989E-2,{"$f":"IF(AND(AD553<=0,AD565+AD577+AD589<0),-(AD565+AD577+AD589),IF(AD553<=0,0,-MIN(((AD565+AD589)/AD553)*((AD565+AD589)>0),(AD565+AD589))))","v":-4.6024776499999996E-2},-4.6024776499999989E-2,-4.6024776499999989E-2,0,0,{"$f":"IF(AND(AI553<=0,AI565+AI577+AI589<0),-(AI565+AI577+AI589),IF(AI553<=0,0,-MIN(((AI565+AI589)/AI553)*((AI565+AI589)>0),(AI565+AI589))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":602},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M554<=0,M566+M578+M590<0),-(M566+M578+M590),IF(M554<=0,0,-MIN(((M566+M590)/M554)*((M566+M590)>0),(M566+M590))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI554<=0,AI566+AI578+AI590<0),-(AI566+AI578+AI590),IF(AI554<=0,0,-MIN(((AI566+AI590)/AI554)*((AI566+AI590)>0),(AI566+AI590))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":603},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M555<=0,M567+M579+M591<0),-(M567+M579+M591),IF(M555<=0,0,-MIN(((M567+M591)/M555)*((M567+M591)>0),(M567+M591))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI555<=0,AI567+AI579+AI591<0),-(AI567+AI579+AI591),IF(AI555<=0,0,-MIN(((AI567+AI591)/AI555)*((AI567+AI591)>0),(AI567+AI591))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":604},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M556<=0,M568+M580+M592<0),-(M568+M580+M592),IF(M556<=0,0,-MIN(((M568+M592)/M556)*((M568+M592)>0),(M568+M592))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI556<=0,AI568+AI580+AI592<0),-(AI568+AI580+AI592),IF(AI556<=0,0,-MIN(((AI568+AI592)/AI556)*((AI568+AI592)>0),(AI568+AI592))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":605},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI557<=0,AI569+AI581+AI593<0),-(AI569+AI581+AI593),IF(AI557<=0,0,-MIN(((AI569+AI593)/AI557)*((AI569+AI593)>0),(AI569+AI593))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":606},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"IF(M570<0,-M570,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD570<0,-AD570,0)","v":0},0,0,0,0,{"$f":"IF(AI570<0,-AI570,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":607},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M559<=0,M571+M583+M595<0),-(M571+M583+M595),IF(M559<=0,0,-MIN(((M571+M595)/M559)*((M571+M595)>0),(M571+M595))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(T559<=0,T571+T583+T595<0),-(T571+T583+T595),IF(T559<=0,0,-MIN(((T571+T595)/T559)*((T571+T595)>0),(T571+T595))))","v":0},{"$f":"IF(AND(U559<=0,U571+U583+U595<0),-(U571+U583+U595),IF(U559<=0,0,-MIN(((U571+U595)/U559)*((U571+U595)>0),(U571+U595))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD559<=0,AD571+AD583+AD595<0),-(AD571+AD583+AD595),IF(AD559<=0,0,-MIN(((AD571+AD595)/AD559)*((AD571+AD595)>0),(AD571+AD595))))","v":0},0,0,0,0,{"$f":"IF(AND(AI559<=0,AI571+AI583+AI595<0),-(AI571+AI583+AI595),IF(AI559<=0,0,-MIN(((AI571+AI595)/AI559)*((AI571+AI595)>0),(AI571+AI595))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":608},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M598:M607)","v":0.10053923649999999},{"$f":"SUM(N598:N607)","v":-4.6025833500000002E-2},{"$f":"SUM(O598:O607)","v":-4.6025833500000002E-2},{"$f":"SUM(P598:P607)","v":-4.6025833499999995E-2},{"$f":"SUM(Q598:Q607)","v":-4.6025833499999995E-2},{"$f":"SUM(R598:R607)","v":-4.6025833499999995E-2},{"$f":"SUM(S598:S607)","v":-4.6025833499999988E-2},{"$f":"SUM(T598:T607)","v":-4.6025833499999988E-2},{"$f":"SUM(U598:U607)","v":-4.6025833499999981E-2},{"$f":"SUM(V598:V607)","v":-4.6025833499999981E-2},{"$f":"SUM(W598:W607)","v":-4.6025833499999981E-2},{"$f":"SUM(X598:X607)","v":-4.6025833499999981E-2},{"$f":"SUM(Y598:Y607)","v":-4.6025833499999981E-2},{"$f":"SUM(Z598:Z607)","v":-4.6025833499999981E-2},{"$f":"SUM(AA598:AA607)","v":-4.6025833499999981E-2},{"$f":"SUM(AB598:AB607)","v":-4.6025833499999988E-2},{"$f":"SUM(AC598:AC607)","v":-4.6025833499999988E-2},-4.6025833499999995E-2,-4.6025833499999988E-2,-4.6025833499999988E-2,0,{"$f":"SUM(AH598:AH607)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":609},"Closing Value"]
[{"$f":"ROW()","v":610},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L562+L574+L586+L598","v":2.1140000000000004E-5},2.0083000000000004E-5,1.9026000000000004E-5,1.7969000000000004E-5,1.6912000000000003E-5,1.5855000000000003E-5,1.4798000000000003E-5,1.3741000000000003E-5,1.2684000000000003E-5,1.1627000000000002E-5,1.0570000000000002E-5,9.5130000000000019E-6,8.4560000000000017E-6,7.3990000000000015E-6,6.3420000000000013E-6,5.2850000000000011E-6,4.2280000000000009E-6,3.1710000000000006E-6,{"$f":"AD562+AD574+AD586+AD598","v":2.1140000000000004E-6},1.0570000000000002E-6,0,0,0,{"$f":"AI562+AI574+AI586+AI598","v":0},0,0,0,0]
[{"$f":"ROW()","v":611},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L563+L575+L587+L599","v":-0.11479787999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD563+AD575+AD587+AD599","v":0},0,0,0,0,{"$f":"AI563+AI575+AI587+AI599","v":0},0,0,0,0]
[{"$f":"ROW()","v":612},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L564+L576+L588+L600","v":-3.1767190000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD564+AD576+AD588+AD600","v":0},0,0,0,0,{"$f":"AI564+AI576+AI588+AI600","v":0},0,0,0,0]
[{"$f":"ROW()","v":613},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L565+L577+L589+L601","v":0.92049553000000006},0.87447075350000003,0.828445977,0.78242120049999997,0.73639642399999994,0.69037164749999991,0.64434687099999988,0.59832209449999985,0.55229731799999982,0.50627254149999978,0.46024776499999981,0.41422298849999983,0.36819821199999986,0.32217343549999988,0.27614865899999991,0.23012388249999993,0.18409910599999996,0.13807432949999998,{"$f":"AD565+AD577+AD589+AD601","v":9.2049552999999978E-2},4.6024776499999989E-2,0,0,0,{"$f":"AI565+AI577+AI589+AI601","v":0},0,0,0,0]
[{"$f":"ROW()","v":614},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L566+L578+L590+L602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI566+AI578+AI590+AI602","v":0},0,0,0,0]
[{"$f":"ROW()","v":615},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L567+L579+L591+L603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI567+AI579+AI591+AI603","v":0},0,0,0,0]
[{"$f":"ROW()","v":616},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L568+L580+L592+L604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI568+AI580+AI592+AI604","v":0},0,0,0,0]
[{"$f":"ROW()","v":617},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI569+AI581+AI593+AI605","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L570+L582+L594+L606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD570+AD582+AD594+AD606","v":0},0,0,0,0,{"$f":"AI570+AI582+AI594+AI606","v":0},0,0,0,0]
[{"$f":"ROW()","v":619},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,{"$f":"L571+L583+L595+L607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD571+AD583+AD595+AD607","v":0},0,0,0,0,{"$f":"AI571+AI583+AI595+AI607","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L610:L619)","v":0.77395160000000007},0.87449083650000003,{"$f":"SUM(N610:N619)","v":0.82846500300000003},{"$f":"SUM(O610:O619)","v":0.78243916949999992},{"$f":"SUM(P610:P619)","v":0.73641333599999992},{"$f":"SUM(Q610:Q619)","v":0.69038750249999992},{"$f":"SUM(R610:R619)","v":0.64436166899999991},{"$f":"SUM(S610:S619)","v":0.5983358354999998},{"$f":"SUM(T610:T619)","v":0.5523100019999998},{"$f":"SUM(U610:U619)","v":0.5062841684999998},{"$f":"SUM(V610:V619)","v":0.4602583349999998},{"$f":"SUM(W610:W619)","v":0.41423250149999985},{"$f":"SUM(X610:X619)","v":0.36820666799999985},{"$f":"SUM(Y610:Y619)","v":0.3221808344999999},{"$f":"SUM(Z610:Z619)","v":0.2761550009999999},{"$f":"SUM(AA610:AA619)","v":0.23012916749999993},{"$f":"SUM(AB610:AB619)","v":0.18410333399999995},{"$f":"SUM(AC610:AC619)","v":0.13807750049999998},9.2051666999999976E-2,4.6025833499999988E-2,0,0,{"$f":"SUM(AH610:AH619)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":621},"Over Depreciation"]
[{"$f":"ROW()","v":622},null,"Pipeline"]
[{"$f":"ROW()","v":623},null,"Compression"]
[{"$f":"ROW()","v":624},null,"Metering"]
[{"$f":"ROW()","v":625},null,"Other Depreciable"]
[{"$f":"ROW()","v":626},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":627},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":628},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":629},null,"Building"]
[{"$f":"ROW()","v":630},null,"Non-Depreciable"]
[{"$f":"ROW()","v":631},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":632},null,"Total"]
[{"$f":"ROW()","v":633}]
["2004 Capex"]
[{"$f":"ROW()","v":635},"Life"]
[{"$f":"ROW()","v":636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,N636-1)","v":19},{"$f":"MAX(0,O636-1)","v":18},{"$f":"MAX(0,P636-1)","v":17},{"$f":"MAX(0,Q636-1)","v":16},{"$f":"MAX(0,R636-1)","v":15},{"$f":"MAX(0,S636-1)","v":14},{"$f":"MAX(0,T636-1)","v":13},{"$f":"MAX(0,U636-1)","v":12},{"$f":"MAX(0,V636-1)","v":11},{"$f":"MAX(0,W636-1)","v":10},{"$f":"MAX(0,X636-1)","v":9},{"$f":"MAX(0,Y636-1)","v":8},{"$f":"MAX(0,Z636-1)","v":7},{"$f":"MAX(0,AA636-1)","v":6},{"$f":"MAX(0,AB636-1)","v":5},{"$f":"MAX(0,AC636-1)","v":4},{"$f":"MAX(0,AD636-1)","v":3},{"$f":"MAX(0,AE636-1)","v":2},{"$f":"MAX(0,AF636-1)","v":1},{"$f":"MAX(0,AG636-1)","v":0},{"$f":"MAX(0,AH636-1)","v":0},{"$f":"MAX(0,AI636-1)","v":0},{"$f":"MAX(0,AJ636-1)","v":0},{"$f":"MAX(0,AK636-1)","v":0},{"$f":"MAX(0,AL636-1)","v":0}]
[{"$f":"ROW()","v":637},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AE637-1)","v":2},1,0,0,0,0,0,0]
[{"$f":"ROW()","v":638},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":644},null,"Non-Depreciable"]
[{"$f":"ROW()","v":645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,N645-1)","v":4},{"$f":"MAX(0,O645-1)","v":3},{"$f":"MAX(0,P645-1)","v":2},{"$f":"MAX(0,Q645-1)","v":1},{"$f":"MAX(0,R645-1)","v":0},{"$f":"MAX(0,S645-1)","v":0},{"$f":"MAX(0,T645-1)","v":0},{"$f":"MAX(0,U645-1)","v":0},{"$f":"MAX(0,V645-1)","v":0},{"$f":"MAX(0,W645-1)","v":0},{"$f":"MAX(0,X645-1)","v":0},{"$f":"MAX(0,Y645-1)","v":0},{"$f":"MAX(0,Z645-1)","v":0},{"$f":"MAX(0,AA645-1)","v":0},{"$f":"MAX(0,AB645-1)","v":0},{"$f":"MAX(0,AC645-1)","v":0},{"$f":"MAX(0,AD645-1)","v":0},{"$f":"MAX(0,AE645-1)","v":0},{"$f":"MAX(0,AF645-1)","v":0},{"$f":"MAX(0,AG645-1)","v":0},{"$f":"MAX(0,AH645-1)","v":0},{"$f":"MAX(0,AI645-1)","v":0},{"$f":"MAX(0,AJ645-1)","v":0},{"$f":"MAX(0,AK645-1)","v":0},{"$f":"MAX(0,AL645-1)","v":0}]
[{"$f":"ROW()","v":646}]
[{"$f":"ROW()","v":647},"Opening Value"]
[{"$f":"ROW()","v":648},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L696","v":0},0.62122699999999997,0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,0.43485890000000005,0.40379755000000006,0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005,0.12424540000000003,9.3184050000000018E-2,6.2122700000000017E-2,3.1061350000000008E-2,0,{"$f":"AH696","v":0},{"$f":"AI696","v":0},{"$f":"AJ696","v":0},{"$f":"AK696","v":0},{"$f":"AL696","v":0}]
[{"$f":"ROW()","v":649},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L697","v":0},0.18346782,0.174294429,0.165121038,0.15594764699999999,0.14677425599999999,0.13760086499999999,0.12842747399999999,0.11925408299999998,0.11008069199999998,0.10090730099999998,9.1733909999999974E-2,8.2560518999999971E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,2.7520172999999981E-2,1.8346781999999985E-2,9.1733909999999926E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":650},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L698","v":0},1.6705262800000005,1.5591578613333337,1.4477894426666671,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L699","v":0},0.90148431000000018,0.85641009450000016,0.81133587900000015,0.76626166350000013,0.72118744800000012,0.67611323250000011,0.63103901700000009,0.46538721874037059,0.42958820191418823,0.39378918508800587,0.3579901682618235,0.32219115143564114,0.28639213460945878,0.25059311778327642,0.21479410095709406,0.17899508413091172,0.14319606730472939,0.10739705047854704,7.1598033652364695E-2,3.5799016826182348E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L700","v":0},{"$f":"M700","v":0},{"$f":"N700","v":0},{"$f":"O700","v":0},{"$f":"P700","v":0},{"$f":"Q700","v":0},{"$f":"R700","v":0},{"$f":"S700","v":0},{"$f":"T700","v":0},{"$f":"U700","v":0},{"$f":"V700","v":0},{"$f":"W700","v":0},{"$f":"X700","v":0},{"$f":"Y700","v":0},{"$f":"Z700","v":0},{"$f":"AA700","v":0},{"$f":"AB700","v":0},{"$f":"AC700","v":0},{"$f":"AD700","v":0},{"$f":"AE700","v":0},{"$f":"AF700","v":0},{"$f":"AG700","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":653},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L703","v":0},{"$f":"M703","v":0},{"$f":"N703","v":0},{"$f":"O703","v":0},{"$f":"P703","v":0},{"$f":"Q703","v":0},{"$f":"R703","v":0},{"$f":"S703","v":0},{"$f":"T703","v":0},{"$f":"U703","v":0},{"$f":"V703","v":0},{"$f":"W703","v":0},{"$f":"X703","v":0},{"$f":"Y703","v":0},{"$f":"Z703","v":0},{"$f":"AA703","v":0},{"$f":"AB703","v":0},{"$f":"AC703","v":0},{"$f":"AD703","v":0},{"$f":"AE703","v":0},{"$f":"AF703","v":0},{"$f":"AG703","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":656},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L704","v":0},0,0,0,0,0,0,{"$f":"S704","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC704","v":0},{"$f":"AD704","v":0},{"$f":"AE704","v":0},{"$f":"AF704","v":0},{"$f":"AG704","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"L705","v":0},{"$f":"M705","v":0},{"$f":"N705","v":0},{"$f":"O705","v":0},{"$f":"P705","v":0},{"$f":"Q705","v":0},{"$f":"R705","v":0},{"$f":"S705","v":0},{"$f":"T705","v":0},{"$f":"U705","v":0},{"$f":"V705","v":0},{"$f":"W705","v":0},{"$f":"X705","v":0},{"$f":"Y705","v":0},{"$f":"Z705","v":0},{"$f":"AA705","v":0},{"$f":"AB705","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M648:M657)","v":0},{"$f":"SUM(N648:N657)","v":3.3767054100000009},{"$f":"SUM(O648:O657)","v":3.1800280348333336},{"$f":"SUM(P648:P657)","v":2.9833506596666672},{"$f":"SUM(Q648:Q657)","v":2.7866732845},{"$f":"SUM(R648:R657)","v":2.5899959093333336},{"$f":"SUM(S648:S657)","v":2.3933185341666672},{"$f":"SUM(T648:T657)","v":2.1966411590000003},{"$f":"SUM(U648:U657)","v":1.8793862010737041},{"$f":"SUM(V648:V657)","v":1.6919840245808553},{"$f":"SUM(W648:W657)","v":1.504581848088006},{"$f":"SUM(X648:X657)","v":1.3171796715951571},{"$f":"SUM(Y648:Y657)","v":1.1297774951023081},{"$f":"SUM(Z648:Z657)","v":0.942375318609459},{"$f":"SUM(AA648:AA657)","v":0.75497314211660982},{"$f":"SUM(AB648:AB657)","v":0.56757096562376086},{"$f":"SUM(AC648:AC657)","v":0.38016878913091179},0.30413503130472941,0.22810127347854703,0.1520675156523647,7.6033757826182352E-2,{"$f":"SUM(AH648:AH657)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":659},"Capex"]
[{"$f":"ROW()","v":660},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$229","v":0.62122699999999997}]
[{"$f":"ROW()","v":661},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$230","v":0.18346782}]
[{"$f":"ROW()","v":662},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$231","v":1.6705262800000005}]
[{"$f":"ROW()","v":663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$232","v":0.90148431000000018}]
[{"$f":"ROW()","v":664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$233","v":0}]
[{"$f":"ROW()","v":665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$234","v":0}]
[{"$f":"ROW()","v":666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$235","v":0}]
[{"$f":"ROW()","v":667},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$236","v":0}]
[{"$f":"ROW()","v":668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$237","v":0}]
[{"$f":"ROW()","v":669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M$238","v":0}]
[{"$f":"ROW()","v":670},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M660:M669)","v":3.3767054100000009}]
[{"$f":"ROW()","v":671},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1399","v":0},{"$f":"-Inputs!U1399","v":0},{"$f":"-Inputs!V1399","v":0},{"$f":"-Inputs!W1399","v":0},{"$f":"-Inputs!X1399","v":0}]
[{"$f":"ROW()","v":673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1400","v":0},{"$f":"-Inputs!U1400","v":0},{"$f":"-Inputs!V1400","v":0},{"$f":"-Inputs!W1400","v":0},{"$f":"-Inputs!X1400","v":0}]
[{"$f":"ROW()","v":674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1401","v":0},{"$f":"-Inputs!U1401","v":0},{"$f":"-Inputs!V1401","v":0},{"$f":"-Inputs!W1401","v":0},{"$f":"-Inputs!X1401","v":0}]
[{"$f":"ROW()","v":675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1402","v":-0.12985278143344711},{"$f":"-Inputs!U1402","v":0},{"$f":"-Inputs!V1402","v":0},{"$f":"-Inputs!W1402","v":0},{"$f":"-Inputs!X1402","v":0}]
[{"$f":"ROW()","v":676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1403","v":0},{"$f":"-Inputs!U1403","v":0},{"$f":"-Inputs!V1403","v":0},{"$f":"-Inputs!W1403","v":0},{"$f":"-Inputs!X1403","v":0}]
[{"$f":"ROW()","v":677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1404","v":0},{"$f":"-Inputs!U1404","v":0},{"$f":"-Inputs!V1404","v":0},{"$f":"-Inputs!W1404","v":0},{"$f":"-Inputs!X1404","v":0}]
[{"$f":"ROW()","v":678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1405","v":0},{"$f":"-Inputs!U1405","v":0},{"$f":"-Inputs!V1405","v":0},{"$f":"-Inputs!W1405","v":0},{"$f":"-Inputs!X1405","v":0}]
[{"$f":"ROW()","v":679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1406","v":0},{"$f":"-Inputs!U1406","v":0},{"$f":"-Inputs!V1406","v":0},{"$f":"-Inputs!W1406","v":0},{"$f":"-Inputs!X1406","v":0}]
[{"$f":"ROW()","v":680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1407","v":0},{"$f":"-Inputs!U1407","v":0},{"$f":"-Inputs!V1407","v":0},{"$f":"-Inputs!W1407","v":0},{"$f":"-Inputs!X1407","v":0}]
[{"$f":"ROW()","v":681},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":682},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N672:N681)","v":0},{"$f":"SUM(O672:O681)","v":0},{"$f":"SUM(P672:P681)","v":0},{"$f":"SUM(Q672:Q681)","v":0},{"$f":"SUM(R672:R681)","v":0},{"$f":"SUM(S672:S681)","v":0},{"$f":"SUM(T672:T681)","v":-0.12985278143344711},{"$f":"SUM(U672:U681)","v":0},{"$f":"SUM(V672:V681)","v":0},{"$f":"SUM(W672:W681)","v":0},{"$f":"SUM(X672:X681)","v":0},{"$f":"SUM(Y672:Y681)","v":0},{"$f":"SUM(Z672:Z681)","v":0},{"$f":"SUM(AA672:AA681)","v":0},{"$f":"SUM(AB672:AB681)","v":0},{"$f":"SUM(AC672:AC681)","v":0},0,0,0,0,{"$f":"SUM(AH672:AH681)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":683},"Depreciation"]
[{"$f":"ROW()","v":684},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N636<=0,N648+N660+N672<0),-(N648+N660+N672),IF(N636<=0,0,-MIN(((N648+N672)/N636)*((N648+N672)>0),(N648+N672))))","v":-3.1061349999999998E-2},-3.1061349999999998E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000001E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000005E-2,-3.1061350000000008E-2,-3.1061350000000008E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000012E-2,-3.1061350000000008E-2,{"$f":"IF(AND(AD636<=0,AD648+AD660+AD672<0),-(AD648+AD660+AD672),IF(AD636<=0,0,-MIN(((AD648+AD672)/AD636)*((AD648+AD672)>0),(AD648+AD672))))","v":-3.1061350000000008E-2},-3.1061350000000005E-2,-3.1061350000000008E-2,-3.1061350000000008E-2,0,{"$f":"IF(AND(AI636<=0,AI648+AI660+AI672<0),-(AI648+AI660+AI672),IF(AI636<=0,0,-MIN(((AI648+AI672)/AI636)*((AI648+AI672)>0),(AI648+AI672))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":685},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N637<=0,N649+N661+N673<0),-(N649+N661+N673),IF(N637<=0,0,-MIN(((N649+N673)/N637)*((N649+N673)>0),(N649+N673))))","v":-9.1733909999999995E-3},-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999995E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.1733909999999978E-3,-9.173390999999996E-3,-9.173390999999996E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,-9.1733909999999943E-3,{"$f":"IF(AND(AD637<=0,AD649+AD661+AD673<0),-(AD649+AD661+AD673),IF(AD637<=0,0,-MIN(((AD649+AD673)/AD637)*((AD649+AD673)>0),(AD649+AD673))))","v":-9.1733909999999943E-3},-9.1733909999999943E-3,-9.1733909999999926E-3,-9.1733909999999926E-3,0,{"$f":"IF(AND(AI637<=0,AI649+AI661+AI673<0),-(AI649+AI661+AI673),IF(AI637<=0,0,-MIN(((AI649+AI673)/AI637)*((AI649+AI673)>0),(AI649+AI673))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":686},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N638<=0,N650+N662+N674<0),-(N650+N662+N674),IF(N638<=0,0,-MIN(((N650+N674)/N638)*((N650+N674)>0),(N650+N674))))","v":-0.1113684186666667},-0.11136841866666669,-0.1113684186666667,-0.11136841866666669,-0.11136841866666668,-0.11136841866666669,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.1113684186666667,-0.11136841866666672,-0.11136841866666672,-0.11136841866666673,-0.11136841866666672,-0.11136841866666672,0,{"$f":"IF(AND(AD638<=0,AD650+AD662+AD674<0),-(AD650+AD662+AD674),IF(AD638<=0,0,-MIN(((AD650+AD674)/AD638)*((AD650+AD674)>0),(AD650+AD674))))","v":0},0,0,0,0,{"$f":"IF(AND(AI638<=0,AI650+AI662+AI674<0),-(AI650+AI662+AI674),IF(AI638<=0,0,-MIN(((AI650+AI674)/AI638)*((AI650+AI674)>0),(AI650+AI674))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":687},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N639<=0,N651+N663+N675<0),-(N651+N663+N675),IF(N639<=0,0,-MIN(((N651+N675)/N639)*((N651+N675)>0),(N651+N675))))","v":-4.5074215500000007E-2},-4.5074215500000007E-2,-4.5074215500000007E-2,-4.5074215500000007E-2,-4.5074215500000007E-2,-4.5074215500000007E-2,{"$f":"IF(AND(T639<=0,T651+T663+T675<0),-(T651+T663+T675),IF(T639<=0,0,-MIN(((T651+T675)/T639)*((T651+T675)>0),(T651+T675))))","v":-3.5799016826182355E-2},{"$f":"IF(AND(U639<=0,U651+U663+U675<0),-(U651+U663+U675),IF(U639<=0,0,-MIN(((U651+U675)/U639)*((U651+U675)>0),(U651+U675))))","v":-3.5799016826182355E-2},-3.5799016826182355E-2,-3.5799016826182355E-2,-3.5799016826182348E-2,-3.5799016826182348E-2,-3.5799016826182348E-2,-3.5799016826182348E-2,-3.5799016826182341E-2,-3.5799016826182348E-2,{"$f":"IF(AND(AD639<=0,AD651+AD663+AD675<0),-(AD651+AD663+AD675),IF(AD639<=0,0,-MIN(((AD651+AD675)/AD639)*((AD651+AD675)>0),(AD651+AD675))))","v":-3.5799016826182348E-2},-3.5799016826182348E-2,-3.5799016826182348E-2,-3.5799016826182348E-2,0,{"$f":"IF(AND(AI639<=0,AI651+AI663+AI675<0),-(AI651+AI663+AI675),IF(AI639<=0,0,-MIN(((AI651+AI675)/AI639)*((AI651+AI675)>0),(AI651+AI675))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":688},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N640<=0,N652+N664+N676<0),-(N652+N664+N676),IF(N640<=0,0,-MIN(((N652+N676)/N640)*((N652+N676)>0),(N652+N676))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI640<=0,AI652+AI664+AI676<0),-(AI652+AI664+AI676),IF(AI640<=0,0,-MIN(((AI652+AI676)/AI640)*((AI652+AI676)>0),(AI652+AI676))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":689},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N641<=0,N653+N665+N677<0),-(N653+N665+N677),IF(N641<=0,0,-MIN(((N653+N677)/N641)*((N653+N677)>0),(N653+N677))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI641<=0,AI653+AI665+AI677<0),-(AI653+AI665+AI677),IF(AI641<=0,0,-MIN(((AI653+AI677)/AI641)*((AI653+AI677)>0),(AI653+AI677))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":690},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N642<=0,N654+N666+N678<0),-(N654+N666+N678),IF(N642<=0,0,-MIN(((N654+N678)/N642)*((N654+N678)>0),(N654+N678))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI642<=0,AI654+AI666+AI678<0),-(AI654+AI666+AI678),IF(AI642<=0,0,-MIN(((AI654+AI678)/AI642)*((AI654+AI678)>0),(AI654+AI678))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":691},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI643<=0,AI655+AI667+AI679<0),-(AI655+AI667+AI679),IF(AI643<=0,0,-MIN(((AI655+AI679)/AI643)*((AI655+AI679)>0),(AI655+AI679))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":692},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N656<0,-N656,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD656<0,-AD656,0)","v":0},0,0,0,0,{"$f":"IF(AI656<0,-AI656,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":693},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N645<=0,N657+N669+N681<0),-(N657+N669+N681),IF(N645<=0,0,-MIN(((N657+N681)/N645)*((N657+N681)>0),(N657+N681))))","v":0},0,0,0,0,0,{"$f":"IF(AND(T645<=0,T657+T669+T681<0),-(T657+T669+T681),IF(T645<=0,0,-MIN(((T657+T681)/T645)*((T657+T681)>0),(T657+T681))))","v":0},{"$f":"IF(AND(U645<=0,U657+U669+U681<0),-(U657+U669+U681),IF(U645<=0,0,-MIN(((U657+U681)/U645)*((U657+U681)>0),(U657+U681))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD645<=0,AD657+AD669+AD681<0),-(AD657+AD669+AD681),IF(AD645<=0,0,-MIN(((AD657+AD681)/AD645)*((AD657+AD681)>0),(AD657+AD681))))","v":0},0,0,0,0,{"$f":"IF(AND(AI645<=0,AI657+AI669+AI681<0),-(AI657+AI669+AI681),IF(AI645<=0,0,-MIN(((AI657+AI681)/AI645)*((AI657+AI681)>0),(AI657+AI681))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":694},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N693)","v":-0.19667737516666672},{"$f":"SUM(O684:O693)","v":-0.1966773751666667},{"$f":"SUM(P684:P693)","v":-0.19667737516666672},{"$f":"SUM(Q684:Q693)","v":-0.19667737516666672},{"$f":"SUM(R684:R693)","v":-0.1966773751666667},{"$f":"SUM(S684:S693)","v":-0.19667737516666672},{"$f":"SUM(T684:T693)","v":-0.18740217649284907},{"$f":"SUM(U684:U693)","v":-0.18740217649284907},{"$f":"SUM(V684:V693)","v":-0.18740217649284907},{"$f":"SUM(W684:W693)","v":-0.18740217649284907},{"$f":"SUM(X684:X693)","v":-0.18740217649284907},{"$f":"SUM(Y684:Y693)","v":-0.18740217649284907},{"$f":"SUM(Z684:Z693)","v":-0.18740217649284907},{"$f":"SUM(AA684:AA693)","v":-0.18740217649284907},{"$f":"SUM(AB684:AB693)","v":-0.18740217649284904},{"$f":"SUM(AC684:AC693)","v":-7.6033757826182352E-2},-7.6033757826182352E-2,-7.6033757826182352E-2,-7.6033757826182352E-2,-7.6033757826182352E-2,{"$f":"SUM(AH684:AH693)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":695},"Closing Value"]
[{"$f":"ROW()","v":696},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M648+M660+M672+M684","v":0.62122699999999997},0.59016564999999999,0.5591043,0.52804295000000001,0.49698160000000002,0.46592025000000004,0.43485890000000005,0.40379755000000006,0.37273620000000007,0.34167485000000009,0.3106135000000001,0.27955215000000011,0.24849080000000009,0.21742945000000008,0.18636810000000006,0.15530675000000005,0.12424540000000003,{"$f":"AD648+AD660+AD672+AD684","v":9.3184050000000018E-2},6.2122700000000017E-2,3.1061350000000008E-2,0,0,{"$f":"AI648+AI660+AI672+AI684","v":0},0,0,0,0]
[{"$f":"ROW()","v":697},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M649+M661+M673+M685","v":0.18346782},0.174294429,0.165121038,0.15594764699999999,0.14677425599999999,0.13760086499999999,0.12842747399999999,0.11925408299999998,0.11008069199999998,0.10090730099999998,9.1733909999999974E-2,8.2560518999999971E-2,7.3387127999999968E-2,6.4213736999999965E-2,5.5040345999999969E-2,4.5866954999999973E-2,3.6693563999999977E-2,{"$f":"AD649+AD661+AD673+AD685","v":2.7520172999999981E-2},1.8346781999999985E-2,9.1733909999999926E-3,0,0,{"$f":"AI649+AI661+AI673+AI685","v":0},0,0,0,0]
[{"$f":"ROW()","v":698},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M650+M662+M674+M686","v":1.6705262800000005},1.5591578613333337,1.4477894426666671,1.3364210240000003,1.2250526053333335,1.1136841866666669,1.0023157680000003,0.89094734933333364,0.77957893066666695,0.66821051200000026,0.55684209333333357,0.44547367466666687,0.33410525600000018,0.22273683733333344,0.11136841866666672,0,0,{"$f":"AD650+AD662+AD674+AD686","v":0},0,0,0,0,{"$f":"AI650+AI662+AI674+AI686","v":0},0,0,0,0]
[{"$f":"ROW()","v":699},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M651+M663+M675+M687","v":0.90148431000000018},0.85641009450000016,0.81133587900000015,0.76626166350000013,0.72118744800000012,0.67611323250000011,0.63103901700000009,0.46538721874037059,0.42958820191418823,0.39378918508800587,0.3579901682618235,0.32219115143564114,0.28639213460945878,0.25059311778327642,0.21479410095709406,0.17899508413091172,0.14319606730472939,{"$f":"AD651+AD663+AD675+AD687","v":0.10739705047854704},7.1598033652364695E-2,3.5799016826182348E-2,0,0,{"$f":"AI651+AI663+AI675+AI687","v":0},0,0,0,0]
[{"$f":"ROW()","v":700},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M652+M664+M676+M688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI652+AI664+AI676+AI688","v":0},0,0,0,0]
[{"$f":"ROW()","v":701},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M653+M665+M677+M689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI653+AI665+AI677+AI689","v":0},0,0,0,0]
[{"$f":"ROW()","v":702},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M654+M666+M678+M690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI654+AI666+AI678+AI690","v":0},0,0,0,0]
[{"$f":"ROW()","v":703},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI655+AI667+AI679+AI691","v":0},0,0,0,0]
[{"$f":"ROW()","v":704},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M656+M668+M680+M692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD656+AD668+AD680+AD692","v":0},0,0,0,0,{"$f":"AI656+AI668+AI680+AI692","v":0},0,0,0,0]
[{"$f":"ROW()","v":705},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,{"$f":"M657+M669+M681+M693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD657+AD669+AD681+AD693","v":0},0,0,0,0,{"$f":"AI657+AI669+AI681+AI693","v":0},0,0,0,0]
[{"$f":"ROW()","v":706},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M696:M705)","v":3.3767054100000009},3.1800280348333336,{"$f":"SUM(O696:O705)","v":2.9833506596666672},{"$f":"SUM(P696:P705)","v":2.7866732845},{"$f":"SUM(Q696:Q705)","v":2.5899959093333336},{"$f":"SUM(R696:R705)","v":2.3933185341666672},{"$f":"SUM(S696:S705)","v":2.1966411590000003},{"$f":"SUM(T696:T705)","v":1.8793862010737041},{"$f":"SUM(U696:U705)","v":1.6919840245808553},{"$f":"SUM(V696:V705)","v":1.504581848088006},{"$f":"SUM(W696:W705)","v":1.3171796715951571},{"$f":"SUM(X696:X705)","v":1.1297774951023081},{"$f":"SUM(Y696:Y705)","v":0.942375318609459},{"$f":"SUM(Z696:Z705)","v":0.75497314211660982},{"$f":"SUM(AA696:AA705)","v":0.56757096562376086},{"$f":"SUM(AB696:AB705)","v":0.38016878913091179},{"$f":"SUM(AC696:AC705)","v":0.30413503130472941},0.22810127347854703,0.1520675156523647,7.6033757826182352E-2,0,{"$f":"SUM(AH696:AH705)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":707},"Over Depreciation"]
[{"$f":"ROW()","v":708},null,"Pipeline"]
[{"$f":"ROW()","v":709},null,"Compression"]
[{"$f":"ROW()","v":710},null,"Metering"]
[{"$f":"ROW()","v":711},null,"Other Depreciable"]
[{"$f":"ROW()","v":712},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":713},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":714},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":715},null,"Building"]
[{"$f":"ROW()","v":716},null,"Non-Depreciable"]
[{"$f":"ROW()","v":717},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":718},null,"Total"]
[{"$f":"ROW()","v":719}]
["2005 Capex"]
[{"$f":"ROW()","v":721},"Life"]
[{"$f":"ROW()","v":722},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,O722-1)","v":19},{"$f":"MAX(0,P722-1)","v":18},{"$f":"MAX(0,Q722-1)","v":17},{"$f":"MAX(0,R722-1)","v":16},{"$f":"MAX(0,S722-1)","v":15},{"$f":"MAX(0,T722-1)","v":14},{"$f":"MAX(0,U722-1)","v":13},{"$f":"MAX(0,V722-1)","v":12},{"$f":"MAX(0,W722-1)","v":11},{"$f":"MAX(0,X722-1)","v":10},{"$f":"MAX(0,Y722-1)","v":9},{"$f":"MAX(0,Z722-1)","v":8},{"$f":"MAX(0,AA722-1)","v":7},{"$f":"MAX(0,AB722-1)","v":6},{"$f":"MAX(0,AC722-1)","v":5},{"$f":"MAX(0,AD722-1)","v":4},{"$f":"MAX(0,AE722-1)","v":3},{"$f":"MAX(0,AF722-1)","v":2},{"$f":"MAX(0,AG722-1)","v":1},{"$f":"MAX(0,AH722-1)","v":0},{"$f":"MAX(0,AI722-1)","v":0},{"$f":"MAX(0,AJ722-1)","v":0},{"$f":"MAX(0,AK722-1)","v":0},{"$f":"MAX(0,AL722-1)","v":0}]
[{"$f":"ROW()","v":723},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AF723-1)","v":2},1,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":725},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":728},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":730},null,"Non-Depreciable"]
[{"$f":"ROW()","v":731},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,O731-1)","v":4},{"$f":"MAX(0,P731-1)","v":3},{"$f":"MAX(0,Q731-1)","v":2},{"$f":"MAX(0,R731-1)","v":1},{"$f":"MAX(0,S731-1)","v":0},{"$f":"MAX(0,T731-1)","v":0},{"$f":"MAX(0,U731-1)","v":0},{"$f":"MAX(0,V731-1)","v":0},{"$f":"MAX(0,W731-1)","v":0},{"$f":"MAX(0,X731-1)","v":0},{"$f":"MAX(0,Y731-1)","v":0},{"$f":"MAX(0,Z731-1)","v":0},{"$f":"MAX(0,AA731-1)","v":0},{"$f":"MAX(0,AB731-1)","v":0},{"$f":"MAX(0,AC731-1)","v":0},{"$f":"MAX(0,AD731-1)","v":0},{"$f":"MAX(0,AE731-1)","v":0},{"$f":"MAX(0,AF731-1)","v":0},{"$f":"MAX(0,AG731-1)","v":0},{"$f":"MAX(0,AH731-1)","v":0},{"$f":"MAX(0,AI731-1)","v":0},{"$f":"MAX(0,AJ731-1)","v":0},{"$f":"MAX(0,AK731-1)","v":0},{"$f":"MAX(0,AL731-1)","v":0}]
[{"$f":"ROW()","v":732}]
[{"$f":"ROW()","v":733},"Opening Value"]
[{"$f":"ROW()","v":734},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M782","v":0},7.4336034800000004,7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,{"$f":"T782","v":5.2035224360000019},4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,{"$f":"AC782","v":1.8584008700000014},1.4867206960000012,1.115040522000001,0.74336034800000061,0.37168017400000031,{"$f":"AH782","v":0},{"$f":"AI782","v":0},{"$f":"AJ782","v":0},{"$f":"AK782","v":0},{"$f":"AL782","v":0}]
[{"$f":"ROW()","v":735},null,"Compression",null,null,null,null,null,null,null,null,null,null,0,41.216322779999999,39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,{"$f":"T783","v":28.851425945999999},26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,8.2432645559999997,6.1824484169999998,4.1216322779999999,2.0608161389999999,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,"Metering",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,0,3.5204673699999995,3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,{"$f":"T785","v":2.4643271589999989},2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,0.68420055316203454,0.51315041487152591,0.34210027658101727,0.17105013829050864,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M786","v":0},{"$f":"N786","v":0},{"$f":"O786","v":0},{"$f":"P786","v":0},{"$f":"Q786","v":0},{"$f":"R786","v":0},{"$f":"S786","v":0},{"$f":"T786","v":0},{"$f":"U786","v":0},{"$f":"V786","v":0},{"$f":"W786","v":0},{"$f":"X786","v":0},{"$f":"Y786","v":0},{"$f":"Z786","v":0},{"$f":"AA786","v":0},{"$f":"AB786","v":0},{"$f":"AC786","v":0},{"$f":"AD786","v":0},{"$f":"AE786","v":0},{"$f":"AF786","v":0},{"$f":"AG786","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":739},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":0},{"$f":"Z789","v":0},{"$f":"AA789","v":0},{"$f":"AB789","v":0},{"$f":"AC789","v":0},{"$f":"AD789","v":0},{"$f":"AE789","v":0},{"$f":"AF789","v":0},{"$f":"AG789","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":742},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC790","v":0},{"$f":"AD790","v":0},{"$f":"AE790","v":0},{"$f":"AF790","v":0},{"$f":"AG790","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"M791","v":0},{"$f":"N791","v":0},{"$f":"O791","v":0},{"$f":"P791","v":0},{"$f":"Q791","v":0},{"$f":"R791","v":0},{"$f":"S791","v":0},{"$f":"T791","v":0},{"$f":"U791","v":0},{"$f":"V791","v":0},{"$f":"W791","v":0},{"$f":"X791","v":0},{"$f":"Y791","v":0},{"$f":"Z791","v":0},{"$f":"AA791","v":0},{"$f":"AB791","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N734:N743)","v":0},{"$f":"SUM(O734:O743)","v":52.17039363},{"$f":"SUM(P734:P743)","v":49.561873948500001},{"$f":"SUM(Q734:Q743)","v":46.953354267000002},{"$f":"SUM(R734:R743)","v":44.344834585500003},{"$f":"SUM(S734:S743)","v":41.736314904000004},{"$f":"SUM(T734:T743)","v":39.127795222499998},{"$f":"SUM(U734:U743)","v":36.519275540999999},{"$f":"SUM(V734:V743)","v":33.846103866776616},{"$f":"SUM(W734:W743)","v":31.242557415486107},{"$f":"SUM(X734:X743)","v":28.639010964195599},{"$f":"SUM(Y734:Y743)","v":26.035464512905087},{"$f":"SUM(Z734:Z743)","v":23.431918061614581},{"$f":"SUM(AA734:AA743)","v":20.828371610324069},{"$f":"SUM(AB734:AB743)","v":18.224825159033564},{"$f":"SUM(AC734:AC743)","v":15.621278707743054},13.017732256452543,10.414185805162035,7.8106393538715269,5.2070929025810173,{"$f":"SUM(AH734:AH743)","v":2.6035464512905087},0,0,0,0,0]
[{"$f":"ROW()","v":745},"Capex"]
[{"$f":"ROW()","v":746},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$229","v":7.4336034800000004}]
[{"$f":"ROW()","v":747},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$230","v":41.216322779999999}]
[{"$f":"ROW()","v":748},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$231","v":0}]
[{"$f":"ROW()","v":749},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$232","v":3.5204673699999995}]
[{"$f":"ROW()","v":750},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$233","v":0}]
[{"$f":"ROW()","v":751},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$234","v":0}]
[{"$f":"ROW()","v":752},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$235","v":0}]
[{"$f":"ROW()","v":753},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$236","v":0}]
[{"$f":"ROW()","v":754},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$237","v":0}]
[{"$f":"ROW()","v":755},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N$238","v":0}]
[{"$f":"ROW()","v":756},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N746:N755)","v":52.17039363}]
[{"$f":"ROW()","v":757},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1411","v":0},{"$f":"-Inputs!U1411","v":0},{"$f":"-Inputs!V1411","v":0},{"$f":"-Inputs!W1411","v":0},{"$f":"-Inputs!X1411","v":0}]
[{"$f":"ROW()","v":759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1412","v":0},{"$f":"-Inputs!U1412","v":0},{"$f":"-Inputs!V1412","v":0},{"$f":"-Inputs!W1412","v":0},{"$f":"-Inputs!X1412","v":0}]
[{"$f":"ROW()","v":760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1413","v":0},{"$f":"-Inputs!U1413","v":0},{"$f":"-Inputs!V1413","v":0},{"$f":"-Inputs!W1413","v":0},{"$f":"-Inputs!X1413","v":0}]
[{"$f":"ROW()","v":761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1414","v":0},{"$f":"-Inputs!U1414","v":-6.962522293287772E-2},{"$f":"-Inputs!V1414","v":0},{"$f":"-Inputs!W1414","v":0},{"$f":"-Inputs!X1414","v":0}]
[{"$f":"ROW()","v":762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1415","v":0},{"$f":"-Inputs!U1415","v":0},{"$f":"-Inputs!V1415","v":0},{"$f":"-Inputs!W1415","v":0},{"$f":"-Inputs!X1415","v":0}]
[{"$f":"ROW()","v":763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1416","v":0},{"$f":"-Inputs!U1416","v":0},{"$f":"-Inputs!V1416","v":0},{"$f":"-Inputs!W1416","v":0},{"$f":"-Inputs!X1416","v":0}]
[{"$f":"ROW()","v":764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1417","v":0},{"$f":"-Inputs!U1417","v":0},{"$f":"-Inputs!V1417","v":0},{"$f":"-Inputs!W1417","v":0},{"$f":"-Inputs!X1417","v":0}]
[{"$f":"ROW()","v":765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1418","v":0},{"$f":"-Inputs!U1418","v":0},{"$f":"-Inputs!V1418","v":0},{"$f":"-Inputs!W1418","v":0},{"$f":"-Inputs!X1418","v":0}]
[{"$f":"ROW()","v":766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1419","v":0},{"$f":"-Inputs!U1419","v":0},{"$f":"-Inputs!V1419","v":0},{"$f":"-Inputs!W1419","v":0},{"$f":"-Inputs!X1419","v":0}]
[{"$f":"ROW()","v":767},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":768},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O758:O767)","v":0},{"$f":"SUM(P758:P767)","v":0},{"$f":"SUM(Q758:Q767)","v":0},{"$f":"SUM(R758:R767)","v":0},{"$f":"SUM(S758:S767)","v":0},{"$f":"SUM(T758:T767)","v":0},{"$f":"SUM(U758:U767)","v":-6.962522293287772E-2},{"$f":"SUM(V758:V767)","v":0},{"$f":"SUM(W758:W767)","v":0},{"$f":"SUM(X758:X767)","v":0},{"$f":"SUM(Y758:Y767)","v":0},{"$f":"SUM(Z758:Z767)","v":0},{"$f":"SUM(AA758:AA767)","v":0},{"$f":"SUM(AB758:AB767)","v":0},{"$f":"SUM(AC758:AC767)","v":0},0,0,0,0,{"$f":"SUM(AH758:AH767)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":769},"Depreciation"]
[{"$f":"ROW()","v":770},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O722<=0,O734+O746+O758<0),-(O734+O746+O758),IF(O722<=0,0,-MIN(((O734+O758)/O722)*((O734+O758)>0),(O734+O758))))","v":-0.37168017400000003},-0.37168017400000003,-0.37168017400000003,-0.37168017400000009,-0.37168017400000009,-0.37168017400000009,-0.37168017400000014,-0.37168017400000014,-0.3716801740000002,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,-0.37168017400000025,{"$f":"IF(AND(AD722<=0,AD734+AD746+AD758<0),-(AD734+AD746+AD758),IF(AD722<=0,0,-MIN(((AD734+AD758)/AD722)*((AD734+AD758)>0),(AD734+AD758))))","v":-0.37168017400000031},-0.37168017400000031,-0.37168017400000036,-0.37168017400000031,-0.37168017400000031,{"$f":"IF(AND(AI722<=0,AI734+AI746+AI758<0),-(AI734+AI746+AI758),IF(AI722<=0,0,-MIN(((AI734+AI758)/AI722)*((AI734+AI758)>0),(AI734+AI758))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":771},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O723<=0,O735+O747+O759<0),-(O735+O747+O759),IF(O723<=0,0,-MIN(((O735+O759)/O723)*((O735+O759)>0),(O735+O759))))","v":-2.0608161389999999},-2.0608161389999999,-2.0608161390000004,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,{"$f":"IF(AND(AD723<=0,AD735+AD747+AD759<0),-(AD735+AD747+AD759),IF(AD723<=0,0,-MIN(((AD735+AD759)/AD723)*((AD735+AD759)>0),(AD735+AD759))))","v":-2.0608161389999999},-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,-2.0608161389999999,{"$f":"IF(AND(AI723<=0,AI735+AI747+AI759<0),-(AI735+AI747+AI759),IF(AI723<=0,0,-MIN(((AI735+AI759)/AI723)*((AI735+AI759)>0),(AI735+AI759))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":772},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O724<=0,O736+O748+O760<0),-(O736+O748+O760),IF(O724<=0,0,-MIN(((O736+O760)/O724)*((O736+O760)>0),(O736+O760))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD724<=0,AD736+AD748+AD760<0),-(AD736+AD748+AD760),IF(AD724<=0,0,-MIN(((AD736+AD760)/AD724)*((AD736+AD760)>0),(AD736+AD760))))","v":0},0,0,0,0,{"$f":"IF(AND(AI724<=0,AI736+AI748+AI760<0),-(AI736+AI748+AI760),IF(AI724<=0,0,-MIN(((AI736+AI760)/AI724)*((AI736+AI760)>0),(AI736+AI760))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":773},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O725<=0,O737+O749+O761<0),-(O737+O749+O761),IF(O725<=0,0,-MIN(((O737+O761)/O725)*((O737+O761)>0),(O737+O761))))","v":-0.17602336849999997},-0.17602336849999997,-0.17602336849999997,-0.17602336849999994,-0.17602336849999994,{"$f":"IF(AND(T725<=0,T737+T749+T761<0),-(T737+T749+T761),IF(T725<=0,0,-MIN(((T737+T761)/T725)*((T737+T761)>0),(T737+T761))))","v":-0.17602336849999994},{"$f":"IF(AND(U725<=0,U737+U749+U761<0),-(U737+U749+U761),IF(U725<=0,0,-MIN(((U737+U761)/U725)*((U737+U761)>0),(U737+U761))))","v":-0.17105013829050866},-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050866,-0.17105013829050864,-0.17105013829050864,-0.17105013829050866,-0.17105013829050864,{"$f":"IF(AND(AD725<=0,AD737+AD749+AD761<0),-(AD737+AD749+AD761),IF(AD725<=0,0,-MIN(((AD737+AD761)/AD725)*((AD737+AD761)>0),(AD737+AD761))))","v":-0.17105013829050864},-0.17105013829050864,-0.17105013829050864,-0.17105013829050864,-0.17105013829050864,{"$f":"IF(AND(AI725<=0,AI737+AI749+AI761<0),-(AI737+AI749+AI761),IF(AI725<=0,0,-MIN(((AI737+AI761)/AI725)*((AI737+AI761)>0),(AI737+AI761))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":774},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O726<=0,O738+O750+O762<0),-(O738+O750+O762),IF(O726<=0,0,-MIN(((O738+O762)/O726)*((O738+O762)>0),(O738+O762))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI726<=0,AI738+AI750+AI762<0),-(AI738+AI750+AI762),IF(AI726<=0,0,-MIN(((AI738+AI762)/AI726)*((AI738+AI762)>0),(AI738+AI762))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":775},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O727<=0,O739+O751+O763<0),-(O739+O751+O763),IF(O727<=0,0,-MIN(((O739+O763)/O727)*((O739+O763)>0),(O739+O763))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI727<=0,AI739+AI751+AI763<0),-(AI739+AI751+AI763),IF(AI727<=0,0,-MIN(((AI739+AI763)/AI727)*((AI739+AI763)>0),(AI739+AI763))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":776},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O728<=0,O740+O752+O764<0),-(O740+O752+O764),IF(O728<=0,0,-MIN(((O740+O764)/O728)*((O740+O764)>0),(O740+O764))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI728<=0,AI740+AI752+AI764<0),-(AI740+AI752+AI764),IF(AI728<=0,0,-MIN(((AI740+AI764)/AI728)*((AI740+AI764)>0),(AI740+AI764))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":777},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI729<=0,AI741+AI753+AI765<0),-(AI741+AI753+AI765),IF(AI729<=0,0,-MIN(((AI741+AI765)/AI729)*((AI741+AI765)>0),(AI741+AI765))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":778},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N742<0,-N742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD742<0,-AD742,0)","v":0},0,0,0,0,{"$f":"IF(AI742<0,-AI742,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":779},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O731<=0,O743+O755+O767<0),-(O743+O755+O767),IF(O731<=0,0,-MIN(((O743+O767)/O731)*((O743+O767)>0),(O743+O767))))","v":0},0,0,0,0,{"$f":"IF(AND(T731<=0,T743+T755+T767<0),-(T743+T755+T767),IF(T731<=0,0,-MIN(((T743+T767)/T731)*((T743+T767)>0),(T743+T767))))","v":0},{"$f":"IF(AND(U731<=0,U743+U755+U767<0),-(U743+U755+U767),IF(U731<=0,0,-MIN(((U743+U767)/U731)*((U743+U767)>0),(U743+U767))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD731<=0,AD743+AD755+AD767<0),-(AD743+AD755+AD767),IF(AD731<=0,0,-MIN(((AD743+AD767)/AD731)*((AD743+AD767)>0),(AD743+AD767))))","v":0},0,0,0,0,{"$f":"IF(AND(AI731<=0,AI743+AI755+AI767<0),-(AI743+AI755+AI767),IF(AI731<=0,0,-MIN(((AI743+AI767)/AI731)*((AI743+AI767)>0),(AI743+AI767))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O770:O779)","v":-2.6085196815000002},{"$f":"SUM(P770:P779)","v":-2.6085196815000002},{"$f":"SUM(Q770:Q779)","v":-2.6085196815000007},{"$f":"SUM(R770:R779)","v":-2.6085196815000002},{"$f":"SUM(S770:S779)","v":-2.6085196815000002},{"$f":"SUM(T770:T779)","v":-2.6085196815000002},{"$f":"SUM(U770:U779)","v":-2.6035464512905087},{"$f":"SUM(V770:V779)","v":-2.6035464512905087},{"$f":"SUM(W770:W779)","v":-2.6035464512905087},{"$f":"SUM(X770:X779)","v":-2.6035464512905087},{"$f":"SUM(Y770:Y779)","v":-2.6035464512905087},{"$f":"SUM(Z770:Z779)","v":-2.6035464512905087},{"$f":"SUM(AA770:AA779)","v":-2.6035464512905087},{"$f":"SUM(AB770:AB779)","v":-2.6035464512905087},{"$f":"SUM(AC770:AC779)","v":-2.6035464512905087},-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,-2.6035464512905087,{"$f":"SUM(AH770:AH779)","v":-2.6035464512905087},0,0,0,0,0]
[{"$f":"ROW()","v":781},"Closing Value"]
[{"$f":"ROW()","v":782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N734+N746+N758+N770","v":7.4336034800000004},7.0619233060000006,6.6902431320000009,6.3185629580000011,5.9468827840000014,5.5752026100000016,5.2035224360000019,4.8318422620000021,4.4601620880000024,4.0884819140000026,3.7168017400000024,3.3451215660000022,2.973441392000002,2.6017612180000018,2.2300810440000016,1.8584008700000014,{"$f":"AD734+AD746+AD758+AD770","v":1.4867206960000012},1.115040522000001,0.74336034800000061,0.37168017400000031,0,{"$f":"AI734+AI746+AI758+AI770","v":0},0,0,0,0]
[{"$f":"ROW()","v":783},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N735+N747+N759+N771","v":41.216322779999999},39.155506641000002,37.094690502000006,35.033874363000002,32.973058223999999,30.912242084999999,28.851425945999999,26.790609806999999,24.729793667999999,22.668977528999999,20.608161389999999,18.547345250999999,16.486529111999999,14.425712973,12.364896834,10.304080695,{"$f":"AD735+AD747+AD759+AD771","v":8.2432645559999997},6.1824484169999998,4.1216322779999999,2.0608161389999999,0,{"$f":"AI735+AI747+AI759+AI771","v":0},0,0,0,0]
[{"$f":"ROW()","v":784},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N736+N748+N760+N772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD736+AD748+AD760+AD772","v":0},0,0,0,0,{"$f":"AI736+AI748+AI760+AI772","v":0},0,0,0,0]
[{"$f":"ROW()","v":785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N737+N749+N761+N773","v":3.5204673699999995},3.3444440014999994,3.1684206329999993,2.9923972644999992,2.8163738959999991,2.640350527499999,2.4643271589999989,2.2236517977766126,2.0526016594861041,1.8815515211955953,1.7105013829050866,1.5394512446145778,1.3684011063240691,1.1973509680335606,1.0263008297430518,0.85525069145254318,{"$f":"AD737+AD749+AD761+AD773","v":0.68420055316203454},0.51315041487152591,0.34210027658101727,0.17105013829050864,0,{"$f":"AI737+AI749+AI761+AI773","v":0},0,0,0,0]
[{"$f":"ROW()","v":786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N738+N750+N762+N774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI738+AI750+AI762+AI774","v":0},0,0,0,0]
[{"$f":"ROW()","v":787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N739+N751+N763+N775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI739+AI751+AI763+AI775","v":0},0,0,0,0]
[{"$f":"ROW()","v":788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N740+N752+N764+N776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI740+AI752+AI764+AI776","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI741+AI753+AI765+AI777","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N742+N754+N766+N778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD742+AD754+AD766+AD778","v":0},0,0,0,0,{"$f":"AI742+AI754+AI766+AI778","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,{"$f":"N743+N755+N767+N779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD743+AD755+AD767+AD779","v":0},0,0,0,0,{"$f":"AI743+AI755+AI767+AI779","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N782:N791)","v":52.17039363},49.561873948500001,{"$f":"SUM(P782:P791)","v":46.953354267000002},{"$f":"SUM(Q782:Q791)","v":44.344834585500003},{"$f":"SUM(R782:R791)","v":41.736314904000004},{"$f":"SUM(S782:S791)","v":39.127795222499998},{"$f":"SUM(T782:T791)","v":36.519275540999999},{"$f":"SUM(U782:U791)","v":33.846103866776616},{"$f":"SUM(V782:V791)","v":31.242557415486107},{"$f":"SUM(W782:W791)","v":28.639010964195599},{"$f":"SUM(X782:X791)","v":26.035464512905087},{"$f":"SUM(Y782:Y791)","v":23.431918061614581},{"$f":"SUM(Z782:Z791)","v":20.828371610324069},{"$f":"SUM(AA782:AA791)","v":18.224825159033564},{"$f":"SUM(AB782:AB791)","v":15.621278707743054},{"$f":"SUM(AC782:AC791)","v":13.017732256452543},10.414185805162035,7.8106393538715269,5.2070929025810173,2.6035464512905087,{"$f":"SUM(AH782:AH791)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":793},"Over Depreciation"]
[{"$f":"ROW()","v":794},null,"Pipeline"]
[{"$f":"ROW()","v":795},null,"Compression"]
[{"$f":"ROW()","v":796},null,"Metering"]
[{"$f":"ROW()","v":797},null,"Other Depreciable"]
[{"$f":"ROW()","v":798},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":799},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":800},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":801},null,"Building"]
[{"$f":"ROW()","v":802},null,"Non-Depreciable"]
[{"$f":"ROW()","v":803},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":804},null,"Total"]
[{"$f":"ROW()","v":805}]
["2006 Capex"]
[{"$f":"ROW()","v":807},"Life"]
[{"$f":"ROW()","v":808},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,P808-1)","v":19},{"$f":"MAX(0,Q808-1)","v":18},{"$f":"MAX(0,R808-1)","v":17},{"$f":"MAX(0,S808-1)","v":16},{"$f":"MAX(0,T808-1)","v":15},{"$f":"MAX(0,U808-1)","v":14},{"$f":"MAX(0,V808-1)","v":13},{"$f":"MAX(0,W808-1)","v":12},{"$f":"MAX(0,X808-1)","v":11},{"$f":"MAX(0,Y808-1)","v":10},{"$f":"MAX(0,Z808-1)","v":9},{"$f":"MAX(0,AA808-1)","v":8},{"$f":"MAX(0,AB808-1)","v":7},{"$f":"MAX(0,AC808-1)","v":6},{"$f":"MAX(0,AD808-1)","v":5},{"$f":"MAX(0,AE808-1)","v":4},{"$f":"MAX(0,AF808-1)","v":3},{"$f":"MAX(0,AG808-1)","v":2},{"$f":"MAX(0,AH808-1)","v":1},0,0,0,0]
[{"$f":"ROW()","v":809},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"$f":"MAX(0,AG809-1)","v":2},1,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":816},null,"Non-Depreciable"]
[{"$f":"ROW()","v":817},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,P817-1)","v":4},{"$f":"MAX(0,Q817-1)","v":3},{"$f":"MAX(0,R817-1)","v":2},{"$f":"MAX(0,S817-1)","v":1},{"$f":"MAX(0,T817-1)","v":0},{"$f":"MAX(0,U817-1)","v":0},{"$f":"MAX(0,V817-1)","v":0},{"$f":"MAX(0,W817-1)","v":0},{"$f":"MAX(0,X817-1)","v":0},{"$f":"MAX(0,Y817-1)","v":0},{"$f":"MAX(0,Z817-1)","v":0},{"$f":"MAX(0,AA817-1)","v":0},{"$f":"MAX(0,AB817-1)","v":0},{"$f":"MAX(0,AC817-1)","v":0},{"$f":"MAX(0,AD817-1)","v":0},{"$f":"MAX(0,AE817-1)","v":0},{"$f":"MAX(0,AF817-1)","v":0},{"$f":"MAX(0,AG817-1)","v":0},{"$f":"MAX(0,AH817-1)","v":0},{"$f":"MAX(0,AI817-1)","v":0},{"$f":"MAX(0,AJ817-1)","v":0},{"$f":"MAX(0,AK817-1)","v":0},{"$f":"MAX(0,AL817-1)","v":0}]
[{"$f":"ROW()","v":818}]
[{"$f":"ROW()","v":819},"Opening Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N868","v":0},229.88054288999999,218.38651574549999,206.892488601,195.3984614565,183.90443431200001,{"$f":"T868","v":172.41040716750001},160.91638002300002,149.42235287850002,137.92832573400003,126.43429858950003,114.94027144500004,103.44624430050003,91.952217156000017,80.458190011500022,{"$f":"AC868","v":68.964162867000013},57.470135722500011,45.976108578000009,34.482081433500007,22.988054289000004,{"$f":"AH868","v":11.494027144500002},{"$f":"AI868","v":0},{"$f":"AJ868","v":0},{"$f":"AK868","v":0},{"$f":"AL868","v":0}]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,0,153.70189397999997,146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,{"$f":"T869","v":115.20537879524517},107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,38.401792931748389,30.721434345398713,23.041075759049036,15.360717172699356,7.6803585863496782,0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"T870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,0,0.78549806000000011,0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,{"$f":"T871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N872","v":0},{"$f":"O872","v":0},{"$f":"P872","v":0},{"$f":"Q872","v":0},{"$f":"R872","v":0},{"$f":"S872","v":0},{"$f":"T872","v":0},{"$f":"U872","v":0},{"$f":"V872","v":0},{"$f":"W872","v":0},{"$f":"X872","v":0},{"$f":"Y872","v":0},{"$f":"Z872","v":0},{"$f":"AA872","v":0},{"$f":"AB872","v":0},{"$f":"AC872","v":0},{"$f":"AD872","v":0},{"$f":"AE872","v":0},{"$f":"AF872","v":0},{"$f":"AG872","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N875","v":0},{"$f":"O875","v":0},{"$f":"P875","v":0},{"$f":"Q875","v":0},{"$f":"R875","v":0},{"$f":"S875","v":0},{"$f":"T875","v":0},{"$f":"U875","v":0},{"$f":"V875","v":0},{"$f":"W875","v":0},{"$f":"X875","v":0},{"$f":"Y875","v":0},{"$f":"Z875","v":0},{"$f":"AA875","v":0},{"$f":"AB875","v":0},{"$f":"AC875","v":0},{"$f":"AD875","v":0},{"$f":"AE875","v":0},{"$f":"AF875","v":0},{"$f":"AG875","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N876","v":0},-0.11984469,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC876","v":0},{"$f":"AD876","v":0},{"$f":"AE876","v":0},{"$f":"AF876","v":0},{"$f":"AG876","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":829},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N877","v":0},{"$f":"O877","v":0},{"$f":"P877","v":0},{"$f":"Q877","v":0},{"$f":"R877","v":0},{"$f":"S877","v":0},{"$f":"T877","v":0},{"$f":"U877","v":0},{"$f":"V877","v":0},{"$f":"W877","v":0},{"$f":"X877","v":0},{"$f":"Y877","v":0},{"$f":"Z877","v":0},{"$f":"AA877","v":0},{"$f":"AB877","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O820:O829)","v":0},{"$f":"SUM(P820:P829)","v":384.24809023999995},{"$f":"SUM(Q820:Q829)","v":365.14953818349994},{"$f":"SUM(R820:R829)","v":345.93114143700001},{"$f":"SUM(S820:S829)","v":326.71274469050002},{"$f":"SUM(T820:T829)","v":307.49434794399997},{"$f":"SUM(U820:U829)","v":287.61578596274518},{"$f":"SUM(V820:V829)","v":268.4414002318955},{"$f":"SUM(W820:W829)","v":249.26701450104582},{"$f":"SUM(X820:X829)","v":230.09262877019614},{"$f":"SUM(Y820:Y829)","v":210.91824303934646},{"$f":"SUM(Z820:Z829)","v":191.74385730849679},{"$f":"SUM(AA820:AA829)","v":172.56947157764711},{"$f":"SUM(AB820:AB829)","v":153.39508584679743},{"$f":"SUM(AC820:AC829)","v":134.22070011594775},115.04631438509807,95.871928654248393,76.697542923398714,57.523157192549043,{"$f":"SUM(AH820:AH829)","v":38.348771461699357},19.174385730849679,0,0,0,0]
[{"$f":"ROW()","v":831},"Capex"]
[{"$f":"ROW()","v":832},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$229","v":229.88054288999999}]
[{"$f":"ROW()","v":833},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$230","v":153.70189397999997}]
[{"$f":"ROW()","v":834},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$231","v":0}]
[{"$f":"ROW()","v":835},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$232","v":0.78549806000000011}]
[{"$f":"ROW()","v":836},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$233","v":0}]
[{"$f":"ROW()","v":837},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$234","v":0}]
[{"$f":"ROW()","v":838},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$235","v":0}]
[{"$f":"ROW()","v":839},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$236","v":0}]
[{"$f":"ROW()","v":840},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$237","v":-0.11984469}]
[{"$f":"ROW()","v":841},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$238","v":0}]
[{"$f":"ROW()","v":842},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O832:O841)","v":384.24809023999995}]
[{"$f":"ROW()","v":843},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":844},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1423","v":0},{"$f":"-Inputs!U1423","v":0},{"$f":"-Inputs!V1423","v":0},{"$f":"-Inputs!W1423","v":0},{"$f":"-Inputs!X1423","v":0}]
[{"$f":"ROW()","v":845},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1424","v":-7.5777802405144687E-2},{"$f":"-Inputs!U1424","v":0},{"$f":"-Inputs!V1424","v":0},{"$f":"-Inputs!W1424","v":0},{"$f":"-Inputs!X1424","v":0}]
[{"$f":"ROW()","v":846},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1425","v":0},{"$f":"-Inputs!U1425","v":0},{"$f":"-Inputs!V1425","v":0},{"$f":"-Inputs!W1425","v":0},{"$f":"-Inputs!X1425","v":0}]
[{"$f":"ROW()","v":847},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1426","v":-1.7224280273517685},{"$f":"-Inputs!U1426","v":-8.2310670535282807E-2},{"$f":"-Inputs!V1426","v":-0.33972584495661945},{"$f":"-Inputs!W1426","v":-0.20779838672541562},{"$f":"-Inputs!X1426","v":0}]
[{"$f":"ROW()","v":848},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1427","v":0},{"$f":"-Inputs!U1427","v":0},{"$f":"-Inputs!V1427","v":0},{"$f":"-Inputs!W1427","v":0},{"$f":"-Inputs!X1427","v":0}]
[{"$f":"ROW()","v":849},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1428","v":0},{"$f":"-Inputs!U1428","v":0},{"$f":"-Inputs!V1428","v":0},{"$f":"-Inputs!W1428","v":0},{"$f":"-Inputs!X1428","v":0}]
[{"$f":"ROW()","v":850},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1429","v":0},{"$f":"-Inputs!U1429","v":0},{"$f":"-Inputs!V1429","v":0},{"$f":"-Inputs!W1429","v":0},{"$f":"-Inputs!X1429","v":0}]
[{"$f":"ROW()","v":851},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1430","v":0},{"$f":"-Inputs!U1430","v":0},{"$f":"-Inputs!V1430","v":0},{"$f":"-Inputs!W1430","v":0},{"$f":"-Inputs!X1430","v":0}]
[{"$f":"ROW()","v":852},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1431","v":0},{"$f":"-Inputs!U1431","v":0},{"$f":"-Inputs!V1431","v":0},{"$f":"-Inputs!W1431","v":0},{"$f":"-Inputs!X1431","v":0}]
[{"$f":"ROW()","v":853},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":854},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P844:P853)","v":0},{"$f":"SUM(Q844:Q853)","v":0},{"$f":"SUM(R844:R853)","v":0},{"$f":"SUM(S844:S853)","v":0},{"$f":"SUM(T844:T853)","v":-1.7982058297569132},{"$f":"SUM(U844:U853)","v":-8.2310670535282807E-2},{"$f":"SUM(V844:V853)","v":-0.33972584495661945},{"$f":"SUM(W844:W853)","v":-0.20779838672541562},{"$f":"SUM(X844:X853)","v":0},{"$f":"SUM(Y844:Y853)","v":0},{"$f":"SUM(Z844:Z853)","v":0},{"$f":"SUM(AA844:AA853)","v":0},{"$f":"SUM(AB844:AB853)","v":0},{"$f":"SUM(AC844:AC853)","v":0},0,0,0,0,{"$f":"SUM(AH844:AH853)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":855},"Depreciation"]
[{"$f":"ROW()","v":856},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P808<=0,P820+P832+P844<0),-(P820+P832+P844),IF(P808<=0,0,-MIN(((P820+P844)/P808)*((P820+P844)>0),(P820+P844))))","v":-11.494027144499999},-11.4940271445,-11.4940271445,-11.4940271445,-11.4940271445,-11.4940271445,-11.4940271445,-11.494027144500002,-11.494027144500002,-11.494027144500002,-11.494027144500004,-11.494027144500002,-11.494027144500002,-11.494027144500004,{"$f":"IF(AND(AD808<=0,AD820+AD832+AD844<0),-(AD820+AD832+AD844),IF(AD808<=0,0,-MIN(((AD820+AD844)/AD808)*((AD820+AD844)>0),(AD820+AD844))))","v":-11.494027144500002},-11.494027144500002,-11.494027144500002,-11.494027144500002,-11.494027144500002,{"$f":"IF(AND(AI808<=0,AI820+AI832+AI844<0),-(AI820+AI832+AI844),IF(AI808<=0,0,-MIN(((AI820+AI844)/AI808)*((AI820+AI844)>0),(AI820+AI844))))","v":-11.494027144500002},0,0,0,0]
[{"$f":"ROW()","v":857},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P809<=0,P821+P833+P845<0),-(P821+P833+P845),IF(P809<=0,0,-MIN(((P821+P845)/P809)*((P821+P845)>0),(P821+P845))))","v":-7.6850946989999986},-7.6850946989999986,-7.6850946989999995,-7.6850946989999995,-7.6803585863496782,-7.6803585863496782,-7.6803585863496773,-7.6803585863496773,-7.6803585863496764,-7.6803585863496755,-7.6803585863496764,-7.6803585863496773,-7.6803585863496773,-7.6803585863496773,{"$f":"IF(AND(AD809<=0,AD821+AD833+AD845<0),-(AD821+AD833+AD845),IF(AD809<=0,0,-MIN(((AD821+AD845)/AD809)*((AD821+AD845)>0),(AD821+AD845))))","v":-7.6803585863496773},-7.6803585863496782,-7.6803585863496782,-7.6803585863496791,-7.6803585863496782,{"$f":"IF(AND(AI809<=0,AI821+AI833+AI845<0),-(AI821+AI833+AI845),IF(AI809<=0,0,-MIN(((AI821+AI845)/AI809)*((AI821+AI845)>0),(AI821+AI845))))","v":-7.6803585863496782},0,0,0,0]
[{"$f":"ROW()","v":858},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P810<=0,P822+P834+P846<0),-(P822+P834+P846),IF(P810<=0,0,-MIN(((P822+P846)/P810)*((P822+P846)>0),(P822+P846))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD810<=0,AD822+AD834+AD846<0),-(AD822+AD834+AD846),IF(AD810<=0,0,-MIN(((AD822+AD846)/AD810)*((AD822+AD846)>0),(AD822+AD846))))","v":0},0,0,0,0,{"$f":"IF(AND(AI810<=0,AI822+AI834+AI846<0),-(AI822+AI834+AI846),IF(AI810<=0,0,-MIN(((AI822+AI846)/AI810)*((AI822+AI846)>0),(AI822+AI846))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":859},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P811<=0,P823+P835+P847<0),-(P823+P835+P847),IF(P811<=0,0,-MIN(((P823+P847)/P811)*((P823+P847)>0),(P823+P847))))","v":-3.9274903000000007E-2},-3.9274903000000007E-2,-3.9274903E-2,-3.9274903E-2,{"$f":"IF(AND(T811<=0,T823+T835+T847<0),-(T823+T835+T847),IF(T811<=0,0,-MIN(((T823+T847)/T811)*((T823+T847)>0),(T823+T847))))","v":1.0940295793517685},{"$f":"IF(AND(U811<=0,U823+U835+U847<0),-(U823+U835+U847),IF(U811<=0,0,-MIN(((U823+U847)/U811)*((U823+U847)>0),(U823+U847))))","v":8.2310670535282807E-2},0.33972584495661945,0.20779838672541562,0,0,0,0,0,0,{"$f":"IF(AND(AD811<=0,AD823+AD835+AD847<0),-(AD823+AD835+AD847),IF(AD811<=0,0,-MIN(((AD823+AD847)/AD811)*((AD823+AD847)>0),(AD823+AD847))))","v":0},0,0,0,0,{"$f":"IF(AND(AI811<=0,AI823+AI835+AI847<0),-(AI823+AI835+AI847),IF(AI811<=0,0,-MIN(((AI823+AI847)/AI811)*((AI823+AI847)>0),(AI823+AI847))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":860},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P812<=0,P824+P836+P848<0),-(P824+P836+P848),IF(P812<=0,0,-MIN(((P824+P848)/P812)*((P824+P848)>0),(P824+P848))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI812<=0,AI824+AI836+AI848<0),-(AI824+AI836+AI848),IF(AI812<=0,0,-MIN(((AI824+AI848)/AI812)*((AI824+AI848)>0),(AI824+AI848))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":861},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P813<=0,P825+P837+P849<0),-(P825+P837+P849),IF(P813<=0,0,-MIN(((P825+P849)/P813)*((P825+P849)>0),(P825+P849))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI813<=0,AI825+AI837+AI849<0),-(AI825+AI837+AI849),IF(AI813<=0,0,-MIN(((AI825+AI849)/AI813)*((AI825+AI849)>0),(AI825+AI849))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":862},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P814<=0,P826+P838+P850<0),-(P826+P838+P850),IF(P814<=0,0,-MIN(((P826+P850)/P814)*((P826+P850)>0),(P826+P850))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI814<=0,AI826+AI838+AI850<0),-(AI826+AI838+AI850),IF(AI814<=0,0,-MIN(((AI826+AI850)/AI814)*((AI826+AI850)>0),(AI826+AI850))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":863},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI815<=0,AI827+AI839+AI851<0),-(AI827+AI839+AI851),IF(AI815<=0,0,-MIN(((AI827+AI851)/AI815)*((AI827+AI851)>0),(AI827+AI851))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":864},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P828<0,-P828,0)","v":0.11984469},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD828<0,-AD828,0)","v":0},0,0,0,0,{"$f":"IF(AI828<0,-AI828,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P817<=0,P829+P841+P853<0),-(P829+P841+P853),IF(P817<=0,0,-MIN(((P829+P853)/P817)*((P829+P853)>0),(P829+P853))))","v":0},0,0,0,{"$f":"IF(AND(T817<=0,T829+T841+T853<0),-(T829+T841+T853),IF(T817<=0,0,-MIN(((T829+T853)/T817)*((T829+T853)>0),(T829+T853))))","v":0},{"$f":"IF(AND(U817<=0,U829+U841+U853<0),-(U829+U841+U853),IF(U817<=0,0,-MIN(((U829+U853)/U817)*((U829+U853)>0),(U829+U853))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD817<=0,AD829+AD841+AD853<0),-(AD829+AD841+AD853),IF(AD817<=0,0,-MIN(((AD829+AD853)/AD817)*((AD829+AD853)>0),(AD829+AD853))))","v":0},0,0,0,0,{"$f":"IF(AND(AI817<=0,AI829+AI841+AI853<0),-(AI829+AI841+AI853),IF(AI817<=0,0,-MIN(((AI829+AI853)/AI817)*((AI829+AI853)>0),(AI829+AI853))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P865)","v":-19.098552056499997},{"$f":"SUM(Q856:Q865)","v":-19.218396746499998},{"$f":"SUM(R856:R865)","v":-19.218396746499998},{"$f":"SUM(S856:S865)","v":-19.218396746499998},{"$f":"SUM(T856:T865)","v":-18.080356151497909},{"$f":"SUM(U856:U865)","v":-19.092075060314396},{"$f":"SUM(V856:V865)","v":-18.834659885893061},{"$f":"SUM(W856:W865)","v":-18.966587344124264},{"$f":"SUM(X856:X865)","v":-19.174385730849679},{"$f":"SUM(Y856:Y865)","v":-19.174385730849679},{"$f":"SUM(Z856:Z865)","v":-19.174385730849679},{"$f":"SUM(AA856:AA865)","v":-19.174385730849679},{"$f":"SUM(AB856:AB865)","v":-19.174385730849679},{"$f":"SUM(AC856:AC865)","v":-19.174385730849682},-19.174385730849679,-19.174385730849679,-19.174385730849679,-19.174385730849682,{"$f":"SUM(AH856:AH865)","v":-19.174385730849679},-19.174385730849679,0,0,0,0]
[{"$f":"ROW()","v":867},"Closing Value"]
[{"$f":"ROW()","v":868},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820+O832+O844+O856","v":229.88054288999999},218.38651574549999,206.892488601,195.3984614565,183.90443431200001,172.41040716750001,160.91638002300002,149.42235287850002,137.92832573400003,126.43429858950003,114.94027144500004,103.44624430050003,91.952217156000017,80.458190011500022,68.964162867000013,{"$f":"AD820+AD832+AD844+AD856","v":57.470135722500011},45.976108578000009,34.482081433500007,22.988054289000004,11.494027144500002,{"$f":"AI820+AI832+AI844+AI856","v":0},0,0,0,0]
[{"$f":"ROW()","v":869},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O821+O833+O845+O857","v":153.70189397999997},146.01679928099998,138.33170458199999,130.646609883,122.96151518399999,115.20537879524517,107.52502020889548,99.8446616225458,92.164303036196117,84.483944449846433,76.803585863496764,69.123227277147095,61.442868690797418,53.762510104447742,46.082151518098065,{"$f":"AD821+AD833+AD845+AD857","v":38.401792931748389},30.721434345398713,23.041075759049036,15.360717172699356,7.6803585863496782,{"$f":"AI821+AI833+AI845+AI857","v":0},0,0,0,0]
[{"$f":"ROW()","v":870},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O822+O834+O846+O858","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD822+AD834+AD846+AD858","v":0},0,0,0,0,{"$f":"AI822+AI834+AI846+AI858","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O823+O835+O847+O859","v":0.78549806000000011},0.74622315700000008,0.70694825400000005,0.66767335100000003,0.628398448,0,0,0,0,0,0,0,0,0,0,{"$f":"AD823+AD835+AD847+AD859","v":0},0,0,0,0,{"$f":"AI823+AI835+AI847+AI859","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O824+O836+O848+O860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI824+AI836+AI848+AI860","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O825+O837+O849+O861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI825+AI837+AI849+AI861","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O826+O838+O850+O862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI826+AI838+AI850+AI862","v":0},0,0,0,0]
[{"$f":"ROW()","v":875},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI827+AI839+AI851+AI863","v":0},0,0,0,0]
[{"$f":"ROW()","v":876},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O828+O840+O852+O864","v":-0.11984469},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD828+AD840+AD852+AD864","v":0},0,0,0,0,{"$f":"AI828+AI840+AI852+AI864","v":0},0,0,0,0]
[{"$f":"ROW()","v":877},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O829+O841+O853+O865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD829+AD841+AD853+AD865","v":0},0,0,0,0,{"$f":"AI829+AI841+AI853+AI865","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O868:O877)","v":384.24809023999995},{"$f":"SUM(P868:P877)","v":365.14953818349994},{"$f":"SUM(Q868:Q877)","v":345.93114143700001},{"$f":"SUM(R868:R877)","v":326.71274469050002},{"$f":"SUM(S868:S877)","v":307.49434794399997},{"$f":"SUM(T868:T877)","v":287.61578596274518},{"$f":"SUM(U868:U877)","v":268.4414002318955},{"$f":"SUM(V868:V877)","v":249.26701450104582},{"$f":"SUM(W868:W877)","v":230.09262877019614},{"$f":"SUM(X868:X877)","v":210.91824303934646},{"$f":"SUM(Y868:Y877)","v":191.74385730849679},{"$f":"SUM(Z868:Z877)","v":172.56947157764711},{"$f":"SUM(AA868:AA877)","v":153.39508584679743},{"$f":"SUM(AB868:AB877)","v":134.22070011594775},{"$f":"SUM(AC868:AC877)","v":115.04631438509807},95.871928654248393,76.697542923398714,57.523157192549043,38.348771461699357,{"$f":"SUM(AH868:AH877)","v":19.174385730849679},0,0,0,0,0]
[{"$f":"ROW()","v":879},"Over Depreciation"]
[{"$f":"ROW()","v":880},null,"Pipeline"]
[{"$f":"ROW()","v":881},null,"Compression"]
[{"$f":"ROW()","v":882},null,"Metering"]
[{"$f":"ROW()","v":883},null,"Other Depreciable"]
[{"$f":"ROW()","v":884},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":885},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":886},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":887},null,"Building"]
[{"$f":"ROW()","v":888},null,"Non-Depreciable"]
[{"$f":"ROW()","v":889},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":890},null,"Total"]
[{"$f":"ROW()","v":891}]
["2007 Capex"]
[{"$f":"ROW()","v":893},"Life"]
[{"$f":"ROW()","v":894},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,Q894-1)","v":19},{"$f":"MAX(0,R894-1)","v":18},{"$f":"MAX(0,S894-1)","v":17},{"$f":"MAX(0,T894-1)","v":16},{"$f":"MAX(0,U894-1)","v":15},{"$f":"MAX(0,V894-1)","v":14},{"$f":"MAX(0,W894-1)","v":13},{"$f":"MAX(0,X894-1)","v":12},{"$f":"MAX(0,Y894-1)","v":11},{"$f":"MAX(0,Z894-1)","v":10},{"$f":"MAX(0,AA894-1)","v":9},{"$f":"MAX(0,AB894-1)","v":8},{"$f":"MAX(0,AC894-1)","v":7},{"$f":"MAX(0,AD894-1)","v":6},{"$f":"MAX(0,AE894-1)","v":5},{"$f":"MAX(0,AF894-1)","v":4},{"$f":"MAX(0,AG894-1)","v":3},{"$f":"MAX(0,AH894-1)","v":2},{"$f":"MAX(0,AI894-1)","v":1},{"$f":"MAX(0,AJ894-1)","v":0},{"$f":"MAX(0,AK894-1)","v":0},{"$f":"MAX(0,AL894-1)","v":0}]
[{"$f":"ROW()","v":895},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":896},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":897},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":898},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":902},null,"Non-Depreciable"]
[{"$f":"ROW()","v":903},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,Q903-1)","v":4},{"$f":"MAX(0,R903-1)","v":3},{"$f":"MAX(0,S903-1)","v":2},{"$f":"MAX(0,T903-1)","v":1},{"$f":"MAX(0,U903-1)","v":0},{"$f":"MAX(0,V903-1)","v":0},{"$f":"MAX(0,W903-1)","v":0},{"$f":"MAX(0,X903-1)","v":0},{"$f":"MAX(0,Y903-1)","v":0},{"$f":"MAX(0,Z903-1)","v":0},{"$f":"MAX(0,AA903-1)","v":0},{"$f":"MAX(0,AB903-1)","v":0},{"$f":"MAX(0,AC903-1)","v":0},{"$f":"MAX(0,AD903-1)","v":0},{"$f":"MAX(0,AE903-1)","v":0},{"$f":"MAX(0,AF903-1)","v":0},{"$f":"MAX(0,AG903-1)","v":0},{"$f":"MAX(0,AH903-1)","v":0},{"$f":"MAX(0,AI903-1)","v":0},{"$f":"MAX(0,AJ903-1)","v":0},{"$f":"MAX(0,AK903-1)","v":0},{"$f":"MAX(0,AL903-1)","v":0}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905},"Opening Value"]
[{"$f":"ROW()","v":906},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O954","v":0},1.1463871999999999,1.08906784,1.0317484800000001,0.97442912000000004,{"$f":"T954","v":0.91710976},0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,{"$f":"AC954","v":0.40123551999999985},0.34391615999999986,0.28659679999999987,0.22927743999999989,0.1719580799999999,{"$f":"AH954","v":0.11463871999999994},{"$f":"AI954","v":5.7319359999999972E-2},{"$f":"AJ954","v":0},{"$f":"AK954","v":0},{"$f":"AL954","v":0}]
[{"$f":"ROW()","v":907},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,0,0.13571847999999997,0.12893255599999998,0.12214663199999998,0.11536070799999998,{"$f":"T955","v":0.10857478399999998},0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,4.0715543999999992E-2,3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2,1.3571847999999997E-2,6.7859239999999987E-3,0,0,0]
[{"$f":"ROW()","v":908},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,0,2.1494877400000001,2.0420133530000002,1.9345389660000003,1.8270645790000002,{"$f":"T957","v":1.7011088742353679},1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,0.48584190537130706,0.40486825447608921,0.32389460358087135,0.2429209526856535,0.16194730179043565,8.0973650895217825E-2,0,0,0]
[{"$f":"ROW()","v":910},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O958","v":0},{"$f":"P958","v":0},{"$f":"Q958","v":0},{"$f":"R958","v":0},{"$f":"S958","v":0},{"$f":"T958","v":0},{"$f":"U958","v":0},{"$f":"V958","v":0},{"$f":"W958","v":0},{"$f":"X958","v":0},{"$f":"Y958","v":0},{"$f":"Z958","v":0},{"$f":"AA958","v":0},{"$f":"AB958","v":0},{"$f":"AC958","v":0},{"$f":"AD958","v":0},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":911},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O961","v":0},{"$f":"P961","v":0},{"$f":"Q961","v":0},{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},{"$f":"AC961","v":0},{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O962","v":0},1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,{"$f":"AC962","v":1.7943514},{"$f":"AD962","v":1.7943514},{"$f":"AE962","v":1.7943514},{"$f":"AF962","v":1.7943514},{"$f":"AG962","v":1.7943514},1.7943514,1.7943514,1.7943514,1.7943514,1.7943514]
[{"$f":"ROW()","v":915},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O963","v":0},{"$f":"P963","v":0},{"$f":"Q963","v":0},{"$f":"R963","v":0},{"$f":"S963","v":0},{"$f":"T963","v":0},{"$f":"U963","v":0},{"$f":"V963","v":0},{"$f":"W963","v":0},{"$f":"X963","v":0},{"$f":"Y963","v":0},{"$f":"Z963","v":0},{"$f":"AA963","v":0},{"$f":"AB963","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P906:P915)","v":0},{"$f":"SUM(Q906:Q915)","v":5.2259448200000005},{"$f":"SUM(R906:R915)","v":5.0543651490000006},{"$f":"SUM(S906:S915)","v":4.8827854780000006},{"$f":"SUM(T906:T915)","v":4.7112058070000007},{"$f":"SUM(U906:U915)","v":4.521144818235368},{"$f":"SUM(V906:V915)","v":4.3026923244965145},{"$f":"SUM(W906:W915)","v":3.9495721683828848},{"$f":"SUM(X906:X915)","v":3.7358283262754242},{"$f":"SUM(Y906:Y915)","v":3.5352986187426141},{"$f":"SUM(Z906:Z915)","v":3.3902196838473961},{"$f":"SUM(AA906:AA915)","v":3.2451407489521782},{"$f":"SUM(AB906:AB915)","v":3.1000618140569607},{"$f":"SUM(AC906:AC915)","v":2.9549828791617427},2.8099039442665248,2.6648250093713068,2.5197460744760889,2.3746671395808714,{"$f":"SUM(AH906:AH915)","v":2.2295882046856534},2.0845092697904355,1.9394303348952178,1.7943514,1.7943514,1.7943514]
[{"$f":"ROW()","v":917},"Capex"]
[{"$f":"ROW()","v":918},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$229","v":1.1463871999999999}]
[{"$f":"ROW()","v":919},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$230","v":0.13571847999999997}]
[{"$f":"ROW()","v":920},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$231","v":0}]
[{"$f":"ROW()","v":921},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$232","v":2.1494877400000001}]
[{"$f":"ROW()","v":922},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$233","v":0}]
[{"$f":"ROW()","v":923},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$234","v":0}]
[{"$f":"ROW()","v":924},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$235","v":0}]
[{"$f":"ROW()","v":925},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$236","v":0}]
[{"$f":"ROW()","v":926},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$237","v":1.7943514}]
[{"$f":"ROW()","v":927},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$238","v":0}]
[{"$f":"ROW()","v":928},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P927)","v":5.2259448200000005}]
[{"$f":"ROW()","v":929},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":930},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1435","v":0},{"$f":"-Inputs!U1435","v":0},{"$f":"-Inputs!V1435","v":0},{"$f":"-Inputs!W1435","v":0},{"$f":"-Inputs!X1435","v":0}]
[{"$f":"ROW()","v":931},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1436","v":0},{"$f":"-Inputs!U1436","v":0},{"$f":"-Inputs!V1436","v":0},{"$f":"-Inputs!W1436","v":0},{"$f":"-Inputs!X1436","v":0}]
[{"$f":"ROW()","v":932},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1437","v":0},{"$f":"-Inputs!U1437","v":0},{"$f":"-Inputs!V1437","v":0},{"$f":"-Inputs!W1437","v":0},{"$f":"-Inputs!X1437","v":0}]
[{"$f":"ROW()","v":933},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1438","v":-1.9636400124921925E-2},{"$f":"-Inputs!U1438","v":-5.1229765439085549E-2},{"$f":"-Inputs!V1438","v":-0.19917581551485233},{"$f":"-Inputs!W1438","v":-6.4399463163197307E-2},{"$f":"-Inputs!X1438","v":-5.5450772637592453E-2}]
[{"$f":"ROW()","v":934},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1439","v":0},{"$f":"-Inputs!U1439","v":0},{"$f":"-Inputs!V1439","v":0},{"$f":"-Inputs!W1439","v":0},{"$f":"-Inputs!X1439","v":0}]
[{"$f":"ROW()","v":935},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1440","v":0},{"$f":"-Inputs!U1440","v":0},{"$f":"-Inputs!V1440","v":0},{"$f":"-Inputs!W1440","v":0},{"$f":"-Inputs!X1440","v":0}]
[{"$f":"ROW()","v":936},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1441","v":0},{"$f":"-Inputs!U1441","v":0},{"$f":"-Inputs!V1441","v":0},{"$f":"-Inputs!W1441","v":0},{"$f":"-Inputs!X1441","v":0}]
[{"$f":"ROW()","v":937},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1442","v":0},{"$f":"-Inputs!U1442","v":0},{"$f":"-Inputs!V1442","v":0},{"$f":"-Inputs!W1442","v":0},{"$f":"-Inputs!X1442","v":0}]
[{"$f":"ROW()","v":938},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1443","v":0},{"$f":"-Inputs!U1443","v":0},{"$f":"-Inputs!V1443","v":0},{"$f":"-Inputs!W1443","v":0},{"$f":"-Inputs!X1443","v":0}]
[{"$f":"ROW()","v":939},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":940},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q930:Q939)","v":0},{"$f":"SUM(R930:R939)","v":0},{"$f":"SUM(S930:S939)","v":0},{"$f":"SUM(T930:T939)","v":-1.9636400124921925E-2},{"$f":"SUM(U930:U939)","v":-5.1229765439085549E-2},{"$f":"SUM(V930:V939)","v":-0.19917581551485233},{"$f":"SUM(W930:W939)","v":-6.4399463163197307E-2},{"$f":"SUM(X930:X939)","v":-5.5450772637592453E-2},{"$f":"SUM(Y930:Y939)","v":0},{"$f":"SUM(Z930:Z939)","v":0},{"$f":"SUM(AA930:AA939)","v":0},{"$f":"SUM(AB930:AB939)","v":0},{"$f":"SUM(AC930:AC939)","v":0},0,0,0,0,{"$f":"SUM(AH930:AH939)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":941},"Depreciation"]
[{"$f":"ROW()","v":942},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q894<=0,Q906+Q918+Q930<0),-(Q906+Q918+Q930),IF(Q894<=0,0,-MIN(((Q906+Q930)/Q894)*((Q906+Q930)>0),(Q906+Q930))))","v":-5.731936E-2},-5.731936E-2,-5.7319360000000007E-2,-5.731936E-2,-5.731936E-2,-5.731936E-2,-5.7319359999999993E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999993E-2,-5.7319359999999986E-2,-5.7319359999999979E-2,-5.7319359999999979E-2,{"$f":"IF(AND(AD894<=0,AD906+AD918+AD930<0),-(AD906+AD918+AD930),IF(AD894<=0,0,-MIN(((AD906+AD930)/AD894)*((AD906+AD930)>0),(AD906+AD930))))","v":-5.7319359999999979E-2},-5.7319359999999979E-2,-5.7319359999999972E-2,-5.7319359999999972E-2,-5.7319359999999965E-2,{"$f":"IF(AND(AI894<=0,AI906+AI918+AI930<0),-(AI906+AI918+AI930),IF(AI894<=0,0,-MIN(((AI906+AI930)/AI894)*((AI906+AI930)>0),(AI906+AI930))))","v":-5.7319359999999972E-2},-5.7319359999999972E-2,0,0,0]
[{"$f":"ROW()","v":943},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q895<=0,Q907+Q919+Q931<0),-(Q907+Q919+Q931),IF(Q895<=0,0,-MIN(((Q907+Q931)/Q895)*((Q907+Q931)>0),(Q907+Q931))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,{"$f":"IF(AND(AD895<=0,AD907+AD919+AD931<0),-(AD907+AD919+AD931),IF(AD895<=0,0,-MIN(((AD907+AD931)/AD895)*((AD907+AD931)>0),(AD907+AD931))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,-6.7859239999999987E-3,{"$f":"IF(AND(AI895<=0,AI907+AI919+AI931<0),-(AI907+AI919+AI931),IF(AI895<=0,0,-MIN(((AI907+AI931)/AI895)*((AI907+AI931)>0),(AI907+AI931))))","v":-6.7859239999999987E-3},-6.7859239999999987E-3,0,0,0]
[{"$f":"ROW()","v":944},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q896<=0,Q908+Q920+Q932<0),-(Q908+Q920+Q932),IF(Q896<=0,0,-MIN(((Q908+Q932)/Q896)*((Q908+Q932)>0),(Q908+Q932))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD896<=0,AD908+AD920+AD932<0),-(AD908+AD920+AD932),IF(AD896<=0,0,-MIN(((AD908+AD932)/AD896)*((AD908+AD932)>0),(AD908+AD932))))","v":0},0,0,0,0,{"$f":"IF(AND(AI896<=0,AI908+AI920+AI932<0),-(AI908+AI920+AI932),IF(AI896<=0,0,-MIN(((AI908+AI932)/AI896)*((AI908+AI932)>0),(AI908+AI932))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q897<=0,Q909+Q921+Q933<0),-(Q909+Q921+Q933),IF(Q897<=0,0,-MIN(((Q909+Q933)/Q897)*((Q909+Q933)>0),(Q909+Q933))))","v":-0.107474387},-0.107474387,-0.10747438700000002,{"$f":"IF(AND(T897<=0,T909+T921+T933<0),-(T909+T921+T933),IF(T897<=0,0,-MIN(((T909+T933)/T897)*((T909+T933)>0),(T909+T933))))","v":-0.1063193046397105},{"$f":"IF(AND(U897<=0,U909+U921+U933<0),-(U909+U921+U933),IF(U897<=0,0,-MIN(((U909+U933)/U897)*((U909+U933)>0),(U909+U933))))","v":-0.10311744429976764},-8.9839056598777486E-2,-8.5239094944263405E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217839E-2,-8.0973650895217852E-2,-8.0973650895217852E-2,{"$f":"IF(AND(AD897<=0,AD909+AD921+AD933<0),-(AD909+AD921+AD933),IF(AD897<=0,0,-MIN(((AD909+AD933)/AD897)*((AD909+AD933)>0),(AD909+AD933))))","v":-8.0973650895217839E-2},-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,-8.0973650895217839E-2,{"$f":"IF(AND(AI897<=0,AI909+AI921+AI933<0),-(AI909+AI921+AI933),IF(AI897<=0,0,-MIN(((AI909+AI933)/AI897)*((AI909+AI933)>0),(AI909+AI933))))","v":-8.0973650895217825E-2},-8.0973650895217825E-2,0,0,0]
[{"$f":"ROW()","v":946},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q898<=0,Q910+Q922+Q934<0),-(Q910+Q922+Q934),IF(Q898<=0,0,-MIN(((Q910+Q934)/Q898)*((Q910+Q934)>0),(Q910+Q934))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI898<=0,AI910+AI922+AI934<0),-(AI910+AI922+AI934),IF(AI898<=0,0,-MIN(((AI910+AI934)/AI898)*((AI910+AI934)>0),(AI910+AI934))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":947},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q899<=0,Q911+Q923+Q935<0),-(Q911+Q923+Q935),IF(Q899<=0,0,-MIN(((Q911+Q935)/Q899)*((Q911+Q935)>0),(Q911+Q935))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI899<=0,AI911+AI923+AI935<0),-(AI911+AI923+AI935),IF(AI899<=0,0,-MIN(((AI911+AI935)/AI899)*((AI911+AI935)>0),(AI911+AI935))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q900<=0,Q912+Q924+Q936<0),-(Q912+Q924+Q936),IF(Q900<=0,0,-MIN(((Q912+Q936)/Q900)*((Q912+Q936)>0),(Q912+Q936))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI900<=0,AI912+AI924+AI936<0),-(AI912+AI924+AI936),IF(AI900<=0,0,-MIN(((AI912+AI936)/AI900)*((AI912+AI936)>0),(AI912+AI936))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI901<=0,AI913+AI925+AI937<0),-(AI913+AI925+AI937),IF(AI901<=0,0,-MIN(((AI913+AI937)/AI901)*((AI913+AI937)>0),(AI913+AI937))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q914<0,-Q914,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD914<0,-AD914,0)","v":0},0,0,0,0,{"$f":"IF(AI914<0,-AI914,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q903<=0,Q915+Q927+Q939<0),-(Q915+Q927+Q939),IF(Q903<=0,0,-MIN(((Q915+Q939)/Q903)*((Q915+Q939)>0),(Q915+Q939))))","v":0},0,0,{"$f":"IF(AND(T903<=0,T915+T927+T939<0),-(T915+T927+T939),IF(T903<=0,0,-MIN(((T915+T939)/T903)*((T915+T939)>0),(T915+T939))))","v":0},{"$f":"IF(AND(U903<=0,U915+U927+U939<0),-(U915+U927+U939),IF(U903<=0,0,-MIN(((U915+U939)/U903)*((U915+U939)>0),(U915+U939))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD903<=0,AD915+AD927+AD939<0),-(AD915+AD927+AD939),IF(AD903<=0,0,-MIN(((AD915+AD939)/AD903)*((AD915+AD939)>0),(AD915+AD939))))","v":0},0,0,0,0,{"$f":"IF(AND(AI903<=0,AI915+AI927+AI939<0),-(AI915+AI927+AI939),IF(AI903<=0,0,-MIN(((AI915+AI939)/AI903)*((AI915+AI939)>0),(AI915+AI939))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q942:Q951)","v":-0.17157967099999999},{"$f":"SUM(R942:R951)","v":-0.17157967099999999},{"$f":"SUM(S942:S951)","v":-0.17157967100000004},{"$f":"SUM(T942:T951)","v":-0.17042458863971049},{"$f":"SUM(U942:U951)","v":-0.16722272829976764},{"$f":"SUM(V942:V951)","v":-0.15394434059877748},{"$f":"SUM(W942:W951)","v":-0.14934437894426339},{"$f":"SUM(X942:X951)","v":-0.14507893489521784},{"$f":"SUM(Y942:Y951)","v":-0.14507893489521784},{"$f":"SUM(Z942:Z951)","v":-0.14507893489521784},{"$f":"SUM(AA942:AA951)","v":-0.14507893489521784},{"$f":"SUM(AB942:AB951)","v":-0.14507893489521784},{"$f":"SUM(AC942:AC951)","v":-0.14507893489521784},-0.14507893489521784,-0.14507893489521784,-0.14507893489521781,-0.14507893489521781,{"$f":"SUM(AH942:AH951)","v":-0.14507893489521778},-0.14507893489521778,-0.14507893489521778,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P906+P918+P930+P942","v":1.1463871999999999},1.08906784,1.0317484800000001,0.97442912000000004,0.91710976,0.85979039999999995,0.80247103999999991,0.74515167999999987,0.68783231999999983,0.6305129599999999,0.57319359999999986,0.51587423999999982,0.45855487999999983,0.40123551999999985,{"$f":"AD906+AD918+AD930+AD942","v":0.34391615999999986},0.28659679999999987,0.22927743999999989,0.1719580799999999,0.11463871999999994,{"$f":"AI906+AI918+AI930+AI942","v":5.7319359999999972E-2},0,0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P907+P919+P931+P943","v":0.13571847999999997},0.12893255599999998,0.12214663199999998,0.11536070799999998,0.10857478399999998,0.10178885999999998,9.5002935999999982E-2,8.8217011999999984E-2,8.1431087999999985E-2,7.4645163999999986E-2,6.7859239999999987E-2,6.1073315999999989E-2,5.428739199999999E-2,4.7501467999999991E-2,{"$f":"AD907+AD919+AD931+AD943","v":4.0715543999999992E-2},3.3929619999999994E-2,2.7143695999999995E-2,2.0357771999999996E-2,1.3571847999999997E-2,{"$f":"AI907+AI919+AI931+AI943","v":6.7859239999999987E-3},0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P908+P920+P932+P944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD908+AD920+AD932+AD944","v":0},0,0,0,0,{"$f":"AI908+AI920+AI932+AI944","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P909+P921+P933+P945","v":2.1494877400000001},2.0420133530000002,1.9345389660000003,1.8270645790000002,1.7011088742353679,1.5467616644965148,1.2577467923828849,1.1081082342754243,0.97168381074261412,0.89071015984739632,0.80973650895217841,0.72876285805696062,0.64778920716174282,0.56681555626652491,{"$f":"AD909+AD921+AD933+AD945","v":0.48584190537130706},0.40486825447608921,0.32389460358087135,0.2429209526856535,0.16194730179043565,{"$f":"AI909+AI921+AI933+AI945","v":8.0973650895217825E-2},0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910+P922+P934+P946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI910+AI922+AI934+AI946","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P911+P923+P935+P947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI911+AI923+AI935+AI947","v":0},0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P912+P924+P936+P948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI912+AI924+AI936+AI948","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI913+AI925+AI937+AI949","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P914+P926+P938+P950","v":1.7943514},1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,1.7943514,{"$f":"AD914+AD926+AD938+AD950","v":1.7943514},1.7943514,1.7943514,1.7943514,1.7943514,{"$f":"AI914+AI926+AI938+AI950","v":1.7943514},1.7943514,1.7943514,1.7943514,1.7943514]
[{"$f":"ROW()","v":963},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P915+P927+P939+P951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD915+AD927+AD939+AD951","v":0},0,0,0,0,{"$f":"AI915+AI927+AI939+AI951","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P954:P963)","v":5.2259448200000005},{"$f":"SUM(Q954:Q963)","v":5.0543651490000006},{"$f":"SUM(R954:R963)","v":4.8827854780000006},{"$f":"SUM(S954:S963)","v":4.7112058070000007},{"$f":"SUM(T954:T963)","v":4.521144818235368},{"$f":"SUM(U954:U963)","v":4.3026923244965145},{"$f":"SUM(V954:V963)","v":3.9495721683828848},{"$f":"SUM(W954:W963)","v":3.7358283262754242},{"$f":"SUM(X954:X963)","v":3.5352986187426141},{"$f":"SUM(Y954:Y963)","v":3.3902196838473961},{"$f":"SUM(Z954:Z963)","v":3.2451407489521782},{"$f":"SUM(AA954:AA963)","v":3.1000618140569607},{"$f":"SUM(AB954:AB963)","v":2.9549828791617427},{"$f":"SUM(AC954:AC963)","v":2.8099039442665248},2.6648250093713068,2.5197460744760889,2.3746671395808714,2.2295882046856534,{"$f":"SUM(AH954:AH963)","v":2.0845092697904355},1.9394303348952178,1.7943514,1.7943514,1.7943514,1.7943514]
[{"$f":"ROW()","v":965},"Over Depreciation"]
[{"$f":"ROW()","v":966},null,"Pipeline"]
[{"$f":"ROW()","v":967},null,"Compression"]
[{"$f":"ROW()","v":968},null,"Metering"]
[{"$f":"ROW()","v":969},null,"Other Depreciable"]
[{"$f":"ROW()","v":970},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":971},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":972},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":973},null,"Building"]
[{"$f":"ROW()","v":974},null,"Non-Depreciable"]
[{"$f":"ROW()","v":975},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":976},null,"Total"]
[{"$f":"ROW()","v":977}]
["2008 Capex"]
[{"$f":"ROW()","v":979},"Life"]
[{"$f":"ROW()","v":980},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,R980-1)","v":19},{"$f":"MAX(0,S980-1)","v":18},{"$f":"MAX(0,T980-1)","v":17},{"$f":"MAX(0,U980-1)","v":16},{"$f":"MAX(0,V980-1)","v":15},{"$f":"MAX(0,W980-1)","v":14},{"$f":"MAX(0,X980-1)","v":13},{"$f":"MAX(0,Y980-1)","v":12},{"$f":"MAX(0,Z980-1)","v":11},{"$f":"MAX(0,AA980-1)","v":10},{"$f":"MAX(0,AB980-1)","v":9},{"$f":"MAX(0,AC980-1)","v":8},{"$f":"MAX(0,AD980-1)","v":7},{"$f":"MAX(0,AE980-1)","v":6},{"$f":"MAX(0,AF980-1)","v":5},{"$f":"MAX(0,AG980-1)","v":4},{"$f":"MAX(0,AH980-1)","v":3},{"$f":"MAX(0,AI980-1)","v":2},{"$f":"MAX(0,AJ980-1)","v":1},{"$f":"MAX(0,AK980-1)","v":0},{"$f":"MAX(0,AL980-1)","v":0}]
[{"$f":"ROW()","v":981},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":982},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":983},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":984},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":988},null,"Non-Depreciable"]
[{"$f":"ROW()","v":989},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,R989-1)","v":4},{"$f":"MAX(0,S989-1)","v":3},{"$f":"MAX(0,T989-1)","v":2},{"$f":"MAX(0,U989-1)","v":1},{"$f":"MAX(0,V989-1)","v":0},{"$f":"MAX(0,W989-1)","v":0},{"$f":"MAX(0,X989-1)","v":0},{"$f":"MAX(0,Y989-1)","v":0},{"$f":"MAX(0,Z989-1)","v":0},{"$f":"MAX(0,AA989-1)","v":0},{"$f":"MAX(0,AB989-1)","v":0},{"$f":"MAX(0,AC989-1)","v":0},{"$f":"MAX(0,AD989-1)","v":0},{"$f":"MAX(0,AE989-1)","v":0},{"$f":"MAX(0,AF989-1)","v":0},{"$f":"MAX(0,AG989-1)","v":0},{"$f":"MAX(0,AH989-1)","v":0},{"$f":"MAX(0,AI989-1)","v":0},{"$f":"MAX(0,AJ989-1)","v":0},{"$f":"MAX(0,AK989-1)","v":0},{"$f":"MAX(0,AL989-1)","v":0}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":991},"Opening Value"]
[{"$f":"ROW()","v":992},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1040","v":0},493.54175513999996,468.86466738299998,444.187579626,{"$f":"T1040","v":419.51049186900002},394.83340411200004,370.15631635500006,345.47922859800008,320.8021408410001,296.12505308400011,271.44796532700013,246.77087757000012,222.09378981300011,{"$f":"AC1040","v":197.4167020560001},172.7396142990001,148.06252654200009,123.38543878500008,98.708351028000067,{"$f":"AH1040","v":74.031263271000057},{"$f":"AI1040","v":49.354175514000033},{"$f":"AJ1040","v":24.677087757000017},{"$f":"AK1040","v":0},{"$f":"AL1040","v":0}]
[{"$f":"ROW()","v":993},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,0,126.82707395999998,120.48572026199997,114.14436656399997,{"$f":"T1041","v":107.80301286599997},101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,44.389475885999985,38.048122187999986,31.706768489999988,25.365414791999989,19.02406109399999,12.682707395999994,6.3413536979999972,0,0]
[{"$f":"ROW()","v":994},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"T1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.6331739800000005,5.3515152810000002,5.0698565819999999,{"$f":"T1043","v":4.6333214301504686},4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,1.5759656445526793,1.350827695330868,1.1256897461090567,0.9005517968872454,0.67541384766543411,0.4502758984436227,0.22513794922181135,0,0]
[{"$f":"ROW()","v":996},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1044","v":0},{"$f":"Q1044","v":0},{"$f":"R1044","v":0},{"$f":"S1044","v":0},{"$f":"T1044","v":0},{"$f":"U1044","v":0},{"$f":"V1044","v":0},{"$f":"W1044","v":0},{"$f":"X1044","v":0},{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},{"$f":"AB1044","v":0},{"$f":"AC1044","v":0},{"$f":"AD1044","v":0},{"$f":"AE1044","v":0},{"$f":"AF1044","v":0},{"$f":"AG1044","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":997},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1047","v":0},{"$f":"Q1047","v":0},{"$f":"R1047","v":0},{"$f":"S1047","v":0},{"$f":"T1047","v":0},{"$f":"U1047","v":0},{"$f":"V1047","v":0},{"$f":"W1047","v":0},{"$f":"X1047","v":0},{"$f":"Y1047","v":0},{"$f":"Z1047","v":0},{"$f":"AA1047","v":0},{"$f":"AB1047","v":0},{"$f":"AC1047","v":0},{"$f":"AD1047","v":0},{"$f":"AE1047","v":0},{"$f":"AF1047","v":0},{"$f":"AG1047","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1048","v":0},1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,{"$f":"AC1048","v":1.4154523299999999},{"$f":"AD1048","v":1.4154523299999999},{"$f":"AE1048","v":1.4154523299999999},{"$f":"AF1048","v":1.4154523299999999},{"$f":"AG1048","v":1.4154523299999999},1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999]
[{"$f":"ROW()","v":1001},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1049","v":0},{"$f":"Q1049","v":0},{"$f":"R1049","v":0},{"$f":"S1049","v":0},{"$f":"T1049","v":0},{"$f":"U1049","v":0},{"$f":"V1049","v":0},{"$f":"W1049","v":0},{"$f":"X1049","v":0},{"$f":"Y1049","v":0},{"$f":"Z1049","v":0},{"$f":"AA1049","v":0},{"$f":"AB1049","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1002},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q992:Q1001)","v":0},{"$f":"SUM(R992:R1001)","v":627.41745541},{"$f":"SUM(S992:S1001)","v":596.117355256},{"$f":"SUM(T992:T1001)","v":564.81725510199988},{"$f":"SUM(U992:U1001)","v":533.36227849515046},{"$f":"SUM(V992:V1001)","v":501.93669114258677},{"$f":"SUM(W992:W1001)","v":470.59416899267302},{"$f":"SUM(X992:X1001)","v":439.21050006206031},{"$f":"SUM(Y992:Y1001)","v":407.58198458488363},{"$f":"SUM(Z992:Z1001)","v":376.33840518066182},{"$f":"SUM(AA992:AA1001)","v":345.09482577644002},{"$f":"SUM(AB992:AB1001)","v":313.85124637221821},{"$f":"SUM(AC992:AC1001)","v":282.60766696799635},251.36408756377458,220.12050815955274,188.87692875533094,157.63334935110913,{"$f":"SUM(AH992:AH1001)","v":126.3897699468873},95.146190542665479,63.902611138443653,32.659031734221827,1.4154523299999999,1.4154523299999999]
[{"$f":"ROW()","v":1003},"Capex"]
[{"$f":"ROW()","v":1004},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$229","v":493.54175513999996}]
[{"$f":"ROW()","v":1005},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$230","v":126.82707395999998}]
[{"$f":"ROW()","v":1006},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$231","v":0}]
[{"$f":"ROW()","v":1007},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$232","v":5.6331739800000005}]
[{"$f":"ROW()","v":1008},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$233","v":0}]
[{"$f":"ROW()","v":1009},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$234","v":0}]
[{"$f":"ROW()","v":1010},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$235","v":0}]
[{"$f":"ROW()","v":1011},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$236","v":0}]
[{"$f":"ROW()","v":1012},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$237","v":1.4154523299999999}]
[{"$f":"ROW()","v":1013},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$238","v":0}]
[{"$f":"ROW()","v":1014},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1004:Q1013)","v":627.41745541}]
[{"$f":"ROW()","v":1015},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1016},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1447","v":0},{"$f":"-Inputs!U1447","v":0},{"$f":"-Inputs!V1447","v":0},{"$f":"-Inputs!W1447","v":0},{"$f":"-Inputs!X1447","v":0}]
[{"$f":"ROW()","v":1017},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1448","v":0},{"$f":"-Inputs!U1448","v":0},{"$f":"-Inputs!V1448","v":0},{"$f":"-Inputs!W1448","v":0},{"$f":"-Inputs!X1448","v":0}]
[{"$f":"ROW()","v":1018},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1449","v":0},{"$f":"-Inputs!U1449","v":0},{"$f":"-Inputs!V1449","v":0},{"$f":"-Inputs!W1449","v":0},{"$f":"-Inputs!X1449","v":0}]
[{"$f":"ROW()","v":1019},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1450","v":-0.16398683242891568},{"$f":"-Inputs!U1450","v":-0.14300992677702398},{"$f":"-Inputs!V1450","v":-6.3941039068884764E-2},{"$f":"-Inputs!W1450","v":-0.112594092608478},{"$f":"-Inputs!X1450","v":-0.38493607295487864}]
[{"$f":"ROW()","v":1020},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1451","v":0},{"$f":"-Inputs!U1451","v":0},{"$f":"-Inputs!V1451","v":0},{"$f":"-Inputs!W1451","v":0},{"$f":"-Inputs!X1451","v":0}]
[{"$f":"ROW()","v":1021},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1452","v":0},{"$f":"-Inputs!U1452","v":0},{"$f":"-Inputs!V1452","v":0},{"$f":"-Inputs!W1452","v":0},{"$f":"-Inputs!X1452","v":0}]
[{"$f":"ROW()","v":1022},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1453","v":0},{"$f":"-Inputs!U1453","v":0},{"$f":"-Inputs!V1453","v":0},{"$f":"-Inputs!W1453","v":0},{"$f":"-Inputs!X1453","v":0}]
[{"$f":"ROW()","v":1023},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1454","v":0},{"$f":"-Inputs!U1454","v":0},{"$f":"-Inputs!V1454","v":0},{"$f":"-Inputs!W1454","v":0},{"$f":"-Inputs!X1454","v":0}]
[{"$f":"ROW()","v":1024},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1455","v":0},{"$f":"-Inputs!U1455","v":0},{"$f":"-Inputs!V1455","v":0},{"$f":"-Inputs!W1455","v":0},{"$f":"-Inputs!X1455","v":0}]
[{"$f":"ROW()","v":1025},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1026},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1016:R1025)","v":0},{"$f":"SUM(S1016:S1025)","v":0},{"$f":"SUM(T1016:T1025)","v":-0.16398683242891568},{"$f":"SUM(U1016:U1025)","v":-0.14300992677702398},{"$f":"SUM(V1016:V1025)","v":-6.3941039068884764E-2},{"$f":"SUM(W1016:W1025)","v":-0.112594092608478},{"$f":"SUM(X1016:X1025)","v":-0.38493607295487864},{"$f":"SUM(Y1016:Y1025)","v":0},{"$f":"SUM(Z1016:Z1025)","v":0},{"$f":"SUM(AA1016:AA1025)","v":0},{"$f":"SUM(AB1016:AB1025)","v":0},{"$f":"SUM(AC1016:AC1025)","v":0},0,0,0,0,{"$f":"SUM(AH1016:AH1025)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Depreciation"]
[{"$f":"ROW()","v":1028},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R980<=0,R992+R1004+R1016<0),-(R992+R1004+R1016),IF(R980<=0,0,-MIN(((R992+R1016)/R980)*((R992+R1016)>0),(R992+R1016))))","v":-24.677087756999999},-24.677087756999999,-24.677087756999999,-24.677087757000002,-24.677087757000002,-24.677087757000002,-24.677087757000006,-24.677087757000006,-24.67708775700001,-24.677087757000013,-24.677087757000013,-24.677087757000013,{"$f":"IF(AND(AD980<=0,AD992+AD1004+AD1016<0),-(AD992+AD1004+AD1016),IF(AD980<=0,0,-MIN(((AD992+AD1016)/AD980)*((AD992+AD1016)>0),(AD992+AD1016))))","v":-24.677087757000013},-24.677087757000013,-24.677087757000013,-24.677087757000017,-24.677087757000017,{"$f":"IF(AND(AI980<=0,AI992+AI1004+AI1016<0),-(AI992+AI1004+AI1016),IF(AI980<=0,0,-MIN(((AI992+AI1016)/AI980)*((AI992+AI1016)>0),(AI992+AI1016))))","v":-24.67708775700002},-24.677087757000017,-24.677087757000017,0,0]
[{"$f":"ROW()","v":1029},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R981<=0,R993+R1005+R1017<0),-(R993+R1005+R1017),IF(R981<=0,0,-MIN(((R993+R1017)/R981)*((R993+R1017)>0),(R993+R1017))))","v":-6.3413536979999989},-6.3413536979999989,-6.341353697999998,-6.3413536979999989,-6.3413536979999989,-6.341353697999998,-6.3413536979999989,-6.3413536979999998,-6.3413536979999989,-6.341353697999998,-6.341353697999998,-6.341353697999998,{"$f":"IF(AND(AD981<=0,AD993+AD1005+AD1017<0),-(AD993+AD1005+AD1017),IF(AD981<=0,0,-MIN(((AD993+AD1017)/AD981)*((AD993+AD1017)>0),(AD993+AD1017))))","v":-6.341353697999998},-6.341353697999998,-6.341353697999998,-6.3413536979999972,-6.3413536979999972,{"$f":"IF(AND(AI981<=0,AI993+AI1005+AI1017<0),-(AI993+AI1005+AI1017),IF(AI981<=0,0,-MIN(((AI993+AI1017)/AI981)*((AI993+AI1017)>0),(AI993+AI1017))))","v":-6.3413536979999963},-6.3413536979999972,-6.3413536979999972,0,0]
[{"$f":"ROW()","v":1030},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R982<=0,R994+R1006+R1018<0),-(R994+R1006+R1018),IF(R982<=0,0,-MIN(((R994+R1018)/R982)*((R994+R1018)>0),(R994+R1018))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD982<=0,AD994+AD1006+AD1018<0),-(AD994+AD1006+AD1018),IF(AD982<=0,0,-MIN(((AD994+AD1018)/AD982)*((AD994+AD1018)>0),(AD994+AD1018))))","v":0},0,0,0,0,{"$f":"IF(AND(AI982<=0,AI994+AI1006+AI1018<0),-(AI994+AI1006+AI1018),IF(AI982<=0,0,-MIN(((AI994+AI1018)/AI982)*((AI994+AI1018)>0),(AI994+AI1018))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R983<=0,R995+R1007+R1019<0),-(R995+R1007+R1019),IF(R983<=0,0,-MIN(((R995+R1019)/R983)*((R995+R1019)>0),(R995+R1019))))","v":-0.28165869900000001},-0.28165869900000001,{"$f":"IF(AND(T983<=0,T995+T1007+T1019<0),-(T995+T1007+T1019),IF(T983<=0,0,-MIN(((T995+T1019)/T983)*((T995+T1019)>0),(T995+T1019))))","v":-0.2725483194206158},{"$f":"IF(AND(U983<=0,U995+U1007+U1019<0),-(U995+U1007+U1019),IF(U983<=0,0,-MIN(((U995+U1019)/U983)*((U995+U1019)>0),(U995+U1019))))","v":-0.26413597078667322},-0.26013965584486792,-0.25263338300430271,-0.22513794922181138,-0.22513794922181138,-0.22513794922181138,-0.22513794922181135,-0.22513794922181135,-0.22513794922181132,{"$f":"IF(AND(AD983<=0,AD995+AD1007+AD1019<0),-(AD995+AD1007+AD1019),IF(AD983<=0,0,-MIN(((AD995+AD1019)/AD983)*((AD995+AD1019)>0),(AD995+AD1019))))","v":-0.22513794922181132},-0.22513794922181132,-0.22513794922181132,-0.22513794922181135,-0.22513794922181135,{"$f":"IF(AND(AI983<=0,AI995+AI1007+AI1019<0),-(AI995+AI1007+AI1019),IF(AI983<=0,0,-MIN(((AI995+AI1019)/AI983)*((AI995+AI1019)>0),(AI995+AI1019))))","v":-0.22513794922181138},-0.22513794922181135,-0.22513794922181135,0,0]
[{"$f":"ROW()","v":1032},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R984<=0,R996+R1008+R1020<0),-(R996+R1008+R1020),IF(R984<=0,0,-MIN(((R996+R1020)/R984)*((R996+R1020)>0),(R996+R1020))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI984<=0,AI996+AI1008+AI1020<0),-(AI996+AI1008+AI1020),IF(AI984<=0,0,-MIN(((AI996+AI1020)/AI984)*((AI996+AI1020)>0),(AI996+AI1020))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R985<=0,R997+R1009+R1021<0),-(R997+R1009+R1021),IF(R985<=0,0,-MIN(((R997+R1021)/R985)*((R997+R1021)>0),(R997+R1021))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI985<=0,AI997+AI1009+AI1021<0),-(AI997+AI1009+AI1021),IF(AI985<=0,0,-MIN(((AI997+AI1021)/AI985)*((AI997+AI1021)>0),(AI997+AI1021))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1034},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R986<=0,R998+R1010+R1022<0),-(R998+R1010+R1022),IF(R986<=0,0,-MIN(((R998+R1022)/R986)*((R998+R1022)>0),(R998+R1022))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI986<=0,AI998+AI1010+AI1022<0),-(AI998+AI1010+AI1022),IF(AI986<=0,0,-MIN(((AI998+AI1022)/AI986)*((AI998+AI1022)>0),(AI998+AI1022))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1035},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI987<=0,AI999+AI1011+AI1023<0),-(AI999+AI1011+AI1023),IF(AI987<=0,0,-MIN(((AI999+AI1023)/AI987)*((AI999+AI1023)>0),(AI999+AI1023))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1036},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R1000<0,-R1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1000<0,-AD1000,0)","v":0},0,0,0,0,{"$f":"IF(AI1000<0,-AI1000,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R989<=0,R1001+R1013+R1025<0),-(R1001+R1013+R1025),IF(R989<=0,0,-MIN(((R1001+R1025)/R989)*((R1001+R1025)>0),(R1001+R1025))))","v":0},0,{"$f":"IF(AND(T989<=0,T1001+T1013+T1025<0),-(T1001+T1013+T1025),IF(T989<=0,0,-MIN(((T1001+T1025)/T989)*((T1001+T1025)>0),(T1001+T1025))))","v":0},{"$f":"IF(AND(U989<=0,U1001+U1013+U1025<0),-(U1001+U1013+U1025),IF(U989<=0,0,-MIN(((U1001+U1025)/U989)*((U1001+U1025)>0),(U1001+U1025))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD989<=0,AD1001+AD1013+AD1025<0),-(AD1001+AD1013+AD1025),IF(AD989<=0,0,-MIN(((AD1001+AD1025)/AD989)*((AD1001+AD1025)>0),(AD1001+AD1025))))","v":0},0,0,0,0,{"$f":"IF(AND(AI989<=0,AI1001+AI1013+AI1025<0),-(AI1001+AI1013+AI1025),IF(AI989<=0,0,-MIN(((AI1001+AI1025)/AI989)*((AI1001+AI1025)>0),(AI1001+AI1025))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1028:R1037)","v":-31.300100153999999},{"$f":"SUM(S1028:S1037)","v":-31.300100153999999},{"$f":"SUM(T1028:T1037)","v":-31.290989774420613},{"$f":"SUM(U1028:U1037)","v":-31.282577425786673},{"$f":"SUM(V1028:V1037)","v":-31.278581110844868},{"$f":"SUM(W1028:W1037)","v":-31.271074838004303},{"$f":"SUM(X1028:X1037)","v":-31.243579404221816},{"$f":"SUM(Y1028:Y1037)","v":-31.243579404221816},{"$f":"SUM(Z1028:Z1037)","v":-31.243579404221819},{"$f":"SUM(AA1028:AA1037)","v":-31.243579404221823},{"$f":"SUM(AB1028:AB1037)","v":-31.243579404221823},{"$f":"SUM(AC1028:AC1037)","v":-31.243579404221823},-31.243579404221823,-31.243579404221823,-31.243579404221823,-31.243579404221826,{"$f":"SUM(AH1028:AH1037)","v":-31.243579404221826},-31.243579404221826,-31.243579404221826,-31.243579404221826,0,0]
[{"$f":"ROW()","v":1039},"Closing Value"]
[{"$f":"ROW()","v":1040},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q992+Q1004+Q1016+Q1028","v":493.54175513999996},468.86466738299998,444.187579626,419.51049186900002,394.83340411200004,370.15631635500006,345.47922859800008,320.8021408410001,296.12505308400011,271.44796532700013,246.77087757000012,222.09378981300011,197.4167020560001,{"$f":"AD992+AD1004+AD1016+AD1028","v":172.7396142990001},148.06252654200009,123.38543878500008,98.708351028000067,74.031263271000057,{"$f":"AI992+AI1004+AI1016+AI1028","v":49.354175514000033},24.677087757000017,0,0,0]
[{"$f":"ROW()","v":1041},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q993+Q1005+Q1017+Q1029","v":126.82707395999998},120.48572026199997,114.14436656399997,107.80301286599997,101.46165916799998,95.120305469999977,88.778951771999985,82.437598073999993,76.096244375999987,69.754890677999981,63.413536979999982,57.072183281999983,50.730829583999984,{"$f":"AD993+AD1005+AD1017+AD1029","v":44.389475885999985},38.048122187999986,31.706768489999988,25.365414791999989,19.02406109399999,{"$f":"AI993+AI1005+AI1017+AI1029","v":12.682707395999994},6.3413536979999972,0,0,0]
[{"$f":"ROW()","v":1042},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q994+Q1006+Q1018+Q1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD994+AD1006+AD1018+AD1030","v":0},0,0,0,0,{"$f":"AI994+AI1006+AI1018+AI1030","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q995+Q1007+Q1019+Q1031","v":5.6331739800000005},5.3515152810000002,5.0698565819999999,4.6333214301504686,4.2261755325867716,3.9020948376730189,3.5368673620602382,2.926793339883548,2.7016553906617364,2.4765174414399249,2.2513794922181134,2.0262415429963019,1.8011035937744906,{"$f":"AD995+AD1007+AD1019+AD1031","v":1.5759656445526793},1.350827695330868,1.1256897461090567,0.9005517968872454,0.67541384766543411,{"$f":"AI995+AI1007+AI1019+AI1031","v":0.4502758984436227},0.22513794922181135,0,0,0]
[{"$f":"ROW()","v":1044},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q996+Q1008+Q1020+Q1032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI996+AI1008+AI1020+AI1032","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q997+Q1009+Q1021+Q1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI997+AI1009+AI1021+AI1033","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q998+Q1010+Q1022+Q1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI998+AI1010+AI1022+AI1034","v":0},0,0,0,0]
[{"$f":"ROW()","v":1047},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI999+AI1011+AI1023+AI1035","v":0},0,0,0,0]
[{"$f":"ROW()","v":1048},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1000+Q1012+Q1024+Q1036","v":1.4154523299999999},1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,{"$f":"AD1000+AD1012+AD1024+AD1036","v":1.4154523299999999},1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999,{"$f":"AI1000+AI1012+AI1024+AI1036","v":1.4154523299999999},1.4154523299999999,1.4154523299999999,1.4154523299999999,1.4154523299999999]
[{"$f":"ROW()","v":1049},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1001+Q1013+Q1025+Q1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1001+AD1013+AD1025+AD1037","v":0},0,0,0,0,{"$f":"AI1001+AI1013+AI1025+AI1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1040:Q1049)","v":627.41745541},{"$f":"SUM(R1040:R1049)","v":596.117355256},{"$f":"SUM(S1040:S1049)","v":564.81725510199988},{"$f":"SUM(T1040:T1049)","v":533.36227849515046},{"$f":"SUM(U1040:U1049)","v":501.93669114258677},{"$f":"SUM(V1040:V1049)","v":470.59416899267302},{"$f":"SUM(W1040:W1049)","v":439.21050006206031},{"$f":"SUM(X1040:X1049)","v":407.58198458488363},{"$f":"SUM(Y1040:Y1049)","v":376.33840518066182},{"$f":"SUM(Z1040:Z1049)","v":345.09482577644002},{"$f":"SUM(AA1040:AA1049)","v":313.85124637221821},{"$f":"SUM(AB1040:AB1049)","v":282.60766696799635},{"$f":"SUM(AC1040:AC1049)","v":251.36408756377458},220.12050815955274,188.87692875533094,157.63334935110913,126.3897699468873,{"$f":"SUM(AH1040:AH1049)","v":95.146190542665479},63.902611138443653,32.659031734221827,1.4154523299999999,1.4154523299999999,1.4154523299999999]
[{"$f":"ROW()","v":1051},"Over Depreciation"]
[{"$f":"ROW()","v":1052},null,"Pipeline"]
[{"$f":"ROW()","v":1053},null,"Compression"]
[{"$f":"ROW()","v":1054},null,"Metering"]
[{"$f":"ROW()","v":1055},null,"Other Depreciable"]
[{"$f":"ROW()","v":1056},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1057},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1058},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1059},null,"Building"]
[{"$f":"ROW()","v":1060},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1061},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1062},null,"Total"]
[{"$f":"ROW()","v":1063}]
["2009 Capex"]
[{"$f":"ROW()","v":1065},"Life"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,S1066-1)","v":19},{"$f":"MAX(0,T1066-1)","v":18},{"$f":"MAX(0,U1066-1)","v":17},{"$f":"MAX(0,V1066-1)","v":16},{"$f":"MAX(0,W1066-1)","v":15},{"$f":"MAX(0,X1066-1)","v":14},{"$f":"MAX(0,Y1066-1)","v":13},{"$f":"MAX(0,Z1066-1)","v":12},{"$f":"MAX(0,AA1066-1)","v":11},{"$f":"MAX(0,AB1066-1)","v":10},{"$f":"MAX(0,AC1066-1)","v":9},{"$f":"MAX(0,AD1066-1)","v":8},{"$f":"MAX(0,AE1066-1)","v":7},{"$f":"MAX(0,AF1066-1)","v":6},{"$f":"MAX(0,AG1066-1)","v":5},{"$f":"MAX(0,AH1066-1)","v":4},{"$f":"MAX(0,AI1066-1)","v":3},{"$f":"MAX(0,AJ1066-1)","v":2},{"$f":"MAX(0,AK1066-1)","v":1},{"$f":"MAX(0,AL1066-1)","v":0}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1075},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,S1075-1)","v":4},{"$f":"MAX(0,T1075-1)","v":3},{"$f":"MAX(0,U1075-1)","v":2},{"$f":"MAX(0,V1075-1)","v":1},{"$f":"MAX(0,W1075-1)","v":0},{"$f":"MAX(0,X1075-1)","v":0},{"$f":"MAX(0,Y1075-1)","v":0},{"$f":"MAX(0,Z1075-1)","v":0},{"$f":"MAX(0,AA1075-1)","v":0},{"$f":"MAX(0,AB1075-1)","v":0},{"$f":"MAX(0,AC1075-1)","v":0},{"$f":"MAX(0,AD1075-1)","v":0},{"$f":"MAX(0,AE1075-1)","v":0},{"$f":"MAX(0,AF1075-1)","v":0},{"$f":"MAX(0,AG1075-1)","v":0},{"$f":"MAX(0,AH1075-1)","v":0},{"$f":"MAX(0,AI1075-1)","v":0},{"$f":"MAX(0,AJ1075-1)","v":0},{"$f":"MAX(0,AK1075-1)","v":0},{"$f":"MAX(0,AL1075-1)","v":0}]
[{"$f":"ROW()","v":1076}]
[{"$f":"ROW()","v":1077},"Opening Value"]
[{"$f":"ROW()","v":1078},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1126","v":0},0,0,{"$f":"T1126","v":0},0,0,0,0,0,0,0,0,{"$f":"AC1126","v":0},0,0,0,0,{"$f":"AH1126","v":0},{"$f":"AI1126","v":0},{"$f":"AJ1126","v":0},{"$f":"AK1126","v":0},{"$f":"AL1126","v":0}]
[{"$f":"ROW()","v":1079},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.6179759999999999E-2,7.1101109333333329E-2,{"$f":"T1128","v":6.6022458666666659E-2},6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,1.5235951999999997E-2,1.015730133333333E-2,5.0786506666666651E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.54429260000000013,0.51707797000000011,{"$f":"T1129","v":0.48986334000000009},0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,0.16721477831840192,0.14631293102860168,0.12541108373880144,0.1045092364490012,8.3607389159200962E-2,6.2705541869400722E-2,4.1803694579600481E-2,2.0901847289800241E-2,0]
[{"$f":"ROW()","v":1082},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1130","v":0},{"$f":"R1130","v":0},{"$f":"S1130","v":0},{"$f":"T1130","v":0},{"$f":"U1130","v":0},{"$f":"V1130","v":0},{"$f":"W1130","v":0},{"$f":"X1130","v":0},{"$f":"Y1130","v":0},{"$f":"Z1130","v":0},{"$f":"AA1130","v":0},{"$f":"AB1130","v":0},{"$f":"AC1130","v":0},{"$f":"AD1130","v":0},{"$f":"AE1130","v":0},{"$f":"AF1130","v":0},{"$f":"AG1130","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1133","v":0},{"$f":"R1133","v":0},{"$f":"S1133","v":0},{"$f":"T1133","v":0},{"$f":"U1133","v":0},{"$f":"V1133","v":0},{"$f":"W1133","v":0},{"$f":"X1133","v":0},{"$f":"Y1133","v":0},{"$f":"Z1133","v":0},{"$f":"AA1133","v":0},{"$f":"AB1133","v":0},{"$f":"AC1133","v":0},{"$f":"AD1133","v":0},{"$f":"AE1133","v":0},{"$f":"AF1133","v":0},{"$f":"AG1133","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1134","v":0},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AC1134","v":0.66129320999999996},{"$f":"AD1134","v":0.66129320999999996},{"$f":"AE1134","v":0.66129320999999996},{"$f":"AF1134","v":0.66129320999999996},{"$f":"AG1134","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":1087},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1135","v":0},{"$f":"R1135","v":0},{"$f":"S1135","v":0},{"$f":"T1135","v":0},{"$f":"U1135","v":0},{"$f":"V1135","v":0},{"$f":"W1135","v":0},{"$f":"X1135","v":0},{"$f":"Y1135","v":0},{"$f":"Z1135","v":0},{"$f":"AA1135","v":0},{"$f":"AB1135","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1088},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1078:R1087)","v":0},{"$f":"SUM(S1078:S1087)","v":1.2817655700000001},{"$f":"SUM(T1078:T1087)","v":1.2494722893333334},{"$f":"SUM(U1078:U1087)","v":1.2171790086666667},{"$f":"SUM(V1078:V1087)","v":1.184885728},{"$f":"SUM(W1078:W1087)","v":1.0737558957985402},{"$f":"SUM(X1078:X1087)","v":1.0463898996027983},{"$f":"SUM(Y1078:Y1087)","v":0.99962692805720332},{"$f":"SUM(Z1078:Z1087)","v":0.97364643010073648},{"$f":"SUM(AA1078:AA1087)","v":0.94766593214426953},{"$f":"SUM(AB1078:AB1087)","v":0.92168543418780269},{"$f":"SUM(AC1078:AC1087)","v":0.89570493623133574},0.86972443827486878,0.84374394031840194,0.81776344236193499,0.79178294440546804,{"$f":"SUM(AH1078:AH1087)","v":0.7658024464490012},0.74490059915920093,0.72399875186940066,0.7030969045796005,0.68219505728980023,0.66129320999999996]
[{"$f":"ROW()","v":1089},"Capex"]
[{"$f":"ROW()","v":1090},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$229","v":0}]
[{"$f":"ROW()","v":1091},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$230","v":0}]
[{"$f":"ROW()","v":1092},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$231","v":7.6179759999999999E-2}]
[{"$f":"ROW()","v":1093},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$232","v":0.54429260000000013}]
[{"$f":"ROW()","v":1094},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$233","v":0}]
[{"$f":"ROW()","v":1095},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$234","v":0}]
[{"$f":"ROW()","v":1096},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$235","v":0}]
[{"$f":"ROW()","v":1097},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$236","v":0}]
[{"$f":"ROW()","v":1098},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$237","v":0.66129320999999996}]
[{"$f":"ROW()","v":1099},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$238","v":0}]
[{"$f":"ROW()","v":1100},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1090:R1099)","v":1.2817655700000001}]
[{"$f":"ROW()","v":1101},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1102},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1459","v":0},{"$f":"-Inputs!U1459","v":0},{"$f":"-Inputs!V1459","v":0},{"$f":"-Inputs!W1459","v":0},{"$f":"-Inputs!X1459","v":0}]
[{"$f":"ROW()","v":1103},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1460","v":0},{"$f":"-Inputs!U1460","v":0},{"$f":"-Inputs!V1460","v":0},{"$f":"-Inputs!W1460","v":0},{"$f":"-Inputs!X1460","v":0}]
[{"$f":"ROW()","v":1104},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1461","v":0},{"$f":"-Inputs!U1461","v":0},{"$f":"-Inputs!V1461","v":0},{"$f":"-Inputs!W1461","v":0},{"$f":"-Inputs!X1461","v":0}]
[{"$f":"ROW()","v":1105},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1462","v":0},{"$f":"-Inputs!U1462","v":0},{"$f":"-Inputs!V1462","v":-8.3763836005717629E-2},{"$f":"-Inputs!W1462","v":0},{"$f":"-Inputs!X1462","v":-2.0782473589127964E-2}]
[{"$f":"ROW()","v":1106},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1463","v":0},{"$f":"-Inputs!U1463","v":0},{"$f":"-Inputs!V1463","v":0},{"$f":"-Inputs!W1463","v":0},{"$f":"-Inputs!X1463","v":0}]
[{"$f":"ROW()","v":1107},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1464","v":0},{"$f":"-Inputs!U1464","v":0},{"$f":"-Inputs!V1464","v":0},{"$f":"-Inputs!W1464","v":0},{"$f":"-Inputs!X1464","v":0}]
[{"$f":"ROW()","v":1108},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1465","v":0},{"$f":"-Inputs!U1465","v":0},{"$f":"-Inputs!V1465","v":0},{"$f":"-Inputs!W1465","v":0},{"$f":"-Inputs!X1465","v":0}]
[{"$f":"ROW()","v":1109},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1466","v":0},{"$f":"-Inputs!U1466","v":0},{"$f":"-Inputs!V1466","v":0},{"$f":"-Inputs!W1466","v":0},{"$f":"-Inputs!X1466","v":0}]
[{"$f":"ROW()","v":1110},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1467","v":0},{"$f":"-Inputs!U1467","v":0},{"$f":"-Inputs!V1467","v":0},{"$f":"-Inputs!W1467","v":0},{"$f":"-Inputs!X1467","v":0}]
[{"$f":"ROW()","v":1111},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1112},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1102:S1111)","v":0},{"$f":"SUM(T1102:T1111)","v":0},{"$f":"SUM(U1102:U1111)","v":0},{"$f":"SUM(V1102:V1111)","v":-8.3763836005717629E-2},{"$f":"SUM(W1102:W1111)","v":0},{"$f":"SUM(X1102:X1111)","v":-2.0782473589127964E-2},{"$f":"SUM(Y1102:Y1111)","v":0},{"$f":"SUM(Z1102:Z1111)","v":0},{"$f":"SUM(AA1102:AA1111)","v":0},{"$f":"SUM(AB1102:AB1111)","v":0},{"$f":"SUM(AC1102:AC1111)","v":0},0,0,0,0,{"$f":"SUM(AH1102:AH1111)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1113},"Depreciation"]
[{"$f":"ROW()","v":1114},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1066<=0,S1078+S1090+S1102<0),-(S1078+S1090+S1102),IF(S1066<=0,0,-MIN(((S1078+S1102)/S1066)*((S1078+S1102)>0),(S1078+S1102))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1066<=0,AD1078+AD1090+AD1102<0),-(AD1078+AD1090+AD1102),IF(AD1066<=0,0,-MIN(((AD1078+AD1102)/AD1066)*((AD1078+AD1102)>0),(AD1078+AD1102))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1066<=0,AI1078+AI1090+AI1102<0),-(AI1078+AI1090+AI1102),IF(AI1066<=0,0,-MIN(((AI1078+AI1102)/AI1066)*((AI1078+AI1102)>0),(AI1078+AI1102))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1067<=0,S1079+S1091+S1103<0),-(S1079+S1091+S1103),IF(S1067<=0,0,-MIN(((S1079+S1103)/S1067)*((S1079+S1103)>0),(S1079+S1103))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1067<=0,AD1079+AD1091+AD1103<0),-(AD1079+AD1091+AD1103),IF(AD1067<=0,0,-MIN(((AD1079+AD1103)/AD1067)*((AD1079+AD1103)>0),(AD1079+AD1103))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1067<=0,AI1079+AI1091+AI1103<0),-(AI1079+AI1091+AI1103),IF(AI1067<=0,0,-MIN(((AI1079+AI1103)/AI1067)*((AI1079+AI1103)>0),(AI1079+AI1103))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1068<=0,S1080+S1092+S1104<0),-(S1080+S1092+S1104),IF(S1068<=0,0,-MIN(((S1080+S1104)/S1068)*((S1080+S1104)>0),(S1080+S1104))))","v":-5.0786506666666668E-3},-5.078650666666666E-3,-5.078650666666666E-3,-5.078650666666666E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.0786506666666668E-3,-5.0786506666666668E-3,-5.078650666666666E-3,-5.078650666666666E-3,-5.078650666666666E-3,{"$f":"IF(AND(AD1068<=0,AD1080+AD1092+AD1104<0),-(AD1080+AD1092+AD1104),IF(AD1068<=0,0,-MIN(((AD1080+AD1104)/AD1068)*((AD1080+AD1104)>0),(AD1080+AD1104))))","v":-5.078650666666666E-3},-5.078650666666666E-3,-5.0786506666666651E-3,-5.0786506666666651E-3,0,{"$f":"IF(AND(AI1068<=0,AI1080+AI1092+AI1104<0),-(AI1080+AI1092+AI1104),IF(AI1068<=0,0,-MIN(((AI1080+AI1104)/AI1068)*((AI1080+AI1104)>0),(AI1080+AI1104))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1117},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1069<=0,S1081+S1093+S1105<0),-(S1081+S1093+S1105),IF(S1069<=0,0,-MIN(((S1081+S1105)/S1069)*((S1081+S1105)>0),(S1081+S1105))))","v":-2.7214630000000007E-2},-2.7214630000000007E-2,{"$f":"IF(AND(U1069<=0,U1081+U1093+U1105<0),-(U1081+U1093+U1105),IF(U1069<=0,0,-MIN(((U1081+U1105)/U1069)*((U1081+U1105)>0),(U1081+U1105))))","v":-2.7214630000000004E-2},-2.2287345529075436E-2,-2.2287345529075436E-2,-2.0901847289800237E-2,-2.0901847289800241E-2,-2.0901847289800244E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,{"$f":"IF(AND(AD1069<=0,AD1081+AD1093+AD1105<0),-(AD1081+AD1093+AD1105),IF(AD1069<=0,0,-MIN(((AD1081+AD1105)/AD1069)*((AD1081+AD1105)>0),(AD1081+AD1105))))","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,{"$f":"IF(AND(AI1069<=0,AI1081+AI1093+AI1105<0),-(AI1081+AI1093+AI1105),IF(AI1069<=0,0,-MIN(((AI1081+AI1105)/AI1069)*((AI1081+AI1105)>0),(AI1081+AI1105))))","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,0]
[{"$f":"ROW()","v":1118},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1070<=0,U1082+U1094+U1106<0),-(U1082+U1094+U1106),IF(U1070<=0,0,-MIN(((U1082+U1106)/U1070)*((U1082+U1106)>0),(U1082+U1106))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1070<=0,AI1082+AI1094+AI1106<0),-(AI1082+AI1094+AI1106),IF(AI1070<=0,0,-MIN(((AI1082+AI1106)/AI1070)*((AI1082+AI1106)>0),(AI1082+AI1106))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1119},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1071<=0,U1083+U1095+U1107<0),-(U1083+U1095+U1107),IF(U1071<=0,0,-MIN(((U1083+U1107)/U1071)*((U1083+U1107)>0),(U1083+U1107))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1071<=0,AI1083+AI1095+AI1107<0),-(AI1083+AI1095+AI1107),IF(AI1071<=0,0,-MIN(((AI1083+AI1107)/AI1071)*((AI1083+AI1107)>0),(AI1083+AI1107))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1120},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(AND(U1072<=0,U1084+U1096+U1108<0),-(U1084+U1096+U1108),IF(U1072<=0,0,-MIN(((U1084+U1108)/U1072)*((U1084+U1108)>0),(U1084+U1108))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1072<=0,AI1084+AI1096+AI1108<0),-(AI1084+AI1096+AI1108),IF(AI1072<=0,0,-MIN(((AI1084+AI1108)/AI1072)*((AI1084+AI1108)>0),(AI1084+AI1108))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1121},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1073<=0,AI1085+AI1097+AI1109<0),-(AI1085+AI1097+AI1109),IF(AI1073<=0,0,-MIN(((AI1085+AI1109)/AI1073)*((AI1085+AI1109)>0),(AI1085+AI1109))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1122},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S1086<0,-S1086,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1086<0,-AD1086,0)","v":0},0,0,0,0,{"$f":"IF(AI1086<0,-AI1086,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(S1075<=0,S1087+S1099+S1111<0),-(S1087+S1099+S1111),IF(S1075<=0,0,-MIN(((S1087+S1111)/S1075)*((S1087+S1111)>0),(S1087+S1111))))","v":0},{"$f":"IF(AND(T1075<=0,T1087+T1099+T1111<0),-(T1087+T1099+T1111),IF(T1075<=0,0,-MIN(((T1087+T1111)/T1075)*((T1087+T1111)>0),(T1087+T1111))))","v":0},{"$f":"IF(AND(U1075<=0,U1087+U1099+U1111<0),-(U1087+U1099+U1111),IF(U1075<=0,0,-MIN(((U1087+U1111)/U1075)*((U1087+U1111)>0),(U1087+U1111))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1075<=0,AD1087+AD1099+AD1111<0),-(AD1087+AD1099+AD1111),IF(AD1075<=0,0,-MIN(((AD1087+AD1111)/AD1075)*((AD1087+AD1111)>0),(AD1087+AD1111))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1075<=0,AI1087+AI1099+AI1111<0),-(AI1087+AI1099+AI1111),IF(AI1075<=0,0,-MIN(((AI1087+AI1111)/AI1075)*((AI1087+AI1111)>0),(AI1087+AI1111))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1114:S1123)","v":-3.2293280666666674E-2},{"$f":"SUM(T1114:T1123)","v":-3.2293280666666674E-2},{"$f":"SUM(U1114:U1123)","v":-3.2293280666666667E-2},{"$f":"SUM(V1114:V1123)","v":-2.7365996195742103E-2},{"$f":"SUM(W1114:W1123)","v":-2.7365996195742103E-2},{"$f":"SUM(X1114:X1123)","v":-2.5980497956466904E-2},{"$f":"SUM(Y1114:Y1123)","v":-2.5980497956466907E-2},{"$f":"SUM(Z1114:Z1123)","v":-2.5980497956466911E-2},{"$f":"SUM(AA1114:AA1123)","v":-2.5980497956466907E-2},{"$f":"SUM(AB1114:AB1123)","v":-2.5980497956466907E-2},{"$f":"SUM(AC1114:AC1123)","v":-2.5980497956466907E-2},-2.5980497956466907E-2,-2.5980497956466907E-2,-2.5980497956466904E-2,-2.5980497956466904E-2,{"$f":"SUM(AH1114:AH1123)","v":-2.0901847289800241E-2},-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,-2.0901847289800241E-2,0]
[{"$f":"ROW()","v":1125},"Closing Value"]
[{"$f":"ROW()","v":1126},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1078+R1090+R1102+R1114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1078+AD1090+AD1102+AD1114","v":0},0,0,0,0,{"$f":"AI1078+AI1090+AI1102+AI1114","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1079+R1091+R1103+R1115","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1079+AD1091+AD1103+AD1115","v":0},0,0,0,0,{"$f":"AI1079+AI1091+AI1103+AI1115","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1080+R1092+R1104+R1116","v":7.6179759999999999E-2},7.1101109333333329E-2,6.6022458666666659E-2,6.0943807999999995E-2,5.5865157333333332E-2,5.0786506666666661E-2,4.5707855999999998E-2,4.0629205333333335E-2,3.5550554666666664E-2,3.0471903999999998E-2,2.5393253333333331E-2,2.0314602666666664E-2,{"$f":"AD1080+AD1092+AD1104+AD1116","v":1.5235951999999997E-2},1.015730133333333E-2,5.0786506666666651E-3,0,0,{"$f":"AI1080+AI1092+AI1104+AI1116","v":0},0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1081+R1093+R1105+R1117","v":0.54429260000000013},0.51707797000000011,0.48986334000000009,0.46264871000000007,0.35659752846520698,0.33431018293613157,0.29262586205720337,0.27172401476740315,0.25082216747760289,0.22992032018780265,0.20901847289800241,0.18811662560820216,{"$f":"AD1081+AD1093+AD1105+AD1117","v":0.16721477831840192},0.14631293102860168,0.12541108373880144,0.1045092364490012,8.3607389159200962E-2,{"$f":"AI1081+AI1093+AI1105+AI1117","v":6.2705541869400722E-2},4.1803694579600481E-2,2.0901847289800241E-2,0,0]
[{"$f":"ROW()","v":1130},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1082+R1094+R1106+R1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1082+AI1094+AI1106+AI1118","v":0},0,0,0,0]
[{"$f":"ROW()","v":1131},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1083+R1095+R1107+R1119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1083+AI1095+AI1107+AI1119","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1084+R1096+R1108+R1120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1084+AI1096+AI1108+AI1120","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1085+AI1097+AI1109+AI1121","v":0},0,0,0,0]
[{"$f":"ROW()","v":1134},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1086+R1098+R1110+R1122","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AD1086+AD1098+AD1110+AD1122","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996,{"$f":"AI1086+AI1098+AI1110+AI1122","v":0.66129320999999996},0.66129320999999996,0.66129320999999996,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":1135},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1087+R1099+R1111+R1123","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1087+AD1099+AD1111+AD1123","v":0},0,0,0,0,{"$f":"AI1087+AI1099+AI1111+AI1123","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1126:R1135)","v":1.2817655700000001},1.2494722893333334,{"$f":"SUM(T1126:T1135)","v":1.2171790086666667},{"$f":"SUM(U1126:U1135)","v":1.184885728},{"$f":"SUM(V1126:V1135)","v":1.0737558957985402},{"$f":"SUM(W1126:W1135)","v":1.0463898996027983},{"$f":"SUM(X1126:X1135)","v":0.99962692805720332},{"$f":"SUM(Y1126:Y1135)","v":0.97364643010073648},{"$f":"SUM(Z1126:Z1135)","v":0.94766593214426953},{"$f":"SUM(AA1126:AA1135)","v":0.92168543418780269},{"$f":"SUM(AB1126:AB1135)","v":0.89570493623133574},{"$f":"SUM(AC1126:AC1135)","v":0.86972443827486878},0.84374394031840194,0.81776344236193499,0.79178294440546804,0.7658024464490012,{"$f":"SUM(AH1126:AH1135)","v":0.74490059915920093},0.72399875186940066,0.7030969045796005,0.68219505728980023,0.66129320999999996,0.66129320999999996]
[{"$f":"ROW()","v":1137},"Over Depreciation"]
[{"$f":"ROW()","v":1138},null,"Pipeline"]
[{"$f":"ROW()","v":1139},null,"Compression"]
[{"$f":"ROW()","v":1140},null,"Metering"]
[{"$f":"ROW()","v":1141},null,"Other Depreciable"]
[{"$f":"ROW()","v":1142},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1143},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1144},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1145},null,"Building"]
[{"$f":"ROW()","v":1146},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1147},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1148},null,"Total"]
[{"$f":"ROW()","v":1149}]
["2010 Capex"]
[{"$f":"ROW()","v":1151},"Life"]
[{"$f":"ROW()","v":1152},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,T1152-1)","v":19},{"$f":"MAX(0,U1152-1)","v":18},{"$f":"MAX(0,V1152-1)","v":17},{"$f":"MAX(0,W1152-1)","v":16},{"$f":"MAX(0,X1152-1)","v":15},{"$f":"MAX(0,Y1152-1)","v":14},{"$f":"MAX(0,Z1152-1)","v":13},{"$f":"MAX(0,AA1152-1)","v":12},{"$f":"MAX(0,AB1152-1)","v":11},{"$f":"MAX(0,AC1152-1)","v":10},{"$f":"MAX(0,AD1152-1)","v":9},{"$f":"MAX(0,AE1152-1)","v":8},{"$f":"MAX(0,AF1152-1)","v":7},{"$f":"MAX(0,AG1152-1)","v":6},{"$f":"MAX(0,AH1152-1)","v":5},{"$f":"MAX(0,AI1152-1)","v":4},{"$f":"MAX(0,AJ1152-1)","v":3},{"$f":"MAX(0,AK1152-1)","v":2},{"$f":"MAX(0,AL1152-1)","v":1}]
[{"$f":"ROW()","v":1153},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1154},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1155},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1156},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1160},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1161},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,T1161-1)","v":4},{"$f":"MAX(0,U1161-1)","v":3},{"$f":"MAX(0,V1161-1)","v":2},{"$f":"MAX(0,W1161-1)","v":1},{"$f":"MAX(0,X1161-1)","v":0},{"$f":"MAX(0,Y1161-1)","v":0},{"$f":"MAX(0,Z1161-1)","v":0},{"$f":"MAX(0,AA1161-1)","v":0},{"$f":"MAX(0,AB1161-1)","v":0},{"$f":"MAX(0,AC1161-1)","v":0},{"$f":"MAX(0,AD1161-1)","v":0},{"$f":"MAX(0,AE1161-1)","v":0},{"$f":"MAX(0,AF1161-1)","v":0},{"$f":"MAX(0,AG1161-1)","v":0},{"$f":"MAX(0,AH1161-1)","v":0},{"$f":"MAX(0,AI1161-1)","v":0},{"$f":"MAX(0,AJ1161-1)","v":0},{"$f":"MAX(0,AK1161-1)","v":0},{"$f":"MAX(0,AL1161-1)","v":0}]
[{"$f":"ROW()","v":1162}]
[{"$f":"ROW()","v":1163},"Opening Value"]
[{"$f":"ROW()","v":1164},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1212","v":0},489.95989998000005,{"$f":"T1212","v":465.46190498100003},440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,{"$f":"AC1212","v":244.97994998999994},220.48195499099995,195.98395999199997,171.48596499299998,146.987969994,{"$f":"AH1212","v":122.489974995},{"$f":"AI1212","v":97.991979995999998},{"$f":"AJ1212","v":73.493984996999998},{"$f":"AK1212","v":48.995989997999999},{"$f":"AL1212","v":24.497994998999999}]
[{"$f":"ROW()","v":1165},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,110.75737328037003,{"$f":"T1213","v":105.21950461635153},99.681635952333025,94.130804523775808,88.579307096807923,82.782921634400253,77.264060192106896,71.74519874981354,66.226337307520197,60.707475865226847,55.188614422933497,49.669752980640148,44.150891538346798,38.632030096053448,33.113168653760098,27.594307211466749,22.075445769173399,16.556584326880049,11.037722884586699,5.5188614422933497]
[{"$f":"ROW()","v":1166},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7555367100000003,{"$f":"T1214","v":4.4385009293333333},4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,1.2681431226666668,0.95110734200000013,0.63407156133333342,0.31703578066666671,0,0,0,0,0]
[{"$f":"ROW()","v":1167},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.727538799630004,{"$f":"T1215","v":12.091161859648503},11.454784919667002,10.816494232331985,10.178105220855382,9.5035623605349393,8.8699915364992759,8.2364207124636124,7.6028498884279498,6.9692790643922873,6.3357082403566247,5.7021374163209622,5.0685665922852996,4.434995768249637,3.8014249442139745,3.1678541201783119,2.5342832961426494,1.900712472106987,1.2671416480713247,0.63357082403566234]
[{"$f":"ROW()","v":1168},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1216","v":0},{"$f":"S1216","v":0},{"$f":"T1216","v":0},{"$f":"U1216","v":0},{"$f":"V1216","v":0},{"$f":"W1216","v":0},{"$f":"X1216","v":0},{"$f":"Y1216","v":0},{"$f":"Z1216","v":0},{"$f":"AA1216","v":0},{"$f":"AB1216","v":0},{"$f":"AC1216","v":0},{"$f":"AD1216","v":0},{"$f":"AE1216","v":0},{"$f":"AF1216","v":0},{"$f":"AG1216","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1219","v":0},{"$f":"S1219","v":0},{"$f":"T1219","v":0},{"$f":"U1219","v":0},{"$f":"V1219","v":0},{"$f":"W1219","v":0},{"$f":"X1219","v":0},{"$f":"Y1219","v":0},{"$f":"Z1219","v":0},{"$f":"AA1219","v":0},{"$f":"AB1219","v":0},{"$f":"AC1219","v":0},{"$f":"AD1219","v":0},{"$f":"AE1219","v":0},{"$f":"AF1219","v":0},{"$f":"AG1219","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1220","v":0},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AC1220","v":0.66606215000000002},{"$f":"AD1220","v":0.66606215000000002},{"$f":"AE1220","v":0.66606215000000002},{"$f":"AF1220","v":0.66606215000000002},{"$f":"AG1220","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002]
[{"$f":"ROW()","v":1173},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1221","v":0},{"$f":"S1221","v":0},{"$f":"T1221","v":0},{"$f":"U1221","v":0},{"$f":"V1221","v":0},{"$f":"W1221","v":0},{"$f":"X1221","v":0},{"$f":"Y1221","v":0},{"$f":"Z1221","v":0},{"$f":"AA1221","v":0},{"$f":"AB1221","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1174},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1164:S1173)","v":0},{"$f":"SUM(T1164:T1173)","v":618.86641092000013},{"$f":"SUM(U1164:U1173)","v":587.87713453633353},{"$f":"SUM(V1164:V1173)","v":556.88785815266669},{"$f":"SUM(W1164:W1173)","v":525.88370525710775},{"$f":"SUM(X1164:X1173)","v":494.87878803899667},{"$f":"SUM(Y1164:Y1173)","v":463.59282893660185},{"$f":"SUM(Z1164:Z1173)","v":432.62536589060619},{"$f":"SUM(AA1164:AA1173)","v":401.65790284461042},{"$f":"SUM(AB1164:AB1173)","v":370.69043979861482},{"$f":"SUM(AC1164:AC1173)","v":339.7229767526191},308.75551370662339,277.78805066062779,246.82058761463205,215.85312456863642,{"$f":"SUM(AH1164:AH1173)","v":184.8856615226407},153.91819847664505,123.26777121131605,92.617343945987031,61.966916680658024,31.316489415329009]
[{"$f":"ROW()","v":1175},"Capex"]
[{"$f":"ROW()","v":1176},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$229","v":489.95989998000005}]
[{"$f":"ROW()","v":1177},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$230","v":110.75737328037003}]
[{"$f":"ROW()","v":1178},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$231","v":4.7555367100000003}]
[{"$f":"ROW()","v":1179},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$232","v":12.727538799630004}]
[{"$f":"ROW()","v":1180},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$233","v":0}]
[{"$f":"ROW()","v":1181},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$234","v":0}]
[{"$f":"ROW()","v":1182},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$235","v":0}]
[{"$f":"ROW()","v":1183},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$236","v":0}]
[{"$f":"ROW()","v":1184},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$237","v":0.66606215000000002}]
[{"$f":"ROW()","v":1185},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$238","v":0}]
[{"$f":"ROW()","v":1186},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1176:S1185)","v":618.86641092000013}]
[{"$f":"ROW()","v":1187},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1188},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1471","v":0},{"$f":"-Inputs!U1471","v":0},{"$f":"-Inputs!V1471","v":0},{"$f":"-Inputs!W1471","v":0},{"$f":"-Inputs!X1471","v":0}]
[{"$f":"ROW()","v":1189},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1472","v":0},{"$f":"-Inputs!U1472","v":0},{"$f":"-Inputs!V1472","v":-1.3725280099816446E-2},{"$f":"-Inputs!W1472","v":-1.5290733417381836E-2},{"$f":"-Inputs!X1472","v":-0.27752402011433047}]
[{"$f":"ROW()","v":1190},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1473","v":0},{"$f":"-Inputs!U1473","v":0},{"$f":"-Inputs!V1473","v":0},{"$f":"-Inputs!W1473","v":0},{"$f":"-Inputs!X1473","v":0}]
[{"$f":"ROW()","v":1191},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1474","v":0},{"$f":"-Inputs!U1474","v":0},{"$f":"-Inputs!V1474","v":-2.0263207272537553E-3},{"$f":"-Inputs!W1474","v":-2.2574351731420635E-3},{"$f":"-Inputs!X1474","v":-4.097203628478055E-2}]
[{"$f":"ROW()","v":1192},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1475","v":0},{"$f":"-Inputs!U1475","v":0},{"$f":"-Inputs!V1475","v":0},{"$f":"-Inputs!W1475","v":0},{"$f":"-Inputs!X1475","v":0}]
[{"$f":"ROW()","v":1193},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1476","v":0},{"$f":"-Inputs!U1476","v":0},{"$f":"-Inputs!V1476","v":0},{"$f":"-Inputs!W1476","v":0},{"$f":"-Inputs!X1476","v":0}]
[{"$f":"ROW()","v":1194},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1477","v":0},{"$f":"-Inputs!U1477","v":0},{"$f":"-Inputs!V1477","v":0},{"$f":"-Inputs!W1477","v":0},{"$f":"-Inputs!X1477","v":0}]
[{"$f":"ROW()","v":1195},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1478","v":0},{"$f":"-Inputs!U1478","v":0},{"$f":"-Inputs!V1478","v":0},{"$f":"-Inputs!W1478","v":0},{"$f":"-Inputs!X1478","v":0}]
[{"$f":"ROW()","v":1196},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!T1479","v":0},{"$f":"-Inputs!U1479","v":0},{"$f":"-Inputs!V1479","v":0},{"$f":"-Inputs!W1479","v":0},{"$f":"-Inputs!X1479","v":0}]
[{"$f":"ROW()","v":1197},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1188:T1197)","v":0},{"$f":"SUM(U1188:U1197)","v":0},{"$f":"SUM(V1188:V1197)","v":-1.5751600827070202E-2},{"$f":"SUM(W1188:W1197)","v":-1.75481685905239E-2},{"$f":"SUM(X1188:X1197)","v":-0.31849605639911105},{"$f":"SUM(Y1188:Y1197)","v":0},{"$f":"SUM(Z1188:Z1197)","v":0},{"$f":"SUM(AA1188:AA1197)","v":0},{"$f":"SUM(AB1188:AB1197)","v":0},{"$f":"SUM(AC1188:AC1197)","v":0},0,0,0,0,{"$f":"SUM(AH1188:AH1197)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1199},"Depreciation"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1152<=0,T1164+T1176+T1188<0),-(T1164+T1176+T1188),IF(T1152<=0,0,-MIN(((T1164+T1188)/T1152)*((T1164+T1188)>0),(T1164+T1188))))","v":-24.497994999000003},-24.497994999000003,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999992,{"$f":"IF(AND(AD1152<=0,AD1164+AD1176+AD1188<0),-(AD1164+AD1176+AD1188),IF(AD1152<=0,0,-MIN(((AD1164+AD1188)/AD1152)*((AD1164+AD1188)>0),(AD1164+AD1188))))","v":-24.497994998999992},-24.497994998999996,-24.497994998999996,-24.497994998999996,-24.497994998999999,{"$f":"IF(AND(AI1152<=0,AI1164+AI1176+AI1188<0),-(AI1164+AI1176+AI1188),IF(AI1152<=0,0,-MIN(((AI1164+AI1188)/AI1152)*((AI1164+AI1188)>0),(AI1164+AI1188))))","v":-24.497994998999999},-24.497994998999999,-24.497994998999999,-24.497994998999999,-24.497994998999999]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1153<=0,T1165+T1177+T1189<0),-(T1165+T1177+T1189),IF(T1153<=0,0,-MIN(((T1165+T1189)/T1153)*((T1165+T1189)>0),(T1165+T1189))))","v":-5.537868664018502},-5.5378686640185011,-5.5371061484574007,-5.5362066935504952,-5.5188614422933497,-5.5188614422933506,-5.5188614422933497,-5.5188614422933489,-5.5188614422933497,-5.5188614422933497,{"$f":"IF(AND(AD1153<=0,AD1165+AD1177+AD1189<0),-(AD1165+AD1177+AD1189),IF(AD1153<=0,0,-MIN(((AD1165+AD1189)/AD1153)*((AD1165+AD1189)>0),(AD1165+AD1189))))","v":-5.5188614422933497},-5.5188614422933497,-5.5188614422933497,-5.5188614422933497,-5.5188614422933497,{"$f":"IF(AND(AI1153<=0,AI1165+AI1177+AI1189<0),-(AI1165+AI1177+AI1189),IF(AI1153<=0,0,-MIN(((AI1165+AI1189)/AI1153)*((AI1165+AI1189)>0),(AI1165+AI1189))))","v":-5.5188614422933497},-5.5188614422933497,-5.5188614422933497,-5.5188614422933497,-5.5188614422933497]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1154<=0,T1166+T1178+T1190<0),-(T1166+T1178+T1190),IF(T1154<=0,0,-MIN(((T1166+T1190)/T1154)*((T1166+T1190)>0),(T1166+T1190))))","v":-0.31703578066666671},-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,-0.31703578066666666,{"$f":"IF(AND(AD1154<=0,AD1166+AD1178+AD1190<0),-(AD1166+AD1178+AD1190),IF(AD1154<=0,0,-MIN(((AD1166+AD1190)/AD1154)*((AD1166+AD1190)>0),(AD1166+AD1190))))","v":-0.31703578066666671},-0.31703578066666671,-0.31703578066666671,-0.31703578066666671,-0.31703578066666671,{"$f":"IF(AND(AI1154<=0,AI1166+AI1178+AI1190<0),-(AI1166+AI1178+AI1190),IF(AI1154<=0,0,-MIN(((AI1166+AI1190)/AI1154)*((AI1166+AI1190)>0),(AI1166+AI1190))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1155<=0,T1167+T1179+T1191<0),-(T1167+T1179+T1191),IF(T1155<=0,0,-MIN(((T1167+T1191)/T1155)*((T1167+T1191)>0),(T1167+T1191))))","v":-0.63637693998150024},{"$f":"IF(AND(U1155<=0,U1167+U1179+U1191<0),-(U1167+U1179+U1191),IF(U1155<=0,0,-MIN(((U1167+U1191)/U1155)*((U1167+U1191)>0),(U1167+U1191))))","v":-0.63637693998150013},-0.63626436660776386,-0.6361315763034614,-0.63357082403566256,-0.63357082403566267,-0.63357082403566256,-0.63357082403566245,-0.63357082403566245,-0.63357082403566245,{"$f":"IF(AND(AD1155<=0,AD1167+AD1179+AD1191<0),-(AD1167+AD1179+AD1191),IF(AD1155<=0,0,-MIN(((AD1167+AD1191)/AD1155)*((AD1167+AD1191)>0),(AD1167+AD1191))))","v":-0.63357082403566245},-0.63357082403566245,-0.63357082403566245,-0.63357082403566245,-0.63357082403566245,{"$f":"IF(AND(AI1155<=0,AI1167+AI1179+AI1191<0),-(AI1167+AI1179+AI1191),IF(AI1155<=0,0,-MIN(((AI1167+AI1191)/AI1155)*((AI1167+AI1191)>0),(AI1167+AI1191))))","v":-0.63357082403566234},-0.63357082403566234,-0.63357082403566234,-0.63357082403566234,-0.63357082403566234]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1156<=0,T1168+T1180+T1192<0),-(T1168+T1180+T1192),IF(T1156<=0,0,-MIN(((T1168+T1192)/T1156)*((T1168+T1192)>0),(T1168+T1192))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1156<=0,AI1168+AI1180+AI1192<0),-(AI1168+AI1180+AI1192),IF(AI1156<=0,0,-MIN(((AI1168+AI1192)/AI1156)*((AI1168+AI1192)>0),(AI1168+AI1192))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1157<=0,T1169+T1181+T1193<0),-(T1169+T1181+T1193),IF(T1157<=0,0,-MIN(((T1169+T1193)/T1157)*((T1169+T1193)>0),(T1169+T1193))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1157<=0,AI1169+AI1181+AI1193<0),-(AI1169+AI1181+AI1193),IF(AI1157<=0,0,-MIN(((AI1169+AI1193)/AI1157)*((AI1169+AI1193)>0),(AI1169+AI1193))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1158<=0,T1170+T1182+T1194<0),-(T1170+T1182+T1194),IF(T1158<=0,0,-MIN(((T1170+T1194)/T1158)*((T1170+T1194)>0),(T1170+T1194))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1158<=0,AI1170+AI1182+AI1194<0),-(AI1170+AI1182+AI1194),IF(AI1158<=0,0,-MIN(((AI1170+AI1194)/AI1158)*((AI1170+AI1194)>0),(AI1170+AI1194))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1159<=0,AI1171+AI1183+AI1195<0),-(AI1171+AI1183+AI1195),IF(AI1159<=0,0,-MIN(((AI1171+AI1195)/AI1159)*((AI1171+AI1195)>0),(AI1171+AI1195))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T1172<0,-T1172,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD1172<0,-AD1172,0)","v":0},0,0,0,0,{"$f":"IF(AI1172<0,-AI1172,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1209},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(T1161<=0,T1173+T1185+T1197<0),-(T1173+T1185+T1197),IF(T1161<=0,0,-MIN(((T1173+T1197)/T1161)*((T1173+T1197)>0),(T1173+T1197))))","v":0},{"$f":"IF(AND(U1161<=0,U1173+U1185+U1197<0),-(U1173+U1185+U1197),IF(U1161<=0,0,-MIN(((U1173+U1197)/U1161)*((U1173+U1197)>0),(U1173+U1197))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1161<=0,AD1173+AD1185+AD1197<0),-(AD1173+AD1185+AD1197),IF(AD1161<=0,0,-MIN(((AD1173+AD1197)/AD1161)*((AD1173+AD1197)>0),(AD1173+AD1197))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1161<=0,AI1173+AI1185+AI1197<0),-(AI1173+AI1185+AI1197),IF(AI1161<=0,0,-MIN(((AI1173+AI1197)/AI1161)*((AI1173+AI1197)>0),(AI1173+AI1197))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1210},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1200:T1209)","v":-30.98927638366667},{"$f":"SUM(U1200:U1209)","v":-30.98927638366667},{"$f":"SUM(V1200:V1209)","v":-30.988401294731833},{"$f":"SUM(W1200:W1209)","v":-30.987369049520627},{"$f":"SUM(X1200:X1209)","v":-30.967463045995679},{"$f":"SUM(Y1200:Y1209)","v":-30.967463045995679},{"$f":"SUM(Z1200:Z1209)","v":-30.967463045995675},{"$f":"SUM(AA1200:AA1209)","v":-30.967463045995675},{"$f":"SUM(AB1200:AB1209)","v":-30.967463045995675},{"$f":"SUM(AC1200:AC1209)","v":-30.967463045995672},-30.967463045995672,-30.967463045995675,-30.967463045995675,-30.967463045995675,{"$f":"SUM(AH1200:AH1209)","v":-30.967463045995679},-30.650427265329011,-30.650427265329011,-30.650427265329011,-30.650427265329011,-30.650427265329011]
[{"$f":"ROW()","v":1211},"Closing Value"]
[{"$f":"ROW()","v":1212},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1164+S1176+S1188+S1200","v":489.95989998000005},465.46190498100003,440.96390998200002,416.465914983,391.96791998399999,367.46992498499998,342.97192998599996,318.47393498699995,293.97593998799994,269.47794498899992,244.97994998999994,{"$f":"AD1164+AD1176+AD1188+AD1200","v":220.48195499099995},195.98395999199997,171.48596499299998,146.987969994,122.489974995,{"$f":"AI1164+AI1176+AI1188+AI1200","v":97.991979995999998},73.493984996999998,48.995989997999999,24.497994998999999,0]
[{"$f":"ROW()","v":1213},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1165+S1177+S1189+S1201","v":110.75737328037003},105.21950461635153,99.681635952333025,94.130804523775808,88.579307096807923,82.782921634400253,77.264060192106896,71.74519874981354,66.226337307520197,60.707475865226847,55.188614422933497,{"$f":"AD1165+AD1177+AD1189+AD1201","v":49.669752980640148},44.150891538346798,38.632030096053448,33.113168653760098,27.594307211466749,{"$f":"AI1165+AI1177+AI1189+AI1201","v":22.075445769173399},16.556584326880049,11.037722884586699,5.5188614422933497,0]
[{"$f":"ROW()","v":1214},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1166+S1178+S1190+S1202","v":4.7555367100000003},4.4385009293333333,4.1214651486666662,3.8044293679999996,3.487393587333333,3.1703578066666664,2.8533220259999998,2.5362862453333332,2.2192504646666666,1.902214684,1.5851789033333334,{"$f":"AD1166+AD1178+AD1190+AD1202","v":1.2681431226666668},0.95110734200000013,0.63407156133333342,0.31703578066666671,0,{"$f":"AI1166+AI1178+AI1190+AI1202","v":0},0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1167+S1179+S1191+S1203","v":12.727538799630004},12.091161859648503,11.454784919667002,10.816494232331985,10.178105220855382,9.5035623605349393,8.8699915364992759,8.2364207124636124,7.6028498884279498,6.9692790643922873,6.3357082403566247,{"$f":"AD1167+AD1179+AD1191+AD1203","v":5.7021374163209622},5.0685665922852996,4.434995768249637,3.8014249442139745,3.1678541201783119,{"$f":"AI1167+AI1179+AI1191+AI1203","v":2.5342832961426494},1.900712472106987,1.2671416480713247,0.63357082403566234,0]
[{"$f":"ROW()","v":1216},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1168+S1180+S1192+S1204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1168+AI1180+AI1192+AI1204","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1169+S1181+S1193+S1205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1169+AI1181+AI1193+AI1205","v":0},0,0,0,0]
[{"$f":"ROW()","v":1218},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1170+S1182+S1194+S1206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1170+AI1182+AI1194+AI1206","v":0},0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1171+AI1183+AI1195+AI1207","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1172+S1184+S1196+S1208","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AD1172+AD1184+AD1196+AD1208","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002,{"$f":"AI1172+AI1184+AI1196+AI1208","v":0.66606215000000002},0.66606215000000002,0.66606215000000002,0.66606215000000002,0.66606215000000002]
[{"$f":"ROW()","v":1221},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1173+S1185+S1197+S1209","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD1173+AD1185+AD1197+AD1209","v":0},0,0,0,0,{"$f":"AI1173+AI1185+AI1197+AI1209","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1212:S1221)","v":618.86641092000013},587.87713453633353,{"$f":"SUM(U1212:U1221)","v":556.88785815266669},{"$f":"SUM(V1212:V1221)","v":525.88370525710775},{"$f":"SUM(W1212:W1221)","v":494.87878803899667},{"$f":"SUM(X1212:X1221)","v":463.59282893660185},{"$f":"SUM(Y1212:Y1221)","v":432.62536589060619},{"$f":"SUM(Z1212:Z1221)","v":401.65790284461042},{"$f":"SUM(AA1212:AA1221)","v":370.69043979861482},{"$f":"SUM(AB1212:AB1221)","v":339.7229767526191},{"$f":"SUM(AC1212:AC1221)","v":308.75551370662339},277.78805066062779,246.82058761463205,215.85312456863642,184.8856615226407,{"$f":"SUM(AH1212:AH1221)","v":153.91819847664505},123.26777121131605,92.617343945987031,61.966916680658024,31.316489415329009,0.66606215000000002]
[{"$f":"ROW()","v":1223},"Over Depreciation"]
[{"$f":"ROW()","v":1224},null,"Pipeline"]
[{"$f":"ROW()","v":1225},null,"Compression"]
[{"$f":"ROW()","v":1226},null,"Metering"]
[{"$f":"ROW()","v":1227},null,"Other Depreciable"]
[{"$f":"ROW()","v":1228},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1229},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1230},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1231},null,"Building"]
[{"$f":"ROW()","v":1232},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1233},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1234},null,"Total"]
[{"$f":"ROW()","v":1235}]
["2011 Capex"]
[{"$f":"ROW()","v":1237},"Life"]
[{"$f":"ROW()","v":1238},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,U1238-1)","v":19},{"$f":"MAX(0,V1238-1)","v":18},{"$f":"MAX(0,W1238-1)","v":17},{"$f":"MAX(0,X1238-1)","v":16},{"$f":"MAX(0,Y1238-1)","v":15},{"$f":"MAX(0,Z1238-1)","v":14},{"$f":"MAX(0,AA1238-1)","v":13},{"$f":"MAX(0,AB1238-1)","v":12},{"$f":"MAX(0,AC1238-1)","v":11},{"$f":"MAX(0,AD1238-1)","v":10},{"$f":"MAX(0,AE1238-1)","v":9},{"$f":"MAX(0,AF1238-1)","v":8},{"$f":"MAX(0,AG1238-1)","v":7},{"$f":"MAX(0,AH1238-1)","v":6},{"$f":"MAX(0,AI1238-1)","v":5},{"$f":"MAX(0,AJ1238-1)","v":4},{"$f":"MAX(0,AK1238-1)","v":3},{"$f":"MAX(0,AL1238-1)","v":2}]
[{"$f":"ROW()","v":1239},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1240},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1241},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1242},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1244},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1245},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1246},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1247},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,U1247-1)","v":4},{"$f":"MAX(0,V1247-1)","v":3},{"$f":"MAX(0,W1247-1)","v":2},{"$f":"MAX(0,X1247-1)","v":1},{"$f":"MAX(0,Y1247-1)","v":0},{"$f":"MAX(0,Z1247-1)","v":0},{"$f":"MAX(0,AA1247-1)","v":0},{"$f":"MAX(0,AB1247-1)","v":0},{"$f":"MAX(0,AC1247-1)","v":0},{"$f":"MAX(0,AD1247-1)","v":0},{"$f":"MAX(0,AE1247-1)","v":0},{"$f":"MAX(0,AF1247-1)","v":0},{"$f":"MAX(0,AG1247-1)","v":0},{"$f":"MAX(0,AH1247-1)","v":0},{"$f":"MAX(0,AI1247-1)","v":0},{"$f":"MAX(0,AJ1247-1)","v":0},{"$f":"MAX(0,AK1247-1)","v":0},{"$f":"MAX(0,AL1247-1)","v":0}]
[{"$f":"ROW()","v":1248}]
[{"$f":"ROW()","v":1249},"Opening Value"]
[{"$f":"ROW()","v":1250},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1298","v":0},{"$f":"T1298","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,{"$f":"AC1298","v":25.363093667426917},23.057357879479014,20.751622091531111,18.445886303583208,16.140150515635305,{"$f":"AH1298","v":13.834414727687404},{"$f":"AI1298","v":11.528678939739503},{"$f":"AJ1298","v":9.2229431517916023},{"$f":"AK1298","v":6.9172073638437013},{"$f":"AL1298","v":4.6114715758958003}]
[{"$f":"ROW()","v":1251},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1299","v":0},{"$f":"T1299","v":30.587693245633893},29.058308583352201,27.528245757367451,25.996494094716283,24.467288559732971,22.938083024749659,21.408877489766347,19.879671954783035,18.350466419799723,16.821260884816411,15.292055349833101,13.76284981484979,12.23364427986648,10.70443874488317,9.1752332098998597,7.6460276749165494,6.1168221399332392,4.587616604949929,3.0584110699666196]
[{"$f":"ROW()","v":1252},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1300","v":0},{"$f":"T1300","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,0.11653643408447954,9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2,2.3307286816895909E-2,0,0,0,0]
[{"$f":"ROW()","v":1253},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1301","v":0},{"$f":"T1301","v":46.761417977357318},44.423347078489449,42.064436413039644,39.653628304886034,37.321061934010388,34.988495563134741,32.655929192259094,30.323362821383444,27.990796450507794,25.658230079632144,23.325663708756494,20.993097337880844,18.660530967005194,16.327964596129544,13.995398225253894,11.662831854378245,9.3302654835025969,6.9976991126269477,4.6651327417512984]
[{"$f":"ROW()","v":1254},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1302","v":0},{"$f":"T1302","v":0},{"$f":"U1302","v":0},{"$f":"V1302","v":0},{"$f":"W1302","v":0},{"$f":"X1302","v":0},{"$f":"Y1302","v":0},{"$f":"Z1302","v":0},{"$f":"AA1302","v":0},{"$f":"AB1302","v":0},{"$f":"AC1302","v":0},{"$f":"AD1302","v":0},{"$f":"AE1302","v":0},{"$f":"AF1302","v":0},{"$f":"AG1302","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1255},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1256},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"T1305","v":3.0409407109845783},{"$f":"U1305","v":2.8888936754353494},{"$f":"V1305","v":2.7368466398861204},{"$f":"W1305","v":2.5847996043368915},{"$f":"X1305","v":2.4327525687876626},{"$f":"Y1305","v":2.2807055332384336},{"$f":"Z1305","v":2.1286584976892047},{"$f":"AA1305","v":1.9766114621399757},{"$f":"AB1305","v":1.8245644265907468},{"$f":"AC1305","v":1.6725173910415179},{"$f":"AD1305","v":1.5204703554922889},{"$f":"AE1305","v":1.36842331994306},{"$f":"AF1305","v":1.2163762843938311},{"$f":"AG1305","v":1.0643292488446021},0.91228221329537318,0.76023517774614435,0.60818814219691553,0.45614110664768664,0.30409407109845776]
[{"$f":"ROW()","v":1258},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},-1.6308843332665156E-2,0,0,0,0,0,0,0,0,{"$f":"AC1306","v":0},{"$f":"AD1306","v":0},{"$f":"AE1306","v":0},{"$f":"AF1306","v":0},{"$f":"AG1306","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1307","v":0},{"$f":"T1307","v":0},{"$f":"U1307","v":0},{"$f":"V1307","v":0},{"$f":"W1307","v":0},{"$f":"X1307","v":0},{"$f":"Y1307","v":0},{"$f":"Z1307","v":0},{"$f":"AA1307","v":0},{"$f":"AB1307","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1250:T1259)","v":0},{"$f":"SUM(U1250:U1259)","v":126.83806815185461},{"$f":"SUM(V1250:V1259)","v":120.5058313237237},{"$f":"SUM(W1250:W1259)","v":114.1357677219751},{"$f":"SUM(X1250:X1259)","v":107.71211784085628},{"$f":"SUM(Y1250:Y1259)","v":101.36925582468331},{"$f":"SUM(Z1250:Z1259)","v":95.026393808510321},{"$f":"SUM(AA1250:AA1259)","v":88.683531792337334},{"$f":"SUM(AB1250:AB1259)","v":82.340669776164333},{"$f":"SUM(AC1250:AC1259)","v":75.997807759991346},69.654945743818374,63.312083727645373,56.9692217114724,50.626359695299399,{"$f":"SUM(AH1250:AH1259)","v":44.283497679126413},37.940635662953426,31.597773646780443,25.278218917424354,18.958664188068262,12.639109458712177]
[{"$f":"ROW()","v":1261},"Capex"]
[{"$f":"ROW()","v":1262},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$229","v":46.114715758958042}]
[{"$f":"ROW()","v":1263},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$230","v":30.587693245633893}]
[{"$f":"ROW()","v":1264},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$231","v":0.34960930225343861}]
[{"$f":"ROW()","v":1265},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$232","v":46.761417977357318}]
[{"$f":"ROW()","v":1266},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$233","v":0}]
[{"$f":"ROW()","v":1267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$234","v":0}]
[{"$f":"ROW()","v":1268},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$235","v":0}]
[{"$f":"ROW()","v":1269},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$236","v":3.0409407109845783}]
[{"$f":"ROW()","v":1270},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$237","v":-1.6308843332665156E-2}]
[{"$f":"ROW()","v":1271},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$238","v":0}]
[{"$f":"ROW()","v":1272},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1262:T1271)","v":126.83806815185461}]
[{"$f":"ROW()","v":1273},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1274},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1483","v":0},{"$f":"-Inputs!V1483","v":0},{"$f":"-Inputs!W1483","v":0},{"$f":"-Inputs!X1483","v":0}]
[{"$f":"ROW()","v":1275},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1484","v":0},{"$f":"-Inputs!V1484","v":-7.1583946433682411E-4},{"$f":"-Inputs!W1484","v":-2.5461276678572847E-3},{"$f":"-Inputs!X1484","v":0}]
[{"$f":"ROW()","v":1276},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1485","v":0},{"$f":"-Inputs!V1485","v":0},{"$f":"-Inputs!W1485","v":0},{"$f":"-Inputs!X1485","v":0}]
[{"$f":"ROW()","v":1277},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1486","v":0},{"$f":"-Inputs!V1486","v":-2.1997531392042576E-2},{"$f":"-Inputs!W1486","v":-7.8241737277961923E-2},{"$f":"-Inputs!X1486","v":0}]
[{"$f":"ROW()","v":1278},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1487","v":0},{"$f":"-Inputs!V1487","v":0},{"$f":"-Inputs!W1487","v":0},{"$f":"-Inputs!X1487","v":0}]
[{"$f":"ROW()","v":1279},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1488","v":0},{"$f":"-Inputs!V1488","v":0},{"$f":"-Inputs!W1488","v":0},{"$f":"-Inputs!X1488","v":0}]
[{"$f":"ROW()","v":1280},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1489","v":0},{"$f":"-Inputs!V1489","v":0},{"$f":"-Inputs!W1489","v":0},{"$f":"-Inputs!X1489","v":0}]
[{"$f":"ROW()","v":1281},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1490","v":0},{"$f":"-Inputs!V1490","v":0},{"$f":"-Inputs!W1490","v":0},{"$f":"-Inputs!X1490","v":0}]
[{"$f":"ROW()","v":1282},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!U1491","v":0},{"$f":"-Inputs!V1491","v":0},{"$f":"-Inputs!W1491","v":0},{"$f":"-Inputs!X1491","v":0}]
[{"$f":"ROW()","v":1283},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1284},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1274:U1283)","v":0},{"$f":"SUM(V1274:V1283)","v":-2.2713370856379402E-2},{"$f":"SUM(W1274:W1283)","v":-8.0787864945819202E-2},{"$f":"SUM(X1274:X1283)","v":0},{"$f":"SUM(Y1274:Y1283)","v":0},{"$f":"SUM(Z1274:Z1283)","v":0},{"$f":"SUM(AA1274:AA1283)","v":0},{"$f":"SUM(AB1274:AB1283)","v":0},{"$f":"SUM(AC1274:AC1283)","v":0},0,0,0,0,{"$f":"SUM(AH1274:AH1283)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1285},"Depreciation"]
[{"$f":"ROW()","v":1286},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1238<=0,U1250+U1262+U1274<0),-(U1250+U1262+U1274),IF(U1238<=0,0,-MIN(((U1250+U1274)/U1238)*((U1250+U1274)>0),(U1250+U1274))))","v":-2.3057357879479019},-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479019,-2.3057357879479015,{"$f":"IF(AND(AD1238<=0,AD1250+AD1262+AD1274<0),-(AD1250+AD1262+AD1274),IF(AD1238<=0,0,-MIN(((AD1250+AD1274)/AD1238)*((AD1250+AD1274)>0),(AD1250+AD1274))))","v":-2.3057357879479015},-2.3057357879479015,-2.305735787947901,-2.305735787947901,-2.3057357879479006,{"$f":"IF(AND(AI1238<=0,AI1250+AI1262+AI1274<0),-(AI1250+AI1262+AI1274),IF(AI1238<=0,0,-MIN(((AI1250+AI1274)/AI1238)*((AI1250+AI1274)>0),(AI1250+AI1274))))","v":-2.3057357879479006},-2.3057357879479006,-2.3057357879479006,-2.3057357879479006,-2.3057357879479001]
[{"$f":"ROW()","v":1287},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1239<=0,U1251+U1263+U1275<0),-(U1251+U1263+U1275),IF(U1239<=0,0,-MIN(((U1251+U1275)/U1239)*((U1251+U1275)>0),(U1251+U1275))))","v":-1.5293846622816947},-1.5293469865204139,-1.5292055349833109,-1.5292055349833107,-1.5292055349833107,-1.5292055349833107,-1.5292055349833105,-1.5292055349833105,-1.5292055349833102,{"$f":"IF(AND(AD1239<=0,AD1251+AD1263+AD1275<0),-(AD1251+AD1263+AD1275),IF(AD1239<=0,0,-MIN(((AD1251+AD1275)/AD1239)*((AD1251+AD1275)>0),(AD1251+AD1275))))","v":-1.52920553498331},-1.52920553498331,-1.52920553498331,-1.52920553498331,-1.52920553498331,{"$f":"IF(AND(AI1239<=0,AI1251+AI1263+AI1275<0),-(AI1251+AI1263+AI1275),IF(AI1239<=0,0,-MIN(((AI1251+AI1275)/AI1239)*((AI1251+AI1275)>0),(AI1251+AI1275))))","v":-1.52920553498331},-1.5292055349833098,-1.5292055349833098,-1.5292055349833096,-1.5292055349833098]
[{"$f":"ROW()","v":1288},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1240<=0,U1252+U1264+U1276<0),-(U1252+U1264+U1276),IF(U1240<=0,0,-MIN(((U1252+U1276)/U1240)*((U1252+U1276)>0),(U1252+U1276))))","v":-2.3307286816895909E-2},-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895902E-2,-2.3307286816895902E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,-2.3307286816895905E-2,{"$f":"IF(AND(AD1240<=0,AD1252+AD1264+AD1276<0),-(AD1252+AD1264+AD1276),IF(AD1240<=0,0,-MIN(((AD1252+AD1276)/AD1240)*((AD1252+AD1276)>0),(AD1252+AD1276))))","v":-2.3307286816895909E-2},-2.3307286816895909E-2,-2.3307286816895909E-2,-2.3307286816895909E-2,-2.3307286816895909E-2,{"$f":"IF(AND(AI1240<=0,AI1252+AI1264+AI1276<0),-(AI1252+AI1264+AI1276),IF(AI1240<=0,0,-MIN(((AI1252+AI1276)/AI1240)*((AI1252+AI1276)>0),(AI1252+AI1276))))","v":-2.3307286816895909E-2},0,0,0,0]
[{"$f":"ROW()","v":1289},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1241<=0,U1253+U1265+U1277<0),-(U1253+U1265+U1277),IF(U1241<=0,0,-MIN(((U1253+U1277)/U1241)*((U1253+U1277)>0),(U1253+U1277))))","v":-2.338070898867866},-2.3369131340577582,-2.3325663708756488,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,-2.3325663708756497,-2.3325663708756497,-2.3325663708756497,{"$f":"IF(AND(AD1241<=0,AD1253+AD1265+AD1277<0),-(AD1253+AD1265+AD1277),IF(AD1241<=0,0,-MIN(((AD1253+AD1277)/AD1241)*((AD1253+AD1277)>0),(AD1253+AD1277))))","v":-2.3325663708756497},-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,{"$f":"IF(AND(AI1241<=0,AI1253+AI1265+AI1277<0),-(AI1253+AI1265+AI1277),IF(AI1241<=0,0,-MIN(((AI1253+AI1277)/AI1241)*((AI1253+AI1277)>0),(AI1253+AI1277))))","v":-2.3325663708756488},-2.3325663708756492,-2.3325663708756492,-2.3325663708756492,-2.3325663708756492]
[{"$f":"ROW()","v":1290},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1242<=0,U1254+U1266+U1278<0),-(U1254+U1266+U1278),IF(U1242<=0,0,-MIN(((U1254+U1278)/U1242)*((U1254+U1278)>0),(U1254+U1278))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1242<=0,AI1254+AI1266+AI1278<0),-(AI1254+AI1266+AI1278),IF(AI1242<=0,0,-MIN(((AI1254+AI1278)/AI1242)*((AI1254+AI1278)>0),(AI1254+AI1278))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1243<=0,U1255+U1267+U1279<0),-(U1255+U1267+U1279),IF(U1243<=0,0,-MIN(((U1255+U1279)/U1243)*((U1255+U1279)>0),(U1255+U1279))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1243<=0,AI1255+AI1267+AI1279<0),-(AI1255+AI1267+AI1279),IF(AI1243<=0,0,-MIN(((AI1255+AI1279)/AI1243)*((AI1255+AI1279)>0),(AI1255+AI1279))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1244<=0,U1256+U1268+U1280<0),-(U1256+U1268+U1280),IF(U1244<=0,0,-MIN(((U1256+U1280)/U1244)*((U1256+U1280)>0),(U1256+U1280))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1244<=0,AI1256+AI1268+AI1280<0),-(AI1256+AI1268+AI1280),IF(AI1244<=0,0,-MIN(((AI1256+AI1280)/AI1244)*((AI1256+AI1280)>0),(AI1256+AI1280))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922891,-0.15204703554922888,-0.15204703554922888,-0.15204703554922888,-0.15204703554922888,{"$f":"IF(AND(AI1245<=0,AI1257+AI1269+AI1281<0),-(AI1257+AI1269+AI1281),IF(AI1245<=0,0,-MIN(((AI1257+AI1281)/AI1245)*((AI1257+AI1281)>0),(AI1257+AI1281))))","v":-0.15204703554922885},-0.15204703554922888,-0.15204703554922888,-0.15204703554922888,-0.15204703554922888]
[{"$f":"ROW()","v":1294},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1258<0,-U1258,0)","v":1.6308843332665156E-2},0,0,0,0,0,0,0,0,{"$f":"IF(AD1258<0,-AD1258,0)","v":0},0,0,0,0,{"$f":"IF(AI1258<0,-AI1258,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1295},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(U1247<=0,U1259+U1271+U1283<0),-(U1259+U1271+U1283),IF(U1247<=0,0,-MIN(((U1259+U1283)/U1247)*((U1259+U1283)>0),(U1259+U1283))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD1247<=0,AD1259+AD1271+AD1283<0),-(AD1259+AD1271+AD1283),IF(AD1247<=0,0,-MIN(((AD1259+AD1283)/AD1247)*((AD1259+AD1283)>0),(AD1259+AD1283))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1247<=0,AI1259+AI1271+AI1283<0),-(AI1259+AI1271+AI1283),IF(AI1247<=0,0,-MIN(((AI1259+AI1283)/AI1247)*((AI1259+AI1283)>0),(AI1259+AI1283))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1286:U1295)","v":-6.332236828130922},{"$f":"SUM(V1286:V1295)","v":-6.3473502308921992},{"$f":"SUM(W1286:W1295)","v":-6.3428620161729867},{"$f":"SUM(X1286:X1295)","v":-6.3428620161729867},{"$f":"SUM(Y1286:Y1295)","v":-6.3428620161729867},{"$f":"SUM(Z1286:Z1295)","v":-6.3428620161729867},{"$f":"SUM(AA1286:AA1295)","v":-6.3428620161729867},{"$f":"SUM(AB1286:AB1295)","v":-6.3428620161729867},{"$f":"SUM(AC1286:AC1295)","v":-6.3428620161729867},-6.3428620161729858,-6.342862016172985,-6.342862016172985,-6.342862016172985,{"$f":"SUM(AH1286:AH1295)","v":-6.342862016172985},-6.3428620161729841,-6.3195547293560885,-6.3195547293560885,-6.3195547293560885,-6.3195547293560885]
[{"$f":"ROW()","v":1297},"Closing Value"]
[{"$f":"ROW()","v":1298},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1250+T1262+T1274+T1286","v":46.114715758958042},43.808979971010139,41.503244183062236,39.197508395114333,36.89177260716643,34.586036819218528,32.280301031270625,29.974565243322722,27.668829455374819,25.363093667426917,{"$f":"AD1250+AD1262+AD1274+AD1286","v":23.057357879479014},20.751622091531111,18.445886303583208,16.140150515635305,13.834414727687404,{"$f":"AI1250+AI1262+AI1274+AI1286","v":11.528678939739503},9.2229431517916023,6.9172073638437013,4.6114715758958003,2.3057357879479001]
[{"$f":"ROW()","v":1299},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251+T1263+T1275+T1287","v":30.587693245633893},29.058308583352201,27.528245757367451,25.996494094716283,24.467288559732971,22.938083024749659,21.408877489766347,19.879671954783035,18.350466419799723,16.821260884816411,{"$f":"AD1251+AD1263+AD1275+AD1287","v":15.292055349833101},13.76284981484979,12.23364427986648,10.70443874488317,9.1752332098998597,{"$f":"AI1251+AI1263+AI1275+AI1287","v":7.6460276749165494},6.1168221399332392,4.587616604949929,3.0584110699666196,1.5292055349833098]
[{"$f":"ROW()","v":1300},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252+T1264+T1276+T1288","v":0.34960930225343861},0.32630201543654269,0.30299472861964677,0.27968744180275085,0.25638015498585492,0.23307286816895903,0.20976558135206314,0.18645829453516724,0.16315100771827135,0.13984372090137545,{"$f":"AD1252+AD1264+AD1276+AD1288","v":0.11653643408447954},9.3229147267583634E-2,6.9921860450687726E-2,4.6614573633791817E-2,2.3307286816895909E-2,{"$f":"AI1252+AI1264+AI1276+AI1288","v":0},0,0,0,0]
[{"$f":"ROW()","v":1301},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1253+T1265+T1277+T1289","v":46.761417977357318},44.423347078489449,42.064436413039644,39.653628304886034,37.321061934010388,34.988495563134741,32.655929192259094,30.323362821383444,27.990796450507794,25.658230079632144,{"$f":"AD1253+AD1265+AD1277+AD1289","v":23.325663708756494},20.993097337880844,18.660530967005194,16.327964596129544,13.995398225253894,{"$f":"AI1253+AI1265+AI1277+AI1289","v":11.662831854378245},9.3302654835025969,6.9976991126269477,4.6651327417512984,2.3325663708756492]
[{"$f":"ROW()","v":1302},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1254+T1266+T1278+T1290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1254+AI1266+AI1278+AI1290","v":0},0,0,0,0]
[{"$f":"ROW()","v":1303},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1255+T1267+T1279+T1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1255+AI1267+AI1279+AI1291","v":0},0,0,0,0]
[{"$f":"ROW()","v":1304},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1256+T1268+T1280+T1292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1256+AI1268+AI1280+AI1292","v":0},0,0,0,0]
[{"$f":"ROW()","v":1305},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0409407109845783,2.8888936754353494,2.7368466398861204,2.5847996043368915,2.4327525687876626,2.2807055332384336,2.1286584976892047,1.9766114621399757,1.8245644265907468,1.6725173910415179,1.5204703554922889,1.36842331994306,1.2163762843938311,1.0643292488446021,0.91228221329537318,{"$f":"AI1257+AI1269+AI1281+AI1293","v":0.76023517774614435},0.60818814219691553,0.45614110664768664,0.30409407109845776,0.15204703554922888]
[{"$f":"ROW()","v":1306},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1258+T1270+T1282+T1294","v":-1.6308843332665156E-2},0,0,0,0,0,0,0,0,0,{"$f":"AD1258+AD1270+AD1282+AD1294","v":0},0,0,0,0,{"$f":"AI1258+AI1270+AI1282+AI1294","v":0},0,0,0,0]
[{"$f":"ROW()","v":1307},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259+T1271+T1283+T1295","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD1259+AD1271+AD1283+AD1295","v":0},0,0,0,0,{"$f":"AI1259+AI1271+AI1283+AI1295","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1298:T1307)","v":126.83806815185461},120.5058313237237,{"$f":"SUM(V1298:V1307)","v":114.1357677219751},{"$f":"SUM(W1298:W1307)","v":107.71211784085628},{"$f":"SUM(X1298:X1307)","v":101.36925582468331},{"$f":"SUM(Y1298:Y1307)","v":95.026393808510321},{"$f":"SUM(Z1298:Z1307)","v":88.683531792337334},{"$f":"SUM(AA1298:AA1307)","v":82.340669776164333},{"$f":"SUM(AB1298:AB1307)","v":75.997807759991346},{"$f":"SUM(AC1298:AC1307)","v":69.654945743818374},63.312083727645373,56.9692217114724,50.626359695299399,44.283497679126413,{"$f":"SUM(AH1298:AH1307)","v":37.940635662953426},31.597773646780443,25.278218917424354,18.958664188068262,12.639109458712177,6.3195547293560885]
[{"$f":"ROW()","v":1309},"Over Depreciation"]
[{"$f":"ROW()","v":1310},null,"Pipeline"]
[{"$f":"ROW()","v":1311},null,"Compression"]
[{"$f":"ROW()","v":1312},null,"Metering"]
[{"$f":"ROW()","v":1313},null,"Other Depreciable"]
[{"$f":"ROW()","v":1314},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1315},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1316},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1317},null,"Building"]
[{"$f":"ROW()","v":1318},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1319},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1320},null,"Total"]
[{"$f":"ROW()","v":1321}]
["2012 Capex"]
[{"$f":"ROW()","v":1323},"Life"]
[{"$f":"ROW()","v":1324},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,V1324-1)","v":19},{"$f":"MAX(0,W1324-1)","v":18},{"$f":"MAX(0,X1324-1)","v":17},{"$f":"MAX(0,Y1324-1)","v":16},{"$f":"MAX(0,Z1324-1)","v":15},{"$f":"MAX(0,AA1324-1)","v":14},{"$f":"MAX(0,AB1324-1)","v":13},{"$f":"MAX(0,AC1324-1)","v":12},{"$f":"MAX(0,AD1324-1)","v":11},{"$f":"MAX(0,AE1324-1)","v":10},{"$f":"MAX(0,AF1324-1)","v":9},{"$f":"MAX(0,AG1324-1)","v":8},{"$f":"MAX(0,AH1324-1)","v":7},{"$f":"MAX(0,AI1324-1)","v":6},{"$f":"MAX(0,AJ1324-1)","v":5},{"$f":"MAX(0,AK1324-1)","v":4},{"$f":"MAX(0,AL1324-1)","v":3}]
[{"$f":"ROW()","v":1325},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1326},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1327},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1328},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1330},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1332},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1333},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,V1333-1)","v":4},{"$f":"MAX(0,W1333-1)","v":3},{"$f":"MAX(0,X1333-1)","v":2},{"$f":"MAX(0,Y1333-1)","v":1},{"$f":"MAX(0,Z1333-1)","v":0},{"$f":"MAX(0,AA1333-1)","v":0},{"$f":"MAX(0,AB1333-1)","v":0},{"$f":"MAX(0,AC1333-1)","v":0},{"$f":"MAX(0,AD1333-1)","v":0},{"$f":"MAX(0,AE1333-1)","v":0},{"$f":"MAX(0,AF1333-1)","v":0},{"$f":"MAX(0,AG1333-1)","v":0},{"$f":"MAX(0,AH1333-1)","v":0},{"$f":"MAX(0,AI1333-1)","v":0},{"$f":"MAX(0,AJ1333-1)","v":0},{"$f":"MAX(0,AK1333-1)","v":0},{"$f":"MAX(0,AL1333-1)","v":0}]
[{"$f":"ROW()","v":1334}]
[{"$f":"ROW()","v":1335},"Opening Value"]
[{"$f":"ROW()","v":1336},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1384","v":0},14.606136384299486,13.875829565084512,13.145522745869538,12.415215926654565,11.684909107439591,10.954602288224617,10.224295469009643,9.4939886497946695,8.7636818305796957,8.033375011364722,7.3030681921497473,6.5727613729347727,5.842454553719798,{"$f":"AH1384","v":5.1121477345048234},{"$f":"AI1384","v":4.3818409152898488},{"$f":"AJ1384","v":3.6515340960748741},{"$f":"AK1384","v":2.9212272768598995},{"$f":"AL1384","v":2.1909204576449248}]
[{"$f":"ROW()","v":1337},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1385","v":0},8.2960734403383647,7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,4.5628403921861,4.1480367201691815,3.7332330481522633,3.3184293761353452,2.903625704118427,2.4888220321015089,2.0740183600845907,1.6592146880676726,1.2444110160507544]
[{"$f":"ROW()","v":1338},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1386","v":0},1.8497595787947196,1.7264422735417384,1.6031249682887572,1.4798076630357759,1.3564903577827947,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,0.73990383151788797,0.61658652626490662,0.49326922101192527,0.36995191575894393,0.24663461050596264,0.12331730525298132,0,0,0]
[{"$f":"ROW()","v":1339},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1387","v":0},4.4369118538139354,4.2150662611232388,3.9830325092953767,3.7617529254456334,3.5404733415958902,3.319193757746147,3.0979141738964038,2.8766345900466606,2.6553550061969173,2.4340754223471741,2.2127958384974309,1.9915162546476879,1.7702366707979449,1.5489570869482017,1.3276775030984587,1.1063979192487157,0.88511833539897256,0.66383875154922944]
[{"$f":"ROW()","v":1340},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1388","v":0},{"$f":"U1388","v":0},{"$f":"V1388","v":0},{"$f":"W1388","v":0},{"$f":"X1388","v":0},{"$f":"Y1388","v":0},{"$f":"Z1388","v":0},{"$f":"AA1388","v":0},{"$f":"AB1388","v":0},{"$f":"AC1388","v":0},{"$f":"AD1388","v":0},{"$f":"AE1388","v":0},{"$f":"AF1388","v":0},{"$f":"AG1388","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1341},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1342},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1343},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1391","v":0},{"$f":"U1391","v":1.6190174551710552},{"$f":"V1391","v":1.5380665824125024},{"$f":"W1391","v":1.4571157096539495},{"$f":"X1391","v":1.3761648368953967},{"$f":"Y1391","v":1.2952139641368439},{"$f":"Z1391","v":1.214263091378291},{"$f":"AA1391","v":1.1333122186197382},{"$f":"AB1391","v":1.0523613458611853},{"$f":"AC1391","v":0.97141047310263262},{"$f":"AD1391","v":0.89045960034407989},{"$f":"AE1391","v":0.80950872758552717},{"$f":"AF1391","v":0.72855785482697444},{"$f":"AG1391","v":0.64760698206842171},0.56665610930986898,0.48570523655131626,0.40475436379276353,0.3238034910342108,0.2428526182756581]
[{"$f":"ROW()","v":1344},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1392","v":0},-3.9006140835444798E-2,0,0,0,0,0,0,0,{"$f":"AC1392","v":0},{"$f":"AD1392","v":0},{"$f":"AE1392","v":0},{"$f":"AF1392","v":0},{"$f":"AG1392","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1393","v":0},{"$f":"U1393","v":0},{"$f":"V1393","v":0},{"$f":"W1393","v":0},{"$f":"X1393","v":0},{"$f":"Y1393","v":0},{"$f":"Z1393","v":0},{"$f":"AA1393","v":0},{"$f":"AB1393","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1336:U1345)","v":0},{"$f":"SUM(V1336:V1345)","v":30.768892571582118},{"$f":"SUM(W1336:W1345)","v":29.236674450483438},{"$f":"SUM(X1336:X1345)","v":27.655262029412146},{"$f":"SUM(Y1336:Y1345)","v":26.084603776318978},{"$f":"SUM(Z1336:Z1345)","v":24.513945523225814},{"$f":"SUM(AA1336:AA1345)","v":22.943287270132643},{"$f":"SUM(AB1336:AB1345)","v":21.372629017039472},{"$f":"SUM(AC1336:AC1345)","v":19.801970763946301},18.231312510853133,16.660654257759962,15.089996004666794,13.519337751573623,{"$f":"SUM(AH1336:AH1345)","v":11.948679498480452},10.378021245387284,8.8073629922941148,7.2367047392009436,5.7893637913607554,4.3420228435205672]
[{"$f":"ROW()","v":1347},"Capex"]
[{"$f":"ROW()","v":1348},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$229","v":14.606136384299486}]
[{"$f":"ROW()","v":1349},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$230","v":8.2960734403383647}]
[{"$f":"ROW()","v":1350},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$231","v":1.8497595787947196}]
[{"$f":"ROW()","v":1351},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$232","v":4.4369118538139354}]
[{"$f":"ROW()","v":1352},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$233","v":0}]
[{"$f":"ROW()","v":1353},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$234","v":0}]
[{"$f":"ROW()","v":1354},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$235","v":0}]
[{"$f":"ROW()","v":1355},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$236","v":1.6190174551710552}]
[{"$f":"ROW()","v":1356},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$237","v":-3.9006140835444798E-2}]
[{"$f":"ROW()","v":1357},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$238","v":0}]
[{"$f":"ROW()","v":1358},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1348:U1357)","v":30.768892571582118}]
[{"$f":"ROW()","v":1359},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1360},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1495","v":0},{"$f":"-Inputs!W1495","v":0},{"$f":"-Inputs!X1495","v":0}]
[{"$f":"ROW()","v":1361},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1496","v":0},{"$f":"-Inputs!W1496","v":0},{"$f":"-Inputs!X1496","v":0}]
[{"$f":"ROW()","v":1362},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1497","v":0},{"$f":"-Inputs!W1497","v":0},{"$f":"-Inputs!X1497","v":0}]
[{"$f":"ROW()","v":1363},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1498","v":0},{"$f":"-Inputs!W1498","v":-1.0754167978118694E-2},{"$f":"-Inputs!X1498","v":0}]
[{"$f":"ROW()","v":1364},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1499","v":0},{"$f":"-Inputs!W1499","v":0},{"$f":"-Inputs!X1499","v":0}]
[{"$f":"ROW()","v":1365},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1500","v":0},{"$f":"-Inputs!W1500","v":0},{"$f":"-Inputs!X1500","v":0}]
[{"$f":"ROW()","v":1366},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1501","v":0},{"$f":"-Inputs!W1501","v":0},{"$f":"-Inputs!X1501","v":0}]
[{"$f":"ROW()","v":1367},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1502","v":0},{"$f":"-Inputs!W1502","v":0},{"$f":"-Inputs!X1502","v":0}]
[{"$f":"ROW()","v":1368},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!V1503","v":0},{"$f":"-Inputs!W1503","v":0},{"$f":"-Inputs!X1503","v":0}]
[{"$f":"ROW()","v":1369},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1370},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1360:V1369)","v":0},{"$f":"SUM(W1360:W1369)","v":-1.0754167978118694E-2},{"$f":"SUM(X1360:X1369)","v":0},{"$f":"SUM(Y1360:Y1369)","v":0},{"$f":"SUM(Z1360:Z1369)","v":0},{"$f":"SUM(AA1360:AA1369)","v":0},{"$f":"SUM(AB1360:AB1369)","v":0},{"$f":"SUM(AC1360:AC1369)","v":0},0,0,0,0,{"$f":"SUM(AH1360:AH1369)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1371},"Depreciation"]
[{"$f":"ROW()","v":1372},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1324<=0,V1336+V1348+V1360<0),-(V1336+V1348+V1360),IF(V1324<=0,0,-MIN(((V1336+V1360)/V1324)*((V1336+V1360)>0),(V1336+V1360))))","v":-0.73030681921497431},-0.73030681921497431,-0.73030681921497431,-0.73030681921497442,-0.73030681921497442,-0.73030681921497442,-0.73030681921497453,-0.73030681921497453,{"$f":"IF(AND(AD1324<=0,AD1336+AD1348+AD1360<0),-(AD1336+AD1348+AD1360),IF(AD1324<=0,0,-MIN(((AD1336+AD1360)/AD1324)*((AD1336+AD1360)>0),(AD1336+AD1360))))","v":-0.73030681921497465},-0.73030681921497476,-0.73030681921497476,-0.73030681921497476,-0.73030681921497476,{"$f":"IF(AND(AI1324<=0,AI1336+AI1348+AI1360<0),-(AI1336+AI1348+AI1360),IF(AI1324<=0,0,-MIN(((AI1336+AI1360)/AI1324)*((AI1336+AI1360)>0),(AI1336+AI1360))))","v":-0.73030681921497476},-0.73030681921497476,-0.73030681921497487,-0.73030681921497487,-0.73030681921497498]
[{"$f":"ROW()","v":1373},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1325<=0,V1337+V1349+V1361<0),-(V1337+V1349+V1361),IF(V1325<=0,0,-MIN(((V1337+V1361)/V1325)*((V1337+V1361)>0),(V1337+V1361))))","v":-0.41480367201691826},-0.4148036720169182,-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.4148036720169182,-0.41480367201691815,-0.41480367201691809,{"$f":"IF(AND(AD1325<=0,AD1337+AD1349+AD1361<0),-(AD1337+AD1349+AD1361),IF(AD1325<=0,0,-MIN(((AD1337+AD1361)/AD1325)*((AD1337+AD1361)>0),(AD1337+AD1361))))","v":-0.41480367201691815},-0.4148036720169182,-0.41480367201691815,-0.41480367201691815,-0.41480367201691815,{"$f":"IF(AND(AI1325<=0,AI1337+AI1349+AI1361<0),-(AI1337+AI1349+AI1361),IF(AI1325<=0,0,-MIN(((AI1337+AI1361)/AI1325)*((AI1337+AI1361)>0),(AI1337+AI1361))))","v":-0.41480367201691815},-0.41480367201691815,-0.41480367201691815,-0.41480367201691815,-0.41480367201691815]
[{"$f":"ROW()","v":1374},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1326<=0,V1338+V1350+V1362<0),-(V1338+V1350+V1362),IF(V1326<=0,0,-MIN(((V1338+V1362)/V1326)*((V1338+V1362)>0),(V1338+V1362))))","v":-0.1233173052529813},-0.12331730525298132,-0.12331730525298132,-0.12331730525298133,-0.12331730525298133,-0.12331730525298135,-0.12331730525298133,-0.12331730525298133,{"$f":"IF(AND(AD1326<=0,AD1338+AD1350+AD1362<0),-(AD1338+AD1350+AD1362),IF(AD1326<=0,0,-MIN(((AD1338+AD1362)/AD1326)*((AD1338+AD1362)>0),(AD1338+AD1362))))","v":-0.12331730525298133},-0.12331730525298133,-0.12331730525298132,-0.12331730525298132,-0.1233173052529813,{"$f":"IF(AND(AI1326<=0,AI1338+AI1350+AI1362<0),-(AI1338+AI1350+AI1362),IF(AI1326<=0,0,-MIN(((AI1338+AI1362)/AI1326)*((AI1338+AI1362)>0),(AI1338+AI1362))))","v":-0.12331730525298132},-0.12331730525298132,0,0,0]
[{"$f":"ROW()","v":1375},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1327<=0,V1339+V1351+V1363<0),-(V1339+V1351+V1363),IF(V1327<=0,0,-MIN(((V1339+V1363)/V1327)*((V1339+V1363)>0),(V1339+V1363))))","v":-0.22184559269069676},-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314,-0.22127958384974311,{"$f":"IF(AND(AD1327<=0,AD1339+AD1351+AD1363<0),-(AD1339+AD1351+AD1363),IF(AD1327<=0,0,-MIN(((AD1339+AD1363)/AD1327)*((AD1339+AD1363)>0),(AD1339+AD1363))))","v":-0.22127958384974311},-0.22127958384974311,-0.22127958384974308,-0.22127958384974311,-0.22127958384974311,{"$f":"IF(AND(AI1327<=0,AI1339+AI1351+AI1363<0),-(AI1339+AI1351+AI1363),IF(AI1327<=0,0,-MIN(((AI1339+AI1363)/AI1327)*((AI1339+AI1363)>0),(AI1339+AI1363))))","v":-0.22127958384974308},-0.22127958384974311,-0.22127958384974314,-0.22127958384974314,-0.22127958384974314]
[{"$f":"ROW()","v":1376},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1328<=0,V1340+V1352+V1364<0),-(V1340+V1352+V1364),IF(V1328<=0,0,-MIN(((V1340+V1364)/V1328)*((V1340+V1364)>0),(V1340+V1364))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1328<=0,AI1340+AI1352+AI1364<0),-(AI1340+AI1352+AI1364),IF(AI1328<=0,0,-MIN(((AI1340+AI1364)/AI1328)*((AI1340+AI1364)>0),(AI1340+AI1364))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1377},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1329<=0,V1341+V1353+V1365<0),-(V1341+V1353+V1365),IF(V1329<=0,0,-MIN(((V1341+V1365)/V1329)*((V1341+V1365)>0),(V1341+V1365))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1329<=0,AI1341+AI1353+AI1365<0),-(AI1341+AI1353+AI1365),IF(AI1329<=0,0,-MIN(((AI1341+AI1365)/AI1329)*((AI1341+AI1365)>0),(AI1341+AI1365))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1378},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1330<=0,V1342+V1354+V1366<0),-(V1342+V1354+V1366),IF(V1330<=0,0,-MIN(((V1342+V1366)/V1330)*((V1342+V1366)>0),(V1342+V1366))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1330<=0,AI1342+AI1354+AI1366<0),-(AI1342+AI1354+AI1366),IF(AI1330<=0,0,-MIN(((AI1342+AI1366)/AI1330)*((AI1342+AI1366)>0),(AI1342+AI1366))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1379},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0950872758552755E-2,-8.0950872758552755E-2,-8.0950872758552755E-2,-8.0950872758552742E-2,-8.0950872758552742E-2,-8.0950872758552742E-2,-8.0950872758552728E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,-8.0950872758552714E-2,{"$f":"IF(AND(AI1331<=0,AI1343+AI1355+AI1367<0),-(AI1343+AI1355+AI1367),IF(AI1331<=0,0,-MIN(((AI1343+AI1367)/AI1331)*((AI1343+AI1367)>0),(AI1343+AI1367))))","v":-8.0950872758552714E-2},-8.0950872758552714E-2,-8.09508727585527E-2,-8.09508727585527E-2,-8.09508727585527E-2]
[{"$f":"ROW()","v":1380},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V1344<0,-V1344,0)","v":3.9006140835444798E-2},0,0,0,0,0,0,0,{"$f":"IF(AD1344<0,-AD1344,0)","v":0},0,0,0,0,{"$f":"IF(AI1344<0,-AI1344,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1381},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V1333<=0,V1345+V1357+V1369<0),-(V1345+V1357+V1369),IF(V1333<=0,0,-MIN(((V1345+V1369)/V1333)*((V1345+V1369)>0),(V1345+V1369))))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AND(AD1333<=0,AD1345+AD1357+AD1369<0),-(AD1345+AD1357+AD1369),IF(AD1333<=0,0,-MIN(((AD1345+AD1369)/AD1333)*((AD1345+AD1369)>0),(AD1345+AD1369))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1333<=0,AI1345+AI1357+AI1369<0),-(AI1345+AI1357+AI1369),IF(AI1333<=0,0,-MIN(((AI1345+AI1369)/AI1333)*((AI1345+AI1369)>0),(AI1345+AI1369))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1382},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1372:V1381)","v":-1.5322181210986787},{"$f":"SUM(W1372:W1381)","v":-1.5706582530931699},{"$f":"SUM(X1372:X1381)","v":-1.5706582530931699},{"$f":"SUM(Y1372:Y1381)","v":-1.5706582530931699},{"$f":"SUM(Z1372:Z1381)","v":-1.5706582530931699},{"$f":"SUM(AA1372:AA1381)","v":-1.5706582530931701},{"$f":"SUM(AB1372:AB1381)","v":-1.5706582530931699},{"$f":"SUM(AC1372:AC1381)","v":-1.5706582530931694},-1.5706582530931699,-1.5706582530931699,-1.5706582530931696,-1.5706582530931699,{"$f":"SUM(AH1372:AH1381)","v":-1.5706582530931699},-1.5706582530931696,-1.5706582530931699,-1.4473409478401889,-1.4473409478401889,-1.4473409478401891]
[{"$f":"ROW()","v":1383},"Closing Value"]
[{"$f":"ROW()","v":1384},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1336+U1348+U1360+U1372","v":14.606136384299486},13.875829565084512,13.145522745869538,12.415215926654565,11.684909107439591,10.954602288224617,10.224295469009643,9.4939886497946695,8.7636818305796957,{"$f":"AD1336+AD1348+AD1360+AD1372","v":8.033375011364722},7.3030681921497473,6.5727613729347727,5.842454553719798,5.1121477345048234,{"$f":"AI1336+AI1348+AI1360+AI1372","v":4.3818409152898488},3.6515340960748741,2.9212272768598995,2.1909204576449248,1.4606136384299497]
[{"$f":"ROW()","v":1385},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1337+U1349+U1361+U1373","v":8.2960734403383647},7.8812697683214461,7.4664660963045275,7.0516624242876089,6.6368587522706903,6.2220550802537726,5.807251408236854,5.3924477362199355,4.9776440642030177,{"$f":"AD1337+AD1349+AD1361+AD1373","v":4.5628403921861},4.1480367201691815,3.7332330481522633,3.3184293761353452,2.903625704118427,{"$f":"AI1337+AI1349+AI1361+AI1373","v":2.4888220321015089},2.0740183600845907,1.6592146880676726,1.2444110160507544,0.82960734403383629]
[{"$f":"ROW()","v":1386},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1338+U1350+U1362+U1374","v":1.8497595787947196},1.7264422735417384,1.6031249682887572,1.4798076630357759,1.3564903577827947,1.2331730525298135,1.109855747276832,0.98653844202385066,0.86322113677086931,{"$f":"AD1338+AD1350+AD1362+AD1374","v":0.73990383151788797},0.61658652626490662,0.49326922101192527,0.36995191575894393,0.24663461050596264,{"$f":"AI1338+AI1350+AI1362+AI1374","v":0.12331730525298132},0,0,0,0]
[{"$f":"ROW()","v":1387},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1339+U1351+U1363+U1375","v":4.4369118538139354},4.2150662611232388,3.9830325092953767,3.7617529254456334,3.5404733415958902,3.319193757746147,3.0979141738964038,2.8766345900466606,2.6553550061969173,{"$f":"AD1339+AD1351+AD1363+AD1375","v":2.4340754223471741},2.2127958384974309,1.9915162546476879,1.7702366707979449,1.5489570869482017,{"$f":"AI1339+AI1351+AI1363+AI1375","v":1.3276775030984587},1.1063979192487157,0.88511833539897256,0.66383875154922944,0.44255916769948633]
[{"$f":"ROW()","v":1388},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1340+U1352+U1364+U1376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1340+AI1352+AI1364+AI1376","v":0},0,0,0,0]
[{"$f":"ROW()","v":1389},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1341+U1353+U1365+U1377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1341+AI1353+AI1365+AI1377","v":0},0,0,0,0]
[{"$f":"ROW()","v":1390},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1342+U1354+U1366+U1378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1342+AI1354+AI1366+AI1378","v":0},0,0,0,0]
[{"$f":"ROW()","v":1391},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6190174551710552,1.5380665824125024,1.4571157096539495,1.3761648368953967,1.2952139641368439,1.214263091378291,1.1333122186197382,1.0523613458611853,0.97141047310263262,0.89045960034407989,0.80950872758552717,0.72855785482697444,0.64760698206842171,0.56665610930986898,{"$f":"AI1343+AI1355+AI1367+AI1379","v":0.48570523655131626},0.40475436379276353,0.3238034910342108,0.2428526182756581,0.1619017455171054]
[{"$f":"ROW()","v":1392},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1344+U1356+U1368+U1380","v":-3.9006140835444798E-2},0,0,0,0,0,0,0,0,{"$f":"AD1344+AD1356+AD1368+AD1380","v":0},0,0,0,0,{"$f":"AI1344+AI1356+AI1368+AI1380","v":0},0,0,0,0]
[{"$f":"ROW()","v":1393},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1345+U1357+U1369+U1381","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1345+AD1357+AD1369+AD1381","v":0},0,0,0,0,{"$f":"AI1345+AI1357+AI1369+AI1381","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1384:U1393)","v":30.768892571582118},29.236674450483438,{"$f":"SUM(W1384:W1393)","v":27.655262029412146},{"$f":"SUM(X1384:X1393)","v":26.084603776318978},{"$f":"SUM(Y1384:Y1393)","v":24.513945523225814},{"$f":"SUM(Z1384:Z1393)","v":22.943287270132643},{"$f":"SUM(AA1384:AA1393)","v":21.372629017039472},{"$f":"SUM(AB1384:AB1393)","v":19.801970763946301},{"$f":"SUM(AC1384:AC1393)","v":18.231312510853133},16.660654257759962,15.089996004666794,13.519337751573623,11.948679498480452,{"$f":"SUM(AH1384:AH1393)","v":10.378021245387284},8.8073629922941148,7.2367047392009436,5.7893637913607554,4.3420228435205672,2.8946818956803777]
[{"$f":"ROW()","v":1395},"Over Depreciation"]
[{"$f":"ROW()","v":1396},null,"Pipeline"]
[{"$f":"ROW()","v":1397},null,"Compression"]
[{"$f":"ROW()","v":1398},null,"Metering"]
[{"$f":"ROW()","v":1399},null,"Other Depreciable"]
[{"$f":"ROW()","v":1400},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1401},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1402},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1403},null,"Building"]
[{"$f":"ROW()","v":1404},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1405},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1406},null,"Total"]
[{"$f":"ROW()","v":1407}]
["2013 Capex"]
[{"$f":"ROW()","v":1409},"Life"]
[{"$f":"ROW()","v":1410},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,W1410-1)","v":19},{"$f":"MAX(0,X1410-1)","v":18},{"$f":"MAX(0,Y1410-1)","v":17},{"$f":"MAX(0,Z1410-1)","v":16},{"$f":"MAX(0,AA1410-1)","v":15},{"$f":"MAX(0,AB1410-1)","v":14},{"$f":"MAX(0,AC1410-1)","v":13},{"$f":"MAX(0,AD1410-1)","v":12},{"$f":"MAX(0,AE1410-1)","v":11},{"$f":"MAX(0,AF1410-1)","v":10},{"$f":"MAX(0,AG1410-1)","v":9},{"$f":"MAX(0,AH1410-1)","v":8},{"$f":"MAX(0,AI1410-1)","v":7},{"$f":"MAX(0,AJ1410-1)","v":6},{"$f":"MAX(0,AK1410-1)","v":5},{"$f":"MAX(0,AL1410-1)","v":4}]
[{"$f":"ROW()","v":1411},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1412},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1413},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1414},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1416},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1418},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1419},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,W1419-1)","v":4},{"$f":"MAX(0,X1419-1)","v":3},{"$f":"MAX(0,Y1419-1)","v":2},{"$f":"MAX(0,Z1419-1)","v":1},{"$f":"MAX(0,AA1419-1)","v":0},{"$f":"MAX(0,AB1419-1)","v":0},{"$f":"MAX(0,AC1419-1)","v":0},{"$f":"MAX(0,AD1419-1)","v":0},{"$f":"MAX(0,AE1419-1)","v":0},{"$f":"MAX(0,AF1419-1)","v":0},{"$f":"MAX(0,AG1419-1)","v":0},{"$f":"MAX(0,AH1419-1)","v":0},{"$f":"MAX(0,AI1419-1)","v":0},{"$f":"MAX(0,AJ1419-1)","v":0},{"$f":"MAX(0,AK1419-1)","v":0},{"$f":"MAX(0,AL1419-1)","v":0}]
[{"$f":"ROW()","v":1420}]
[{"$f":"ROW()","v":1421},"Opening Value"]
[{"$f":"ROW()","v":1422},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1470","v":0},4.6914845910357874,4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,2.8148907546214721,2.5803165250696827,2.3457422955178933,2.1111680659661038,{"$f":"AH1470","v":1.8765938364143144},{"$f":"AI1470","v":1.642019606862525},{"$f":"AJ1470","v":1.4074453773107358},{"$f":"AK1470","v":1.1728711477589466},{"$f":"AL1470","v":0.93829691820715733}]
[{"$f":"ROW()","v":1423},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1471","v":0},5.5532058264796307,5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,3.3319234958877773,3.0542632045637959,2.7766029132398145,2.4989426219158331,2.2212823305918517,1.9436220392678702,1.6659617479438888,1.3883014566199074,1.110641165295926]
[{"$f":"ROW()","v":1424},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1472","v":0},0.95437131657921148,0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,0.44537328107029867,0.38174852663168457,0.31812377219307048,0.25449901775445638,0.19087426331584229,0.12724950887722819,6.3624754438614095E-2,0,0]
[{"$f":"ROW()","v":1425},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1473","v":0},8.2917760666417131,7.8771872633096276,7.4625984599775421,7.0480096566454566,6.6334208533133712,6.2188320499812857,5.8042432466492002,5.3896544433171147,4.9750656399850293,4.5604768366529438,4.1458880333208583,3.7312992299887724,3.3167104266566865,2.9021216233246006,2.4875328199925146,2.0729440166604287,1.658355213328343]
[{"$f":"ROW()","v":1426},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1474","v":0},{"$f":"V1474","v":0},{"$f":"W1474","v":0},{"$f":"X1474","v":0},{"$f":"Y1474","v":0},{"$f":"Z1474","v":0},{"$f":"AA1474","v":0},{"$f":"AB1474","v":0},{"$f":"AC1474","v":0},{"$f":"AD1474","v":0},{"$f":"AE1474","v":0},{"$f":"AF1474","v":0},{"$f":"AG1474","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1427},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1428},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1477","v":0},{"$f":"V1477","v":1.0947403545009966},{"$f":"W1477","v":1.0400033367759467},{"$f":"X1477","v":0.9852663190508969},{"$f":"Y1477","v":0.9305293013258471},{"$f":"Z1477","v":0.87579228360079731},{"$f":"AA1477","v":0.82105526587574751},{"$f":"AB1477","v":0.76631824815069771},{"$f":"AC1477","v":0.71158123042564791},{"$f":"AD1477","v":0.65684421270059812},{"$f":"AE1477","v":0.60210719497554832},{"$f":"AF1477","v":0.54737017725049852},{"$f":"AG1477","v":0.49263315952544867},0.43789614180039882,0.38315912407534897,0.32842210635029911,0.27368508862524926,0.21894807090019941]
[{"$f":"ROW()","v":1430},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1478","v":0},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AC1478","v":0.18862567937376898},{"$f":"AD1478","v":0.18862567937376898},{"$f":"AE1478","v":0.18862567937376898},{"$f":"AF1478","v":0.18862567937376898},{"$f":"AG1478","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898]
[{"$f":"ROW()","v":1431},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1479","v":0},{"$f":"V1479","v":0},{"$f":"W1479","v":0},{"$f":"X1479","v":0},{"$f":"Y1479","v":0},{"$f":"Z1479","v":0},{"$f":"AA1479","v":0},{"$f":"AB1479","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1422:V1431)","v":0},{"$f":"SUM(W1422:W1431)","v":20.774203834611107},{"$f":"SUM(X1422:X1431)","v":19.729018738239585},{"$f":"SUM(Y1422:Y1431)","v":18.683833641868066},{"$f":"SUM(Z1422:Z1431)","v":17.638648545496547},{"$f":"SUM(AA1422:AA1431)","v":16.593463449125025},{"$f":"SUM(AB1422:AB1431)","v":15.548278352753506},{"$f":"SUM(AC1422:AC1431)","v":14.503093256381986},13.457908160010465,12.412723063638945,11.367537967267426,10.322352870895903,{"$f":"SUM(AH1422:AH1431)","v":9.2771677745243846},8.231982678152864,7.1867975817813416,6.141612485409822,5.0964273890383005,4.1148670471053945]
[{"$f":"ROW()","v":1433},"Capex"]
[{"$f":"ROW()","v":1434},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$229","v":4.6914845910357874}]
[{"$f":"ROW()","v":1435},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$230","v":5.5532058264796307}]
[{"$f":"ROW()","v":1436},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$231","v":0.95437131657921148}]
[{"$f":"ROW()","v":1437},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$232","v":8.2917760666417131}]
[{"$f":"ROW()","v":1438},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$233","v":0}]
[{"$f":"ROW()","v":1439},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$234","v":0}]
[{"$f":"ROW()","v":1440},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$235","v":0}]
[{"$f":"ROW()","v":1441},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$236","v":1.0947403545009966}]
[{"$f":"ROW()","v":1442},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$237","v":0.18862567937376898}]
[{"$f":"ROW()","v":1443},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$238","v":0}]
[{"$f":"ROW()","v":1444},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1434:V1443)","v":20.774203834611107}]
[{"$f":"ROW()","v":1445},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1507","v":0},{"$f":"-Inputs!X1507","v":0}]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1508","v":0},{"$f":"-Inputs!X1508","v":0}]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1509","v":0},{"$f":"-Inputs!X1509","v":0}]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1510","v":0},{"$f":"-Inputs!X1510","v":0}]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1511","v":0},{"$f":"-Inputs!X1511","v":0}]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1512","v":0},{"$f":"-Inputs!X1512","v":0}]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1513","v":0},{"$f":"-Inputs!X1513","v":0}]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1514","v":0},{"$f":"-Inputs!X1514","v":0}]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!W1515","v":0},{"$f":"-Inputs!X1515","v":0}]
[{"$f":"ROW()","v":1455},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1456},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1446:W1455)","v":0},{"$f":"SUM(X1446:X1455)","v":0},{"$f":"SUM(Y1446:Y1455)","v":0},{"$f":"SUM(Z1446:Z1455)","v":0},{"$f":"SUM(AA1446:AA1455)","v":0},{"$f":"SUM(AB1446:AB1455)","v":0},{"$f":"SUM(AC1446:AC1455)","v":0},0,0,0,0,{"$f":"SUM(AH1446:AH1455)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1457},"Depreciation"]
[{"$f":"ROW()","v":1458},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1410<=0,W1422+W1434+W1446<0),-(W1422+W1434+W1446),IF(W1410<=0,0,-MIN(((W1422+W1446)/W1410)*((W1422+W1446)>0),(W1422+W1446))))","v":-0.23457422955178936},-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,-0.23457422955178936,{"$f":"IF(AND(AD1410<=0,AD1422+AD1434+AD1446<0),-(AD1422+AD1434+AD1446),IF(AD1410<=0,0,-MIN(((AD1422+AD1446)/AD1410)*((AD1422+AD1446)>0),(AD1422+AD1446))))","v":-0.23457422955178936},-0.23457422955178933,-0.23457422955178933,-0.23457422955178933,-0.2345742295517893,{"$f":"IF(AND(AI1410<=0,AI1422+AI1434+AI1446<0),-(AI1422+AI1434+AI1446),IF(AI1410<=0,0,-MIN(((AI1422+AI1446)/AI1410)*((AI1422+AI1446)>0),(AI1422+AI1446))))","v":-0.2345742295517893},-0.23457422955178928,-0.2345742295517893,-0.23457422955178933,-0.23457422955178933]
[{"$f":"ROW()","v":1459},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1411<=0,W1423+W1435+W1447<0),-(W1423+W1435+W1447),IF(W1411<=0,0,-MIN(((W1423+W1447)/W1411)*((W1423+W1447)>0),(W1423+W1447))))","v":-0.27766029132398151},-0.27766029132398151,-0.27766029132398151,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,{"$f":"IF(AND(AD1411<=0,AD1423+AD1435+AD1447<0),-(AD1423+AD1435+AD1447),IF(AD1411<=0,0,-MIN(((AD1423+AD1447)/AD1411)*((AD1423+AD1447)>0),(AD1423+AD1447))))","v":-0.27766029132398146},-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,-0.27766029132398146,{"$f":"IF(AND(AI1411<=0,AI1423+AI1435+AI1447<0),-(AI1423+AI1435+AI1447),IF(AI1411<=0,0,-MIN(((AI1423+AI1447)/AI1411)*((AI1423+AI1447)>0),(AI1423+AI1447))))","v":-0.27766029132398146},-0.27766029132398146,-0.27766029132398146,-0.27766029132398151,-0.27766029132398151]
[{"$f":"ROW()","v":1460},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1412<=0,W1424+W1436+W1448<0),-(W1424+W1436+W1448),IF(W1412<=0,0,-MIN(((W1424+W1448)/W1412)*((W1424+W1448)>0),(W1424+W1448))))","v":-6.3624754438614095E-2},-6.3624754438614109E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614081E-2,-6.3624754438614095E-2,{"$f":"IF(AND(AD1412<=0,AD1424+AD1436+AD1448<0),-(AD1424+AD1436+AD1448),IF(AD1412<=0,0,-MIN(((AD1424+AD1448)/AD1412)*((AD1424+AD1448)>0),(AD1424+AD1448))))","v":-6.3624754438614095E-2},-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,-6.3624754438614095E-2,{"$f":"IF(AND(AI1412<=0,AI1424+AI1436+AI1448<0),-(AI1424+AI1436+AI1448),IF(AI1412<=0,0,-MIN(((AI1424+AI1448)/AI1412)*((AI1424+AI1448)>0),(AI1424+AI1448))))","v":-6.3624754438614095E-2},-6.3624754438614095E-2,-6.3624754438614095E-2,0,0]
[{"$f":"ROW()","v":1461},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1413<=0,W1425+W1437+W1449<0),-(W1425+W1437+W1449),IF(W1413<=0,0,-MIN(((W1425+W1449)/W1413)*((W1425+W1449)>0),(W1425+W1449))))","v":-0.41458880333208564},-0.41458880333208564,-0.4145888033320857,-0.4145888033320857,-0.4145888033320857,-0.4145888033320857,-0.41458880333208575,{"$f":"IF(AND(AD1413<=0,AD1425+AD1437+AD1449<0),-(AD1425+AD1437+AD1449),IF(AD1413<=0,0,-MIN(((AD1425+AD1449)/AD1413)*((AD1425+AD1449)>0),(AD1425+AD1449))))","v":-0.41458880333208575},-0.41458880333208575,-0.41458880333208581,-0.41458880333208581,-0.41458880333208581,{"$f":"IF(AND(AI1413<=0,AI1425+AI1437+AI1449<0),-(AI1425+AI1437+AI1449),IF(AI1413<=0,0,-MIN(((AI1425+AI1449)/AI1413)*((AI1425+AI1449)>0),(AI1425+AI1449))))","v":-0.41458880333208581},-0.41458880333208581,-0.41458880333208575,-0.41458880333208575,-0.41458880333208575]
[{"$f":"ROW()","v":1462},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1414<=0,W1426+W1438+W1450<0),-(W1426+W1438+W1450),IF(W1414<=0,0,-MIN(((W1426+W1450)/W1414)*((W1426+W1450)>0),(W1426+W1450))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1414<=0,AI1426+AI1438+AI1450<0),-(AI1426+AI1438+AI1450),IF(AI1414<=0,0,-MIN(((AI1426+AI1450)/AI1414)*((AI1426+AI1450)>0),(AI1426+AI1450))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1463},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1415<=0,W1427+W1439+W1451<0),-(W1427+W1439+W1451),IF(W1415<=0,0,-MIN(((W1427+W1451)/W1415)*((W1427+W1451)>0),(W1427+W1451))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1415<=0,AI1427+AI1439+AI1451<0),-(AI1427+AI1439+AI1451),IF(AI1415<=0,0,-MIN(((AI1427+AI1451)/AI1415)*((AI1427+AI1451)>0),(AI1427+AI1451))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1464},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1416<=0,W1428+W1440+W1452<0),-(W1428+W1440+W1452),IF(W1416<=0,0,-MIN(((W1428+W1452)/W1416)*((W1428+W1452)>0),(W1428+W1452))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1416<=0,AI1428+AI1440+AI1452<0),-(AI1428+AI1440+AI1452),IF(AI1416<=0,0,-MIN(((AI1428+AI1452)/AI1416)*((AI1428+AI1452)>0),(AI1428+AI1452))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1465},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4737017725049832E-2,-5.4737017725049825E-2,-5.4737017725049825E-2,-5.4737017725049832E-2,-5.4737017725049832E-2,-5.4737017725049832E-2,-5.4737017725049839E-2,-5.4737017725049839E-2,-5.4737017725049845E-2,-5.4737017725049845E-2,-5.4737017725049852E-2,-5.4737017725049852E-2,{"$f":"IF(AND(AI1417<=0,AI1429+AI1441+AI1453<0),-(AI1429+AI1441+AI1453),IF(AI1417<=0,0,-MIN(((AI1429+AI1453)/AI1417)*((AI1429+AI1453)>0),(AI1429+AI1453))))","v":-5.4737017725049852E-2},-5.4737017725049852E-2,-5.4737017725049852E-2,-5.4737017725049852E-2,-5.4737017725049852E-2]
[{"$f":"ROW()","v":1466},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W1430<0,-W1430,0)","v":0},0,0,0,0,0,0,{"$f":"IF(AD1430<0,-AD1430,0)","v":0},0,0,0,0,{"$f":"IF(AI1430<0,-AI1430,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1467},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(W1419<=0,W1431+W1443+W1455<0),-(W1431+W1443+W1455),IF(W1419<=0,0,-MIN(((W1431+W1455)/W1419)*((W1431+W1455)>0),(W1431+W1455))))","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AD1419<=0,AD1431+AD1443+AD1455<0),-(AD1431+AD1443+AD1455),IF(AD1419<=0,0,-MIN(((AD1431+AD1455)/AD1419)*((AD1431+AD1455)>0),(AD1431+AD1455))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1419<=0,AI1431+AI1443+AI1455<0),-(AI1431+AI1443+AI1455),IF(AI1419<=0,0,-MIN(((AI1431+AI1455)/AI1419)*((AI1431+AI1455)>0),(AI1431+AI1455))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1468},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1458:W1467)","v":-1.0451850963715206},{"$f":"SUM(X1458:X1467)","v":-1.0451850963715206},{"$f":"SUM(Y1458:Y1467)","v":-1.0451850963715206},{"$f":"SUM(Z1458:Z1467)","v":-1.0451850963715206},{"$f":"SUM(AA1458:AA1467)","v":-1.0451850963715206},{"$f":"SUM(AB1458:AB1467)","v":-1.0451850963715204},{"$f":"SUM(AC1458:AC1467)","v":-1.0451850963715206},-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,-1.0451850963715206,{"$f":"SUM(AH1458:AH1467)","v":-1.0451850963715206},-1.0451850963715206,-1.0451850963715204,-1.0451850963715206,-0.98156034193290642,-0.98156034193290642]
[{"$f":"ROW()","v":1469},"Closing Value"]
[{"$f":"ROW()","v":1470},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1422+V1434+V1446+V1458","v":4.6914845910357874},4.456910361483998,4.2223361319322086,3.9877619023804192,3.7531876728286298,3.5186134432768403,3.2840392137250509,3.0494649841732615,{"$f":"AD1422+AD1434+AD1446+AD1458","v":2.8148907546214721},2.5803165250696827,2.3457422955178933,2.1111680659661038,1.8765938364143144,{"$f":"AI1422+AI1434+AI1446+AI1458","v":1.642019606862525},1.4074453773107358,1.1728711477589466,0.93829691820715733,0.70372268865536802]
[{"$f":"ROW()","v":1471},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1423+V1435+V1447+V1459","v":5.5532058264796307},5.2755455351556488,4.997885243831667,4.7202249525076851,4.4425646611837033,4.1649043698597215,3.8872440785357401,3.6095837872117587,{"$f":"AD1423+AD1435+AD1447+AD1459","v":3.3319234958877773},3.0542632045637959,2.7766029132398145,2.4989426219158331,2.2212823305918517,{"$f":"AI1423+AI1435+AI1447+AI1459","v":1.9436220392678702},1.6659617479438888,1.3883014566199074,1.110641165295926,0.83298087397194454]
[{"$f":"ROW()","v":1472},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1424+V1436+V1448+V1460","v":0.95437131657921148},0.89074656214059744,0.82712180770198329,0.76349705326336914,0.69987229882475499,0.63624754438614084,0.5726227899475268,0.50899803550891276,{"$f":"AD1424+AD1436+AD1448+AD1460","v":0.44537328107029867},0.38174852663168457,0.31812377219307048,0.25449901775445638,0.19087426331584229,{"$f":"AI1424+AI1436+AI1448+AI1460","v":0.12724950887722819},6.3624754438614095E-2,0,0,0]
[{"$f":"ROW()","v":1473},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1425+V1437+V1449+V1461","v":8.2917760666417131},7.8771872633096276,7.4625984599775421,7.0480096566454566,6.6334208533133712,6.2188320499812857,5.8042432466492002,5.3896544433171147,{"$f":"AD1425+AD1437+AD1449+AD1461","v":4.9750656399850293},4.5604768366529438,4.1458880333208583,3.7312992299887724,3.3167104266566865,{"$f":"AI1425+AI1437+AI1449+AI1461","v":2.9021216233246006},2.4875328199925146,2.0729440166604287,1.658355213328343,1.2437664099962573]
[{"$f":"ROW()","v":1474},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1426+V1438+V1450+V1462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1426+AI1438+AI1450+AI1462","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1427+V1439+V1451+V1463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1427+AI1439+AI1451+AI1463","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1428+V1440+V1452+V1464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1428+AI1440+AI1452+AI1464","v":0},0,0,0,0]
[{"$f":"ROW()","v":1477},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0947403545009966,1.0400033367759467,0.9852663190508969,0.9305293013258471,0.87579228360079731,0.82105526587574751,0.76631824815069771,0.71158123042564791,0.65684421270059812,0.60210719497554832,0.54737017725049852,0.49263315952544867,0.43789614180039882,{"$f":"AI1429+AI1441+AI1453+AI1465","v":0.38315912407534897},0.32842210635029911,0.27368508862524926,0.21894807090019941,0.16421105317514956]
[{"$f":"ROW()","v":1478},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1430+V1442+V1454+V1466","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AD1430+AD1442+AD1454+AD1466","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898,{"$f":"AI1430+AI1442+AI1454+AI1466","v":0.18862567937376898},0.18862567937376898,0.18862567937376898,0.18862567937376898,0.18862567937376898]
[{"$f":"ROW()","v":1479},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1431+V1443+V1455+V1467","v":0},0,0,0,0,0,0,0,{"$f":"AD1431+AD1443+AD1455+AD1467","v":0},0,0,0,0,{"$f":"AI1431+AI1443+AI1455+AI1467","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1470:V1479)","v":20.774203834611107},19.729018738239585,{"$f":"SUM(X1470:X1479)","v":18.683833641868066},{"$f":"SUM(Y1470:Y1479)","v":17.638648545496547},{"$f":"SUM(Z1470:Z1479)","v":16.593463449125025},{"$f":"SUM(AA1470:AA1479)","v":15.548278352753506},{"$f":"SUM(AB1470:AB1479)","v":14.503093256381986},{"$f":"SUM(AC1470:AC1479)","v":13.457908160010465},12.412723063638945,11.367537967267426,10.322352870895903,9.2771677745243846,{"$f":"SUM(AH1470:AH1479)","v":8.231982678152864},7.1867975817813416,6.141612485409822,5.0964273890383005,4.1148670471053945,3.1333067051724881]
[{"$f":"ROW()","v":1481},"Over Depreciation"]
[{"$f":"ROW()","v":1482},null,"Pipeline"]
[{"$f":"ROW()","v":1483},null,"Compression"]
[{"$f":"ROW()","v":1484},null,"Metering"]
[{"$f":"ROW()","v":1485},null,"Other Depreciable"]
[{"$f":"ROW()","v":1486},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1487},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1488},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1489},null,"Building"]
[{"$f":"ROW()","v":1490},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1491},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1492},null,"Total"]
[{"$f":"ROW()","v":1493}]
["2014 Capex"]
[{"$f":"ROW()","v":1495},"Life"]
[{"$f":"ROW()","v":1496},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,X1496-1)","v":19},{"$f":"MAX(0,Y1496-1)","v":18},{"$f":"MAX(0,Z1496-1)","v":17},{"$f":"MAX(0,AA1496-1)","v":16},{"$f":"MAX(0,AB1496-1)","v":15},{"$f":"MAX(0,AC1496-1)","v":14},{"$f":"MAX(0,AD1496-1)","v":13},{"$f":"MAX(0,AE1496-1)","v":12},{"$f":"MAX(0,AF1496-1)","v":11},{"$f":"MAX(0,AG1496-1)","v":10},{"$f":"MAX(0,AH1496-1)","v":9},{"$f":"MAX(0,AI1496-1)","v":8},{"$f":"MAX(0,AJ1496-1)","v":7},{"$f":"MAX(0,AK1496-1)","v":6},{"$f":"MAX(0,AL1496-1)","v":5}]
[{"$f":"ROW()","v":1497},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1498},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1499},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1500},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1502},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1504},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1505},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,X1505-1)","v":4},{"$f":"MAX(0,Y1505-1)","v":3},{"$f":"MAX(0,Z1505-1)","v":2},{"$f":"MAX(0,AA1505-1)","v":1},{"$f":"MAX(0,AB1505-1)","v":0},{"$f":"MAX(0,AC1505-1)","v":0},{"$f":"MAX(0,AD1505-1)","v":0},{"$f":"MAX(0,AE1505-1)","v":0},{"$f":"MAX(0,AF1505-1)","v":0},{"$f":"MAX(0,AG1505-1)","v":0},{"$f":"MAX(0,AH1505-1)","v":0},{"$f":"MAX(0,AI1505-1)","v":0},{"$f":"MAX(0,AJ1505-1)","v":0},{"$f":"MAX(0,AK1505-1)","v":0},{"$f":"MAX(0,AL1505-1)","v":0}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507},"Opening Value"]
[{"$f":"ROW()","v":1508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1556","v":0},0.58293042136619544,0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,0.37890477388802707,0.34975825281971729,0.3206117317514075,0.29146521068309772,{"$f":"AH1556","v":0.26231868961478794},{"$f":"AI1556","v":0.23317216854647815},{"$f":"AJ1556","v":0.20402564747816837},{"$f":"AK1556","v":0.17487912640985862},{"$f":"AL1556","v":0.14573260534154886}]
[{"$f":"ROW()","v":1509},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1557","v":0},3.0579326671415683,2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,1.9876562336420189,1.8347596002849405,1.681862966927862,1.5289663335707835,1.3760697002137052,1.223173066856627,1.0702764334995485,0.91737980014247011,0.76448316678539174]
[{"$f":"ROW()","v":1510},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1558","v":0},1.1986972768811694,1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,0.63930521433662379,0.55939206254454588,0.4794789107524679,0.39956575896038993,0.31965260716831195,0.23973945537623398,0.159826303584156,7.9913151792078002E-2,0]
[{"$f":"ROW()","v":1511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1559","v":0},7.4665115184499751,7.0931859425274766,6.7198603666049781,6.3465347906824796,5.9732092147599811,5.5998836388374826,5.2265580629149841,4.8532324869924857,4.4799069110699872,4.1065813351474887,3.7332557592249898,3.3599301833024908,2.9866046073799919,2.613279031457493,2.239953455534994,1.8666278796124951]
[{"$f":"ROW()","v":1512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1560","v":0},{"$f":"W1560","v":0},{"$f":"X1560","v":0},{"$f":"Y1560","v":0},{"$f":"Z1560","v":0},{"$f":"AA1560","v":0},{"$f":"AB1560","v":0},{"$f":"AC1560","v":0},{"$f":"AD1560","v":0},{"$f":"AE1560","v":0},{"$f":"AF1560","v":0},{"$f":"AG1560","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1563","v":0},{"$f":"W1563","v":8.5830739324944585E-3},{"$f":"X1563","v":8.1539202358697355E-3},{"$f":"Y1563","v":7.7247665392450125E-3},{"$f":"Z1563","v":7.2956128426202894E-3},{"$f":"AA1563","v":6.8664591459955664E-3},{"$f":"AB1563","v":6.4373054493708434E-3},{"$f":"AC1563","v":6.0081517527461204E-3},{"$f":"AD1563","v":5.5789980561213974E-3},{"$f":"AE1563","v":5.1498443594966744E-3},{"$f":"AF1563","v":4.7206906628719514E-3},{"$f":"AG1563","v":4.2915369662472284E-3},3.8623832696225054E-3,3.4332295729977824E-3,3.0040758763730593E-3,2.5749221797483368E-3,2.1457684831236142E-3]
[{"$f":"ROW()","v":1516},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1564","v":0},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AC1564","v":5.9802596459833856E-4},{"$f":"AD1564","v":5.9802596459833856E-4},{"$f":"AE1564","v":5.9802596459833856E-4},{"$f":"AF1564","v":5.9802596459833856E-4},{"$f":"AG1564","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4]
[{"$f":"ROW()","v":1517},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1565","v":0},{"$f":"W1565","v":0},{"$f":"X1565","v":0},{"$f":"Y1565","v":0},{"$f":"Z1565","v":0},{"$f":"AA1565","v":0},{"$f":"AB1565","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1508:W1517)","v":0},{"$f":"SUM(X1508:X1517)","v":12.315252983735999},{"$f":"SUM(Y1508:Y1517)","v":11.679541947899411},{"$f":"SUM(Z1508:Z1517)","v":11.043830912062822},{"$f":"SUM(AA1508:AA1517)","v":10.408119876226232},{"$f":"SUM(AB1508:AB1517)","v":9.7724088403896427},{"$f":"SUM(AC1508:AC1517)","v":9.1366978045530534},8.500986768716464,7.8652757328798755,7.2295646970432852,6.5938536612066967,{"$f":"SUM(AH1508:AH1517)","v":5.9581426253701064},5.3224315895335161,4.6867205536969276,4.0510095178603382,3.4152984820237471,2.7795874461871573]
[{"$f":"ROW()","v":1519},"Capex"]
[{"$f":"ROW()","v":1520},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$229","v":0.58293042136619544}]
[{"$f":"ROW()","v":1521},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$230","v":3.0579326671415683}]
[{"$f":"ROW()","v":1522},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$231","v":1.1986972768811694}]
[{"$f":"ROW()","v":1523},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$232","v":7.4665115184499751}]
[{"$f":"ROW()","v":1524},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$233","v":0}]
[{"$f":"ROW()","v":1525},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$234","v":0}]
[{"$f":"ROW()","v":1526},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$235","v":0}]
[{"$f":"ROW()","v":1527},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$236","v":8.5830739324944585E-3}]
[{"$f":"ROW()","v":1528},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$237","v":5.9802596459833856E-4}]
[{"$f":"ROW()","v":1529},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$238","v":0}]
[{"$f":"ROW()","v":1530},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1520:W1529)","v":12.315252983735999}]
[{"$f":"ROW()","v":1531},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1532},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1519","v":0}]
[{"$f":"ROW()","v":1533},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1520","v":0}]
[{"$f":"ROW()","v":1534},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1521","v":0}]
[{"$f":"ROW()","v":1535},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1522","v":0}]
[{"$f":"ROW()","v":1536},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1523","v":0}]
[{"$f":"ROW()","v":1537},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1524","v":0}]
[{"$f":"ROW()","v":1538},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1525","v":0}]
[{"$f":"ROW()","v":1539},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1526","v":0}]
[{"$f":"ROW()","v":1540},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!X1527","v":0}]
[{"$f":"ROW()","v":1541},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1542},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1532:X1541)","v":0},{"$f":"SUM(Y1532:Y1541)","v":0},{"$f":"SUM(Z1532:Z1541)","v":0},{"$f":"SUM(AA1532:AA1541)","v":0},{"$f":"SUM(AB1532:AB1541)","v":0},{"$f":"SUM(AC1532:AC1541)","v":0},0,0,0,0,{"$f":"SUM(AH1532:AH1541)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1543},"Depreciation"]
[{"$f":"ROW()","v":1544},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1496<=0,X1508+X1520+X1532<0),-(X1508+X1520+X1532),IF(X1496<=0,0,-MIN(((X1508+X1532)/X1496)*((X1508+X1532)>0),(X1508+X1532))))","v":-2.9146521068309773E-2},-2.9146521068309773E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,-2.9146521068309776E-2,{"$f":"IF(AND(AD1496<=0,AD1508+AD1520+AD1532<0),-(AD1508+AD1520+AD1532),IF(AD1496<=0,0,-MIN(((AD1508+AD1532)/AD1496)*((AD1508+AD1532)>0),(AD1508+AD1532))))","v":-2.9146521068309776E-2},-2.9146521068309776E-2,-2.9146521068309773E-2,-2.9146521068309773E-2,-2.9146521068309773E-2,{"$f":"IF(AND(AI1496<=0,AI1508+AI1520+AI1532<0),-(AI1508+AI1520+AI1532),IF(AI1496<=0,0,-MIN(((AI1508+AI1532)/AI1496)*((AI1508+AI1532)>0),(AI1508+AI1532))))","v":-2.9146521068309769E-2},-2.9146521068309769E-2,-2.9146521068309766E-2,-2.9146521068309769E-2,-2.9146521068309773E-2]
[{"$f":"ROW()","v":1545},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1497<=0,X1509+X1521+X1533<0),-(X1509+X1521+X1533),IF(X1497<=0,0,-MIN(((X1509+X1533)/X1497)*((X1509+X1533)>0),(X1509+X1533))))","v":-0.15289663335707843},-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,-0.1528966333570784,{"$f":"IF(AND(AD1497<=0,AD1509+AD1521+AD1533<0),-(AD1509+AD1521+AD1533),IF(AD1497<=0,0,-MIN(((AD1509+AD1533)/AD1497)*((AD1509+AD1533)>0),(AD1509+AD1533))))","v":-0.1528966333570784},-0.15289663335707837,-0.15289663335707837,-0.15289663335707837,-0.15289663335707834,{"$f":"IF(AND(AI1497<=0,AI1509+AI1521+AI1533<0),-(AI1509+AI1521+AI1533),IF(AI1497<=0,0,-MIN(((AI1509+AI1533)/AI1497)*((AI1509+AI1533)>0),(AI1509+AI1533))))","v":-0.15289663335707837},-0.15289663335707837,-0.15289663335707834,-0.15289663335707834,-0.15289663335707834]
[{"$f":"ROW()","v":1546},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1498<=0,X1510+X1522+X1534<0),-(X1510+X1522+X1534),IF(X1498<=0,0,-MIN(((X1510+X1534)/X1498)*((X1510+X1534)>0),(X1510+X1534))))","v":-7.991315179207796E-2},-7.991315179207796E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077974E-2,-7.9913151792077988E-2,{"$f":"IF(AND(AD1498<=0,AD1510+AD1522+AD1534<0),-(AD1510+AD1522+AD1534),IF(AD1498<=0,0,-MIN(((AD1510+AD1534)/AD1498)*((AD1510+AD1534)>0),(AD1510+AD1534))))","v":-7.9913151792077974E-2},-7.9913151792077974E-2,-7.9913151792077988E-2,-7.9913151792077988E-2,-7.9913151792077988E-2,{"$f":"IF(AND(AI1498<=0,AI1510+AI1522+AI1534<0),-(AI1510+AI1522+AI1534),IF(AI1498<=0,0,-MIN(((AI1510+AI1534)/AI1498)*((AI1510+AI1534)>0),(AI1510+AI1534))))","v":-7.9913151792077988E-2},-7.9913151792077988E-2,-7.9913151792078002E-2,-7.9913151792078002E-2,0]
[{"$f":"ROW()","v":1547},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1499<=0,X1511+X1523+X1535<0),-(X1511+X1523+X1535),IF(X1499<=0,0,-MIN(((X1511+X1535)/X1499)*((X1511+X1535)>0),(X1511+X1535))))","v":-0.37332557592249876},-0.37332557592249876,-0.37332557592249876,-0.37332557592249882,-0.37332557592249882,-0.37332557592249882,{"$f":"IF(AND(AD1499<=0,AD1511+AD1523+AD1535<0),-(AD1511+AD1523+AD1535),IF(AD1499<=0,0,-MIN(((AD1511+AD1535)/AD1499)*((AD1511+AD1535)>0),(AD1511+AD1535))))","v":-0.37332557592249888},-0.37332557592249888,-0.37332557592249893,-0.37332557592249899,-0.37332557592249899,{"$f":"IF(AND(AI1499<=0,AI1511+AI1523+AI1535<0),-(AI1511+AI1523+AI1535),IF(AI1499<=0,0,-MIN(((AI1511+AI1535)/AI1499)*((AI1511+AI1535)>0),(AI1511+AI1535))))","v":-0.37332557592249899},-0.37332557592249899,-0.37332557592249899,-0.37332557592249899,-0.37332557592249904]
[{"$f":"ROW()","v":1548},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1500<=0,X1512+X1524+X1536<0),-(X1512+X1524+X1536),IF(X1500<=0,0,-MIN(((X1512+X1536)/X1500)*((X1512+X1536)>0),(X1512+X1536))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1500<=0,AI1512+AI1524+AI1536<0),-(AI1512+AI1524+AI1536),IF(AI1500<=0,0,-MIN(((AI1512+AI1536)/AI1500)*((AI1512+AI1536)>0),(AI1512+AI1536))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1549},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1501<=0,X1513+X1525+X1537<0),-(X1513+X1525+X1537),IF(X1501<=0,0,-MIN(((X1513+X1537)/X1501)*((X1513+X1537)>0),(X1513+X1537))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1501<=0,AI1513+AI1525+AI1537<0),-(AI1513+AI1525+AI1537),IF(AI1501<=0,0,-MIN(((AI1513+AI1537)/AI1501)*((AI1513+AI1537)>0),(AI1513+AI1537))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1502<=0,X1514+X1526+X1538<0),-(X1514+X1526+X1538),IF(X1502<=0,0,-MIN(((X1514+X1538)/X1502)*((X1514+X1538)>0),(X1514+X1538))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1502<=0,AI1514+AI1526+AI1538<0),-(AI1514+AI1526+AI1538),IF(AI1502<=0,0,-MIN(((AI1514+AI1538)/AI1502)*((AI1514+AI1538)>0),(AI1514+AI1538))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.291536966247229E-4,-4.2915369662472285E-4,-4.2915369662472285E-4,-4.2915369662472285E-4,{"$f":"IF(AND(AI1503<=0,AI1515+AI1527+AI1539<0),-(AI1515+AI1527+AI1539),IF(AI1503<=0,0,-MIN(((AI1515+AI1539)/AI1503)*((AI1515+AI1539)>0),(AI1515+AI1539))))","v":-4.2915369662472279E-4},-4.2915369662472279E-4,-4.2915369662472274E-4,-4.2915369662472279E-4,-4.2915369662472285E-4]
[{"$f":"ROW()","v":1552},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1516<0,-X1516,0)","v":0},0,0,0,0,0,{"$f":"IF(AD1516<0,-AD1516,0)","v":0},0,0,0,0,{"$f":"IF(AI1516<0,-AI1516,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(X1505<=0,X1517+X1529+X1541<0),-(X1517+X1529+X1541),IF(X1505<=0,0,-MIN(((X1517+X1541)/X1505)*((X1517+X1541)>0),(X1517+X1541))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AD1505<=0,AD1517+AD1529+AD1541<0),-(AD1517+AD1529+AD1541),IF(AD1505<=0,0,-MIN(((AD1517+AD1541)/AD1505)*((AD1517+AD1541)>0),(AD1517+AD1541))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1505<=0,AI1517+AI1529+AI1541<0),-(AI1517+AI1529+AI1541),IF(AI1505<=0,0,-MIN(((AI1517+AI1541)/AI1505)*((AI1517+AI1541)>0),(AI1517+AI1541))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1544:X1553)","v":-0.63571103583658972},{"$f":"SUM(Y1544:Y1553)","v":-0.63571103583658961},{"$f":"SUM(Z1544:Z1553)","v":-0.63571103583658961},{"$f":"SUM(AA1544:AA1553)","v":-0.63571103583658972},{"$f":"SUM(AB1544:AB1553)","v":-0.63571103583658972},{"$f":"SUM(AC1544:AC1553)","v":-0.63571103583658983},-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,{"$f":"SUM(AH1544:AH1553)","v":-0.63571103583658983},-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,-0.63571103583658983,-0.55579788404451191]
[{"$f":"ROW()","v":1555},"Closing Value"]
[{"$f":"ROW()","v":1556},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1508+W1520+W1532+W1544","v":0.58293042136619544},0.55378390029788571,0.52463737922957598,0.4954908581612662,0.46634433709295642,0.43719781602464663,0.40805129495633685,{"$f":"AD1508+AD1520+AD1532+AD1544","v":0.37890477388802707},0.34975825281971729,0.3206117317514075,0.29146521068309772,0.26231868961478794,{"$f":"AI1508+AI1520+AI1532+AI1544","v":0.23317216854647815},0.20402564747816837,0.17487912640985862,0.14573260534154886,0.11658608427323909]
[{"$f":"ROW()","v":1557},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509+W1521+W1533+W1545","v":3.0579326671415683},2.9050360337844898,2.7521394004274113,2.5992427670703329,2.4463461337132544,2.2934495003561759,2.1405528669990974,{"$f":"AD1509+AD1521+AD1533+AD1545","v":1.9876562336420189},1.8347596002849405,1.681862966927862,1.5289663335707835,1.3760697002137052,{"$f":"AI1509+AI1521+AI1533+AI1545","v":1.223173066856627},1.0702764334995485,0.91737980014247011,0.76448316678539174,0.61158653342831337]
[{"$f":"ROW()","v":1558},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510+W1522+W1534+W1546","v":1.1986972768811694},1.1187841250890915,1.0388709732970136,0.95895782150493569,0.87904466971285777,0.79913151792077985,0.71921836612870182,{"$f":"AD1510+AD1522+AD1534+AD1546","v":0.63930521433662379},0.55939206254454588,0.4794789107524679,0.39956575896038993,0.31965260716831195,{"$f":"AI1510+AI1522+AI1534+AI1546","v":0.23973945537623398},0.159826303584156,7.9913151792078002E-2,0,0]
[{"$f":"ROW()","v":1559},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1511+W1523+W1535+W1547","v":7.4665115184499751},7.0931859425274766,6.7198603666049781,6.3465347906824796,5.9732092147599811,5.5998836388374826,5.2265580629149841,{"$f":"AD1511+AD1523+AD1535+AD1547","v":4.8532324869924857},4.4799069110699872,4.1065813351474887,3.7332557592249898,3.3599301833024908,{"$f":"AI1511+AI1523+AI1535+AI1547","v":2.9866046073799919},2.613279031457493,2.239953455534994,1.8666278796124951,1.4933023036899962]
[{"$f":"ROW()","v":1560},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1512+W1524+W1536+W1548","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1512+AI1524+AI1536+AI1548","v":0},0,0,0,0]
[{"$f":"ROW()","v":1561},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1513+W1525+W1537+W1549","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1513+AI1525+AI1537+AI1549","v":0},0,0,0,0]
[{"$f":"ROW()","v":1562},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1514+W1526+W1538+W1550","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1514+AI1526+AI1538+AI1550","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5830739324944585E-3,8.1539202358697355E-3,7.7247665392450125E-3,7.2956128426202894E-3,6.8664591459955664E-3,6.4373054493708434E-3,6.0081517527461204E-3,5.5789980561213974E-3,5.1498443594966744E-3,4.7206906628719514E-3,4.2915369662472284E-3,3.8623832696225054E-3,{"$f":"AI1515+AI1527+AI1539+AI1551","v":3.4332295729977824E-3},3.0040758763730593E-3,2.5749221797483368E-3,2.1457684831236142E-3,1.7166147864988914E-3]
[{"$f":"ROW()","v":1564},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1516+W1528+W1540+W1552","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AD1516+AD1528+AD1540+AD1552","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,{"$f":"AI1516+AI1528+AI1540+AI1552","v":5.9802596459833856E-4},5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4,5.9802596459833856E-4]
[{"$f":"ROW()","v":1565},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1517+W1529+W1541+W1553","v":0},0,0,0,0,0,0,{"$f":"AD1517+AD1529+AD1541+AD1553","v":0},0,0,0,0,{"$f":"AI1517+AI1529+AI1541+AI1553","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1556:W1565)","v":12.315252983735999},11.679541947899411,{"$f":"SUM(Y1556:Y1565)","v":11.043830912062822},{"$f":"SUM(Z1556:Z1565)","v":10.408119876226232},{"$f":"SUM(AA1556:AA1565)","v":9.7724088403896427},{"$f":"SUM(AB1556:AB1565)","v":9.1366978045530534},{"$f":"SUM(AC1556:AC1565)","v":8.500986768716464},7.8652757328798755,7.2295646970432852,6.5938536612066967,5.9581426253701064,{"$f":"SUM(AH1556:AH1565)","v":5.3224315895335161},4.6867205536969276,4.0510095178603382,3.4152984820237471,2.7795874461871573,2.2237895621426458]
[{"$f":"ROW()","v":1567},"Over Depreciation"]
[{"$f":"ROW()","v":1568},null,"Pipeline"]
[{"$f":"ROW()","v":1569},null,"Compression"]
[{"$f":"ROW()","v":1570},null,"Metering"]
[{"$f":"ROW()","v":1571},null,"Other Depreciable"]
[{"$f":"ROW()","v":1572},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1573},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1574},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1575},null,"Building"]
[{"$f":"ROW()","v":1576},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1577},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1578},null,"Total"]
[{"$f":"ROW()","v":1579}]
["2015 Capex"]
[{"$f":"ROW()","v":1581},"Life"]
[{"$f":"ROW()","v":1582},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,Y1582-1)","v":19},{"$f":"MAX(0,Z1582-1)","v":18},{"$f":"MAX(0,AA1582-1)","v":17},{"$f":"MAX(0,AB1582-1)","v":16},{"$f":"MAX(0,AC1582-1)","v":15},{"$f":"MAX(0,AD1582-1)","v":14},{"$f":"MAX(0,AE1582-1)","v":13},{"$f":"MAX(0,AF1582-1)","v":12},{"$f":"MAX(0,AG1582-1)","v":11},{"$f":"MAX(0,AH1582-1)","v":10},{"$f":"MAX(0,AI1582-1)","v":9},{"$f":"MAX(0,AJ1582-1)","v":8},{"$f":"MAX(0,AK1582-1)","v":7},{"$f":"MAX(0,AL1582-1)","v":6}]
[{"$f":"ROW()","v":1583},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1584},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1585},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1586},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1588},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":1590},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1591},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,Y1591-1)","v":4},{"$f":"MAX(0,Z1591-1)","v":3},{"$f":"MAX(0,AA1591-1)","v":2},{"$f":"MAX(0,AB1591-1)","v":1},{"$f":"MAX(0,AC1591-1)","v":0},{"$f":"MAX(0,AD1591-1)","v":0},{"$f":"MAX(0,AE1591-1)","v":0},{"$f":"MAX(0,AF1591-1)","v":0},{"$f":"MAX(0,AG1591-1)","v":0},{"$f":"MAX(0,AH1591-1)","v":0},{"$f":"MAX(0,AI1591-1)","v":0},{"$f":"MAX(0,AJ1591-1)","v":0},{"$f":"MAX(0,AK1591-1)","v":0},{"$f":"MAX(0,AL1591-1)","v":0}]
[{"$f":"ROW()","v":1592}]
[{"$f":"ROW()","v":1593},"Opening Value"]
[{"$f":"ROW()","v":1594},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1642","v":0},2.5928162600000002,2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,1.8149713820000004,1.6853305690000004,1.5556897560000005,1.4260489430000005,{"$f":"AH1642","v":1.2964081300000005},{"$f":"AI1642","v":1.1667673170000006},{"$f":"AJ1642","v":1.0371265040000006},{"$f":"AK1642","v":0.90748569100000054},{"$f":"AL1642","v":0.77784487800000046}]
[{"$f":"ROW()","v":1595},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1643","v":0},4.475624279999999,4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,3.1329369959999993,2.9091557819999991,2.6853745679999994,2.4615933539999997,2.2378121399999995,2.0140309259999993,1.7902497119999994,1.5664684979999994,1.3426872839999995]
[{"$f":"ROW()","v":1596},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1644","v":0},3.6613055300000004,3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667,2.4408703533333331,2.1967833179999996,1.9526962826666663,1.708609247333333,1.4645222119999997,1.2204351766666663,0.97634814133333303,0.73226110599999972,0.48817407066666652,0.24408703533333326]
[{"$f":"ROW()","v":1597},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1645","v":0},11.621402839992811,11.04033269799317,10.459262555993529,9.8781924139938884,9.2971222719942475,8.7160521299946065,8.1349819879949656,7.5539118459953256,6.9728417039956856,6.3917715619960447,5.8107014199964038,5.2296312779967637,4.6485611359971237,4.0674909939974828,3.4864208519978424]
[{"$f":"ROW()","v":1598},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1646","v":0},{"$f":"X1646","v":0},{"$f":"Y1646","v":0},{"$f":"Z1646","v":0},{"$f":"AA1646","v":0},{"$f":"AB1646","v":0},{"$f":"AC1646","v":0},{"$f":"AD1646","v":0},{"$f":"AE1646","v":0},{"$f":"AF1646","v":0},{"$f":"AG1646","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1599},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1601},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1649","v":0},{"$f":"X1649","v":0.11309440000718902},{"$f":"Y1649","v":0.10743968000682957},{"$f":"Z1649","v":0.10178496000647012},{"$f":"AA1649","v":9.6130240006110673E-2},{"$f":"AB1649","v":9.0475520005751223E-2},{"$f":"AC1649","v":8.4820800005391772E-2},{"$f":"AD1649","v":7.9166080005032322E-2},{"$f":"AE1649","v":7.3511360004672871E-2},{"$f":"AF1649","v":6.785664000431342E-2},{"$f":"AG1649","v":6.220192000395397E-2},5.6547200003594519E-2,5.0892480003235069E-2,4.5237760002875618E-2,3.9583040002516168E-2,3.3928320002156717E-2]
[{"$f":"ROW()","v":1602},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1650","v":0},-2.9711099999993884E-3,0,0,0,0,{"$f":"AC1650","v":0},{"$f":"AD1650","v":0},{"$f":"AE1650","v":0},{"$f":"AF1650","v":0},{"$f":"AG1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1651","v":0},{"$f":"X1651","v":0},{"$f":"Y1651","v":0},{"$f":"Z1651","v":0},{"$f":"AA1651","v":0},{"$f":"AB1651","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1604},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1594:X1603)","v":0},{"$f":"SUM(Y1594:Y1603)","v":22.461272199999996},{"$f":"SUM(Z1594:Z1603)","v":21.28000938566667},{"$f":"SUM(AA1594:AA1603)","v":20.095775461333332},{"$f":"SUM(AB1594:AB1603)","v":18.911541536999998},{"$f":"SUM(AC1594:AC1603)","v":17.727307612666664},16.543073688333333,15.358839763999997,14.174605839666665,12.990371915333332,{"$f":"SUM(AH1594:AH1603)","v":11.806137990999998},10.621904066666664,9.4376701423333316,8.2534362179999992,7.0692022936666659,5.8849683693333317]
[{"$f":"ROW()","v":1605},"Capex"]
[{"$f":"ROW()","v":1606},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$229","v":2.5928162600000002}]
[{"$f":"ROW()","v":1607},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$230","v":4.475624279999999}]
[{"$f":"ROW()","v":1608},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$231","v":3.6613055300000004}]
[{"$f":"ROW()","v":1609},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$232","v":11.621402839992811}]
[{"$f":"ROW()","v":1610},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$233","v":0}]
[{"$f":"ROW()","v":1611},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$234","v":0}]
[{"$f":"ROW()","v":1612},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$235","v":0}]
[{"$f":"ROW()","v":1613},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$236","v":0.11309440000718902}]
[{"$f":"ROW()","v":1614},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$237","v":-2.9711099999993884E-3}]
[{"$f":"ROW()","v":1615},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$238","v":0}]
[{"$f":"ROW()","v":1616},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1606:X1615)","v":22.461272199999996}]
[{"$f":"ROW()","v":1617},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1618},null,"Pipeline"]
[{"$f":"ROW()","v":1619},null,"Compression"]
[{"$f":"ROW()","v":1620},null,"Metering"]
[{"$f":"ROW()","v":1621},null,"Other Depreciable"]
[{"$f":"ROW()","v":1622},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1623},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1624},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1625},null,"Building"]
[{"$f":"ROW()","v":1626},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1627},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1628},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1618:Y1627)","v":0},{"$f":"SUM(Z1618:Z1627)","v":0},{"$f":"SUM(AA1618:AA1627)","v":0},{"$f":"SUM(AB1618:AB1627)","v":0},{"$f":"SUM(AC1618:AC1627)","v":0},0,0,0,0,{"$f":"SUM(AH1618:AH1627)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1629},"Depreciation"]
[{"$f":"ROW()","v":1630},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1582<=0,Y1594+Y1606+Y1618<0),-(Y1594+Y1606+Y1618),IF(Y1582<=0,0,-MIN(((Y1594+Y1618)/Y1582)*((Y1594+Y1618)>0),(Y1594+Y1618))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,-0.12964081300000002,{"$f":"IF(AND(AD1582<=0,AD1594+AD1606+AD1618<0),-(AD1594+AD1606+AD1618),IF(AD1582<=0,0,-MIN(((AD1594+AD1618)/AD1582)*((AD1594+AD1618)>0),(AD1594+AD1618))))","v":-0.12964081300000002},-0.12964081300000002,-0.12964081300000002,-0.12964081300000005,-0.12964081300000005,{"$f":"IF(AND(AI1582<=0,AI1594+AI1606+AI1618<0),-(AI1594+AI1606+AI1618),IF(AI1582<=0,0,-MIN(((AI1594+AI1618)/AI1582)*((AI1594+AI1618)>0),(AI1594+AI1618))))","v":-0.12964081300000005},-0.12964081300000008,-0.12964081300000008,-0.12964081300000008,-0.12964081300000008]
[{"$f":"ROW()","v":1631},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1583<=0,Y1595+Y1607+Y1619<0),-(Y1595+Y1607+Y1619),IF(Y1583<=0,0,-MIN(((Y1595+Y1619)/Y1583)*((Y1595+Y1619)>0),(Y1595+Y1619))))","v":-0.22378121399999995},-0.22378121399999995,-0.22378121399999998,-0.22378121399999995,-0.22378121399999995,{"$f":"IF(AND(AD1583<=0,AD1595+AD1607+AD1619<0),-(AD1595+AD1607+AD1619),IF(AD1583<=0,0,-MIN(((AD1595+AD1619)/AD1583)*((AD1595+AD1619)>0),(AD1595+AD1619))))","v":-0.22378121399999998},-0.22378121399999995,-0.22378121399999992,-0.22378121399999995,-0.22378121399999998,{"$f":"IF(AND(AI1583<=0,AI1595+AI1607+AI1619<0),-(AI1595+AI1607+AI1619),IF(AI1583<=0,0,-MIN(((AI1595+AI1619)/AI1583)*((AI1595+AI1619)>0),(AI1595+AI1619))))","v":-0.22378121399999995},-0.22378121399999992,-0.22378121399999992,-0.22378121399999992,-0.22378121399999992]
[{"$f":"ROW()","v":1632},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1584<=0,Y1596+Y1608+Y1620<0),-(Y1596+Y1608+Y1620),IF(Y1584<=0,0,-MIN(((Y1596+Y1620)/Y1584)*((Y1596+Y1620)>0),(Y1596+Y1620))))","v":-0.24408703533333337},-0.24408703533333334,-0.24408703533333334,-0.24408703533333331,-0.24408703533333334,{"$f":"IF(AND(AD1584<=0,AD1596+AD1608+AD1620<0),-(AD1596+AD1608+AD1620),IF(AD1584<=0,0,-MIN(((AD1596+AD1620)/AD1584)*((AD1596+AD1620)>0),(AD1596+AD1620))))","v":-0.24408703533333331},-0.24408703533333329,-0.24408703533333329,-0.24408703533333329,-0.24408703533333329,{"$f":"IF(AND(AI1584<=0,AI1596+AI1608+AI1620<0),-(AI1596+AI1608+AI1620),IF(AI1584<=0,0,-MIN(((AI1596+AI1620)/AI1584)*((AI1596+AI1620)>0),(AI1596+AI1620))))","v":-0.24408703533333326},-0.24408703533333326,-0.24408703533333323,-0.24408703533333326,-0.24408703533333326]
[{"$f":"ROW()","v":1633},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1585<=0,Y1597+Y1609+Y1621<0),-(Y1597+Y1609+Y1621),IF(Y1585<=0,0,-MIN(((Y1597+Y1621)/Y1585)*((Y1597+Y1621)>0),(Y1597+Y1621))))","v":-0.58107014199964058},-0.58107014199964058,-0.58107014199964047,-0.58107014199964047,-0.58107014199964047,{"$f":"IF(AND(AD1585<=0,AD1597+AD1609+AD1621<0),-(AD1597+AD1609+AD1621),IF(AD1585<=0,0,-MIN(((AD1597+AD1621)/AD1585)*((AD1597+AD1621)>0),(AD1597+AD1621))))","v":-0.58107014199964047},-0.58107014199964035,-0.58107014199964047,-0.58107014199964047,-0.58107014199964047,{"$f":"IF(AND(AI1585<=0,AI1597+AI1609+AI1621<0),-(AI1597+AI1609+AI1621),IF(AI1585<=0,0,-MIN(((AI1597+AI1621)/AI1585)*((AI1597+AI1621)>0),(AI1597+AI1621))))","v":-0.58107014199964035},-0.58107014199964047,-0.58107014199964047,-0.58107014199964035,-0.58107014199964035]
[{"$f":"ROW()","v":1634},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1586<=0,Y1598+Y1610+Y1622<0),-(Y1598+Y1610+Y1622),IF(Y1586<=0,0,-MIN(((Y1598+Y1622)/Y1586)*((Y1598+Y1622)>0),(Y1598+Y1622))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1586<=0,AI1598+AI1610+AI1622<0),-(AI1598+AI1610+AI1622),IF(AI1586<=0,0,-MIN(((AI1598+AI1622)/AI1586)*((AI1598+AI1622)>0),(AI1598+AI1622))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1635},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1587<=0,Y1599+Y1611+Y1623<0),-(Y1599+Y1611+Y1623),IF(Y1587<=0,0,-MIN(((Y1599+Y1623)/Y1587)*((Y1599+Y1623)>0),(Y1599+Y1623))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1587<=0,AI1599+AI1611+AI1623<0),-(AI1599+AI1611+AI1623),IF(AI1587<=0,0,-MIN(((AI1599+AI1623)/AI1587)*((AI1599+AI1623)>0),(AI1599+AI1623))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1636},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1588<=0,Y1600+Y1612+Y1624<0),-(Y1600+Y1612+Y1624),IF(Y1588<=0,0,-MIN(((Y1600+Y1624)/Y1588)*((Y1600+Y1624)>0),(Y1600+Y1624))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1588<=0,AI1600+AI1612+AI1624<0),-(AI1600+AI1612+AI1624),IF(AI1588<=0,0,-MIN(((AI1600+AI1624)/AI1588)*((AI1600+AI1624)>0),(AI1600+AI1624))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1637},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,-5.6547200003594514E-3,{"$f":"IF(AND(AI1589<=0,AI1601+AI1613+AI1625<0),-(AI1601+AI1613+AI1625),IF(AI1589<=0,0,-MIN(((AI1601+AI1625)/AI1589)*((AI1601+AI1625)>0),(AI1601+AI1625))))","v":-5.6547200003594523E-3},-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594523E-3,-5.6547200003594532E-3]
[{"$f":"ROW()","v":1638},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1602<0,-Y1602,0)","v":2.9711099999993884E-3},0,0,0,0,{"$f":"IF(AD1602<0,-AD1602,0)","v":0},0,0,0,0,{"$f":"IF(AI1602<0,-AI1602,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y1591<=0,Y1603+Y1615+Y1627<0),-(Y1603+Y1615+Y1627),IF(Y1591<=0,0,-MIN(((Y1603+Y1627)/Y1591)*((Y1603+Y1627)>0),(Y1603+Y1627))))","v":0},0,0,0,0,{"$f":"IF(AND(AD1591<=0,AD1603+AD1615+AD1627<0),-(AD1603+AD1615+AD1627),IF(AD1591<=0,0,-MIN(((AD1603+AD1627)/AD1591)*((AD1603+AD1627)>0),(AD1603+AD1627))))","v":0},0,0,0,0,{"$f":"IF(AND(AI1591<=0,AI1603+AI1615+AI1627<0),-(AI1603+AI1615+AI1627),IF(AI1591<=0,0,-MIN(((AI1603+AI1627)/AI1591)*((AI1603+AI1627)>0),(AI1603+AI1627))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1640},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1630:Y1639)","v":-1.1812628143333339},{"$f":"SUM(Z1630:Z1639)","v":-1.1842339243333333},{"$f":"SUM(AA1630:AA1639)","v":-1.1842339243333331},{"$f":"SUM(AB1630:AB1639)","v":-1.1842339243333331},{"$f":"SUM(AC1630:AC1639)","v":-1.1842339243333331},{"$f":"SUM(AD1630:AD1639)","v":-1.1842339243333331},{"$f":"SUM(AE1630:AE1639)","v":-1.1842339243333331},-1.1842339243333331,-1.1842339243333331,-1.1842339243333331,{"$f":"SUM(AI1630:AI1639)","v":-1.1842339243333331},-1.1842339243333331,-1.1842339243333331,-1.1842339243333331,-1.1842339243333331]
[{"$f":"ROW()","v":1641},"Closing Value"]
[{"$f":"ROW()","v":1642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1594+X1606+X1618+X1630","v":2.5928162600000002},2.4631754470000002,2.3335346340000003,2.2038938210000003,2.0742530080000003,1.9446121950000004,{"$f":"AD1594+AD1606+AD1618+AD1630","v":1.8149713820000004},1.6853305690000004,1.5556897560000005,1.4260489430000005,1.2964081300000005,{"$f":"AI1594+AI1606+AI1618+AI1630","v":1.1667673170000006},1.0371265040000006,0.90748569100000054,0.77784487800000046,0.64820406500000038]
[{"$f":"ROW()","v":1643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1595+X1607+X1619+X1631","v":4.475624279999999},4.2518430659999993,4.0280618519999996,3.8042806379999994,3.5804994239999992,3.3567182099999995,{"$f":"AD1595+AD1607+AD1619+AD1631","v":3.1329369959999993},2.9091557819999991,2.6853745679999994,2.4615933539999997,2.2378121399999995,{"$f":"AI1595+AI1607+AI1619+AI1631","v":2.0140309259999993},1.7902497119999994,1.5664684979999994,1.3426872839999995,1.1189060699999995]
[{"$f":"ROW()","v":1644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1596+X1608+X1620+X1632","v":3.6613055300000004},3.4172184946666668,3.1731314593333333,2.9290444239999998,2.6849573886666667,2.4408703533333331,{"$f":"AD1596+AD1608+AD1620+AD1632","v":2.1967833179999996},1.9526962826666663,1.708609247333333,1.4645222119999997,1.2204351766666663,{"$f":"AI1596+AI1608+AI1620+AI1632","v":0.97634814133333303},0.73226110599999972,0.48817407066666652,0.24408703533333326,0]
[{"$f":"ROW()","v":1645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1597+X1609+X1621+X1633","v":11.621402839992811},11.04033269799317,10.459262555993529,9.8781924139938884,9.2971222719942475,8.7160521299946065,{"$f":"AD1597+AD1609+AD1621+AD1633","v":8.1349819879949656},7.5539118459953256,6.9728417039956856,6.3917715619960447,5.8107014199964038,{"$f":"AI1597+AI1609+AI1621+AI1633","v":5.2296312779967637},4.6485611359971237,4.0674909939974828,3.4864208519978424,2.9053507099982019]
[{"$f":"ROW()","v":1646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1598+X1610+X1622+X1634","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AI1598+AI1610+AI1622+AI1634","v":0},0,0,0,0]
[{"$f":"ROW()","v":1647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1599+X1611+X1623+X1635","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AI1599+AI1611+AI1623+AI1635","v":0},0,0,0,0]
[{"$f":"ROW()","v":1648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1600+X1612+X1624+X1636","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AI1600+AI1612+AI1624+AI1636","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11309440000718902,0.10743968000682957,0.10178496000647012,9.6130240006110673E-2,9.0475520005751223E-2,8.4820800005391772E-2,7.9166080005032322E-2,7.3511360004672871E-2,6.785664000431342E-2,6.220192000395397E-2,5.6547200003594519E-2,{"$f":"AI1601+AI1613+AI1625+AI1637","v":5.0892480003235069E-2},4.5237760002875618E-2,3.9583040002516168E-2,3.3928320002156717E-2,2.8273600001797263E-2]
[{"$f":"ROW()","v":1650},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1602+X1614+X1626+X1638","v":-2.9711099999993884E-3},0,0,0,0,0,{"$f":"AD1602+AD1614+AD1626+AD1638","v":0},0,0,0,0,{"$f":"AI1602+AI1614+AI1626+AI1638","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1603+X1615+X1627+X1639","v":0},0,0,0,0,0,{"$f":"AD1603+AD1615+AD1627+AD1639","v":0},0,0,0,0,{"$f":"AI1603+AI1615+AI1627+AI1639","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1642:X1651)","v":22.461272199999996},21.28000938566667,{"$f":"SUM(Z1642:Z1651)","v":20.095775461333332},{"$f":"SUM(AA1642:AA1651)","v":18.911541536999998},{"$f":"SUM(AB1642:AB1651)","v":17.727307612666664},{"$f":"SUM(AC1642:AC1651)","v":16.543073688333333},{"$f":"SUM(AD1642:AD1651)","v":15.358839763999997},{"$f":"SUM(AE1642:AE1651)","v":14.174605839666665},12.990371915333332,11.806137990999998,10.621904066666664,{"$f":"SUM(AI1642:AI1651)","v":9.4376701423333316},8.2534362179999992,7.0692022936666659,5.8849683693333317,4.7007344449999993]
[{"$f":"ROW()","v":1653},"Over Depreciation"]
[{"$f":"ROW()","v":1654},null,"Pipeline"]
[{"$f":"ROW()","v":1655},null,"Compression"]
[{"$f":"ROW()","v":1656},null,"Metering"]
[{"$f":"ROW()","v":1657},null,"Other Depreciable"]
[{"$f":"ROW()","v":1658},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1659},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1660},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1661},null,"Building"]
[{"$f":"ROW()","v":1662},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1663},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1664},null,"Total"]
[{"$f":"ROW()","v":1665}]
["2016 Capex"]
[{"$f":"ROW()","v":1667},"Life"]
[{"$f":"ROW()","v":1668},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,Z1668-1)","v":19},{"$f":"MAX(0,AA1668-1)","v":18},{"$f":"MAX(0,AB1668-1)","v":17},{"$f":"MAX(0,AC1668-1)","v":16},{"$f":"MAX(0,AD1668-1)","v":15},{"$f":"MAX(0,AE1668-1)","v":14},{"$f":"MAX(0,AF1668-1)","v":13},{"$f":"MAX(0,AG1668-1)","v":12},{"$f":"MAX(0,AH1668-1)","v":11},{"$f":"MAX(0,AI1668-1)","v":10},{"$f":"MAX(0,AJ1668-1)","v":9},{"$f":"MAX(0,AK1668-1)","v":8},{"$f":"MAX(0,AL1668-1)","v":7}]
[{"$f":"ROW()","v":1669},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1670},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1671},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1672},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$1671","v":20},19,18,17,{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1666,4))+1","v":1},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$1671","v":20},19,18,17,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1666,4))+1","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1674},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,17,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1666,4))+1","v":6},5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1675},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,17,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1666,4))+1","v":16},15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":1676},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1677},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,Z1677-1)","v":4},{"$f":"MAX(0,AA1677-1)","v":3},{"$f":"MAX(0,AB1677-1)","v":2},{"$f":"MAX(0,AC1677-1)","v":1},{"$f":"MAX(0,AD1677-1)","v":0},{"$f":"MAX(0,AE1677-1)","v":0},{"$f":"MAX(0,AF1677-1)","v":0},{"$f":"MAX(0,AG1677-1)","v":0},{"$f":"MAX(0,AH1677-1)","v":0},{"$f":"MAX(0,AI1677-1)","v":0},{"$f":"MAX(0,AJ1677-1)","v":0},{"$f":"MAX(0,AK1677-1)","v":0},{"$f":"MAX(0,AL1677-1)","v":0}]
[{"$f":"ROW()","v":1678}]
[{"$f":"ROW()","v":1679},"Opening Value"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1728","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1728","v":0},{"$f":"AI1728","v":0},{"$f":"AJ1728","v":0},{"$f":"AK1728","v":0},{"$f":"AL1728","v":0}]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1729","v":0},2.4112783485000002,2.2907144310750001,2.1701505136499999,2.0495865962249997,1.9290226787999998,1.8084587613749998,1.6878948439499999,1.5673309265249999,1.4467670091,1.3262030916750001,1.2056391742500001,1.0850752568250002,0.96451133940000011,0.84394742197500006]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1730","v":0},3.3113628224999987,3.0906053009999988,2.8698477794999988,2.6490902579999989,2.4283327364999989,2.207575214999999,1.986817693499999,1.7660601719999991,1.5453026504999992,1.3245451289999992,1.1037876074999993,0.88303008599999944,0.66227256449999961,0.44151504299999977]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1731","v":0},2.2469138593749993,2.1345681664062495,2.0222224734374996,1.9098767804687495,1.7975310874999995,1.6851853945312496,1.5728397015624995,1.4604940085937494,1.3481483156249996,1.2358026226562497,1.1234569296874997,1.0111112367187496,0.89876554374999962,0.78641985078124965]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1732","v":0},{"$f":"Y1732","v":3.3065471699999995},{"$f":"Z1732","v":3.1412198114999996},{"$f":"AA1732","v":2.9758924529999997},{"$f":"AB1732","v":2.8105650944999998},{"$f":"AC1732","v":2.6452377359999999},{"$f":"AD1732","v":0},{"$f":"AE1732","v":0},{"$f":"AF1732","v":0},{"$f":"AG1732","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.8360307978749999,0.79422925798124988,0.75242771808749986,0.71062617819374985,0.66882463829999983,0.60802239845454531,0.54722015860909079,0.48641791876363627,0.42561567891818175,0.36481343907272723,0.30401119922727271,0.24320895938181816,0.18240671953636362,0.12160447969090907]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2280085352499999,4.9666081084874998,4.7052076817249997,4.4438072549624996,4.1824068281999995,3.4853390234999995,2.7882712187999994,2.0912034140999998,1.3941356093999997,0.69706780469999985,0,0,0,0]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1735","v":0},{"$f":"Y1735","v":1.9637000000000002E-2},{"$f":"Z1735","v":1.8655150000000002E-2},{"$f":"AA1735","v":1.7673300000000003E-2},{"$f":"AB1735","v":1.6691450000000004E-2},{"$f":"AC1735","v":1.5709600000000004E-2},{"$f":"AD1735","v":1.4727750000000005E-2},{"$f":"AE1735","v":1.3745900000000005E-2},{"$f":"AF1735","v":1.2764050000000004E-2},{"$f":"AG1735","v":1.1782200000000003E-2},1.0800350000000004E-2,9.8185000000000043E-3,8.8366500000000032E-3,7.8548000000000021E-3,6.8729500000000018E-3]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1736","v":0},0,0,0,0,{"$f":"AC1736","v":0},{"$f":"AD1736","v":0},{"$f":"AE1736","v":0},{"$f":"AF1736","v":0},{"$f":"AG1736","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1689},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1737","v":0},{"$f":"Y1737","v":0},{"$f":"Z1737","v":0},{"$f":"AA1737","v":0},{"$f":"AB1737","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1690},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1680:Y1689)","v":0},{"$f":"SUM(Z1680:Z1689)","v":17.359778533499995},{"$f":"SUM(AA1680:AA1689)","v":16.43660022645},{"$f":"SUM(AB1680:AB1689)","v":15.513421919399999},{"$f":"SUM(AC1680:AC1689)","v":14.590243612349997},{"$f":"SUM(AD1680:AD1689)","v":13.667065305299998},{"$f":"SUM(AE1680:AE1689)","v":9.8093085428607925},8.5967895164215875,7.3842704899823852,6.1717514635431803,{"$f":"SUM(AI1680:AI1689)","v":4.9592324371039762},3.7467134106647717,3.2312621889255673,2.7158109671863633,2.2003597454471584]
[{"$f":"ROW()","v":1691},"Capex"]
[{"$f":"ROW()","v":1692},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$229","v":0}]
[{"$f":"ROW()","v":1693},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$230","v":2.4112783485000002}]
[{"$f":"ROW()","v":1694},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$231","v":3.3113628224999987}]
[{"$f":"ROW()","v":1695},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$232","v":2.2469138593749993}]
[{"$f":"ROW()","v":1696},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$233","v":3.3065471699999995}]
[{"$f":"ROW()","v":1697},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$234","v":0.8360307978749999}]
[{"$f":"ROW()","v":1698},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$235","v":5.2280085352499999}]
[{"$f":"ROW()","v":1699},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$236","v":1.9637000000000002E-2}]
[{"$f":"ROW()","v":1700},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$237","v":0}]
[{"$f":"ROW()","v":1701},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$238","v":0}]
[{"$f":"ROW()","v":1702},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1692:Y1701)","v":17.359778533499995}]
[{"$f":"ROW()","v":1703},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1704},null,"Pipeline"]
[{"$f":"ROW()","v":1705},null,"Compression"]
[{"$f":"ROW()","v":1706},null,"Metering"]
[{"$f":"ROW()","v":1707},null,"Other Depreciable"]
[{"$f":"ROW()","v":1708},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1709},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1710},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1711},null,"Building"]
[{"$f":"ROW()","v":1712},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1713},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1714},null,"Total"]
[{"$f":"ROW()","v":1715},"Depreciation"]
[{"$f":"ROW()","v":1716},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1668<=0,Z1680+Z1692+Z1704<0),-(Z1680+Z1692+Z1704),IF(Z1668<=0,0,-MIN(((Z1680+Z1704)/Z1668)*((Z1680+Z1704)>0),(Z1680+Z1704))))","v":0},0,0,0,0,{"$f":"IF(AND(AE1668<=0,AE1680+AE1692+AE1704<0),-(AE1680+AE1692+AE1704),IF(AE1668<=0,0,-MIN(((AE1680+AE1704)/AE1668)*((AE1680+AE1704)>0),(AE1680+AE1704))))","v":0},0,0,0,{"$f":"IF(AND(AI1668<=0,AI1680+AI1692+AI1704<0),-(AI1680+AI1692+AI1704),IF(AI1668<=0,0,-MIN(((AI1680+AI1704)/AI1668)*((AI1680+AI1704)>0),(AI1680+AI1704))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1717},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1669<=0,Z1681+Z1693+Z1705<0),-(Z1681+Z1693+Z1705),IF(Z1669<=0,0,-MIN(((Z1681+Z1705)/Z1669)*((Z1681+Z1705)>0),(Z1681+Z1705))))","v":-0.12056391742500001},-0.120563917425,-0.120563917425,-0.12056391742499999,-0.12056391742499999,{"$f":"IF(AND(AE1669<=0,AE1681+AE1693+AE1705<0),-(AE1681+AE1693+AE1705),IF(AE1669<=0,0,-MIN(((AE1681+AE1705)/AE1669)*((AE1681+AE1705)>0),(AE1681+AE1705))))","v":-0.12056391742499999},-0.12056391742499999,-0.120563917425,-0.120563917425,{"$f":"IF(AND(AI1669<=0,AI1681+AI1693+AI1705<0),-(AI1681+AI1693+AI1705),IF(AI1669<=0,0,-MIN(((AI1681+AI1705)/AI1669)*((AI1681+AI1705)>0),(AI1681+AI1705))))","v":-0.120563917425},-0.12056391742500001,-0.12056391742500001,-0.12056391742500001,-0.12056391742500001]
[{"$f":"ROW()","v":1718},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1670<=0,Z1682+Z1694+Z1706<0),-(Z1682+Z1694+Z1706),IF(Z1670<=0,0,-MIN(((Z1682+Z1706)/Z1670)*((Z1682+Z1706)>0),(Z1682+Z1706))))","v":-0.22075752149999991},-0.22075752149999991,-0.22075752149999991,-0.22075752149999991,-0.22075752149999991,{"$f":"IF(AND(AE1670<=0,AE1682+AE1694+AE1706<0),-(AE1682+AE1694+AE1706),IF(AE1670<=0,0,-MIN(((AE1682+AE1706)/AE1670)*((AE1682+AE1706)>0),(AE1682+AE1706))))","v":-0.22075752149999989},-0.22075752149999989,-0.22075752149999989,-0.22075752149999989,{"$f":"IF(AND(AI1670<=0,AI1682+AI1694+AI1706<0),-(AI1682+AI1694+AI1706),IF(AI1670<=0,0,-MIN(((AI1682+AI1706)/AI1670)*((AI1682+AI1706)>0),(AI1682+AI1706))))","v":-0.22075752149999986},-0.22075752149999986,-0.22075752149999986,-0.22075752149999986,-0.22075752149999989]
[{"$f":"ROW()","v":1719},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1671<=0,Z1683+Z1695+Z1707<0),-(Z1683+Z1695+Z1707),IF(Z1671<=0,0,-MIN(((Z1683+Z1707)/Z1671)*((Z1683+Z1707)>0),(Z1683+Z1707))))","v":-0.11234569296874997},-0.11234569296874997,-0.11234569296874998,-0.11234569296874997,-0.11234569296874997,{"$f":"IF(AND(AE1671<=0,AE1683+AE1695+AE1707<0),-(AE1683+AE1695+AE1707),IF(AE1671<=0,0,-MIN(((AE1683+AE1707)/AE1671)*((AE1683+AE1707)>0),(AE1683+AE1707))))","v":-0.11234569296874998},-0.11234569296874997,-0.11234569296874995,-0.11234569296874997,{"$f":"IF(AND(AI1671<=0,AI1683+AI1695+AI1707<0),-(AI1683+AI1695+AI1707),IF(AI1671<=0,0,-MIN(((AI1683+AI1707)/AI1671)*((AI1683+AI1707)>0),(AI1683+AI1707))))","v":-0.11234569296874998},-0.11234569296874997,-0.11234569296874995,-0.11234569296874995,-0.11234569296874995]
[{"$f":"ROW()","v":1720},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1672<=0,Z1684+Z1696+Z1708<0),-(Z1684+Z1696+Z1708),IF(Z1672<=0,0,-MIN(((Z1684+Z1708)/Z1672)*((Z1684+Z1708)>0),(Z1684+Z1708))))","v":-0.16532735849999997},-0.16532735849999999,-0.16532735849999999,-0.16532735849999999,-2.6452377359999999,0,0,0,0,{"$f":"IF(AND(AI1672<=0,AI1684+AI1696+AI1708<0),-(AI1684+AI1696+AI1708),IF(AI1672<=0,0,-MIN(((AI1684+AI1708)/AI1672)*((AI1684+AI1708)>0),(AI1684+AI1708))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1721},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1673<=0,Z1685+Z1697+Z1709<0),-(Z1685+Z1697+Z1709),IF(Z1673<=0,0,-MIN(((Z1685+Z1709)/Z1673)*((Z1685+Z1709)>0),(Z1685+Z1709))))","v":-4.1801539893749996E-2},-4.1801539893749996E-2,-4.1801539893749989E-2,-4.1801539893749989E-2,-6.0802239845454527E-2,-6.0802239845454534E-2,-6.0802239845454534E-2,-6.0802239845454534E-2,-6.0802239845454534E-2,{"$f":"IF(AND(AI1673<=0,AI1685+AI1697+AI1709<0),-(AI1685+AI1697+AI1709),IF(AI1673<=0,0,-MIN(((AI1685+AI1709)/AI1673)*((AI1685+AI1709)>0),(AI1685+AI1709))))","v":-6.0802239845454541E-2},-6.0802239845454541E-2,-6.0802239845454541E-2,-6.0802239845454541E-2,-6.0802239845454534E-2]
[{"$f":"ROW()","v":1722},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1674<=0,Z1686+Z1698+Z1710<0),-(Z1686+Z1698+Z1710),IF(Z1674<=0,0,-MIN(((Z1686+Z1710)/Z1674)*((Z1686+Z1710)>0),(Z1686+Z1710))))","v":-0.26140042676249997},-0.26140042676249997,-0.26140042676249997,-0.26140042676249997,-0.69706780469999996,-0.69706780469999985,-0.69706780469999985,-0.69706780469999996,-0.69706780469999985,{"$f":"IF(AND(AI1674<=0,AI1686+AI1698+AI1710<0),-(AI1686+AI1698+AI1710),IF(AI1674<=0,0,-MIN(((AI1686+AI1710)/AI1674)*((AI1686+AI1710)>0),(AI1686+AI1710))))","v":-0.69706780469999985},0,0,0,0]
[{"$f":"ROW()","v":1723},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.8185000000000004E-4,-9.8185000000000004E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000047E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,{"$f":"IF(AND(AI1675<=0,AI1687+AI1699+AI1711<0),-(AI1687+AI1699+AI1711),IF(AI1675<=0,0,-MIN(((AI1687+AI1711)/AI1675)*((AI1687+AI1711)>0),(AI1687+AI1711))))","v":-9.8185000000000026E-4},-9.8185000000000047E-4,-9.8185000000000026E-4,-9.8185000000000026E-4,-9.8185000000000026E-4]
[{"$f":"ROW()","v":1724},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1688<0,-Z1688,0)","v":0},0,0,0,0,{"$f":"IF(AE1688<0,-AE1688,0)","v":0},0,0,0,{"$f":"IF(AI1688<0,-AI1688,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1725},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z1677<=0,Z1689+Z1701+Z1713<0),-(Z1689+Z1701+Z1713),IF(Z1677<=0,0,-MIN(((Z1689+Z1713)/Z1677)*((Z1689+Z1713)>0),(Z1689+Z1713))))","v":0},0,0,0,0,{"$f":"IF(AND(AE1677<=0,AE1689+AE1701+AE1713<0),-(AE1689+AE1701+AE1713),IF(AE1677<=0,0,-MIN(((AE1689+AE1713)/AE1677)*((AE1689+AE1713)>0),(AE1689+AE1713))))","v":0},0,0,0,{"$f":"IF(AND(AI1677<=0,AI1689+AI1701+AI1713<0),-(AI1689+AI1701+AI1713),IF(AI1677<=0,0,-MIN(((AI1689+AI1713)/AI1677)*((AI1689+AI1713)>0),(AI1689+AI1713))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1726},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1716:Z1725)","v":-0.92317830704999981},{"$f":"SUM(AA1716:AA1725)","v":-0.92317830704999981},{"$f":"SUM(AB1716:AB1725)","v":-0.92317830704999981},{"$f":"SUM(AC1716:AC1725)","v":-0.92317830704999981},{"$f":"SUM(AD1716:AD1725)","v":-3.8577567624392044},-1.2125190264392043,{"$f":"SUM(AF1716:AF1725)","v":-1.2125190264392043},-1.2125190264392045,-1.2125190264392043,{"$f":"SUM(AI1716:AI1725)","v":-1.2125190264392043},-0.51545122173920432,-0.51545122173920432,-0.51545122173920432,-0.51545122173920432]
[{"$f":"ROW()","v":1727},"Closing Value"]
[{"$f":"ROW()","v":1728},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1680+Y1692+Y1704+Y1716","v":0},0,0,0,0,0,{"$f":"AE1680+AE1692+AE1704+AE1716","v":0},0,0,0,{"$f":"AI1680+AI1692+AI1704+AI1716","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1681+Y1693+Y1705+Y1717","v":2.4112783485000002},2.2907144310750001,2.1701505136499999,2.0495865962249997,1.9290226787999998,1.8084587613749998,{"$f":"AE1681+AE1693+AE1705+AE1717","v":1.6878948439499999},1.5673309265249999,1.4467670091,1.3262030916750001,{"$f":"AI1681+AI1693+AI1705+AI1717","v":1.2056391742500001},1.0850752568250002,0.96451133940000011,0.84394742197500006,0.72338350455]
[{"$f":"ROW()","v":1730},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1682+Y1694+Y1706+Y1718","v":3.3113628224999987},3.0906053009999988,2.8698477794999988,2.6490902579999989,2.4283327364999989,2.207575214999999,{"$f":"AE1682+AE1694+AE1706+AE1718","v":1.986817693499999},1.7660601719999991,1.5453026504999992,1.3245451289999992,{"$f":"AI1682+AI1694+AI1706+AI1718","v":1.1037876074999993},0.88303008599999944,0.66227256449999961,0.44151504299999977,0.22075752149999989]
[{"$f":"ROW()","v":1731},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1683+Y1695+Y1707+Y1719","v":2.2469138593749993},2.1345681664062495,2.0222224734374996,1.9098767804687495,1.7975310874999995,1.6851853945312496,{"$f":"AE1683+AE1695+AE1707+AE1719","v":1.5728397015624995},1.4604940085937494,1.3481483156249996,1.2358026226562497,{"$f":"AI1683+AI1695+AI1707+AI1719","v":1.1234569296874997},1.0111112367187496,0.89876554374999962,0.78641985078124965,0.67407415781249969]
[{"$f":"ROW()","v":1732},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1684+Y1696+Y1708+Y1720","v":3.3065471699999995},3.1412198114999996,2.9758924529999997,2.8105650944999998,2.6452377359999999,0,0,0,0,0,{"$f":"AI1684+AI1696+AI1708+AI1720","v":0},0,0,0,0]
[{"$f":"ROW()","v":1733},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1685+Y1697+Y1709+Y1721","v":0.8360307978749999},0.79422925798124988,0.75242771808749986,0.71062617819374985,0.66882463829999983,0.60802239845454531,0.54722015860909079,0.48641791876363627,0.42561567891818175,0.36481343907272723,{"$f":"AI1685+AI1697+AI1709+AI1721","v":0.30401119922727271},0.24320895938181816,0.18240671953636362,0.12160447969090907,6.0802239845454534E-2]
[{"$f":"ROW()","v":1734},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1686+Y1698+Y1710+Y1722","v":5.2280085352499999},4.9666081084874998,4.7052076817249997,4.4438072549624996,4.1824068281999995,3.4853390234999995,2.7882712187999994,2.0912034140999998,1.3941356093999997,0.69706780469999985,{"$f":"AI1686+AI1698+AI1710+AI1722","v":0},0,0,0,0]
[{"$f":"ROW()","v":1735},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9637000000000002E-2,1.8655150000000002E-2,1.7673300000000003E-2,1.6691450000000004E-2,1.5709600000000004E-2,1.4727750000000005E-2,1.3745900000000005E-2,1.2764050000000004E-2,1.1782200000000003E-2,1.0800350000000004E-2,{"$f":"AI1687+AI1699+AI1711+AI1723","v":9.8185000000000043E-3},8.8366500000000032E-3,7.8548000000000021E-3,6.8729500000000018E-3,5.8911000000000015E-3]
[{"$f":"ROW()","v":1736},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1688+Y1700+Y1712+Y1724","v":0},0,0,0,0,0,{"$f":"AE1688+AE1700+AE1712+AE1724","v":0},0,0,0,{"$f":"AI1688+AI1700+AI1712+AI1724","v":0},0,0,0,0]
[{"$f":"ROW()","v":1737},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1689+Y1701+Y1713+Y1725","v":0},0,0,0,0,0,{"$f":"AE1689+AE1701+AE1713+AE1725","v":0},0,0,0,{"$f":"AI1689+AI1701+AI1713+AI1725","v":0},0,0,0,0]
[{"$f":"ROW()","v":1738},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1728:Y1737)","v":17.359778533499995},16.43660022645,{"$f":"SUM(AA1728:AA1737)","v":15.513421919399999},{"$f":"SUM(AB1728:AB1737)","v":14.590243612349997},{"$f":"SUM(AC1728:AC1737)","v":13.667065305299998},9.8093085428607925,{"$f":"SUM(AE1728:AE1737)","v":8.5967895164215875},{"$f":"SUM(AF1728:AF1737)","v":7.3842704899823852},6.1717514635431803,4.9592324371039762,{"$f":"SUM(AI1728:AI1737)","v":3.7467134106647717},3.2312621889255673,2.7158109671863633,2.2003597454471584,1.6849085237079542]
[{"$f":"ROW()","v":1739},"Over Depreciation"]
[{"$f":"ROW()","v":1740},null,"Pipeline"]
[{"$f":"ROW()","v":1741},null,"Compression"]
[{"$f":"ROW()","v":1742},null,"Metering"]
[{"$f":"ROW()","v":1743},null,"Other Depreciable"]
[{"$f":"ROW()","v":1744},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1745},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1746},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1747},null,"Building"]
[{"$f":"ROW()","v":1748},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1749},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1750},null,"Total"]
[{"$f":"ROW()","v":1751}]
["2017 Capex"]
[{"$f":"ROW()","v":1753},"Life"]
[{"$f":"ROW()","v":1754},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AA1754-1)","v":19},{"$f":"MAX(0,AB1754-1)","v":18},{"$f":"MAX(0,AC1754-1)","v":17},{"$f":"MAX(0,AD1754-1)","v":16},{"$f":"MAX(0,AE1754-1)","v":15},{"$f":"MAX(0,AF1754-1)","v":14},{"$f":"MAX(0,AG1754-1)","v":13},{"$f":"MAX(0,AH1754-1)","v":12},{"$f":"MAX(0,AI1754-1)","v":11},{"$f":"MAX(0,AJ1754-1)","v":10},{"$f":"MAX(0,AK1754-1)","v":9},{"$f":"MAX(0,AL1754-1)","v":8}]
[{"$f":"ROW()","v":1755},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1756},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1757},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1758},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$1757","v":20},19,18,{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1752,4))+1","v":2},1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1759},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$1757","v":20},19,18,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1752,4))+1","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1760},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1752,4))+1","v":7},6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1761},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,18,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1752,4))+1","v":17},16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":1762},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1763},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AA1763-1)","v":4},{"$f":"MAX(0,AB1763-1)","v":3},{"$f":"MAX(0,AC1763-1)","v":2},{"$f":"MAX(0,AD1763-1)","v":1},{"$f":"MAX(0,AE1763-1)","v":0},{"$f":"MAX(0,AF1763-1)","v":0},{"$f":"MAX(0,AG1763-1)","v":0},{"$f":"MAX(0,AH1763-1)","v":0},{"$f":"MAX(0,AI1763-1)","v":0},{"$f":"MAX(0,AJ1763-1)","v":0},{"$f":"MAX(0,AK1763-1)","v":0},{"$f":"MAX(0,AL1763-1)","v":0}]
[{"$f":"ROW()","v":1764}]
[{"$f":"ROW()","v":1765},"Opening Value"]
[{"$f":"ROW()","v":1766},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1814","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1814","v":0},{"$f":"AI1814","v":0},{"$f":"AJ1814","v":0},{"$f":"AK1814","v":0},{"$f":"AL1814","v":0}]
[{"$f":"ROW()","v":1767},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1815","v":0},4.6173590831249998,4.3864911289687498,4.1556231748124999,3.9247552206562499,3.6938872665,3.46301931234375,3.2321513581875001,3.0012834040312502,2.7704154498750002,2.5395474957187503,2.3086795415625003,2.0778115874062504,1.8469436332500004]
[{"$f":"ROW()","v":1768},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1816","v":0},3.5379170583749806,3.3020559211499818,3.066194783924983,2.8303336466999842,2.5944725094749854,2.3586113722499866,2.1227502350249878,1.8868890977999893,1.6510279605749907,1.4151668233499921,1.1793056861249935,0.94344454889999485,0.70758341167499617]
[{"$f":"ROW()","v":1769},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1817","v":0},4.8109472403749987,4.5703998783562483,4.3298525163374988,4.0893051543187493,3.8487577922999994,3.6082104302812494,3.3676630682624995,3.1271157062437496,2.8865683442249996,2.6460209822062497,2.4054736201874998,2.1649262581687498,1.9243788961499999]
[{"$f":"ROW()","v":1770},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1818","v":0},{"$f":"Z1818","v":2.4601927094999931},{"$f":"AA1818","v":2.3371830740249937},{"$f":"AB1818","v":2.2141734385499938},{"$f":"AC1818","v":2.0911638030749939},{"$f":"AD1818","v":1.045581901537497},{"$f":"AE1818","v":0},{"$f":"AF1818","v":0},{"$f":"AG1818","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1771},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5208248048749997,1.4447835646312497,1.3687423243874997,1.2927010841437496,1.1849759937984372,1.0772509034531248,0.96952581310781227,0.86180072276249975,0.75407563241718734,0.64635054207187481,0.53862545172656229,0.43090036138124982,0.32317527103593735]
[{"$f":"ROW()","v":1772},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.2283088619999987,5.9168934188999991,5.6054779757999995,5.2940625326999999,4.5377678851714283,3.781473237642857,3.0251785901142858,2.2688839425857141,1.5125892950571429,0.75629464752857145,0,0,0]
[{"$f":"ROW()","v":1773},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1821","v":0},{"$f":"Z1821","v":0},{"$f":"AA1821","v":0},{"$f":"AB1821","v":0},{"$f":"AC1821","v":0},{"$f":"AD1821","v":0},{"$f":"AE1821","v":0},{"$f":"AF1821","v":0},{"$f":"AG1821","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1774},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1822","v":0},0,0,0,{"$f":"AC1822","v":0},{"$f":"AD1822","v":0},{"$f":"AE1822","v":0},{"$f":"AF1822","v":0},{"$f":"AG1822","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1775},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1823","v":0},{"$f":"Z1823","v":0},{"$f":"AA1823","v":0},{"$f":"AB1823","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1776},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1766:Z1775)","v":0},{"$f":"SUM(AA1766:AA1775)","v":23.175549758249971},{"$f":"SUM(AB1766:AB1775)","v":21.957806986031223},{"$f":"SUM(AC1766:AC1775)","v":20.740064213812474},19.522321441593725,16.905443348782349,14.288565255970967,{"$f":"SUM(AG1766:AG1775)","v":12.717269064697085},11.145972873423201,{"$f":"SUM(AI1766:AI1775)","v":9.5746766821493203},8.003380490875438,6.4320842996015566,5.6170827558562451,4.8020812121109344]
[{"$f":"ROW()","v":1777},"Capex"]
[{"$f":"ROW()","v":1778},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$229","v":0}]
[{"$f":"ROW()","v":1779},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$230","v":4.6173590831249998}]
[{"$f":"ROW()","v":1780},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$231","v":3.5379170583749806}]
[{"$f":"ROW()","v":1781},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$232","v":4.8109472403749987}]
[{"$f":"ROW()","v":1782},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$233","v":2.4601927094999931}]
[{"$f":"ROW()","v":1783},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$234","v":1.5208248048749997}]
[{"$f":"ROW()","v":1784},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$235","v":6.2283088619999987}]
[{"$f":"ROW()","v":1785},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$236","v":0}]
[{"$f":"ROW()","v":1786},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$237","v":0}]
[{"$f":"ROW()","v":1787},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$238","v":0}]
[{"$f":"ROW()","v":1788},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1778:Z1787)","v":23.175549758249971}]
[{"$f":"ROW()","v":1789},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1790},null,"Pipeline"]
[{"$f":"ROW()","v":1791},null,"Compression"]
[{"$f":"ROW()","v":1792},null,"Metering"]
[{"$f":"ROW()","v":1793},null,"Other Depreciable"]
[{"$f":"ROW()","v":1794},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1795},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1796},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1797},null,"Building"]
[{"$f":"ROW()","v":1798},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1799},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1800},null,"Total"]
[{"$f":"ROW()","v":1801},"Depreciation"]
[{"$f":"ROW()","v":1802},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1754<=0,AA1766+AA1778+AA1790<0),-(AA1766+AA1778+AA1790),IF(AA1754<=0,0,-MIN(((AA1766+AA1790)/AA1754)*((AA1766+AA1790)>0),(AA1766+AA1790))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG1754<=0,AG1766+AG1778+AG1790<0),-(AG1766+AG1778+AG1790),IF(AG1754<=0,0,-MIN(((AG1766+AG1790)/AG1754)*((AG1766+AG1790)>0),(AG1766+AG1790))))","v":0},0,{"$f":"IF(AND(AI1754<=0,AI1766+AI1778+AI1790<0),-(AI1766+AI1778+AI1790),IF(AI1754<=0,0,-MIN(((AI1766+AI1790)/AI1754)*((AI1766+AI1790)>0),(AI1766+AI1790))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1803},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1755<=0,AA1767+AA1779+AA1791<0),-(AA1767+AA1779+AA1791),IF(AA1755<=0,0,-MIN(((AA1767+AA1791)/AA1755)*((AA1767+AA1791)>0),(AA1767+AA1791))))","v":-0.23086795415625},-0.23086795415625,-0.23086795415625,-0.23086795415625,-0.23086795415625,-0.23086795415625,{"$f":"IF(AND(AG1755<=0,AG1767+AG1779+AG1791<0),-(AG1767+AG1779+AG1791),IF(AG1755<=0,0,-MIN(((AG1767+AG1791)/AG1755)*((AG1767+AG1791)>0),(AG1767+AG1791))))","v":-0.23086795415625},-0.23086795415625,{"$f":"IF(AND(AI1755<=0,AI1767+AI1779+AI1791<0),-(AI1767+AI1779+AI1791),IF(AI1755<=0,0,-MIN(((AI1767+AI1791)/AI1755)*((AI1767+AI1791)>0),(AI1767+AI1791))))","v":-0.23086795415625003},-0.23086795415625003,-0.23086795415625003,-0.23086795415625005,-0.23086795415625005]
[{"$f":"ROW()","v":1804},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1756<=0,AA1768+AA1780+AA1792<0),-(AA1768+AA1780+AA1792),IF(AA1756<=0,0,-MIN(((AA1768+AA1792)/AA1756)*((AA1768+AA1792)>0),(AA1768+AA1792))))","v":-0.23586113722499871},-0.23586113722499871,-0.23586113722499868,-0.23586113722499868,-0.23586113722499868,-0.23586113722499866,{"$f":"IF(AND(AG1756<=0,AG1768+AG1780+AG1792<0),-(AG1768+AG1780+AG1792),IF(AG1756<=0,0,-MIN(((AG1768+AG1792)/AG1756)*((AG1768+AG1792)>0),(AG1768+AG1792))))","v":-0.23586113722499866},-0.23586113722499866,{"$f":"IF(AND(AI1756<=0,AI1768+AI1780+AI1792<0),-(AI1768+AI1780+AI1792),IF(AI1756<=0,0,-MIN(((AI1768+AI1792)/AI1756)*((AI1768+AI1792)>0),(AI1768+AI1792))))","v":-0.23586113722499866},-0.23586113722499868,-0.23586113722499871,-0.23586113722499871,-0.23586113722499871]
[{"$f":"ROW()","v":1805},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1757<=0,AA1769+AA1781+AA1793<0),-(AA1769+AA1781+AA1793),IF(AA1757<=0,0,-MIN(((AA1769+AA1793)/AA1757)*((AA1769+AA1793)>0),(AA1769+AA1793))))","v":-0.24054736201874993},-0.24054736201874991,-0.24054736201874993,-0.24054736201874996,-0.24054736201874996,-0.24054736201874996,{"$f":"IF(AND(AG1757<=0,AG1769+AG1781+AG1793<0),-(AG1769+AG1781+AG1793),IF(AG1757<=0,0,-MIN(((AG1769+AG1793)/AG1757)*((AG1769+AG1793)>0),(AG1769+AG1793))))","v":-0.24054736201874996},-0.24054736201874996,{"$f":"IF(AND(AI1757<=0,AI1769+AI1781+AI1793<0),-(AI1769+AI1781+AI1793),IF(AI1757<=0,0,-MIN(((AI1769+AI1793)/AI1757)*((AI1769+AI1793)>0),(AI1769+AI1793))))","v":-0.24054736201874996},-0.24054736201874996,-0.24054736201874999,-0.24054736201874999,-0.24054736201874999]
[{"$f":"ROW()","v":1806},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1758<=0,AA1770+AA1782+AA1794<0),-(AA1770+AA1782+AA1794),IF(AA1758<=0,0,-MIN(((AA1770+AA1794)/AA1758)*((AA1770+AA1794)>0),(AA1770+AA1794))))","v":-0.12300963547499966},-0.12300963547499967,-0.12300963547499966,-1.045581901537497,-1.045581901537497,0,0,0,{"$f":"IF(AND(AI1758<=0,AI1770+AI1782+AI1794<0),-(AI1770+AI1782+AI1794),IF(AI1758<=0,0,-MIN(((AI1770+AI1794)/AI1758)*((AI1770+AI1794)>0),(AI1770+AI1794))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1807},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1759<=0,AA1771+AA1783+AA1795<0),-(AA1771+AA1783+AA1795),IF(AA1759<=0,0,-MIN(((AA1771+AA1795)/AA1759)*((AA1771+AA1795)>0),(AA1771+AA1795))))","v":-7.6041240243749988E-2},-7.6041240243749988E-2,-7.6041240243749975E-2,-0.10772509034531247,-0.10772509034531247,-0.10772509034531248,-0.10772509034531247,-0.10772509034531247,{"$f":"IF(AND(AI1759<=0,AI1771+AI1783+AI1795<0),-(AI1771+AI1783+AI1795),IF(AI1759<=0,0,-MIN(((AI1771+AI1795)/AI1759)*((AI1771+AI1795)>0),(AI1771+AI1795))))","v":-0.10772509034531248},-0.10772509034531247,-0.10772509034531245,-0.10772509034531245,-0.10772509034531245]
[{"$f":"ROW()","v":1808},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1760<=0,AA1772+AA1784+AA1796<0),-(AA1772+AA1784+AA1796),IF(AA1760<=0,0,-MIN(((AA1772+AA1796)/AA1760)*((AA1772+AA1796)>0),(AA1772+AA1796))))","v":-0.31141544309999991},-0.31141544309999997,-0.31141544309999997,-0.75629464752857145,-0.75629464752857134,-0.75629464752857145,-0.75629464752857145,-0.75629464752857134,{"$f":"IF(AND(AI1760<=0,AI1772+AI1784+AI1796<0),-(AI1772+AI1784+AI1796),IF(AI1760<=0,0,-MIN(((AI1772+AI1796)/AI1760)*((AI1772+AI1796)>0),(AI1772+AI1796))))","v":-0.75629464752857145},-0.75629464752857145,0,0,0]
[{"$f":"ROW()","v":1809},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AI1761<=0,AI1773+AI1785+AI1797<0),-(AI1773+AI1785+AI1797),IF(AI1761<=0,0,-MIN(((AI1773+AI1797)/AI1761)*((AI1773+AI1797)>0),(AI1773+AI1797))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1810},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1774<0,-AA1774,0)","v":0},0,0,0,0,0,{"$f":"IF(AG1774<0,-AG1774,0)","v":0},0,{"$f":"IF(AI1774<0,-AI1774,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1811},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA1763<=0,AA1775+AA1787+AA1799<0),-(AA1775+AA1787+AA1799),IF(AA1763<=0,0,-MIN(((AA1775+AA1799)/AA1763)*((AA1775+AA1799)>0),(AA1775+AA1799))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AG1763<=0,AG1775+AG1787+AG1799<0),-(AG1775+AG1787+AG1799),IF(AG1763<=0,0,-MIN(((AG1775+AG1799)/AG1763)*((AG1775+AG1799)>0),(AG1775+AG1799))))","v":0},0,{"$f":"IF(AND(AI1763<=0,AI1775+AI1787+AI1799<0),-(AI1775+AI1787+AI1799),IF(AI1763<=0,0,-MIN(((AI1775+AI1799)/AI1763)*((AI1775+AI1799)>0),(AI1775+AI1799))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1802:AA1811)","v":-1.2177427722187484},{"$f":"SUM(AB1802:AB1811)","v":-1.2177427722187484},{"$f":"SUM(AC1802:AC1811)","v":-1.2177427722187484},-2.6168780928113797,-2.6168780928113793,-1.5712961912738825,{"$f":"SUM(AG1802:AG1811)","v":-1.5712961912738825},-1.5712961912738823,{"$f":"SUM(AI1802:AI1811)","v":-1.5712961912738828},-1.5712961912738825,-0.81500154374531109,-0.81500154374531109,-0.81500154374531109]
[{"$f":"ROW()","v":1813},"Closing Value"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1766+Z1778+Z1790+Z1802","v":0},0,0,0,0,0,0,{"$f":"AG1766+AG1778+AG1790+AG1802","v":0},0,{"$f":"AI1766+AI1778+AI1790+AI1802","v":0},0,0,0,0]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1767+Z1779+Z1791+Z1803","v":4.6173590831249998},4.3864911289687498,4.1556231748124999,3.9247552206562499,3.6938872665,3.46301931234375,3.2321513581875001,{"$f":"AG1767+AG1779+AG1791+AG1803","v":3.0012834040312502},2.7704154498750002,{"$f":"AI1767+AI1779+AI1791+AI1803","v":2.5395474957187503},2.3086795415625003,2.0778115874062504,1.8469436332500004,1.6160756790937505]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1768+Z1780+Z1792+Z1804","v":3.5379170583749806},3.3020559211499818,3.066194783924983,2.8303336466999842,2.5944725094749854,2.3586113722499866,2.1227502350249878,{"$f":"AG1768+AG1780+AG1792+AG1804","v":1.8868890977999893},1.6510279605749907,{"$f":"AI1768+AI1780+AI1792+AI1804","v":1.4151668233499921},1.1793056861249935,0.94344454889999485,0.70758341167499617,0.47172227444999748]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1769+Z1781+Z1793+Z1805","v":4.8109472403749987},4.5703998783562483,4.3298525163374988,4.0893051543187493,3.8487577922999994,3.6082104302812494,3.3676630682624995,{"$f":"AG1769+AG1781+AG1793+AG1805","v":3.1271157062437496},2.8865683442249996,{"$f":"AI1769+AI1781+AI1793+AI1805","v":2.6460209822062497},2.4054736201874998,2.1649262581687498,1.9243788961499999,1.68383153413125]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1770+Z1782+Z1794+Z1806","v":2.4601927094999931},2.3371830740249937,2.2141734385499938,2.0911638030749939,1.045581901537497,0,0,0,0,{"$f":"AI1770+AI1782+AI1794+AI1806","v":0},0,0,0,0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1771+Z1783+Z1795+Z1807","v":1.5208248048749997},1.4447835646312497,1.3687423243874997,1.2927010841437496,1.1849759937984372,1.0772509034531248,0.96952581310781227,0.86180072276249975,0.75407563241718734,{"$f":"AI1771+AI1783+AI1795+AI1807","v":0.64635054207187481},0.53862545172656229,0.43090036138124982,0.32317527103593735,0.21545018069062488]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1772+Z1784+Z1796+Z1808","v":6.2283088619999987},5.9168934188999991,5.6054779757999995,5.2940625326999999,4.5377678851714283,3.781473237642857,3.0251785901142858,2.2688839425857141,1.5125892950571429,{"$f":"AI1772+AI1784+AI1796+AI1808","v":0.75629464752857145},0,0,0,0]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AI1773+AI1785+AI1797+AI1809","v":0},0,0,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1774+Z1786+Z1798+Z1810","v":0},0,0,0,0,0,0,{"$f":"AG1774+AG1786+AG1798+AG1810","v":0},0,{"$f":"AI1774+AI1786+AI1798+AI1810","v":0},0,0,0,0]
[{"$f":"ROW()","v":1823},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1775+Z1787+Z1799+Z1811","v":0},0,0,0,0,0,0,{"$f":"AG1775+AG1787+AG1799+AG1811","v":0},0,{"$f":"AI1775+AI1787+AI1799+AI1811","v":0},0,0,0,0]
[{"$f":"ROW()","v":1824},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1814:Z1823)","v":23.175549758249971},21.957806986031223,{"$f":"SUM(AB1814:AB1823)","v":20.740064213812474},{"$f":"SUM(AC1814:AC1823)","v":19.522321441593725},16.905443348782349,14.288565255970967,12.717269064697085,{"$f":"SUM(AG1814:AG1823)","v":11.145972873423201},9.5746766821493203,{"$f":"SUM(AI1814:AI1823)","v":8.003380490875438},6.4320842996015566,5.6170827558562451,4.8020812121109344,3.9870796683656229]
[{"$f":"ROW()","v":1825},"Over Depreciation"]
[{"$f":"ROW()","v":1826},null,"Pipeline"]
[{"$f":"ROW()","v":1827},null,"Compression"]
[{"$f":"ROW()","v":1828},null,"Metering"]
[{"$f":"ROW()","v":1829},null,"Other Depreciable"]
[{"$f":"ROW()","v":1830},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1831},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1832},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1833},null,"Building"]
[{"$f":"ROW()","v":1834},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1835},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1836},null,"Total"]
[{"$f":"ROW()","v":1837}]
["2018 Capex"]
[{"$f":"ROW()","v":1839},"Life"]
[{"$f":"ROW()","v":1840},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AB1840-1)","v":19},{"$f":"MAX(0,AC1840-1)","v":18},{"$f":"MAX(0,AD1840-1)","v":17},{"$f":"MAX(0,AE1840-1)","v":16},{"$f":"MAX(0,AF1840-1)","v":15},{"$f":"MAX(0,AG1840-1)","v":14},{"$f":"MAX(0,AH1840-1)","v":13},{"$f":"MAX(0,AI1840-1)","v":12},{"$f":"MAX(0,AJ1840-1)","v":11},{"$f":"MAX(0,AK1840-1)","v":10},{"$f":"MAX(0,AL1840-1)","v":9}]
[{"$f":"ROW()","v":1841},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1842},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1843},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1844},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$1843","v":20},19,{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1838,4))+1","v":3},2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1845},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$1843","v":20},19,{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1838,4))+1","v":13},12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1846},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1838,4))+1","v":8},7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1847},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1838,4))+1","v":18},17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":1848},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1849},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AB1849-1)","v":4},{"$f":"MAX(0,AC1849-1)","v":3},{"$f":"MAX(0,AD1849-1)","v":2},{"$f":"MAX(0,AE1849-1)","v":1},{"$f":"MAX(0,AF1849-1)","v":0},{"$f":"MAX(0,AG1849-1)","v":0},{"$f":"MAX(0,AH1849-1)","v":0},{"$f":"MAX(0,AI1849-1)","v":0},{"$f":"MAX(0,AJ1849-1)","v":0},{"$f":"MAX(0,AK1849-1)","v":0},{"$f":"MAX(0,AL1849-1)","v":0}]
[{"$f":"ROW()","v":1850}]
[{"$f":"ROW()","v":1851},"Opening Value"]
[{"$f":"ROW()","v":1852},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1900","v":0},8.5233363749999971E-2,8.0971695562499973E-2,7.6710027374999976E-2,7.2448359187499978E-2,6.818669099999998E-2,6.3925022812499982E-2,5.9663354624999984E-2,{"$f":"AH1900","v":5.5401686437499986E-2},{"$f":"AI1900","v":5.1140018249999988E-2},{"$f":"AJ1900","v":4.687835006249999E-2},{"$f":"AK1900","v":4.2616681874999993E-2},{"$f":"AL1900","v":3.8355013687499995E-2}]
[{"$f":"ROW()","v":1853},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8467189787499994,2.7043830298124996,2.5620470808749998,2.4197111319375,2.2773751830000002,2.1350392340625,1.9927032851249999,1.8503673361874999,1.7080313872499999,1.5656954383124999,1.4233594893749999,1.2810235404374999]
[{"$f":"ROW()","v":1854},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.7984312904999964,6.345202537799997,5.8919737850999976,5.4387450323999982,4.9855162796999988,4.5322875269999985,4.0790587742999982,3.6258300215999983,3.1726012688999985,2.7193725161999986,2.2661437634999988,1.8129150107999989]
[{"$f":"ROW()","v":1855},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7451145642499992,1.6578588360374993,1.5706031078249993,1.4833473796124994,1.3960916513999995,1.3088359231874995,1.2215801949749996,1.1343244667624997,1.0470687385499997,0.95981301033749977,0.87255728212499983,0.78530155391249989]
[{"$f":"ROW()","v":1856},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1904","v":0},{"$f":"AA1904","v":2.9663454082499987},{"$f":"AB1904","v":2.8180281378374987},{"$f":"AC1904","v":2.6697108674249987},{"$f":"AD1904","v":1.7798072449499993},{"$f":"AE1904","v":0.88990362247499966},{"$f":"AF1904","v":0},{"$f":"AG1904","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1857},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.8440790652499981,4.6018751119874981,4.3596711587249981,4.024311838823075,3.6889525189211518,3.3535931990192287,3.018233879117306,2.6828745592153833,2.3475152393134602,2.0121559194115375,1.6767965995096146,1.3414372796076917]
[{"$f":"ROW()","v":1858},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8784513868749997,2.7345288175312499,2.5906062481875001,2.2667804671640628,1.9429546861406253,1.6191289051171878,1.2953031240937503,0.97147734307031275,0.64765156204687524,0.32382578102343762,0,0]
[{"$f":"ROW()","v":1859},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1907","v":0},{"$f":"AA1907","v":0},{"$f":"AB1907","v":0},{"$f":"AC1907","v":0},{"$f":"AD1907","v":0},{"$f":"AE1907","v":0},{"$f":"AF1907","v":0},{"$f":"AG1907","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1860},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1908","v":0},0,0,{"$f":"AC1908","v":0},{"$f":"AD1908","v":0},{"$f":"AE1908","v":0},{"$f":"AF1908","v":0},{"$f":"AG1908","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1861},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1909","v":0},{"$f":"AA1909","v":0},{"$f":"AB1909","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1862},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1852:AA1861)","v":0},{"$f":"SUM(AB1852:AB1861)","v":22.16437405762499},{"$f":"SUM(AC1852:AC1861)","v":20.942848166568744},19.721322275512492,17.485151454074632,15.248980632636776,13.012809811198915,{"$f":"SUM(AH1852:AH1861)","v":11.666542612236054},10.320275413273194,8.9740082143103344,7.627741015347473,6.2814738163846133,5.259032398445191]
[{"$f":"ROW()","v":1863},"Capex"]
[{"$f":"ROW()","v":1864},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$229","v":8.5233363749999971E-2}]
[{"$f":"ROW()","v":1865},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$230","v":2.8467189787499994}]
[{"$f":"ROW()","v":1866},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$231","v":6.7984312904999964}]
[{"$f":"ROW()","v":1867},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$232","v":1.7451145642499992}]
[{"$f":"ROW()","v":1868},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$233","v":2.9663454082499987}]
[{"$f":"ROW()","v":1869},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$234","v":4.8440790652499981}]
[{"$f":"ROW()","v":1870},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$235","v":2.8784513868749997}]
[{"$f":"ROW()","v":1871},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$236","v":0}]
[{"$f":"ROW()","v":1872},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$237","v":0}]
[{"$f":"ROW()","v":1873},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$238","v":0}]
[{"$f":"ROW()","v":1874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1864:AA1873)","v":22.16437405762499}]
[{"$f":"ROW()","v":1875},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1876},null,"Pipeline"]
[{"$f":"ROW()","v":1877},null,"Compression"]
[{"$f":"ROW()","v":1878},null,"Metering"]
[{"$f":"ROW()","v":1879},null,"Other Depreciable"]
[{"$f":"ROW()","v":1880},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1881},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1882},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1883},null,"Building"]
[{"$f":"ROW()","v":1884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1885},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1886},null,"Total"]
[{"$f":"ROW()","v":1887},"Depreciation"]
[{"$f":"ROW()","v":1888},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1840<=0,AB1852+AB1864+AB1876<0),-(AB1852+AB1864+AB1876),IF(AB1840<=0,0,-MIN(((AB1852+AB1876)/AB1840)*((AB1852+AB1876)>0),(AB1852+AB1876))))","v":-4.2616681874999987E-3},-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,{"$f":"IF(AND(AH1840<=0,AH1852+AH1864+AH1876<0),-(AH1852+AH1864+AH1876),IF(AH1840<=0,0,-MIN(((AH1852+AH1876)/AH1840)*((AH1852+AH1876)>0),(AH1852+AH1876))))","v":-4.2616681874999987E-3},-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999987E-3,-4.2616681874999996E-3,-4.2616681874999996E-3]
[{"$f":"ROW()","v":1889},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1841<=0,AB1853+AB1865+AB1877<0),-(AB1853+AB1865+AB1877),IF(AB1841<=0,0,-MIN(((AB1853+AB1877)/AB1841)*((AB1853+AB1877)>0),(AB1853+AB1877))))","v":-0.14233594893749996},-0.14233594893749998,-0.14233594893749998,-0.14233594893750001,-0.14233594893750001,-0.14233594893749998,{"$f":"IF(AND(AH1841<=0,AH1853+AH1865+AH1877<0),-(AH1853+AH1865+AH1877),IF(AH1841<=0,0,-MIN(((AH1853+AH1877)/AH1841)*((AH1853+AH1877)>0),(AH1853+AH1877))))","v":-0.14233594893749998},-0.14233594893749998,-0.14233594893749998,-0.14233594893749998,-0.14233594893749998,-0.14233594893749998]
[{"$f":"ROW()","v":1890},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1842<=0,AB1854+AB1866+AB1878<0),-(AB1854+AB1866+AB1878),IF(AB1842<=0,0,-MIN(((AB1854+AB1878)/AB1842)*((AB1854+AB1878)>0),(AB1854+AB1878))))","v":-0.45322875269999974},-0.45322875269999979,-0.45322875269999979,-0.45322875269999985,-0.4532287526999999,-0.45322875269999985,{"$f":"IF(AND(AH1842<=0,AH1854+AH1866+AH1878<0),-(AH1854+AH1866+AH1878),IF(AH1842<=0,0,-MIN(((AH1854+AH1878)/AH1842)*((AH1854+AH1878)>0),(AH1854+AH1878))))","v":-0.45322875269999979},-0.45322875269999979,-0.45322875269999979,-0.45322875269999979,-0.45322875269999974,-0.45322875269999974]
[{"$f":"ROW()","v":1891},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1843<=0,AB1855+AB1867+AB1879<0),-(AB1855+AB1867+AB1879),IF(AB1843<=0,0,-MIN(((AB1855+AB1879)/AB1843)*((AB1855+AB1879)>0),(AB1855+AB1879))))","v":-8.7255728212499967E-2},-8.7255728212499967E-2,-8.7255728212499967E-2,-8.7255728212499967E-2,-8.7255728212499967E-2,-8.7255728212499967E-2,{"$f":"IF(AND(AH1843<=0,AH1855+AH1867+AH1879<0),-(AH1855+AH1867+AH1879),IF(AH1843<=0,0,-MIN(((AH1855+AH1879)/AH1843)*((AH1855+AH1879)>0),(AH1855+AH1879))))","v":-8.7255728212499967E-2},{"$f":"IF(AND(AI1843<=0,AI1855+AI1867+AI1879<0),-(AI1855+AI1867+AI1879),IF(AI1843<=0,0,-MIN(((AI1855+AI1879)/AI1843)*((AI1855+AI1879)>0),(AI1855+AI1879))))","v":-8.7255728212499967E-2},-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499981E-2,-8.7255728212499994E-2]
[{"$f":"ROW()","v":1892},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1844<=0,AB1856+AB1868+AB1880<0),-(AB1856+AB1868+AB1880),IF(AB1844<=0,0,-MIN(((AB1856+AB1880)/AB1844)*((AB1856+AB1880)>0),(AB1856+AB1880))))","v":-0.14831727041249992},-0.14831727041249992,-0.88990362247499954,-0.88990362247499966,-0.88990362247499966,0,{"$f":"IF(AND(AH1844<=0,AH1856+AH1868+AH1880<0),-(AH1856+AH1868+AH1880),IF(AH1844<=0,0,-MIN(((AH1856+AH1880)/AH1844)*((AH1856+AH1880)>0),(AH1856+AH1880))))","v":0},{"$f":"IF(AND(AI1844<=0,AI1856+AI1868+AI1880<0),-(AI1856+AI1868+AI1880),IF(AI1844<=0,0,-MIN(((AI1856+AI1880)/AI1844)*((AI1856+AI1880)>0),(AI1856+AI1880))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1893},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1845<=0,AB1857+AB1869+AB1881<0),-(AB1857+AB1869+AB1881),IF(AB1845<=0,0,-MIN(((AB1857+AB1881)/AB1845)*((AB1857+AB1881)>0),(AB1857+AB1881))))","v":-0.24220395326249991},-0.24220395326249991,-0.33535931990192291,-0.33535931990192291,-0.33535931990192291,-0.33535931990192286,{"$f":"IF(AND(AH1845<=0,AH1857+AH1869+AH1881<0),-(AH1857+AH1869+AH1881),IF(AH1845<=0,0,-MIN(((AH1857+AH1881)/AH1845)*((AH1857+AH1881)>0),(AH1857+AH1881))))","v":-0.33535931990192291},{"$f":"IF(AND(AI1845<=0,AI1857+AI1869+AI1881<0),-(AI1857+AI1869+AI1881),IF(AI1845<=0,0,-MIN(((AI1857+AI1881)/AI1845)*((AI1857+AI1881)>0),(AI1857+AI1881))))","v":-0.33535931990192291},-0.33535931990192286,-0.33535931990192291,-0.33535931990192291,-0.33535931990192291]
[{"$f":"ROW()","v":1894},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1846<=0,AB1858+AB1870+AB1882<0),-(AB1858+AB1870+AB1882),IF(AB1846<=0,0,-MIN(((AB1858+AB1882)/AB1846)*((AB1858+AB1882)>0),(AB1858+AB1882))))","v":-0.14392256934374997},-0.14392256934375,-0.32382578102343751,-0.32382578102343756,-0.32382578102343756,-0.32382578102343756,{"$f":"IF(AND(AH1846<=0,AH1858+AH1870+AH1882<0),-(AH1858+AH1870+AH1882),IF(AH1846<=0,0,-MIN(((AH1858+AH1882)/AH1846)*((AH1858+AH1882)>0),(AH1858+AH1882))))","v":-0.32382578102343756},{"$f":"IF(AND(AI1846<=0,AI1858+AI1870+AI1882<0),-(AI1858+AI1870+AI1882),IF(AI1846<=0,0,-MIN(((AI1858+AI1882)/AI1846)*((AI1858+AI1882)>0),(AI1858+AI1882))))","v":-0.32382578102343756},-0.32382578102343762,-0.32382578102343762,0,0]
[{"$f":"ROW()","v":1895},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AND(AH1847<=0,AH1859+AH1871+AH1883<0),-(AH1859+AH1871+AH1883),IF(AH1847<=0,0,-MIN(((AH1859+AH1883)/AH1847)*((AH1859+AH1883)>0),(AH1859+AH1883))))","v":0},{"$f":"IF(AND(AI1847<=0,AI1859+AI1871+AI1883<0),-(AI1859+AI1871+AI1883),IF(AI1847<=0,0,-MIN(((AI1859+AI1883)/AI1847)*((AI1859+AI1883)>0),(AI1859+AI1883))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1896},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB1860<0,-AB1860,0)","v":0},0,0,0,0,0,{"$f":"IF(AH1860<0,-AH1860,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1897},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB1849<=0,AB1861+AB1873+AB1885<0),-(AB1861+AB1873+AB1885),IF(AB1849<=0,0,-MIN(((AB1861+AB1885)/AB1849)*((AB1861+AB1885)>0),(AB1861+AB1885))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AH1849<=0,AH1861+AH1873+AH1885<0),-(AH1861+AH1873+AH1885),IF(AH1849<=0,0,-MIN(((AH1861+AH1885)/AH1849)*((AH1861+AH1885)>0),(AH1861+AH1885))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1898},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1888:AB1897)","v":-1.2215258910562496},{"$f":"SUM(AC1888:AC1897)","v":-1.2215258910562496},-2.2361708214378595,-2.2361708214378599,-2.2361708214378599,-1.3462671989628601,{"$f":"SUM(AH1888:AH1897)","v":-1.3462671989628603},-1.3462671989628603,-1.3462671989628601,-1.3462671989628605,-1.0224414179394226,-1.0224414179394226]
[{"$f":"ROW()","v":1899},"Closing Value"]
[{"$f":"ROW()","v":1900},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1852+AA1864+AA1876+AA1888","v":8.5233363749999971E-2},8.0971695562499973E-2,7.6710027374999976E-2,7.2448359187499978E-2,6.818669099999998E-2,6.3925022812499982E-2,5.9663354624999984E-2,{"$f":"AH1852+AH1864+AH1876+AH1888","v":5.5401686437499986E-2},5.1140018249999988E-2,4.687835006249999E-2,4.2616681874999993E-2,3.8355013687499995E-2,3.4093345499999997E-2]
[{"$f":"ROW()","v":1901},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1853+AA1865+AA1877+AA1889","v":2.8467189787499994},2.7043830298124996,2.5620470808749998,2.4197111319375,2.2773751830000002,2.1350392340625,1.9927032851249999,{"$f":"AH1853+AH1865+AH1877+AH1889","v":1.8503673361874999},1.7080313872499999,1.5656954383124999,1.4233594893749999,1.2810235404374999,1.1386875914999999]
[{"$f":"ROW()","v":1902},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1854+AA1866+AA1878+AA1890","v":6.7984312904999964},6.345202537799997,5.8919737850999976,5.4387450323999982,4.9855162796999988,4.5322875269999985,4.0790587742999982,{"$f":"AH1854+AH1866+AH1878+AH1890","v":3.6258300215999983},3.1726012688999985,2.7193725161999986,2.2661437634999988,1.8129150107999989,1.3596862580999991]
[{"$f":"ROW()","v":1903},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1855+AA1867+AA1879+AA1891","v":1.7451145642499992},1.6578588360374993,1.5706031078249993,1.4833473796124994,1.3960916513999995,1.3088359231874995,1.2215801949749996,{"$f":"AH1855+AH1867+AH1879+AH1891","v":1.1343244667624997},{"$f":"AI1855+AI1867+AI1879+AI1891","v":1.0470687385499997},0.95981301033749977,0.87255728212499983,0.78530155391249989,0.69804582569999996]
[{"$f":"ROW()","v":1904},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1856+AA1868+AA1880+AA1892","v":2.9663454082499987},2.8180281378374987,2.6697108674249987,1.7798072449499993,0.88990362247499966,0,0,{"$f":"AH1856+AH1868+AH1880+AH1892","v":0},{"$f":"AI1856+AI1868+AI1880+AI1892","v":0},0,0,0,0]
[{"$f":"ROW()","v":1905},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1857+AA1869+AA1881+AA1893","v":4.8440790652499981},4.6018751119874981,4.3596711587249981,4.024311838823075,3.6889525189211518,3.3535931990192287,3.018233879117306,{"$f":"AH1857+AH1869+AH1881+AH1893","v":2.6828745592153833},{"$f":"AI1857+AI1869+AI1881+AI1893","v":2.3475152393134602},2.0121559194115375,1.6767965995096146,1.3414372796076917,1.0060779597057687]
[{"$f":"ROW()","v":1906},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1858+AA1870+AA1882+AA1894","v":2.8784513868749997},2.7345288175312499,2.5906062481875001,2.2667804671640628,1.9429546861406253,1.6191289051171878,1.2953031240937503,{"$f":"AH1858+AH1870+AH1882+AH1894","v":0.97147734307031275},{"$f":"AI1858+AI1870+AI1882+AI1894","v":0.64765156204687524},0.32382578102343762,0,0,0]
[{"$f":"ROW()","v":1907},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AH1859+AH1871+AH1883+AH1895","v":0},{"$f":"AI1859+AI1871+AI1883+AI1895","v":0},0,0,0,0]
[{"$f":"ROW()","v":1908},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1860+AA1872+AA1884+AA1896","v":0},0,0,0,0,0,0,{"$f":"AH1860+AH1872+AH1884+AH1896","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1909},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1861+AA1873+AA1885+AA1897","v":0},0,0,0,0,0,0,{"$f":"AH1861+AH1873+AH1885+AH1897","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1910},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1900:AA1909)","v":22.16437405762499},20.942848166568744,{"$f":"SUM(AC1900:AC1909)","v":19.721322275512492},17.485151454074632,15.248980632636776,13.012809811198915,11.666542612236054,{"$f":"SUM(AH1900:AH1909)","v":10.320275413273194},8.9740082143103344,7.627741015347473,6.2814738163846133,5.259032398445191,4.2365909805057678]
[{"$f":"ROW()","v":1911},"Over Depreciation"]
[{"$f":"ROW()","v":1912},null,"Pipeline"]
[{"$f":"ROW()","v":1913},null,"Compression"]
[{"$f":"ROW()","v":1914},null,"Metering"]
[{"$f":"ROW()","v":1915},null,"Other Depreciable"]
[{"$f":"ROW()","v":1916},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1917},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1918},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1919},null,"Building"]
[{"$f":"ROW()","v":1920},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1921},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1922},null,"Total"]
[{"$f":"ROW()","v":1923}]
["2019 Capex"]
[{"$f":"ROW()","v":1925},"Life"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AC1926-1)","v":19},{"$f":"MAX(0,AD1926-1)","v":18},{"$f":"MAX(0,AE1926-1)","v":17},{"$f":"MAX(0,AF1926-1)","v":16},{"$f":"MAX(0,AG1926-1)","v":15},{"$f":"MAX(0,AH1926-1)","v":14},{"$f":"MAX(0,AI1926-1)","v":13},{"$f":"MAX(0,AJ1926-1)","v":12},{"$f":"MAX(0,AK1926-1)","v":11},{"$f":"MAX(0,AL1926-1)","v":10}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$1929","v":20},{"$f":"Inputs!$E$60-(AD$6-LEFT($A$1924,4))+1","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$1929","v":20},{"$f":"Inputs!$E$61-(AD$6-LEFT($A$1924,4))+1","v":14},13,12,11,10,9,8,7,6,5]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Inputs!$E$62-(AD$6-LEFT($A$1924,4))+1","v":9},8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Inputs!$E$63-(AD$6-LEFT($A$1924,4))+1","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1935},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AC1935-1)","v":4},{"$f":"MAX(0,AD1935-1)","v":3},{"$f":"MAX(0,AE1935-1)","v":2},{"$f":"MAX(0,AF1935-1)","v":1},{"$f":"MAX(0,AG1935-1)","v":0},{"$f":"MAX(0,AH1935-1)","v":0},{"$f":"MAX(0,AI1935-1)","v":0},{"$f":"MAX(0,AJ1935-1)","v":0},{"$f":"MAX(0,AK1935-1)","v":0},{"$f":"MAX(0,AL1935-1)","v":0}]
[{"$f":"ROW()","v":1936}]
[{"$f":"ROW()","v":1937},"Opening Value"]
[{"$f":"ROW()","v":1938},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1986","v":0},8.8811437499999955E-3,8.4370865624999961E-3,7.9930293749999968E-3,7.5489721874999966E-3,7.1049149999999964E-3,6.660857812499997E-3,{"$f":"AH1986","v":6.2168006249999968E-3},{"$f":"AI1986","v":5.7727434374999966E-3},{"$f":"AJ1986","v":5.3286862499999973E-3},{"$f":"AK1986","v":4.8846290624999979E-3},{"$f":"AL1986","v":4.4405718749999977E-3}]
[{"$f":"ROW()","v":1939},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9137673878749997,1.8180790184812496,1.7223906490874996,1.6267022796937496,1.5310139102999996,1.4353255409062495,1.3396371715124995,1.2439488021187495,1.1482604327249994,1.0525720633312494,0.9568836939374995]
[{"$f":"ROW()","v":1940},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.4032617856250775,5.0430443332500721,4.6828268808750666,4.3226094285000611,3.9623919761250561,3.6021745237500511,3.2419570713750461,2.8817396190000411,2.521522166625036,2.161304714250031,1.8010872618750258]
[{"$f":"ROW()","v":1941},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6764061411249993,2.5425858340687495,2.4087655270124997,2.2749452199562499,2.1411249129000001,2.0073046058437503,1.8734842987875002,1.7396639917312502,1.6058436846750002,1.4720233776187501,1.3382030705625001]
[{"$f":"ROW()","v":1942},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1990","v":0},{"$f":"AB1990","v":2.5211855778749994},{"$f":"AC1990","v":2.3951262989812494},{"$f":"AD1990","v":1.7963447242359369},{"$f":"AE1990","v":1.1975631494906245},{"$f":"AF1990","v":0.59878157474531224},{"$f":"AG1990","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1943},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3666363983749967,6.9983045784562465,6.4984256799950861,5.9985467815339257,5.4986678830727653,4.9987889846116049,4.4989100861504445,3.9990311876892841,3.4991522892281237,2.9992733907669633,2.4993944923058029]
[{"$f":"ROW()","v":1944},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.528920405624997,6.2024743853437467,5.5133105647499967,4.8241467441562467,4.1349829235624975,3.4458191029687479,2.7566552823749984,2.0674914617812488,1.3783276411874992,0.68916382059374959,0]
[{"$f":"ROW()","v":1945},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1993","v":0},{"$f":"AB1993","v":0},{"$f":"AC1993","v":0},{"$f":"AD1993","v":0},{"$f":"AE1993","v":0},{"$f":"AF1993","v":0},{"$f":"AG1993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1946},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1994","v":0},0,{"$f":"AC1994","v":0},{"$f":"AD1994","v":0},{"$f":"AE1994","v":0},{"$f":"AF1994","v":0},{"$f":"AG1994","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1995","v":0},{"$f":"AB1995","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1948},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1938:AB1947)","v":0},{"$f":"SUM(AC1938:AC1947)","v":26.41905884025007},{"$f":"SUM(AD1938:AD1947)","v":25.008051535143814},22.630057055331086,20.252062575518359,17.874068095705628,15.496073615892904,{"$f":"SUM(AI1938:AI1947)","v":13.716860710825488},11.937647805758072,10.158434900690658,8.3792219956232437,6.6000090905558286]
[{"$f":"ROW()","v":1949},"Capex"]
[{"$f":"ROW()","v":1950},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$229","v":8.8811437499999955E-3}]
[{"$f":"ROW()","v":1951},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$230","v":1.9137673878749997}]
[{"$f":"ROW()","v":1952},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$231","v":5.4032617856250775}]
[{"$f":"ROW()","v":1953},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$232","v":2.6764061411249993}]
[{"$f":"ROW()","v":1954},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$233","v":2.5211855778749994}]
[{"$f":"ROW()","v":1955},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$234","v":7.3666363983749967}]
[{"$f":"ROW()","v":1956},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$235","v":6.528920405624997}]
[{"$f":"ROW()","v":1957},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$236","v":0}]
[{"$f":"ROW()","v":1958},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$237","v":0}]
[{"$f":"ROW()","v":1959},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$238","v":0}]
[{"$f":"ROW()","v":1960},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1950:AB1959)","v":26.41905884025007}]
[{"$f":"ROW()","v":1961},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":1962},null,"Pipeline"]
[{"$f":"ROW()","v":1963},null,"Compression"]
[{"$f":"ROW()","v":1964},null,"Metering"]
[{"$f":"ROW()","v":1965},null,"Other Depreciable"]
[{"$f":"ROW()","v":1966},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1967},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1968},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1969},null,"Building"]
[{"$f":"ROW()","v":1970},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1971},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":1972},null,"Total"]
[{"$f":"ROW()","v":1973},"Depreciation"]
[{"$f":"ROW()","v":1974},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1926<=0,AC1938+AC1950+AC1962<0),-(AC1938+AC1950+AC1962),IF(AC1926<=0,0,-MIN(((AC1938+AC1962)/AC1926)*((AC1938+AC1962)>0),(AC1938+AC1962))))","v":-4.4405718749999977E-4},-4.4405718749999977E-4,-4.4405718749999983E-4,-4.4405718749999977E-4,-4.4405718749999977E-4,-4.4405718749999983E-4,{"$f":"IF(AND(AI1926<=0,AI1938+AI1950+AI1962<0),-(AI1938+AI1950+AI1962),IF(AI1926<=0,0,-MIN(((AI1938+AI1962)/AI1926)*((AI1938+AI1962)>0),(AI1938+AI1962))))","v":-4.4405718749999977E-4},-4.4405718749999972E-4,-4.4405718749999977E-4,-4.4405718749999983E-4,-4.4405718749999977E-4]
[{"$f":"ROW()","v":1975},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1927<=0,AC1939+AC1951+AC1963<0),-(AC1939+AC1951+AC1963),IF(AC1927<=0,0,-MIN(((AC1939+AC1963)/AC1927)*((AC1939+AC1963)>0),(AC1939+AC1963))))","v":-9.5688369393749986E-2},-9.5688369393749986E-2,-9.5688369393749972E-2,-9.5688369393749972E-2,-9.5688369393749972E-2,-9.5688369393749972E-2,{"$f":"IF(AND(AI1927<=0,AI1939+AI1951+AI1963<0),-(AI1939+AI1951+AI1963),IF(AI1927<=0,0,-MIN(((AI1939+AI1963)/AI1927)*((AI1939+AI1963)>0),(AI1939+AI1963))))","v":-9.5688369393749959E-2},-9.5688369393749959E-2,-9.5688369393749959E-2,-9.5688369393749945E-2,-9.5688369393749945E-2]
[{"$f":"ROW()","v":1976},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1928<=0,AC1940+AC1952+AC1964<0),-(AC1940+AC1952+AC1964),IF(AC1928<=0,0,-MIN(((AC1940+AC1964)/AC1928)*((AC1940+AC1964)>0),(AC1940+AC1964))))","v":-0.36021745237500519},-0.36021745237500513,-0.36021745237500513,-0.36021745237500508,-0.36021745237500508,-0.36021745237500513,{"$f":"IF(AND(AI1928<=0,AI1940+AI1952+AI1964<0),-(AI1940+AI1952+AI1964),IF(AI1928<=0,0,-MIN(((AI1940+AI1964)/AI1928)*((AI1940+AI1964)>0),(AI1940+AI1964))))","v":-0.36021745237500513},-0.36021745237500513,-0.36021745237500513,-0.36021745237500519,-0.36021745237500513]
[{"$f":"ROW()","v":1977},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1929<=0,AC1941+AC1953+AC1965<0),-(AC1941+AC1953+AC1965),IF(AC1929<=0,0,-MIN(((AC1941+AC1965)/AC1929)*((AC1941+AC1965)>0),(AC1941+AC1965))))","v":-0.13382030705624998},-0.13382030705624998,-0.13382030705624998,-0.13382030705625,-0.13382030705625,-0.13382030705625,{"$f":"IF(AND(AI1929<=0,AI1941+AI1953+AI1965<0),-(AI1941+AI1953+AI1965),IF(AI1929<=0,0,-MIN(((AI1941+AI1965)/AI1929)*((AI1941+AI1965)>0),(AI1941+AI1965))))","v":-0.13382030705625},-0.13382030705625,-0.13382030705625,-0.13382030705625,-0.13382030705625]
[{"$f":"ROW()","v":1978},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1930<=0,AC1942+AC1954+AC1966<0),-(AC1942+AC1954+AC1966),IF(AC1930<=0,0,-MIN(((AC1942+AC1966)/AC1930)*((AC1942+AC1966)>0),(AC1942+AC1966))))","v":-0.12605927889374996},-0.59878157474531235,-0.59878157474531235,-0.59878157474531224,-0.59878157474531224,0,{"$f":"IF(AND(AI1930<=0,AI1942+AI1954+AI1966<0),-(AI1942+AI1954+AI1966),IF(AI1930<=0,0,-MIN(((AI1942+AI1966)/AI1930)*((AI1942+AI1966)>0),(AI1942+AI1966))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1979},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1931<=0,AC1943+AC1955+AC1967<0),-(AC1943+AC1955+AC1967),IF(AC1931<=0,0,-MIN(((AC1943+AC1967)/AC1931)*((AC1943+AC1967)>0),(AC1943+AC1967))))","v":-0.36833181991874986},-0.49987889846116046,-0.49987889846116046,-0.49987889846116046,-0.49987889846116046,-0.49987889846116051,{"$f":"IF(AND(AI1931<=0,AI1943+AI1955+AI1967<0),-(AI1943+AI1955+AI1967),IF(AI1931<=0,0,-MIN(((AI1943+AI1967)/AI1931)*((AI1943+AI1967)>0),(AI1943+AI1967))))","v":-0.49987889846116051},-0.49987889846116051,-0.49987889846116051,-0.49987889846116057,-0.49987889846116057]
[{"$f":"ROW()","v":1980},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1932<=0,AC1944+AC1956+AC1968<0),-(AC1944+AC1956+AC1968),IF(AC1932<=0,0,-MIN(((AC1944+AC1968)/AC1932)*((AC1944+AC1968)>0),(AC1944+AC1968))))","v":-0.32644602028124986},-0.68916382059374959,-0.68916382059374959,-0.68916382059374948,-0.68916382059374959,-0.68916382059374959,{"$f":"IF(AND(AI1932<=0,AI1944+AI1956+AI1968<0),-(AI1944+AI1956+AI1968),IF(AI1932<=0,0,-MIN(((AI1944+AI1968)/AI1932)*((AI1944+AI1968)>0),(AI1944+AI1968))))","v":-0.68916382059374959},-0.68916382059374959,-0.68916382059374959,-0.68916382059374959,0]
[{"$f":"ROW()","v":1981},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"IF(AND(AI1933<=0,AI1945+AI1957+AI1969<0),-(AI1945+AI1957+AI1969),IF(AI1933<=0,0,-MIN(((AI1945+AI1969)/AI1933)*((AI1945+AI1969)>0),(AI1945+AI1969))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1982},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC1946<0,-AC1946,0)","v":0},0,0,0,0,0,{"$f":"IF(AI1946<0,-AI1946,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1983},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AC1935<=0,AC1947+AC1959+AC1971<0),-(AC1947+AC1959+AC1971),IF(AC1935<=0,0,-MIN(((AC1947+AC1971)/AC1935)*((AC1947+AC1971)>0),(AC1947+AC1971))))","v":0},0,0,0,0,0,{"$f":"IF(AND(AI1935<=0,AI1947+AI1959+AI1971<0),-(AI1947+AI1959+AI1971),IF(AI1935<=0,0,-MIN(((AI1947+AI1971)/AI1935)*((AI1947+AI1971)>0),(AI1947+AI1971))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1984},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1974:AC1983)","v":-1.4110073051062546},-2.3779944798127275,-2.3779944798127275,-2.377994479812727,-2.3779944798127275,-1.7792129050674153,{"$f":"SUM(AI1974:AI1983)","v":-1.7792129050674153},-1.7792129050674153,-1.7792129050674153,-1.7792129050674153,-1.0900490844736657]
[{"$f":"ROW()","v":1985},"Closing Value"]
[{"$f":"ROW()","v":1986},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1938+AB1950+AB1962+AB1974","v":8.8811437499999955E-3},8.4370865624999961E-3,{"$f":"AD1938+AD1950+AD1962+AD1974","v":7.9930293749999968E-3},7.5489721874999966E-3,7.1049149999999964E-3,6.660857812499997E-3,6.2168006249999968E-3,{"$f":"AI1938+AI1950+AI1962+AI1974","v":5.7727434374999966E-3},5.3286862499999973E-3,4.8846290624999979E-3,4.4405718749999977E-3,3.9965146874999975E-3]
[{"$f":"ROW()","v":1987},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1939+AB1951+AB1963+AB1975","v":1.9137673878749997},1.8180790184812496,{"$f":"AD1939+AD1951+AD1963+AD1975","v":1.7223906490874996},1.6267022796937496,1.5310139102999996,1.4353255409062495,1.3396371715124995,{"$f":"AI1939+AI1951+AI1963+AI1975","v":1.2439488021187495},1.1482604327249994,1.0525720633312494,0.9568836939374995,0.86119532454374959]
[{"$f":"ROW()","v":1988},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1940+AB1952+AB1964+AB1976","v":5.4032617856250775},5.0430443332500721,{"$f":"AD1940+AD1952+AD1964+AD1976","v":4.6828268808750666},4.3226094285000611,3.9623919761250561,3.6021745237500511,3.2419570713750461,{"$f":"AI1940+AI1952+AI1964+AI1976","v":2.8817396190000411},2.521522166625036,2.161304714250031,1.8010872618750258,1.4408698095000205]
[{"$f":"ROW()","v":1989},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1941+AB1953+AB1965+AB1977","v":2.6764061411249993},2.5425858340687495,{"$f":"AD1941+AD1953+AD1965+AD1977","v":2.4087655270124997},2.2749452199562499,2.1411249129000001,2.0073046058437503,1.8734842987875002,{"$f":"AI1941+AI1953+AI1965+AI1977","v":1.7396639917312502},1.6058436846750002,1.4720233776187501,1.3382030705625001,1.2043827635062501]
[{"$f":"ROW()","v":1990},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1942+AB1954+AB1966+AB1978","v":2.5211855778749994},2.3951262989812494,1.7963447242359369,1.1975631494906245,0.59878157474531224,0,0,{"$f":"AI1942+AI1954+AI1966+AI1978","v":0},0,0,0,0]
[{"$f":"ROW()","v":1991},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1943+AB1955+AB1967+AB1979","v":7.3666363983749967},6.9983045784562465,6.4984256799950861,5.9985467815339257,5.4986678830727653,4.9987889846116049,4.4989100861504445,{"$f":"AI1943+AI1955+AI1967+AI1979","v":3.9990311876892841},3.4991522892281237,2.9992733907669633,2.4993944923058029,1.9995155938446423]
[{"$f":"ROW()","v":1992},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1944+AB1956+AB1968+AB1980","v":6.528920405624997},6.2024743853437467,5.5133105647499967,4.8241467441562467,4.1349829235624975,3.4458191029687479,2.7566552823749984,{"$f":"AI1944+AI1956+AI1968+AI1980","v":2.0674914617812488},1.3783276411874992,0.68916382059374959,0,0]
[{"$f":"ROW()","v":1993},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AI1945+AI1957+AI1969+AI1981","v":0},0,0,0,0]
[{"$f":"ROW()","v":1994},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1946+AB1958+AB1970+AB1982","v":0},0,{"$f":"AD1946+AD1958+AD1970+AD1982","v":0},0,0,0,0,{"$f":"AI1946+AI1958+AI1970+AI1982","v":0},0,0,0,0]
[{"$f":"ROW()","v":1995},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1947+AB1959+AB1971+AB1983","v":0},0,{"$f":"AD1947+AD1959+AD1971+AD1983","v":0},0,0,0,0,{"$f":"AI1947+AI1959+AI1971+AI1983","v":0},0,0,0,0]
[{"$f":"ROW()","v":1996},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1986:AB1995)","v":26.41905884025007},25.008051535143814,{"$f":"SUM(AD1986:AD1995)","v":22.630057055331086},20.252062575518359,17.874068095705628,15.496073615892904,13.716860710825488,{"$f":"SUM(AI1986:AI1995)","v":11.937647805758072},10.158434900690658,8.3792219956232437,6.6000090905558286,5.5099600060821627]
[{"$f":"ROW()","v":1997},"Over Depreciation"]
[{"$f":"ROW()","v":1998},null,"Pipeline"]
[{"$f":"ROW()","v":1999},null,"Compression"]
[{"$f":"ROW()","v":2000},null,"Metering"]
[{"$f":"ROW()","v":2001},null,"Other Depreciable"]
[{"$f":"ROW()","v":2002},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2003},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2004},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2005},null,"Building"]
[{"$f":"ROW()","v":2006},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2007},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2008},null,"Total"]
[{"$f":"ROW()","v":2009}]
["2020 Capex"]
[{"$f":"ROW()","v":2011},"Life"]
[{"$f":"ROW()","v":2012},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$56","v":20},{"$f":"MAX(0,AD2012-1)","v":19},{"$f":"MAX(0,AE2012-1)","v":18},{"$f":"MAX(0,AF2012-1)","v":17},{"$f":"MAX(0,AG2012-1)","v":16},{"$f":"MAX(0,AH2012-1)","v":15},{"$f":"MAX(0,AI2012-1)","v":14},{"$f":"MAX(0,AJ2012-1)","v":13},{"$f":"MAX(0,AK2012-1)","v":12},{"$f":"MAX(0,AL2012-1)","v":11}]
[{"$f":"ROW()","v":2013},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$57","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2014},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$58","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2015},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$59","v":20},19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":2016},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$60","v":5},4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2017},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$61","v":15},14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2018},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$62","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2019},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$63","v":20},{"$f":"MAX(0,AD2019-1)","v":19},{"$f":"MAX(0,AE2019-1)","v":18},{"$f":"MAX(0,AF2019-1)","v":17},16,15,14,13,12,11]
[{"$f":"ROW()","v":2020},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2021},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$65","v":5},{"$f":"MAX(0,AD2021-1)","v":4},{"$f":"MAX(0,AE2021-1)","v":3},{"$f":"MAX(0,AF2021-1)","v":2},{"$f":"MAX(0,AG2021-1)","v":1},{"$f":"MAX(0,AH2021-1)","v":0},{"$f":"MAX(0,AI2021-1)","v":0},{"$f":"MAX(0,AJ2021-1)","v":0},{"$f":"MAX(0,AK2021-1)","v":0},{"$f":"MAX(0,AL2021-1)","v":0}]
[{"$f":"ROW()","v":2022}]
[{"$f":"ROW()","v":2023},"Opening Value"]
[{"$f":"ROW()","v":2024},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2072","v":0},0.23329542977606246,0.22163065828725934,0.20996588679845621,0.19830111530965308,0.18663634382084995,{"$f":"AH2072","v":0.17497157233204683},{"$f":"AI2072","v":0.1633068008432437},{"$f":"AJ2072","v":0.15164202935444057},{"$f":"AK2072","v":0.13997725786563744},{"$f":"AL2072","v":0.12831248637683432}]
[{"$f":"ROW()","v":2025},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.473346616508687,2.3496792856832527,2.2260119548578183,2.102344624032384,1.9786772932069496,1.8550099623815153,1.7313426315560809,1.6076753007306466,1.4840079699052122,1.3603406390797779]
[{"$f":"ROW()","v":2026},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.362279378618986,7.8047940867110537,7.2473087948031214,6.6898235028951891,6.1323382109872568,5.5748529190793246,5.0173676271713923,4.45988233526346,3.9023970433555277,3.3449117514475954]
[{"$f":"ROW()","v":2027},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3769035965256871,4.1580584166994026,3.9392132368731181,3.7203680570468336,3.5015228772205491,3.2826776973942646,3.0638325175679801,2.8449873377416957,2.6261421579154112,2.4072969780891267]
[{"$f":"ROW()","v":2028},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2076","v":0},{"$f":"AC2076","v":5.0755406139396868},{"$f":"AD2076","v":4.0604324911517491},{"$f":"AE2076","v":3.0453243683638118},{"$f":"AF2076","v":2.0302162455758745},{"$f":"AG2076","v":1.0151081227879373},0,0,0,0,0]
[{"$f":"ROW()","v":2029},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3077284419010615,4.0205465457743239,3.7333646496475863,3.4461827535208487,3.1590008573941111,2.8718189612673735,2.5846370651406363,2.2974551690138991,2.0102732728871615,1.7230913767604241]
[{"$f":"ROW()","v":2030},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4700575190297203,5.8230517671267483,5.1760460152237764,4.5290402633208044,3.8820345114178325,3.2350287595148606,2.5880230076118886,1.9410172557089165,1.2940115038059443,0.64700575190297216]
[{"$f":"ROW()","v":2031},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2079","v":0},{"$f":"AC2079","v":0},{"$f":"AD2079","v":0},{"$f":"AE2079","v":0},{"$f":"AF2079","v":0},{"$f":"AG2079","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2032},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2080","v":0},{"$f":"AC2080","v":0},{"$f":"AD2080","v":0},{"$f":"AE2080","v":0},{"$f":"AF2080","v":0},{"$f":"AG2080","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2033},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2034},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2024:AC2033)","v":0},{"$f":"SUM(AD2024:AD2033)","v":31.29915159629989},28.438193251433788,25.577234906567689,22.716276561701587,19.855318216835485,{"$f":"SUM(AI2024:AI2033)","v":16.994359871969387},15.148509649891221,13.302659427813058,11.456809205734894,9.6109589836567313]
[{"$f":"ROW()","v":2035},"Capex"]
[{"$f":"ROW()","v":2036},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$229","v":0.23329542977606246}]
[{"$f":"ROW()","v":2037},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$230","v":2.473346616508687}]
[{"$f":"ROW()","v":2038},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$231","v":8.362279378618986}]
[{"$f":"ROW()","v":2039},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$232","v":4.3769035965256871}]
[{"$f":"ROW()","v":2040},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$233","v":5.0755406139396868}]
[{"$f":"ROW()","v":2041},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$234","v":4.3077284419010615}]
[{"$f":"ROW()","v":2042},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$235","v":6.4700575190297203}]
[{"$f":"ROW()","v":2043},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$236","v":0}]
[{"$f":"ROW()","v":2044},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$237","v":0}]
[{"$f":"ROW()","v":2045},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$238","v":0}]
[{"$f":"ROW()","v":2046},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2036:AC2045)","v":31.29915159629989}]
[{"$f":"ROW()","v":2047},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2048},null,"Pipeline"]
[{"$f":"ROW()","v":2049},null,"Compression"]
[{"$f":"ROW()","v":2050},null,"Metering"]
[{"$f":"ROW()","v":2051},null,"Other Depreciable"]
[{"$f":"ROW()","v":2052},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2053},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2054},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2055},null,"Building"]
[{"$f":"ROW()","v":2056},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2057},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2058},null,"Total"]
[{"$f":"ROW()","v":2059},"Depreciation"]
[{"$f":"ROW()","v":2060},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2012<=0,AD2024+AD2036+AD2048<0),-(AD2024+AD2036+AD2048),IF(AD2012<=0,0,-MIN(((AD2024+AD2048)/AD2012)*((AD2024+AD2048)>0),(AD2024+AD2048))))","v":-1.1664771488803124E-2},-1.1664771488803122E-2,-1.1664771488803122E-2,-1.1664771488803122E-2,-1.1664771488803122E-2,{"$f":"IF(AND(AI2012<=0,AI2024+AI2036+AI2048<0),-(AI2024+AI2036+AI2048),IF(AI2012<=0,0,-MIN(((AI2024+AI2048)/AI2012)*((AI2024+AI2048)>0),(AI2024+AI2048))))","v":-1.1664771488803122E-2},-1.1664771488803122E-2,-1.166477148880312E-2,-1.166477148880312E-2,-1.166477148880312E-2]
[{"$f":"ROW()","v":2061},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2013<=0,AD2025+AD2037+AD2049<0),-(AD2025+AD2037+AD2049),IF(AD2013<=0,0,-MIN(((AD2025+AD2049)/AD2013)*((AD2025+AD2049)>0),(AD2025+AD2049))))","v":-0.12366733082543435},-0.12366733082543435,-0.12366733082543435,-0.12366733082543435,-0.12366733082543435,{"$f":"IF(AND(AI2013<=0,AI2025+AI2037+AI2049<0),-(AI2025+AI2037+AI2049),IF(AI2013<=0,0,-MIN(((AI2025+AI2049)/AI2013)*((AI2025+AI2049)>0),(AI2025+AI2049))))","v":-0.12366733082543435},-0.12366733082543435,-0.12366733082543435,-0.12366733082543435,-0.12366733082543435]
[{"$f":"ROW()","v":2062},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2014<=0,AD2026+AD2038+AD2050<0),-(AD2026+AD2038+AD2050),IF(AD2014<=0,0,-MIN(((AD2026+AD2050)/AD2014)*((AD2026+AD2050)>0),(AD2026+AD2050))))","v":-0.55748529190793239},-0.55748529190793239,-0.55748529190793239,-0.55748529190793239,-0.55748529190793239,{"$f":"IF(AND(AI2014<=0,AI2026+AI2038+AI2050<0),-(AI2026+AI2038+AI2050),IF(AI2014<=0,0,-MIN(((AI2026+AI2050)/AI2014)*((AI2026+AI2050)>0),(AI2026+AI2050))))","v":-0.5574852919079325},-0.5574852919079325,-0.5574852919079325,-0.5574852919079325,-0.55748529190793261]
[{"$f":"ROW()","v":2063},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2015<=0,AD2027+AD2039+AD2051<0),-(AD2027+AD2039+AD2051),IF(AD2015<=0,0,-MIN(((AD2027+AD2051)/AD2015)*((AD2027+AD2051)>0),(AD2027+AD2051))))","v":-0.21884517982628435},-0.21884517982628435,-0.21884517982628435,-0.21884517982628432,-0.21884517982628432,{"$f":"IF(AND(AI2015<=0,AI2027+AI2039+AI2051<0),-(AI2027+AI2039+AI2051),IF(AI2015<=0,0,-MIN(((AI2027+AI2051)/AI2015)*((AI2027+AI2051)>0),(AI2027+AI2051))))","v":-0.21884517982628432},-0.21884517982628429,-0.21884517982628429,-0.21884517982628426,-0.21884517982628424]
[{"$f":"ROW()","v":2064},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2016<=0,AD2028+AD2040+AD2052<0),-(AD2028+AD2040+AD2052),IF(AD2016<=0,0,-MIN(((AD2028+AD2052)/AD2016)*((AD2028+AD2052)>0),(AD2028+AD2052))))","v":-1.0151081227879373},-1.0151081227879373,-1.0151081227879373,-1.0151081227879373,-1.0151081227879373,{"$f":"IF(AND(AI2016<=0,AI2028+AI2040+AI2052<0),-(AI2028+AI2040+AI2052),IF(AI2016<=0,0,-MIN(((AI2028+AI2052)/AI2016)*((AI2028+AI2052)>0),(AI2028+AI2052))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2065},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2017<=0,AD2029+AD2041+AD2053<0),-(AD2029+AD2041+AD2053),IF(AD2017<=0,0,-MIN(((AD2029+AD2053)/AD2017)*((AD2029+AD2053)>0),(AD2029+AD2053))))","v":-0.28718189612673745},-0.28718189612673745,-0.28718189612673739,-0.28718189612673739,-0.28718189612673739,{"$f":"IF(AND(AI2017<=0,AI2029+AI2041+AI2053<0),-(AI2029+AI2041+AI2053),IF(AI2017<=0,0,-MIN(((AI2029+AI2053)/AI2017)*((AI2029+AI2053)>0),(AI2029+AI2053))))","v":-0.28718189612673733},-0.28718189612673739,-0.28718189612673739,-0.28718189612673733,-0.28718189612673733]
[{"$f":"ROW()","v":2066},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2018<=0,AD2030+AD2042+AD2054<0),-(AD2030+AD2042+AD2054),IF(AD2018<=0,0,-MIN(((AD2030+AD2054)/AD2018)*((AD2030+AD2054)>0),(AD2030+AD2054))))","v":-0.64700575190297205},-0.64700575190297205,-0.64700575190297205,-0.64700575190297205,-0.64700575190297205,{"$f":"IF(AND(AI2018<=0,AI2030+AI2042+AI2054<0),-(AI2030+AI2042+AI2054),IF(AI2018<=0,0,-MIN(((AI2030+AI2054)/AI2018)*((AI2030+AI2054)>0),(AI2030+AI2054))))","v":-0.64700575190297216},-0.64700575190297216,-0.64700575190297216,-0.64700575190297216,-0.64700575190297216]
[{"$f":"ROW()","v":2067},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"IF(AND(AI2019<=0,AI2031+AI2043+AI2055<0),-(AI2031+AI2043+AI2055),IF(AI2019<=0,0,-MIN(((AI2031+AI2055)/AI2019)*((AI2031+AI2055)>0),(AI2031+AI2055))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2068},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD2032<0,-AD2032,0)","v":0},0,0,0,0,{"$f":"IF(AI2032<0,-AI2032,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2069},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AD2021<=0,AD2033+AD2045+AD2057<0),-(AD2033+AD2045+AD2057),IF(AD2021<=0,0,-MIN(((AD2033+AD2057)/AD2021)*((AD2033+AD2057)>0),(AD2033+AD2057))))","v":0},0,0,0,0,{"$f":"IF(AND(AI2021<=0,AI2033+AI2045+AI2057<0),-(AI2033+AI2045+AI2057),IF(AI2021<=0,0,-MIN(((AI2033+AI2057)/AI2021)*((AI2033+AI2057)>0),(AI2033+AI2057))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2070},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2060:AD2069)","v":-2.8609583448661011},-2.8609583448661011,-2.8609583448661011,-2.8609583448661007,-2.8609583448661007,{"$f":"SUM(AI2060:AI2069)","v":-1.8458502220781638},-1.8458502220781638,-1.8458502220781638,-1.8458502220781638,-1.8458502220781638]
[{"$f":"ROW()","v":2071},"Closing Value"]
[{"$f":"ROW()","v":2072},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2024+AC2036+AC2048+AC2060","v":0.23329542977606246},0.22163065828725934,0.20996588679845621,0.19830111530965308,0.18663634382084995,0.17497157233204683,{"$f":"AI2024+AI2036+AI2048+AI2060","v":0.1633068008432437},0.15164202935444057,0.13997725786563744,0.12831248637683432,0.11664771488803119]
[{"$f":"ROW()","v":2073},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2025+AC2037+AC2049+AC2061","v":2.473346616508687},2.3496792856832527,2.2260119548578183,2.102344624032384,1.9786772932069496,1.8550099623815153,{"$f":"AI2025+AI2037+AI2049+AI2061","v":1.7313426315560809},1.6076753007306466,1.4840079699052122,1.3603406390797779,1.2366733082543435]
[{"$f":"ROW()","v":2074},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2026+AC2038+AC2050+AC2062","v":8.362279378618986},7.8047940867110537,7.2473087948031214,6.6898235028951891,6.1323382109872568,5.5748529190793246,{"$f":"AI2026+AI2038+AI2050+AI2062","v":5.0173676271713923},4.45988233526346,3.9023970433555277,3.3449117514475954,2.7874264595396627]
[{"$f":"ROW()","v":2075},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2027+AC2039+AC2051+AC2063","v":4.3769035965256871},4.1580584166994026,3.9392132368731181,3.7203680570468336,3.5015228772205491,3.2826776973942646,{"$f":"AI2027+AI2039+AI2051+AI2063","v":3.0638325175679801},2.8449873377416957,2.6261421579154112,2.4072969780891267,2.1884517982628426]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2028+AC2040+AC2052+AC2064","v":5.0755406139396868},4.0604324911517491,3.0453243683638118,2.0302162455758745,1.0151081227879373,0,{"$f":"AI2028+AI2040+AI2052+AI2064","v":0},0,0,0,0]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2029+AC2041+AC2053+AC2065","v":4.3077284419010615},4.0205465457743239,3.7333646496475863,3.4461827535208487,3.1590008573941111,2.8718189612673735,{"$f":"AI2029+AI2041+AI2053+AI2065","v":2.5846370651406363},2.2974551690138991,2.0102732728871615,1.7230913767604241,1.4359094806336867]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2030+AC2042+AC2054+AC2066","v":6.4700575190297203},5.8230517671267483,5.1760460152237764,4.5290402633208044,3.8820345114178325,3.2350287595148606,{"$f":"AI2030+AI2042+AI2054+AI2066","v":2.5880230076118886},1.9410172557089165,1.2940115038059443,0.64700575190297216,0]
[{"$f":"ROW()","v":2079},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AI2031+AI2043+AI2055+AI2067","v":0},0,0,0,0]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2032+AC2044+AC2056+AC2068","v":0},0,0,0,0,0,{"$f":"AI2032+AI2044+AI2056+AI2068","v":0},0,0,0,0]
[{"$f":"ROW()","v":2081},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2033+AC2045+AC2057+AC2069","v":0},0,0,0,0,0,{"$f":"AI2033+AI2045+AI2057+AI2069","v":0},0,0,0,0]
[{"$f":"ROW()","v":2082},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC2072:AC2081)","v":31.29915159629989},28.438193251433788,25.577234906567689,22.716276561701587,19.855318216835485,16.994359871969387,{"$f":"SUM(AI2072:AI2081)","v":15.148509649891221},13.302659427813058,11.456809205734894,9.6109589836567313,7.765108761578567]
[{"$f":"ROW()","v":2083},"Over Depreciation"]
[{"$f":"ROW()","v":2084},null,"Pipeline"]
[{"$f":"ROW()","v":2085},null,"Compression"]
[{"$f":"ROW()","v":2086},null,"Metering"]
[{"$f":"ROW()","v":2087},null,"Other Depreciable"]
[{"$f":"ROW()","v":2088},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2089},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2090},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2091},null,"Building"]
[{"$f":"ROW()","v":2092},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2093},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2094},null,"Total"]
[{"$f":"ROW()","v":2095}]
["2021 Capex"]
[{"$f":"ROW()","v":2097},"Life"]
[{"$f":"ROW()","v":2098},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AE2098","v":10},10,10,{"$f":"AH2098","v":10},{"$f":"AI2098","v":10},{"$f":"AJ2098","v":10},{"$f":"AK2098","v":10},{"$f":"AL2098","v":10}]
[{"$f":"ROW()","v":2099},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AE2099","v":10},10,10,10,10,10,10,10]
[{"$f":"ROW()","v":2100},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},{"$f":"AE2100","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2101},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},{"$f":"AE2101","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2102},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},{"$f":"AE2102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2103},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},{"$f":"AE2103","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2104},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},{"$f":"AE2104","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2105},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AE2105<=0,0,AE2105-1)","v":39},38,37,{"$f":"IF(AH2105<=0,0,AH2105-1)","v":36},{"$f":"IF(AI2105<=0,0,AI2105-1)","v":35},{"$f":"IF(AJ2105<=0,0,AJ2105-1)","v":34},{"$f":"IF(AK2105<=0,0,AK2105-1)","v":33},{"$f":"IF(AL2105<=0,0,AL2105-1)","v":32}]
[{"$f":"ROW()","v":2106},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2107},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},{"$f":"AE2107","v":2.5},2.5,2.5,{"$f":"AH2107","v":2.5},{"$f":"AI2107","v":2.5},{"$f":"AJ2107","v":2.5},{"$f":"AK2107","v":2.5},{"$f":"AL2107","v":2.5}]
[{"$f":"ROW()","v":2108}]
[{"$f":"ROW()","v":2109},"Opening Value"]
[{"$f":"ROW()","v":2110},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2158","v":0},0,0,0,0,{"$f":"AH2158","v":0},{"$f":"AI2158","v":0},{"$f":"AJ2158","v":0},{"$f":"AK2158","v":0},{"$f":"AL2158","v":0}]
[{"$f":"ROW()","v":2111},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7587649999999999,2.4828885000000001,2.2345996499999998,2.0111396849999998,1.8100257164999998,1.6290231448499999,1.466120830365,1.3195087473284999,1.1875578725956499]
[{"$f":"ROW()","v":2112},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.0774739999999996,3.5338107999999995,3.0626360266666661,2.6542845564444439,2.3003799489185179,1.993662622396049,1.727840939409909,1.4974621474885879,1.2978005278234428]
[{"$f":"ROW()","v":2113},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.484702,1.9877616,1.5902092800000001,1.272167424,1.0177339392,0.81418715135999997,0.65134972108799993,0.52107977687039997,0.41686382149631995]
[{"$f":"ROW()","v":2114},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2162","v":0},{"$f":"AD2162","v":15.036481},{"$f":"AE2162","v":9.0218886000000005},{"$f":"AF2162","v":5.4131331600000001},{"$f":"AG2162","v":3.2478798960000002},1.9487279376000002,1.1692367625600002,0.70154205753600007,0.42092523452160002,0.25255514071296004]
[{"$f":"ROW()","v":2115},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9763030000000001,3.4461292666666665,2.9866453644444442,2.5884259825185181,2.2433025181827158,1.9441955157583537,1.6849694469905732,1.4603068540584967,1.2655992735173638]
[{"$f":"ROW()","v":2116},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.2008430000000008,6.5606744000000008,5.2485395200000005,4.1988316160000005,3.3590652928000004,2.6872522342400003,2.1498017873920001,1.7198414299136,1.37587314393088]
[{"$f":"ROW()","v":2117},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2165","v":0},{"$f":"AD2165","v":0.49802300000000005},{"$f":"AE2165","v":0.48557242500000003},{"$f":"AF2165","v":0.47312185000000001},{"$f":"AG2165","v":0.46067127499999999},0.44822069999999997,0.43577012499999995,0.42331954999999993,0.41086897499999991,0.39841839999999989]
[{"$f":"ROW()","v":2118},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC2166","v":0},{"$f":"AD2166","v":0},{"$f":"AE2166","v":0},{"$f":"AF2166","v":0},{"$f":"AG2166","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2119},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0551283054805665,1.2330769832883399,0.739846189973004,0.44390771398380241,0.26634462839028145,0.15980677703416887,9.5884066220501329E-2,5.7530439732300799E-2,3.4518263839380475E-2]
[{"$f":"ROW()","v":2120},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2110:AD2119)","v":0},{"$f":"SUM(AE2110:AE2119)","v":39.087719305480569},28.751802574955008,21.748731041084113,16.877308148946764,{"$f":"SUM(AI2110:AI2119)","v":13.393800681591516},10.83313433319857,8.9008283990019841,7.4075236049134849,6.2291864439159967]
[{"$f":"ROW()","v":2121},"Capex"]
[{"$f":"ROW()","v":2122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$229","v":0}]
[{"$f":"ROW()","v":2123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$230","v":2.7587649999999999}]
[{"$f":"ROW()","v":2124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$231","v":4.0774739999999996}]
[{"$f":"ROW()","v":2125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$232","v":2.484702}]
[{"$f":"ROW()","v":2126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$233","v":15.036481}]
[{"$f":"ROW()","v":2127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$234","v":3.9763030000000001}]
[{"$f":"ROW()","v":2128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$235","v":8.2008430000000008}]
[{"$f":"ROW()","v":2129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$236","v":0.49802300000000005}]
[{"$f":"ROW()","v":2130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$237","v":0}]
[{"$f":"ROW()","v":2131},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$238","v":2.0551283054805665}]
[{"$f":"ROW()","v":2132},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2122:AD2131)","v":39.087719305480569}]
[{"$f":"ROW()","v":2133},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2134},null,"Pipeline"]
[{"$f":"ROW()","v":2135},null,"Compression"]
[{"$f":"ROW()","v":2136},null,"Metering"]
[{"$f":"ROW()","v":2137},null,"Other Depreciable"]
[{"$f":"ROW()","v":2138},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2139},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2140},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2141},null,"Building"]
[{"$f":"ROW()","v":2142},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2143},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2144},null,"Total"]
[{"$f":"ROW()","v":2145},"Depreciation"]
[{"$f":"ROW()","v":2146},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2098<=0,AE2110+AE2122+AE2134<0),-(AE2110+AE2122+AE2134),IF(AE2098<=0,0,-MIN(((AE2110+AE2134)/AE2098)*((AE2110+AE2134)>0),(AE2110+AE2134))))","v":0},0,0,0,{"$f":"IF(AND(AI2098<=0,AI2110+AI2122+AI2134<0),-(AI2110+AI2122+AI2134),IF(AI2098<=0,0,-MIN(((AI2110+AI2134)/AI2098)*((AI2110+AI2134)>0),(AI2110+AI2134))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2147},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2099<=0,AE2111+AE2123+AE2135<0),-(AE2111+AE2123+AE2135),IF(AE2099<=0,0,-MIN(((AE2111+AE2135)/AE2099)*((AE2111+AE2135)>0),(AE2111+AE2135))))","v":-0.27587649999999997},-0.24828885000000001,-0.22345996499999998,-0.20111396849999999,{"$f":"IF(AND(AI2099<=0,AI2111+AI2123+AI2135<0),-(AI2111+AI2123+AI2135),IF(AI2099<=0,0,-MIN(((AI2111+AI2135)/AI2099)*((AI2111+AI2135)>0),(AI2111+AI2135))))","v":-0.18100257164999997},-0.16290231448499998,-0.1466120830365,-0.13195087473285,-0.118755787259565]
[{"$f":"ROW()","v":2148},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2100<=0,AE2112+AE2124+AE2136<0),-(AE2112+AE2124+AE2136),IF(AE2100<=0,0,-MIN(((AE2112+AE2136)/AE2100)*((AE2112+AE2136)>0),(AE2112+AE2136))))","v":-0.5436631999999999},-0.47117477333333324,-0.40835147022222212,-0.35390460752592584,{"$f":"IF(AND(AI2100<=0,AI2112+AI2124+AI2136<0),-(AI2112+AI2124+AI2136),IF(AI2100<=0,0,-MIN(((AI2112+AI2136)/AI2100)*((AI2112+AI2136)>0),(AI2112+AI2136))))","v":-0.30671732652246908},-0.26582168298613984,-0.23037879192132121,-0.19966161966514503,-0.17304007037645905]
[{"$f":"ROW()","v":2149},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2101<=0,AE2113+AE2125+AE2137<0),-(AE2113+AE2125+AE2137),IF(AE2101<=0,0,-MIN(((AE2113+AE2137)/AE2101)*((AE2113+AE2137)>0),(AE2113+AE2137))))","v":-0.4969404},-0.39755232000000001,-0.31804185600000001,-0.2544334848,{"$f":"IF(AND(AI2101<=0,AI2113+AI2125+AI2137<0),-(AI2113+AI2125+AI2137),IF(AI2101<=0,0,-MIN(((AI2113+AI2137)/AI2101)*((AI2113+AI2137)>0),(AI2113+AI2137))))","v":-0.20354678783999999},-0.16283743027199998,-0.13026994421759999,-0.10421595537407999,-8.3372764299263991E-2]
[{"$f":"ROW()","v":2150},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2102<=0,AE2114+AE2126+AE2138<0),-(AE2114+AE2126+AE2138),IF(AE2102<=0,0,-MIN(((AE2114+AE2138)/AE2102)*((AE2114+AE2138)>0),(AE2114+AE2138))))","v":-6.0145923999999997},-3.6087554400000004,-2.165253264,-1.2991519584,{"$f":"IF(AND(AI2102<=0,AI2114+AI2126+AI2138<0),-(AI2114+AI2126+AI2138),IF(AI2102<=0,0,-MIN(((AI2114+AI2138)/AI2102)*((AI2114+AI2138)>0),(AI2114+AI2138))))","v":-0.77949117504000009},-0.46769470502400007,-0.28061682301440005,-0.16837009380864001,-0.10102205628518401]
[{"$f":"ROW()","v":2151},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2103<=0,AE2115+AE2127+AE2139<0),-(AE2115+AE2127+AE2139),IF(AE2103<=0,0,-MIN(((AE2115+AE2139)/AE2103)*((AE2115+AE2139)>0),(AE2115+AE2139))))","v":-0.5301737333333334},-0.45948390222222218,-0.39821938192592587,-0.34512346433580243,{"$f":"IF(AND(AI2103<=0,AI2115+AI2127+AI2139<0),-(AI2115+AI2127+AI2139),IF(AI2103<=0,0,-MIN(((AI2115+AI2139)/AI2103)*((AI2115+AI2139)>0),(AI2115+AI2139))))","v":-0.29910700242436211},-0.25922606876778048,-0.22466259293207641,-0.19470758054113288,-0.16874656980231517]
[{"$f":"ROW()","v":2152},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2104<=0,AE2116+AE2128+AE2140<0),-(AE2116+AE2128+AE2140),IF(AE2104<=0,0,-MIN(((AE2116+AE2140)/AE2104)*((AE2116+AE2140)>0),(AE2116+AE2140))))","v":-1.6401686000000002},-1.3121348800000001,-1.0497079040000001,-0.83976632320000011,{"$f":"IF(AND(AI2104<=0,AI2116+AI2128+AI2140<0),-(AI2116+AI2128+AI2140),IF(AI2104<=0,0,-MIN(((AI2116+AI2140)/AI2104)*((AI2116+AI2140)>0),(AI2116+AI2140))))","v":-0.67181305856000006},-0.53745044684800003,-0.4299603574784,-0.34396828598272,-0.27517462878617599]
[{"$f":"ROW()","v":2153},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2450575000000002E-2,-1.2450575E-2,-1.2450575E-2,-1.2450575E-2,{"$f":"IF(AND(AI2105<=0,AI2117+AI2129+AI2141<0),-(AI2117+AI2129+AI2141),IF(AI2105<=0,0,-MIN(((AI2117+AI2141)/AI2105)*((AI2117+AI2141)>0),(AI2117+AI2141))))","v":-1.2450574999999998E-2},-1.2450574999999998E-2,-1.2450574999999998E-2,-1.2450574999999997E-2,-1.2450574999999997E-2]
[{"$f":"ROW()","v":2154},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE2118<0,-AE2118,0)","v":0},0,0,0,{"$f":"IF(AI2118<0,-AI2118,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2155},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AE2107<=0,AE2119+AE2131+AE2143<0),-(AE2119+AE2131+AE2143),IF(AE2107<=0,0,-MIN(((AE2119+AE2143)/AE2107)*((AE2119+AE2143)>0),(AE2119+AE2143))))","v":-0.82205132219222654},-0.49323079331533598,-0.29593847598920159,-0.17756308559352096,{"$f":"IF(AND(AI2107<=0,AI2119+AI2131+AI2143<0),-(AI2119+AI2131+AI2143),IF(AI2107<=0,0,-MIN(((AI2119+AI2143)/AI2107)*((AI2119+AI2143)>0),(AI2119+AI2143))))","v":-0.10653785135611257},-6.3922710813667544E-2,-3.835362648820053E-2,-2.301217589292032E-2,-1.380730553575219E-2]
[{"$f":"ROW()","v":2156},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2146:AE2155)","v":-10.335916730525561},-7.0030715338708918,-4.8714228921373488,-3.4835074673552491,{"$f":"SUM(AI2146:AI2155)","v":-2.5606663483929437},-1.9323059341965878,-1.493304794088498,-1.1783371609974882,-0.94636975734471551]
[{"$f":"ROW()","v":2157},"Closing Value"]
[{"$f":"ROW()","v":2158},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2110+AD2122+AD2134+AD2146","v":0},0,0,0,0,{"$f":"AI2110+AI2122+AI2134+AI2146","v":0},0,0,0,0]
[{"$f":"ROW()","v":2159},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7587649999999999,2.4828885000000001,2.2345996499999998,2.0111396849999998,1.8100257164999998,{"$f":"AI2111+AI2123+AI2135+AI2147","v":1.6290231448499999},1.466120830365,1.3195087473284999,1.1875578725956499,1.0688020853360849]
[{"$f":"ROW()","v":2160},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0774739999999996,3.5338107999999995,3.0626360266666661,2.6542845564444439,2.3003799489185179,{"$f":"AI2112+AI2124+AI2136+AI2148","v":1.993662622396049},1.727840939409909,1.4974621474885879,1.2978005278234428,1.1247604574469838]
[{"$f":"ROW()","v":2161},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.484702,1.9877616,1.5902092800000001,1.272167424,1.0177339392,{"$f":"AI2113+AI2125+AI2137+AI2149","v":0.81418715135999997},0.65134972108799993,0.52107977687039997,0.41686382149631995,0.33349105719705596]
[{"$f":"ROW()","v":2162},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2114+AD2126+AD2138+AD2150","v":15.036481},9.0218886000000005,5.4131331600000001,3.2478798960000002,1.9487279376000002,{"$f":"AI2114+AI2126+AI2138+AI2150","v":1.1692367625600002},0.70154205753600007,0.42092523452160002,0.25255514071296004,0.15153308442777602]
[{"$f":"ROW()","v":2163},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2115+AD2127+AD2139+AD2151","v":3.9763030000000001},3.4461292666666665,2.9866453644444442,2.5884259825185181,2.2433025181827158,{"$f":"AI2115+AI2127+AI2139+AI2151","v":1.9441955157583537},1.6849694469905732,1.4603068540584967,1.2655992735173638,1.0968527037150486]
[{"$f":"ROW()","v":2164},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2116+AD2128+AD2140+AD2152","v":8.2008430000000008},6.5606744000000008,5.2485395200000005,4.1988316160000005,3.3590652928000004,{"$f":"AI2116+AI2128+AI2140+AI2152","v":2.6872522342400003},2.1498017873920001,1.7198414299136,1.37587314393088,1.100698515144704]
[{"$f":"ROW()","v":2165},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49802300000000005,0.48557242500000003,0.47312185000000001,0.46067127499999999,0.44822069999999997,{"$f":"AI2117+AI2129+AI2141+AI2153","v":0.43577012499999995},0.42331954999999993,0.41086897499999991,0.39841839999999989,0.38596782499999988]
[{"$f":"ROW()","v":2166},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2118+AD2130+AD2142+AD2154","v":0},0,0,0,0,{"$f":"AI2118+AI2130+AI2142+AI2154","v":0},0,0,0,0]
[{"$f":"ROW()","v":2167},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0551283054805665,1.2330769832883399,0.739846189973004,0.44390771398380241,0.26634462839028145,{"$f":"AI2119+AI2131+AI2143+AI2155","v":0.15980677703416887},9.5884066220501329E-2,5.7530439732300799E-2,3.4518263839380475E-2,2.0710958303628284E-2]
[{"$f":"ROW()","v":2168},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD2158:AD2167)","v":39.087719305480569},28.751802574955008,21.748731041084113,16.877308148946764,13.393800681591516,{"$f":"SUM(AI2158:AI2167)","v":10.83313433319857},8.9008283990019841,7.4075236049134849,6.2291864439159967,5.282816686571282]
[{"$f":"ROW()","v":2169},"Over Depreciation"]
[{"$f":"ROW()","v":2170},null,"Pipeline"]
[{"$f":"ROW()","v":2171},null,"Compression"]
[{"$f":"ROW()","v":2172},null,"Metering"]
[{"$f":"ROW()","v":2173},null,"Other Depreciable"]
[{"$f":"ROW()","v":2174},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2175},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2176},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2177},null,"Building"]
[{"$f":"ROW()","v":2178},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2179},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2180},null,"Total"]
[{"$f":"ROW()","v":2181}]
["2022 Capex"]
[{"$f":"ROW()","v":2183},"Life"]
[{"$f":"ROW()","v":2184},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AF2184","v":10},10,{"$f":"AH2184","v":10},{"$f":"AI2184","v":10},{"$f":"AJ2184","v":10},{"$f":"AK2184","v":10},{"$f":"AL2184","v":10}]
[{"$f":"ROW()","v":2185},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},10,10,10,10,10,10,10]
[{"$f":"ROW()","v":2186},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2187},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2188},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2189},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2190},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5,5,5,5,5,5,5]
[{"$f":"ROW()","v":2191},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AF2191<=0,0,AF2191-1)","v":39},38,{"$f":"IF(AH2191<=0,0,AH2191-1)","v":37},{"$f":"IF(AI2191<=0,0,AI2191-1)","v":36},{"$f":"IF(AJ2191<=0,0,AJ2191-1)","v":35},{"$f":"IF(AK2191<=0,0,AK2191-1)","v":34},{"$f":"IF(AL2191<=0,0,AL2191-1)","v":33}]
[{"$f":"ROW()","v":2192},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2193},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},2.5,2.5,{"$f":"AH2193","v":2.5},{"$f":"AI2193","v":2.5},{"$f":"AJ2193","v":2.5},{"$f":"AK2193","v":2.5},{"$f":"AL2193","v":2.5}]
[{"$f":"ROW()","v":2194}]
[{"$f":"ROW()","v":2195},"Opening Value"]
[{"$f":"ROW()","v":2196},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2244","v":0},2.3059339999999997,2.0753405999999996,1.8678065399999997,{"$f":"AH2244","v":1.6810258859999998},{"$f":"AI2244","v":1.5129232973999998},{"$f":"AJ2244","v":1.3616309676599998},{"$f":"AK2244","v":1.2254678708939999},{"$f":"AL2244","v":1.1029210838046}]
[{"$f":"ROW()","v":2197},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.883162,3.4948458000000002,3.1453612200000003,2.830825098,2.5477425882000002,2.2929683293800003,2.0636714964420002,1.8573043467978001]
[{"$f":"ROW()","v":2198},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.7088279999999996,2.3476509333333331,2.0346308088888887,1.7633467010370369,1.528233807565432,1.3244692998900411,1.1478733932380356,0.99482360747296417]
[{"$f":"ROW()","v":2199},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5157509999999994,2.0126007999999995,1.6100806399999996,1.2880645119999996,1.0304516095999996,0.82436128767999972,0.65948903014399973,0.52759122411519976]
[{"$f":"ROW()","v":2200},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2248","v":0},{"$f":"AE2248","v":6.6850195899999987},{"$f":"AF2248","v":4.0110117539999992},{"$f":"AG2248","v":2.4066070523999996},1.4439642314399999,0.86637853886399996,0.51982712331839998,0.31189627399103997,0.18713776439462398]
[{"$f":"ROW()","v":2201},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5524810000000002,4.8121502000000005,4.1705301733333338,3.6144594835555557,3.132531552414815,2.7148606787595062,2.3528792549249054,2.0391620209349179]
[{"$f":"ROW()","v":2202},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.666737549999999,12.533390039999999,10.026712031999999,8.0213696255999984,6.4170957004799991,5.1336765603839991,4.1069412483071996,3.2855529986457599]
[{"$f":"ROW()","v":2203},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2251","v":0},{"$f":"AE2251","v":1.0845629999999999},{"$f":"AF2251","v":1.0574489249999999},{"$f":"AG2251","v":1.0303348499999998},1.0032207749999997,0.97610669999999977,0.94899262499999981,0.92187854999999985,0.89476447499999989]
[{"$f":"ROW()","v":2204},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2252","v":0},{"$f":"AE2252","v":0},{"$f":"AF2252","v":0},{"$f":"AG2252","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2205},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6727727780717125,1.0036636668430274,0.60219820010581648,0.36131892006348987,0.21679135203809391,0.13007481122285636,7.804488673371382E-2,4.6826932040228295E-2]
[{"$f":"ROW()","v":2206},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2196:AE2205)","v":0},{"$f":"SUM(AF2196:AF2205)","v":42.075248918071708},33.34810271917636,26.894261516728037,{"$f":"SUM(AI2196:AI2205)","v":22.00759523269608},18.228255146562336,15.250861683294803,12.868142004674896,10.936084453206094]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$229","v":2.3059339999999997}]
[{"$f":"ROW()","v":2209},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$230","v":3.883162}]
[{"$f":"ROW()","v":2210},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$231","v":2.7088279999999996}]
[{"$f":"ROW()","v":2211},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$232","v":2.5157509999999994}]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$233","v":6.6850195899999987}]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$234","v":5.5524810000000002}]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$235","v":15.666737549999999}]
[{"$f":"ROW()","v":2215},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$236","v":1.0845629999999999}]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$237","v":0}]
[{"$f":"ROW()","v":2217},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$238","v":1.6727727780717125}]
[{"$f":"ROW()","v":2218},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2208:AE2217)","v":42.075248918071708}]
[{"$f":"ROW()","v":2219},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2220},null,"Pipeline"]
[{"$f":"ROW()","v":2221},null,"Compression"]
[{"$f":"ROW()","v":2222},null,"Metering"]
[{"$f":"ROW()","v":2223},null,"Other Depreciable"]
[{"$f":"ROW()","v":2224},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2225},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2226},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2227},null,"Building"]
[{"$f":"ROW()","v":2228},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2229},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2230},null,"Total"]
[{"$f":"ROW()","v":2231},"Depreciation"]
[{"$f":"ROW()","v":2232},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2184<=0,AF2196+AF2208+AF2220<0),-(AF2196+AF2208+AF2220),IF(AF2184<=0,0,-MIN(((AF2196+AF2220)/AF2184)*((AF2196+AF2220)>0),(AF2196+AF2220))))","v":-0.23059339999999998},-0.20753405999999996,-0.18678065399999996,{"$f":"IF(AND(AI2184<=0,AI2196+AI2208+AI2220<0),-(AI2196+AI2208+AI2220),IF(AI2184<=0,0,-MIN(((AI2196+AI2220)/AI2184)*((AI2196+AI2220)>0),(AI2196+AI2220))))","v":-0.16810258859999999},-0.15129232973999998,-0.13616309676599997,-0.12254678708939999,-0.11029210838046]
[{"$f":"ROW()","v":2233},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2185<=0,AF2197+AF2209+AF2221<0),-(AF2197+AF2209+AF2221),IF(AF2185<=0,0,-MIN(((AF2197+AF2221)/AF2185)*((AF2197+AF2221)>0),(AF2197+AF2221))))","v":-0.3883162},-0.34948458000000004,-0.31453612200000003,{"$f":"IF(AND(AI2185<=0,AI2197+AI2209+AI2221<0),-(AI2197+AI2209+AI2221),IF(AI2185<=0,0,-MIN(((AI2197+AI2221)/AI2185)*((AI2197+AI2221)>0),(AI2197+AI2221))))","v":-0.28308250979999999},-0.25477425882000004,-0.22929683293800002,-0.20636714964420003,-0.18573043467978001]
[{"$f":"ROW()","v":2234},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2186<=0,AF2198+AF2210+AF2222<0),-(AF2198+AF2210+AF2222),IF(AF2186<=0,0,-MIN(((AF2198+AF2222)/AF2186)*((AF2198+AF2222)>0),(AF2198+AF2222))))","v":-0.3611770666666666},-0.31302012444444444,-0.27128410785185181,{"$f":"IF(AND(AI2186<=0,AI2198+AI2210+AI2222<0),-(AI2198+AI2210+AI2222),IF(AI2186<=0,0,-MIN(((AI2198+AI2222)/AI2186)*((AI2198+AI2222)>0),(AI2198+AI2222))))","v":-0.23511289347160494},-0.20376450767539095,-0.17659590665200547,-0.15304978576507142,-0.1326431476630619]
[{"$f":"ROW()","v":2235},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2187<=0,AF2199+AF2211+AF2223<0),-(AF2199+AF2211+AF2223),IF(AF2187<=0,0,-MIN(((AF2199+AF2223)/AF2187)*((AF2199+AF2223)>0),(AF2199+AF2223))))","v":-0.50315019999999988},-0.4025201599999999,-0.3220161279999999,{"$f":"IF(AND(AI2187<=0,AI2199+AI2211+AI2223<0),-(AI2199+AI2211+AI2223),IF(AI2187<=0,0,-MIN(((AI2199+AI2223)/AI2187)*((AI2199+AI2223)>0),(AI2199+AI2223))))","v":-0.2576129023999999},-0.20609032191999993,-0.16487225753599993,-0.13189780602879994,-0.10551824482303995]
[{"$f":"ROW()","v":2236},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2188<=0,AF2200+AF2212+AF2224<0),-(AF2200+AF2212+AF2224),IF(AF2188<=0,0,-MIN(((AF2200+AF2224)/AF2188)*((AF2200+AF2224)>0),(AF2200+AF2224))))","v":-2.6740078359999995},-1.6044047015999996,-0.96264282095999987,{"$f":"IF(AND(AI2188<=0,AI2200+AI2212+AI2224<0),-(AI2200+AI2212+AI2224),IF(AI2188<=0,0,-MIN(((AI2200+AI2224)/AI2188)*((AI2200+AI2224)>0),(AI2200+AI2224))))","v":-0.5775856925759999},-0.34655141554559998,-0.20793084932736,-0.12475850959641599,-7.4855105757849594E-2]
[{"$f":"ROW()","v":2237},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2189<=0,AF2201+AF2213+AF2225<0),-(AF2201+AF2213+AF2225),IF(AF2189<=0,0,-MIN(((AF2201+AF2225)/AF2189)*((AF2201+AF2225)>0),(AF2201+AF2225))))","v":-0.74033080000000007},-0.64162002666666673,-0.55607068977777785,{"$f":"IF(AND(AI2189<=0,AI2201+AI2213+AI2225<0),-(AI2201+AI2213+AI2225),IF(AI2189<=0,0,-MIN(((AI2201+AI2225)/AI2189)*((AI2201+AI2225)>0),(AI2201+AI2225))))","v":-0.48192793114074078},-0.41767087365530864,-0.3619814238346008,-0.31371723398998735,-0.27188826945798905]
[{"$f":"ROW()","v":2238},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2190<=0,AF2202+AF2214+AF2226<0),-(AF2202+AF2214+AF2226),IF(AF2190<=0,0,-MIN(((AF2202+AF2226)/AF2190)*((AF2202+AF2226)>0),(AF2202+AF2226))))","v":-3.1333475099999997},-2.5066780079999997,-2.0053424063999996,{"$f":"IF(AND(AI2190<=0,AI2202+AI2214+AI2226<0),-(AI2202+AI2214+AI2226),IF(AI2190<=0,0,-MIN(((AI2202+AI2226)/AI2190)*((AI2202+AI2226)>0),(AI2202+AI2226))))","v":-1.6042739251199998},-1.2834191400959998,-1.0267353120767999,-0.82138824966143997,-0.65711059972915198]
[{"$f":"ROW()","v":2239},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.7114074999999998E-2,-2.7114074999999998E-2,-2.7114074999999994E-2,{"$f":"IF(AND(AI2191<=0,AI2203+AI2215+AI2227<0),-(AI2203+AI2215+AI2227),IF(AI2191<=0,0,-MIN(((AI2203+AI2227)/AI2191)*((AI2203+AI2227)>0),(AI2203+AI2227))))","v":-2.7114074999999994E-2},-2.7114074999999994E-2,-2.7114074999999994E-2,-2.7114074999999994E-2,-2.7114074999999998E-2]
[{"$f":"ROW()","v":2240},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF2204<0,-AF2204,0)","v":0},0,0,{"$f":"IF(AI2204<0,-AI2204,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2241},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AF2193<=0,AF2205+AF2217+AF2229<0),-(AF2205+AF2217+AF2229),IF(AF2193<=0,0,-MIN(((AF2205+AF2229)/AF2193)*((AF2205+AF2229)>0),(AF2205+AF2229))))","v":-0.66910911122868499},-0.40146546673721095,-0.24087928004232659,{"$f":"IF(AND(AI2193<=0,AI2205+AI2217+AI2229<0),-(AI2205+AI2217+AI2229),IF(AI2193<=0,0,-MIN(((AI2205+AI2229)/AI2193)*((AI2205+AI2229)>0),(AI2205+AI2229))))","v":-0.14452756802539596},-8.6716540815237567E-2,-5.2029924489142544E-2,-3.1217954693485529E-2,-1.8730772816091319E-2]
[{"$f":"ROW()","v":2242},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2232:AF2241)","v":-8.7271461988953511},-6.4538412024483209,-4.8866662840319561,{"$f":"SUM(AI2232:AI2241)","v":-3.7793400861337414},-2.977393463267537,-2.382719678619909,-1.9320575514688003,-1.5838827583074238]
[{"$f":"ROW()","v":2243},"Closing Value"]
[{"$f":"ROW()","v":2244},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2196+AE2208+AE2220+AE2232","v":2.3059339999999997},2.0753405999999996,1.8678065399999997,1.6810258859999998,{"$f":"AI2196+AI2208+AI2220+AI2232","v":1.5129232973999998},1.3616309676599998,1.2254678708939999,1.1029210838046,0.99262897542413997]
[{"$f":"ROW()","v":2245},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2197+AE2209+AE2221+AE2233","v":3.883162},3.4948458000000002,3.1453612200000003,2.830825098,{"$f":"AI2197+AI2209+AI2221+AI2233","v":2.5477425882000002},2.2929683293800003,2.0636714964420002,1.8573043467978001,1.6715739121180202]
[{"$f":"ROW()","v":2246},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2198+AE2210+AE2222+AE2234","v":2.7088279999999996},2.3476509333333331,2.0346308088888887,1.7633467010370369,{"$f":"AI2198+AI2210+AI2222+AI2234","v":1.528233807565432},1.3244692998900411,1.1478733932380356,0.99482360747296417,0.86218045980990232]
[{"$f":"ROW()","v":2247},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2199+AE2211+AE2223+AE2235","v":2.5157509999999994},2.0126007999999995,1.6100806399999996,1.2880645119999996,{"$f":"AI2199+AI2211+AI2223+AI2235","v":1.0304516095999996},0.82436128767999972,0.65948903014399973,0.52759122411519976,0.42207297929215981]
[{"$f":"ROW()","v":2248},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2200+AE2212+AE2224+AE2236","v":6.6850195899999987},4.0110117539999992,2.4066070523999996,1.4439642314399999,{"$f":"AI2200+AI2212+AI2224+AI2236","v":0.86637853886399996},0.51982712331839998,0.31189627399103997,0.18713776439462398,0.11228265863677439]
[{"$f":"ROW()","v":2249},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2201+AE2213+AE2225+AE2237","v":5.5524810000000002},4.8121502000000005,4.1705301733333338,3.6144594835555557,{"$f":"AI2201+AI2213+AI2225+AI2237","v":3.132531552414815},2.7148606787595062,2.3528792549249054,2.0391620209349179,1.767273751476929]
[{"$f":"ROW()","v":2250},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2202+AE2214+AE2226+AE2238","v":15.666737549999999},12.533390039999999,10.026712031999999,8.0213696255999984,{"$f":"AI2202+AI2214+AI2226+AI2238","v":6.4170957004799991},5.1336765603839991,4.1069412483071996,3.2855529986457599,2.6284423989166079]
[{"$f":"ROW()","v":2251},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0845629999999999,1.0574489249999999,1.0303348499999998,1.0032207749999997,{"$f":"AI2203+AI2215+AI2227+AI2239","v":0.97610669999999977},0.94899262499999981,0.92187854999999985,0.89476447499999989,0.86765039999999993]
[{"$f":"ROW()","v":2252},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2204+AE2216+AE2228+AE2240","v":0},0,0,0,{"$f":"AI2204+AI2216+AI2228+AI2240","v":0},0,0,0,0]
[{"$f":"ROW()","v":2253},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2205+AE2217+AE2229+AE2241","v":1.6727727780717125},1.0036636668430274,0.60219820010581648,0.36131892006348987,{"$f":"AI2205+AI2217+AI2229+AI2241","v":0.21679135203809391},0.13007481122285636,7.804488673371382E-2,4.6826932040228295E-2,2.8096159224136975E-2]
[{"$f":"ROW()","v":2254},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2244:AE2253)","v":42.075248918071708},33.34810271917636,26.894261516728037,22.00759523269608,{"$f":"SUM(AI2244:AI2253)","v":18.228255146562336},15.250861683294803,12.868142004674896,10.936084453206094,9.3522016948986728]
[{"$f":"ROW()","v":2255},"Over Depreciation"]
[{"$f":"ROW()","v":2256},null,"Pipeline"]
[{"$f":"ROW()","v":2257},null,"Compression"]
[{"$f":"ROW()","v":2258},null,"Metering"]
[{"$f":"ROW()","v":2259},null,"Other Depreciable"]
[{"$f":"ROW()","v":2260},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2261},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2262},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2263},null,"Building"]
[{"$f":"ROW()","v":2264},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2265},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2266},null,"Total"]
[{"$f":"ROW()","v":2267}]
["2023 Capex"]
[{"$f":"ROW()","v":2269},"Life"]
[{"$f":"ROW()","v":2270},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AG2270","v":10},{"$f":"AH2270","v":10},10,10,10,10]
[{"$f":"ROW()","v":2271},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AG2271","v":10},10,10,10,10,10]
[{"$f":"ROW()","v":2272},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2273},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5,5,5,5,5,5]
[{"$f":"ROW()","v":2274},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2275},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2276},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5,5,5,5,5,5]
[{"$f":"ROW()","v":2277},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AG2277<=0,0,AG2277-1)","v":39},{"$f":"IF(AH2277<=0,0,AH2277-1)","v":38},37,36,35,34]
[{"$f":"ROW()","v":2278},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2279},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},2.5,{"$f":"AH2279","v":2.5},{"$f":"AI2279","v":2.5},{"$f":"AJ2279","v":2.5},{"$f":"AK2279","v":2.5},{"$f":"AL2279","v":2.5}]
[{"$f":"ROW()","v":2280}]
[{"$f":"ROW()","v":2281},"Opening Value"]
[{"$f":"ROW()","v":2282},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2330","v":0},1.0618441899999993,0.95565977099999933,{"$f":"AH2330","v":0.8600937938999994},{"$f":"AI2330","v":0.77408441450999943},{"$f":"AJ2330","v":0.69667597305899953},{"$f":"AK2330","v":0.62700837575309953},{"$f":"AL2330","v":0.56430753817778956}]
[{"$f":"ROW()","v":2283},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.0072271200000005,4.5065044080000005,4.0558539672000009,3.6502685704800006,3.2852417134320007,2.9567175420888008,2.6610457878799205]
[{"$f":"ROW()","v":2284},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4675735499999996,3.0052304099999998,2.604533022,2.2572619523999999,1.95629369208,1.695454533136,1.4693939287178668]
[{"$f":"ROW()","v":2285},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.48160945999999705,0.38528756799999764,0.30823005439999812,0.24658404351999849,0.19726723481599878,0.15781378785279904,0.12625103028223922]
[{"$f":"ROW()","v":2286},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2334","v":0},{"$f":"AF2334","v":18.106705599999998},{"$f":"AG2334","v":10.864023359999999},6.5184140159999995,3.9110484095999998,2.3466290457599999,1.407977427456,0.84478645647359996]
[{"$f":"ROW()","v":2287},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8073491000000024,5.8997025533333352,5.1130755462222242,4.4313321400592613,3.8404878547180266,3.3284228074222897,2.8846330997659844]
[{"$f":"ROW()","v":2288},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.800844420000002,12.640675536000002,10.112540428800001,8.0900323430400007,6.4720258744320009,5.1776206995456011,4.1420965596364807]
[{"$f":"ROW()","v":2289},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2337","v":0},{"$f":"AF2337","v":-0.13149851999999995},{"$f":"AG2337","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2290},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE2338","v":0},{"$f":"AF2338","v":0},{"$f":"AG2338","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2291},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5790341567815571,0.94742049406893425,0.56845229644136053,0.34107137786481634,0.20464282671888981,0.12278569603133388,7.3671417618800333E-2]
[{"$f":"ROW()","v":2292},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2282:AF2291)","v":0},{"$f":"SUM(AG2282:AG2291)","v":52.180689076781562},39.204504100402268,{"$f":"SUM(AI2282:AI2291)","v":30.141193124963582},23.701683251474076,18.999264215015913,15.473800869285924,12.766185818552682]
[{"$f":"ROW()","v":2293},"Capex"]
[{"$f":"ROW()","v":2294},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$229","v":1.0618441899999993}]
[{"$f":"ROW()","v":2295},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$230","v":5.0072271200000005}]
[{"$f":"ROW()","v":2296},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$231","v":3.4675735499999996}]
[{"$f":"ROW()","v":2297},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$232","v":0.48160945999999705}]
[{"$f":"ROW()","v":2298},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$233","v":18.106705599999998}]
[{"$f":"ROW()","v":2299},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$234","v":6.8073491000000024}]
[{"$f":"ROW()","v":2300},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$235","v":15.800844420000002}]
[{"$f":"ROW()","v":2301},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$236","v":-0.13149851999999995}]
[{"$f":"ROW()","v":2302},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$237","v":0}]
[{"$f":"ROW()","v":2303},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$238","v":1.5790341567815571}]
[{"$f":"ROW()","v":2304},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2294:AF2303)","v":52.180689076781562}]
[{"$f":"ROW()","v":2305},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2306},null,"Pipeline"]
[{"$f":"ROW()","v":2307},null,"Compression"]
[{"$f":"ROW()","v":2308},null,"Metering"]
[{"$f":"ROW()","v":2309},null,"Other Depreciable"]
[{"$f":"ROW()","v":2310},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2311},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2312},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2313},null,"Building"]
[{"$f":"ROW()","v":2314},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2315},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2316},null,"Total"]
[{"$f":"ROW()","v":2317},"Depreciation"]
[{"$f":"ROW()","v":2318},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2270<=0,AG2282+AG2294+AG2306<0),-(AG2282+AG2294+AG2306),IF(AG2270<=0,0,-MIN(((AG2282+AG2306)/AG2270)*((AG2282+AG2306)>0),(AG2282+AG2306))))","v":-0.10618441899999993},-9.5565977099999935E-2,{"$f":"IF(AND(AI2270<=0,AI2282+AI2294+AI2306<0),-(AI2282+AI2294+AI2306),IF(AI2270<=0,0,-MIN(((AI2282+AI2306)/AI2270)*((AI2282+AI2306)>0),(AI2282+AI2306))))","v":-8.6009379389999946E-2},-7.740844145099994E-2,-6.9667597305899956E-2,-6.2700837575309948E-2,-5.6430753817778956E-2]
[{"$f":"ROW()","v":2319},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2271<=0,AG2283+AG2295+AG2307<0),-(AG2283+AG2295+AG2307),IF(AG2271<=0,0,-MIN(((AG2283+AG2307)/AG2271)*((AG2283+AG2307)>0),(AG2283+AG2307))))","v":-0.50072271200000007},-0.45065044080000005,{"$f":"IF(AND(AI2271<=0,AI2283+AI2295+AI2307<0),-(AI2283+AI2295+AI2307),IF(AI2271<=0,0,-MIN(((AI2283+AI2307)/AI2271)*((AI2283+AI2307)>0),(AI2283+AI2307))))","v":-0.4055853967200001},-0.36502685704800009,-0.32852417134320006,-0.29567175420888009,-0.26610457878799204]
[{"$f":"ROW()","v":2320},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2272<=0,AG2284+AG2296+AG2308<0),-(AG2284+AG2296+AG2308),IF(AG2272<=0,0,-MIN(((AG2284+AG2308)/AG2272)*((AG2284+AG2308)>0),(AG2284+AG2308))))","v":-0.46234313999999993},-0.40069738799999999,{"$f":"IF(AND(AI2272<=0,AI2284+AI2296+AI2308<0),-(AI2284+AI2296+AI2308),IF(AI2272<=0,0,-MIN(((AI2284+AI2308)/AI2272)*((AI2284+AI2308)>0),(AI2284+AI2308))))","v":-0.34727106959999998},-0.30096826032000001,-0.260839158944,-0.22606060441813333,-0.19591919049571557]
[{"$f":"ROW()","v":2321},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2273<=0,AG2285+AG2297+AG2309<0),-(AG2285+AG2297+AG2309),IF(AG2273<=0,0,-MIN(((AG2285+AG2309)/AG2273)*((AG2285+AG2309)>0),(AG2285+AG2309))))","v":-9.6321891999999409E-2},-7.705751359999953E-2,{"$f":"IF(AND(AI2273<=0,AI2285+AI2297+AI2309<0),-(AI2285+AI2297+AI2309),IF(AI2273<=0,0,-MIN(((AI2285+AI2309)/AI2273)*((AI2285+AI2309)>0),(AI2285+AI2309))))","v":-6.1646010879999623E-2},-4.9316808703999696E-2,-3.9453446963199759E-2,-3.1562757570559805E-2,-2.5250206056447844E-2]
[{"$f":"ROW()","v":2322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2274<=0,AG2286+AG2298+AG2310<0),-(AG2286+AG2298+AG2310),IF(AG2274<=0,0,-MIN(((AG2286+AG2310)/AG2274)*((AG2286+AG2310)>0),(AG2286+AG2310))))","v":-7.2426822399999988},-4.3456093439999997,{"$f":"IF(AND(AI2274<=0,AI2286+AI2298+AI2310<0),-(AI2286+AI2298+AI2310),IF(AI2274<=0,0,-MIN(((AI2286+AI2310)/AI2274)*((AI2286+AI2310)>0),(AI2286+AI2310))))","v":-2.6073656063999997},-1.5644193638399999,-0.9386516183039999,-0.56319097098240001,-0.33791458258943996]
[{"$f":"ROW()","v":2323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2275<=0,AG2287+AG2299+AG2311<0),-(AG2287+AG2299+AG2311),IF(AG2275<=0,0,-MIN(((AG2287+AG2311)/AG2275)*((AG2287+AG2311)>0),(AG2287+AG2311))))","v":-0.907646546666667},-0.78662700711111133,{"$f":"IF(AND(AI2275<=0,AI2287+AI2299+AI2311<0),-(AI2287+AI2299+AI2311),IF(AI2275<=0,0,-MIN(((AI2287+AI2311)/AI2275)*((AI2287+AI2311)>0),(AI2287+AI2311))))","v":-0.68174340616296325},-0.5908442853412349,-0.51206504729573687,-0.44378970765630527,-0.38461774663546461]
[{"$f":"ROW()","v":2324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2276<=0,AG2288+AG2300+AG2312<0),-(AG2288+AG2300+AG2312),IF(AG2276<=0,0,-MIN(((AG2288+AG2312)/AG2276)*((AG2288+AG2312)>0),(AG2288+AG2312))))","v":-3.1601688840000004},-2.5281351072000002,{"$f":"IF(AND(AI2276<=0,AI2288+AI2300+AI2312<0),-(AI2288+AI2300+AI2312),IF(AI2276<=0,0,-MIN(((AI2288+AI2312)/AI2276)*((AI2288+AI2312)>0),(AI2288+AI2312))))","v":-2.0225080857600002},-1.6180064686080002,-1.2944051748864003,-1.0355241399091202,-0.82841931192729612]
[{"$f":"ROW()","v":2325},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13149851999999995,0,{"$f":"IF(AND(AI2277<=0,AI2289+AI2301+AI2313<0),-(AI2289+AI2301+AI2313),IF(AI2277<=0,0,-MIN(((AI2289+AI2313)/AI2277)*((AI2289+AI2313)>0),(AI2289+AI2313))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2326},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG2290<0,-AG2290,0)","v":0},0,{"$f":"IF(AI2290<0,-AI2290,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2327},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AG2279<=0,AG2291+AG2303+AG2315<0),-(AG2291+AG2303+AG2315),IF(AG2279<=0,0,-MIN(((AG2291+AG2315)/AG2279)*((AG2291+AG2315)>0),(AG2291+AG2315))))","v":-0.63161366271262287},-0.37896819762757372,{"$f":"IF(AND(AI2279<=0,AI2291+AI2303+AI2315<0),-(AI2291+AI2303+AI2315),IF(AI2279<=0,0,-MIN(((AI2291+AI2315)/AI2279)*((AI2291+AI2315)>0),(AI2291+AI2315))))","v":-0.22738091857654422},-0.13642855114592653,-8.1857130687555929E-2,-4.9114278412533553E-2,-2.9468567047520135E-2]
[{"$f":"ROW()","v":2328},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2318:AG2327)","v":-12.976184976379288},-9.063310975438684,{"$f":"SUM(AI2318:AI2327)","v":-6.4395098734895067},-4.7024190364581608,-3.5254633457299924,-2.7076150507332422,-2.1241249373576552]
[{"$f":"ROW()","v":2329},"Closing Value"]
[{"$f":"ROW()","v":2330},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2282+AF2294+AF2306+AF2318","v":1.0618441899999993},0.95565977099999933,0.8600937938999994,{"$f":"AI2282+AI2294+AI2306+AI2318","v":0.77408441450999943},0.69667597305899953,0.62700837575309953,0.56430753817778956,0.5078767843600106]
[{"$f":"ROW()","v":2331},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2283+AF2295+AF2307+AF2319","v":5.0072271200000005},4.5065044080000005,4.0558539672000009,{"$f":"AI2283+AI2295+AI2307+AI2319","v":3.6502685704800006},3.2852417134320007,2.9567175420888008,2.6610457878799205,2.3949412090919284]
[{"$f":"ROW()","v":2332},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2284+AF2296+AF2308+AF2320","v":3.4675735499999996},3.0052304099999998,2.604533022,{"$f":"AI2284+AI2296+AI2308+AI2320","v":2.2572619523999999},1.95629369208,1.695454533136,1.4693939287178668,1.2734747382221512]
[{"$f":"ROW()","v":2333},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2285+AF2297+AF2309+AF2321","v":0.48160945999999705},0.38528756799999764,0.30823005439999812,{"$f":"AI2285+AI2297+AI2309+AI2321","v":0.24658404351999849},0.19726723481599878,0.15781378785279904,0.12625103028223922,0.10100082422579137]
[{"$f":"ROW()","v":2334},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2286+AF2298+AF2310+AF2322","v":18.106705599999998},10.864023359999999,6.5184140159999995,{"$f":"AI2286+AI2298+AI2310+AI2322","v":3.9110484095999998},2.3466290457599999,1.407977427456,0.84478645647359996,0.50687187388416]
[{"$f":"ROW()","v":2335},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2287+AF2299+AF2311+AF2323","v":6.8073491000000024},5.8997025533333352,5.1130755462222242,{"$f":"AI2287+AI2299+AI2311+AI2323","v":4.4313321400592613},3.8404878547180266,3.3284228074222897,2.8846330997659844,2.5000153531305198]
[{"$f":"ROW()","v":2336},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2288+AF2300+AF2312+AF2324","v":15.800844420000002},12.640675536000002,10.112540428800001,{"$f":"AI2288+AI2300+AI2312+AI2324","v":8.0900323430400007},6.4720258744320009,5.1776206995456011,4.1420965596364807,3.3136772477091845]
[{"$f":"ROW()","v":2337},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13149851999999995,0,0,{"$f":"AI2289+AI2301+AI2313+AI2325","v":0},0,0,0,0]
[{"$f":"ROW()","v":2338},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2290+AF2302+AF2314+AF2326","v":0},0,0,{"$f":"AI2290+AI2302+AI2314+AI2326","v":0},0,0,0,0]
[{"$f":"ROW()","v":2339},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2291+AF2303+AF2315+AF2327","v":1.5790341567815571},0.94742049406893425,0.56845229644136053,{"$f":"AI2291+AI2303+AI2315+AI2327","v":0.34107137786481634},0.20464282671888981,0.12278569603133388,7.3671417618800333E-2,4.4202850571280199E-2]
[{"$f":"ROW()","v":2340},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF2330:AF2339)","v":52.180689076781562},39.204504100402268,30.141193124963582,{"$f":"SUM(AI2330:AI2339)","v":23.701683251474076},18.999264215015913,15.473800869285924,12.766185818552682,10.642060881195025]
[{"$f":"ROW()","v":2341},"Over Depreciation"]
[{"$f":"ROW()","v":2342},null,"Pipeline"]
[{"$f":"ROW()","v":2343},null,"Compression"]
[{"$f":"ROW()","v":2344},null,"Metering"]
[{"$f":"ROW()","v":2345},null,"Other Depreciable"]
[{"$f":"ROW()","v":2346},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2347},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2348},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2349},null,"Building"]
[{"$f":"ROW()","v":2350},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2351},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2352},null,"Total"]
[{"$f":"ROW()","v":2353}]
["2024 Capex"]
[{"$f":"ROW()","v":2355},"Life"]
[{"$f":"ROW()","v":2356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AH2356","v":10},{"$f":"AI2356","v":10},10,10,10]
[{"$f":"ROW()","v":2357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AH2357","v":10},10,10,10,10]
[{"$f":"ROW()","v":2358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5,5,5,5,5]
[{"$f":"ROW()","v":2360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5,2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5,7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5,5,5,5,5]
[{"$f":"ROW()","v":2363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AH2363<=0,0,AH2363-1)","v":39},{"$f":"IF(AI2363<=0,0,AI2363-1)","v":38},37,36,35]
[{"$f":"ROW()","v":2364},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2365},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},2.5,{"$f":"AI2365","v":2.5},{"$f":"AJ2365","v":2.5},{"$f":"AK2365","v":2.5},{"$f":"AL2365","v":2.5}]
[{"$f":"ROW()","v":2366}]
[{"$f":"ROW()","v":2367},"Opening Value"]
[{"$f":"ROW()","v":2368},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2416","v":0},2.1589779999999999E-2,{"$f":"AH2416","v":1.9430802E-2},{"$f":"AI2416","v":1.7487721800000001E-2},{"$f":"AJ2416","v":1.5738949620000001E-2},{"$f":"AK2416","v":1.4165054658000002E-2},{"$f":"AL2416","v":1.2748549192200002E-2}]
[{"$f":"ROW()","v":2369},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.17634617,1.058711553,0.95284039769999995,0.85755635792999996,0.77180072213700002,0.69462064992329997]
[{"$f":"ROW()","v":2370},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.9621905300000004,2.567231792666667,2.2249342203111113,1.9282763242696297,1.6711728143670124,1.4483497724514107]
[{"$f":"ROW()","v":2371},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7909091500000003,1.4327273200000001,1.1461818560000001,0.91694548480000004,0.73355638783999999,0.58684511027200004]
[{"$f":"ROW()","v":2372},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2420","v":0},{"$f":"AG2420","v":6.4409703058024697},3.864582183481482,2.3187493100888892,1.3912495860533336,0.83474975163200016,0.5008498509792001]
[{"$f":"ROW()","v":2373},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8762466199999999,3.359413737333333,2.9114919056888886,2.5232929849303702,2.1868539202729878,1.8952733975699227]
[{"$f":"ROW()","v":2374},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20.116850330000002,16.093480264,12.8747842112,10.299827368959999,8.2398618951679996,6.5918895161343993]
[{"$f":"ROW()","v":2375},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2423","v":0},{"$f":"AG2423","v":1.0329648899999999},1.0071407677499999,0.98131664549999997,0.95549252325,0.92966840100000003,0.90384427875000006]
[{"$f":"ROW()","v":2376},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2424","v":0},{"$f":"AG2424","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2377},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7977970138241837,1.0786782082945101,0.64720692497670607,0.38832415498602363,0.23299449299161418,0.13979669579496851]
[{"$f":"ROW()","v":2378},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2368:AG2377)","v":0},{"$f":"SUM(AH2368:AH2377)","v":39.21586478962665},30.481396628525989,24.074993193265598,19.276703734799355,15.614823440066614,12.774217821067401]
[{"$f":"ROW()","v":2379},"Capex"]
[{"$f":"ROW()","v":2380},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$229","v":2.1589779999999999E-2}]
[{"$f":"ROW()","v":2381},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$230","v":1.17634617}]
[{"$f":"ROW()","v":2382},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$231","v":2.9621905300000004}]
[{"$f":"ROW()","v":2383},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$232","v":1.7909091500000003}]
[{"$f":"ROW()","v":2384},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$233","v":6.4409703058024697}]
[{"$f":"ROW()","v":2385},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$234","v":3.8762466199999999}]
[{"$f":"ROW()","v":2386},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$235","v":20.116850330000002}]
[{"$f":"ROW()","v":2387},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$236","v":1.0329648899999999}]
[{"$f":"ROW()","v":2388},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$237","v":0}]
[{"$f":"ROW()","v":2389},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$238","v":1.7977970138241837}]
[{"$f":"ROW()","v":2390},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2380:AG2389)","v":39.21586478962665}]
[{"$f":"ROW()","v":2391},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2392},null,"Pipeline"]
[{"$f":"ROW()","v":2393},null,"Compression"]
[{"$f":"ROW()","v":2394},null,"Metering"]
[{"$f":"ROW()","v":2395},null,"Other Depreciable"]
[{"$f":"ROW()","v":2396},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2397},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2398},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2399},null,"Building"]
[{"$f":"ROW()","v":2400},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2401},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2402},null,"Total"]
[{"$f":"ROW()","v":2403},"Depreciation"]
[{"$f":"ROW()","v":2404},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2356<=0,AH2368+AH2380+AH2392<0),-(AH2368+AH2380+AH2392),IF(AH2356<=0,0,-MIN(((AH2368+AH2392)/AH2356)*((AH2368+AH2392)>0),(AH2368+AH2392))))","v":-2.1589779999999998E-3},-1.9430802000000001E-3,-1.7487721800000001E-3,-1.5738949620000002E-3,-1.4165054658000001E-3,-1.2748549192200002E-3]
[{"$f":"ROW()","v":2405},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2357<=0,AH2369+AH2381+AH2393<0),-(AH2369+AH2381+AH2393),IF(AH2357<=0,0,-MIN(((AH2369+AH2393)/AH2357)*((AH2369+AH2393)>0),(AH2369+AH2393))))","v":-0.117634617},-0.10587115529999999,-9.5284039769999995E-2,-8.5755635792999996E-2,-7.7180072213700004E-2,-6.946206499233E-2]
[{"$f":"ROW()","v":2406},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2358<=0,AH2370+AH2382+AH2394<0),-(AH2370+AH2382+AH2394),IF(AH2358<=0,0,-MIN(((AH2370+AH2394)/AH2358)*((AH2370+AH2394)>0),(AH2370+AH2394))))","v":-0.39495873733333337},-0.34229757235555558,-0.29665789604148152,-0.25710350990261727,-0.22282304191560165,-0.19311330299352142]
[{"$f":"ROW()","v":2407},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2359<=0,AH2371+AH2383+AH2395<0),-(AH2371+AH2383+AH2395),IF(AH2359<=0,0,-MIN(((AH2371+AH2395)/AH2359)*((AH2371+AH2395)>0),(AH2371+AH2395))))","v":-0.35818183000000003},{"$f":"IF(AND(AI2359<=0,AI2371+AI2383+AI2395<0),-(AI2371+AI2383+AI2395),IF(AI2359<=0,0,-MIN(((AI2371+AI2395)/AI2359)*((AI2371+AI2395)>0),(AI2371+AI2395))))","v":-0.28654546400000003},-0.22923637120000001,-0.18338909696,-0.14671127756800001,-0.1173690220544]
[{"$f":"ROW()","v":2408},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2360<=0,AH2372+AH2384+AH2396<0),-(AH2372+AH2384+AH2396),IF(AH2360<=0,0,-MIN(((AH2372+AH2396)/AH2360)*((AH2372+AH2396)>0),(AH2372+AH2396))))","v":-2.5763881223209877},{"$f":"IF(AND(AI2360<=0,AI2372+AI2384+AI2396<0),-(AI2372+AI2384+AI2396),IF(AI2360<=0,0,-MIN(((AI2372+AI2396)/AI2360)*((AI2372+AI2396)>0),(AI2372+AI2396))))","v":-1.5458328733925928},-0.92749972403555569,-0.55649983442133344,-0.33389990065280006,-0.20033994039168004]
[{"$f":"ROW()","v":2409},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2361<=0,AH2373+AH2385+AH2397<0),-(AH2373+AH2385+AH2397),IF(AH2361<=0,0,-MIN(((AH2373+AH2397)/AH2361)*((AH2373+AH2397)>0),(AH2373+AH2397))))","v":-0.5168328826666666},{"$f":"IF(AND(AI2361<=0,AI2373+AI2385+AI2397<0),-(AI2373+AI2385+AI2397),IF(AI2361<=0,0,-MIN(((AI2373+AI2397)/AI2361)*((AI2373+AI2397)>0),(AI2373+AI2397))))","v":-0.44792183164444438},-0.38819892075851847,-0.33643906465738271,-0.29158052270306506,-0.25270311967598968]
[{"$f":"ROW()","v":2410},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2362<=0,AH2374+AH2386+AH2398<0),-(AH2374+AH2386+AH2398),IF(AH2362<=0,0,-MIN(((AH2374+AH2398)/AH2362)*((AH2374+AH2398)>0),(AH2374+AH2398))))","v":-4.023370066},{"$f":"IF(AND(AI2362<=0,AI2374+AI2386+AI2398<0),-(AI2374+AI2386+AI2398),IF(AI2362<=0,0,-MIN(((AI2374+AI2398)/AI2362)*((AI2374+AI2398)>0),(AI2374+AI2398))))","v":-3.2186960527999999},-2.5749568422399998,-2.0599654737919999,-1.6479723790335998,-1.3183779032268799]
[{"$f":"ROW()","v":2411},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2363<=0,AH2375+AH2387+AH2399<0),-(AH2375+AH2387+AH2399),IF(AH2363<=0,0,-MIN(((AH2375+AH2399)/AH2363)*((AH2375+AH2399)>0),(AH2375+AH2399))))","v":-2.5824122249999998E-2},{"$f":"IF(AND(AI2363<=0,AI2375+AI2387+AI2399<0),-(AI2375+AI2387+AI2399),IF(AI2363<=0,0,-MIN(((AI2375+AI2399)/AI2363)*((AI2375+AI2399)>0),(AI2375+AI2399))))","v":-2.5824122249999998E-2},-2.5824122249999998E-2,-2.5824122250000001E-2,-2.5824122250000001E-2,-2.5824122250000001E-2]
[{"$f":"ROW()","v":2412},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AH2376<0,-AH2376,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2413},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AH2365<=0,AH2377+AH2389+AH2401<0),-(AH2377+AH2389+AH2401),IF(AH2365<=0,0,-MIN(((AH2377+AH2401)/AH2365)*((AH2377+AH2401)>0),(AH2377+AH2401))))","v":-0.71911880552967344},-0.43147128331780404,-0.25888276999068244,-0.15532966199440945,-9.3197797196645671E-2,-5.59186783179874E-2]
[{"$f":"ROW()","v":2414},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2404:AH2413)","v":-8.7344681611006614},-6.4064034352603967,-4.7982894584662379,-3.6618802947327427,-2.8406056189992124,-2.2343830088220082]
[{"$f":"ROW()","v":2415},"Closing Value"]
[{"$f":"ROW()","v":2416},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2368+AG2380+AG2392+AG2404","v":2.1589779999999999E-2},1.9430802E-2,{"$f":"AI2368+AI2380+AI2392+AI2404","v":1.7487721800000001E-2},1.5738949620000001E-2,1.4165054658000002E-2,1.2748549192200002E-2,1.1473694272980003E-2]
[{"$f":"ROW()","v":2417},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2369+AG2381+AG2393+AG2405","v":1.17634617},1.058711553,{"$f":"AI2369+AI2381+AI2393+AI2405","v":0.95284039769999995},0.85755635792999996,0.77180072213700002,0.69462064992329997,0.62515858493096998]
[{"$f":"ROW()","v":2418},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2370+AG2382+AG2394+AG2406","v":2.9621905300000004},2.567231792666667,{"$f":"AI2370+AI2382+AI2394+AI2406","v":2.2249342203111113},1.9282763242696297,1.6711728143670124,1.4483497724514107,1.2552364694578892]
[{"$f":"ROW()","v":2419},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2371+AG2383+AG2395+AG2407","v":1.7909091500000003},1.4327273200000001,{"$f":"AI2371+AI2383+AI2395+AI2407","v":1.1461818560000001},0.91694548480000004,0.73355638783999999,0.58684511027200004,0.46947608821760001]
[{"$f":"ROW()","v":2420},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2372+AG2384+AG2396+AG2408","v":6.4409703058024697},3.864582183481482,{"$f":"AI2372+AI2384+AI2396+AI2408","v":2.3187493100888892},1.3912495860533336,0.83474975163200016,0.5008498509792001,0.30050991058752008]
[{"$f":"ROW()","v":2421},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2373+AG2385+AG2397+AG2409","v":3.8762466199999999},3.359413737333333,{"$f":"AI2373+AI2385+AI2397+AI2409","v":2.9114919056888886},2.5232929849303702,2.1868539202729878,1.8952733975699227,1.6425702778939331]
[{"$f":"ROW()","v":2422},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2374+AG2386+AG2398+AG2410","v":20.116850330000002},16.093480264,{"$f":"AI2374+AI2386+AI2398+AI2410","v":12.8747842112},10.299827368959999,8.2398618951679996,6.5918895161343993,5.2735116129075195]
[{"$f":"ROW()","v":2423},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0329648899999999,1.0071407677499999,{"$f":"AI2375+AI2387+AI2399+AI2411","v":0.98131664549999997},0.95549252325,0.92966840100000003,0.90384427875000006,0.87802015650000009]
[{"$f":"ROW()","v":2424},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2376+AG2388+AG2400+AG2412","v":0},0,{"$f":"AI2376+AI2388+AI2400+AI2412","v":0},0,0,0,0]
[{"$f":"ROW()","v":2425},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2377+AG2389+AG2401+AG2413","v":1.7977970138241837},1.0786782082945101,{"$f":"AI2377+AI2389+AI2401+AI2413","v":0.64720692497670607},0.38832415498602363,0.23299449299161418,0.13979669579496851,8.3878017476981107E-2]
[{"$f":"ROW()","v":2426},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG2416:AG2425)","v":39.21586478962665},30.481396628525989,{"$f":"SUM(AI2416:AI2425)","v":24.074993193265598},19.276703734799355,15.614823440066614,12.774217821067401,10.539834812245394]
[{"$f":"ROW()","v":2427},"Over Depreciation"]
[{"$f":"ROW()","v":2428},null,"Pipeline"]
[{"$f":"ROW()","v":2429},null,"Compression"]
[{"$f":"ROW()","v":2430},null,"Metering"]
[{"$f":"ROW()","v":2431},null,"Other Depreciable"]
[{"$f":"ROW()","v":2432},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2433},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2434},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2435},null,"Building"]
[{"$f":"ROW()","v":2436},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2437},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2438},null,"Total"]
[{"$f":"ROW()","v":2439}]
["2025 Capex"]
[{"$f":"ROW()","v":2441},"Life"]
[{"$f":"ROW()","v":2442},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AI2442","v":10},{"$f":"AJ2442","v":10},10,10]
[{"$f":"ROW()","v":2443},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AI2443","v":10},10,10,10]
[{"$f":"ROW()","v":2444},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2445},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5,5,5,5]
[{"$f":"ROW()","v":2446},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5,2.5,2.5,2.5]
[{"$f":"ROW()","v":2447},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5,7.5,7.5,7.5]
[{"$f":"ROW()","v":2448},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5,5,5,5]
[{"$f":"ROW()","v":2449},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AI2449<=0,0,AI2449-1)","v":39},{"$f":"IF(AJ2449<=0,0,AJ2449-1)","v":38},37,36]
[{"$f":"ROW()","v":2450},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2451},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},{"$f":"AI2451","v":2.5},{"$f":"AJ2451","v":2.5},{"$f":"AK2451","v":2.5},{"$f":"AL2451","v":2.5}]
[{"$f":"ROW()","v":2452}]
[{"$f":"ROW()","v":2453},"Opening Value"]
[{"$f":"ROW()","v":2454},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2502","v":0},{"$f":"AH2502","v":0},0,0,0,0]
[{"$f":"ROW()","v":2455},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2503","v":0},{"$f":"AH2503","v":1.3212541440000001},1.1891287296000002,1.0702158566400002,0.96319427097600019,0.86687484387840019]
[{"$f":"ROW()","v":2456},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2504","v":0},{"$f":"AH2504","v":2.617217932},2.2682555410666665,1.9658214689244442,1.7037119397345184,1.476550347769916]
[{"$f":"ROW()","v":2457},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2505","v":0},{"$f":"AH2505","v":1.8539102309999995},1.4831281847999995,1.1865025478399995,0.94920203827199967,0.75936163061759976]
[{"$f":"ROW()","v":2458},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2506","v":0},9.5398109839999972,5.7238865903999985,3.4343319542399993,2.0605991725439994,1.2363595035263997]
[{"$f":"ROW()","v":2459},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1462403709999998,2.7267416548666663,2.3631761008844441,2.0480859540998515,1.7750078268865379]
[{"$f":"ROW()","v":2460},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.679443110999998,12.543554488799998,10.034843591039998,8.0278748728319975,6.4222998982655977]
[{"$f":"ROW()","v":2461},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5584311189999998,4.4444703410250002,4.3305095630500006,4.216548785075001,4.1025880071000014]
[{"$f":"ROW()","v":2462},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2510","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2463},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG2511","v":0},1.7154140751107188,1.0292484450664312,0.61754906703985868,0.37052944022391521,0.22231766413434911]
[{"$f":"ROW()","v":2464},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2454:AH2463)","v":0},40.431721967110718,31.408413975624761,25.002950149658744,20.339746473757284,16.861359722178801]
[{"$f":"ROW()","v":2465},"Capex"]
[{"$f":"ROW()","v":2466},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$229","v":0}]
[{"$f":"ROW()","v":2467},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$230","v":1.3212541440000001}]
[{"$f":"ROW()","v":2468},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$231","v":2.617217932}]
[{"$f":"ROW()","v":2469},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$232","v":1.8539102309999995}]
[{"$f":"ROW()","v":2470},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$233","v":9.5398109839999972}]
[{"$f":"ROW()","v":2471},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$234","v":3.1462403709999998}]
[{"$f":"ROW()","v":2472},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$235","v":15.679443110999998}]
[{"$f":"ROW()","v":2473},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$236","v":4.5584311189999998}]
[{"$f":"ROW()","v":2474},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$237","v":0}]
[{"$f":"ROW()","v":2475},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$238","v":1.7154140751107188}]
[{"$f":"ROW()","v":2476},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2466:AH2475)","v":40.431721967110718},0,0,0,0,0]
[{"$f":"ROW()","v":2477},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2478},null,"Pipeline"]
[{"$f":"ROW()","v":2479},null,"Compression"]
[{"$f":"ROW()","v":2480},null,"Metering"]
[{"$f":"ROW()","v":2481},null,"Other Depreciable"]
[{"$f":"ROW()","v":2482},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2483},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2484},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2485},null,"Building"]
[{"$f":"ROW()","v":2486},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2487},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2488},null,"Total"]
[{"$f":"ROW()","v":2489},"Depreciation"]
[{"$f":"ROW()","v":2490},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2442<=0,AI2454+AI2466+AI2478<0),-(AI2454+AI2466+AI2478),IF(AI2442<=0,0,-MIN(((AI2454+AI2478)/AI2442)*((AI2454+AI2478)>0),(AI2454+AI2478))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2491},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2443<=0,AI2455+AI2467+AI2479<0),-(AI2455+AI2467+AI2479),IF(AI2443<=0,0,-MIN(((AI2455+AI2479)/AI2443)*((AI2455+AI2479)>0),(AI2455+AI2479))))","v":-0.1321254144},-0.11891287296000001,-0.10702158566400002,-9.6319427097600024E-2,-8.6687484387840019E-2]
[{"$f":"ROW()","v":2492},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2444<=0,AI2456+AI2468+AI2480<0),-(AI2456+AI2468+AI2480),IF(AI2444<=0,0,-MIN(((AI2456+AI2480)/AI2444)*((AI2456+AI2480)>0),(AI2456+AI2480))))","v":-0.34896239093333331},-0.30243407214222218,-0.26210952918992592,-0.22716159196460245,-0.19687337970265548]
[{"$f":"ROW()","v":2493},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2445<=0,AI2457+AI2469+AI2481<0),-(AI2457+AI2469+AI2481),IF(AI2445<=0,0,-MIN(((AI2457+AI2481)/AI2445)*((AI2457+AI2481)>0),(AI2457+AI2481))))","v":-0.37078204619999988},-0.29662563695999988,-0.23730050956799992,-0.18984040765439994,-0.15187232612351995]
[{"$f":"ROW()","v":2494},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2446<=0,AI2458+AI2470+AI2482<0),-(AI2458+AI2470+AI2482),IF(AI2446<=0,0,-MIN(((AI2458+AI2482)/AI2446)*((AI2458+AI2482)>0),(AI2458+AI2482))))","v":-3.8159243935999987},-2.2895546361599992,-1.3737327816959997,-0.82423966901759971,-0.49454380141055987]
[{"$f":"ROW()","v":2495},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2447<=0,AI2459+AI2471+AI2483<0),-(AI2459+AI2471+AI2483),IF(AI2447<=0,0,-MIN(((AI2459+AI2483)/AI2447)*((AI2459+AI2483)>0),(AI2459+AI2483))))","v":-0.41949871613333328},-0.36356555398222218,-0.31509014678459252,-0.27307812721331354,-0.23666771025153838]
[{"$f":"ROW()","v":2496},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2448<=0,AI2460+AI2472+AI2484<0),-(AI2460+AI2472+AI2484),IF(AI2448<=0,0,-MIN(((AI2460+AI2484)/AI2448)*((AI2460+AI2484)>0),(AI2460+AI2484))))","v":-3.1358886221999995},-2.5087108977599994,-2.0069687182079994,-1.6055749745663994,-1.2844599796531195]
[{"$f":"ROW()","v":2497},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2449<=0,AI2461+AI2473+AI2485<0),-(AI2461+AI2473+AI2485),IF(AI2449<=0,0,-MIN(((AI2461+AI2485)/AI2449)*((AI2461+AI2485)>0),(AI2461+AI2485))))","v":-0.113960777975},-0.11396077797500001,-0.11396077797500001,-0.11396077797500002,-0.11396077797500004]
[{"$f":"ROW()","v":2498},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI2462<0,-AI2462,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2499},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI2451<=0,AI2463+AI2475+AI2487<0),-(AI2463+AI2475+AI2487),IF(AI2451<=0,0,-MIN(((AI2463+AI2487)/AI2451)*((AI2463+AI2487)>0),(AI2463+AI2487))))","v":-0.68616563004428754},-0.41169937802657247,-0.24701962681594347,-0.14821177608956609,-8.8927065653739645E-2]
[{"$f":"ROW()","v":2500},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2490:AI2499)","v":-9.0233079914859537},-6.4054638259660148,-4.6632036759014603,-3.4783867515784817,-2.6539925251579728]
[{"$f":"ROW()","v":2501},"Closing Value"]
[{"$f":"ROW()","v":2502},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2454+AH2466+AH2478+AH2490","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2503},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2455+AH2467+AH2479+AH2491","v":1.3212541440000001},1.1891287296000002,1.0702158566400002,0.96319427097600019,0.86687484387840019,0.78018735949056017]
[{"$f":"ROW()","v":2504},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2456+AH2468+AH2480+AH2492","v":2.617217932},2.2682555410666665,1.9658214689244442,1.7037119397345184,1.476550347769916,1.2796769680672606]
[{"$f":"ROW()","v":2505},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2457+AH2469+AH2481+AH2493","v":1.8539102309999995},{"$f":"AI2457+AI2469+AI2481+AI2493","v":1.4831281847999995},1.1865025478399995,0.94920203827199967,0.75936163061759976,0.60748930449407978]
[{"$f":"ROW()","v":2506},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2458+AH2470+AH2482+AH2494","v":9.5398109839999972},{"$f":"AI2458+AI2470+AI2482+AI2494","v":5.7238865903999985},3.4343319542399993,2.0605991725439994,1.2363595035263997,0.7418157021158398]
[{"$f":"ROW()","v":2507},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2459+AH2471+AH2483+AH2495","v":3.1462403709999998},{"$f":"AI2459+AI2471+AI2483+AI2495","v":2.7267416548666663},2.3631761008844441,2.0480859540998515,1.7750078268865379,1.5383401166349995]
[{"$f":"ROW()","v":2508},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2460+AH2472+AH2484+AH2496","v":15.679443110999998},{"$f":"AI2460+AI2472+AI2484+AI2496","v":12.543554488799998},10.034843591039998,8.0278748728319975,6.4222998982655977,5.1378399186124781]
[{"$f":"ROW()","v":2509},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2461+AH2473+AH2485+AH2497","v":4.5584311189999998},{"$f":"AI2461+AI2473+AI2485+AI2497","v":4.4444703410250002},4.3305095630500006,4.216548785075001,4.1025880071000014,3.9886272291250013]
[{"$f":"ROW()","v":2510},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2462+AH2474+AH2486+AH2498","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2511},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2463+AH2475+AH2487+AH2499","v":1.7154140751107188},1.0292484450664312,0.61754906703985868,0.37052944022391521,0.22231766413434911,0.13339059848060947]
[{"$f":"ROW()","v":2512},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH2502:AH2511)","v":40.431721967110718},31.408413975624761,25.002950149658744,20.339746473757284,16.861359722178801,14.20736719702083]
[{"$f":"ROW()","v":2513},"Over Depreciation"]
[{"$f":"ROW()","v":2514},null,"Pipeline"]
[{"$f":"ROW()","v":2515},null,"Compression"]
[{"$f":"ROW()","v":2516},null,"Metering"]
[{"$f":"ROW()","v":2517},null,"Other Depreciable"]
[{"$f":"ROW()","v":2518},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2519},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2520},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2521},null,"Building"]
[{"$f":"ROW()","v":2522},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2523},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2524},null,"Total"]
["2026 Capex"]
[{"$f":"ROW()","v":2526},"Life"]
[{"$f":"ROW()","v":2527},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AJ2527","v":10},{"$f":"AK2527","v":10},10]
[{"$f":"ROW()","v":2528},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AJ2528","v":10},10,10]
[{"$f":"ROW()","v":2529},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5,7.5,7.5]
[{"$f":"ROW()","v":2530},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5,5,5]
[{"$f":"ROW()","v":2531},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5,2.5,2.5]
[{"$f":"ROW()","v":2532},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5,7.5,7.5]
[{"$f":"ROW()","v":2533},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5,5,5]
[{"$f":"ROW()","v":2534},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AJ2534<=0,0,AJ2534-1)","v":39},{"$f":"IF(AK2534<=0,0,AK2534-1)","v":38},37]
[{"$f":"ROW()","v":2535},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2536},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},{"$f":"AJ2536","v":2.5},{"$f":"AK2536","v":2.5},{"$f":"AL2536","v":2.5}]
[{"$f":"ROW()","v":2537}]
[{"$f":"ROW()","v":2538},"Opening Value"]
[{"$f":"ROW()","v":2539},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2587","v":0},{"$f":"AI2587","v":0.19809851709330881},{"$f":"AJ2587","v":0.17828866538397792},{"$f":"AK2587","v":0.16045979884558012},{"$f":"AL2587","v":0.14441381896102212}]
[{"$f":"ROW()","v":2540},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.2999018478933095,7.4699116631039786,6.7229204967935807,6.0506284471142227]
[{"$f":"ROW()","v":2541},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.368568794406352,8.1194262884855046,7.0368361166874376,6.0985913011291126]
[{"$f":"ROW()","v":2542},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4335516344494283,1.1468413075595427,0.91747304604763413,0.73397843683810726]
[{"$f":"ROW()","v":2543},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,18.891705309424363,11.335023185654618,6.8010139113927712,4.0806083468356622]
[{"$f":"ROW()","v":2544},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7865215870430005,5.0149853754372673,4.3463206587122984,3.7668112375506588]
[{"$f":"ROW()","v":2545},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.274496857160965,15.419597485728772,12.335677988583019,9.8685423908664145]
[{"$f":"ROW()","v":2546},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4910641071539374,1.453787504475089,1.4165109017962405,1.379234299117392]
[{"$f":"ROW()","v":2547},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":2548},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.8753924906228081,1.1252354943736849,0.67514129662421096,0.40508477797452658]
[{"$f":"ROW()","v":2549},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2539:AI2548)","v":0},66.619301145247476,51.263096970202433,40.412354215482772,32.527893056387121]
[{"$f":"ROW()","v":2550},"Capex"]
[{"$f":"ROW()","v":2551},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$229","v":0.19809851709330881}]
[{"$f":"ROW()","v":2552},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$230","v":8.2999018478933095}]
[{"$f":"ROW()","v":2553},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$231","v":9.368568794406352}]
[{"$f":"ROW()","v":2554},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$232","v":1.4335516344494283}]
[{"$f":"ROW()","v":2555},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$233","v":18.891705309424363}]
[{"$f":"ROW()","v":2556},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$234","v":5.7865215870430005}]
[{"$f":"ROW()","v":2557},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$235","v":19.274496857160965}]
[{"$f":"ROW()","v":2558},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$236","v":1.4910641071539374}]
[{"$f":"ROW()","v":2559},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$237","v":0}]
[{"$f":"ROW()","v":2560},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$238","v":1.8753924906228081}]
[{"$f":"ROW()","v":2561},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2551:AI2560)","v":66.619301145247476}]
[{"$f":"ROW()","v":2562},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2563},null,"Pipeline"]
[{"$f":"ROW()","v":2564},null,"Compression"]
[{"$f":"ROW()","v":2565},null,"Metering"]
[{"$f":"ROW()","v":2566},null,"Other Depreciable"]
[{"$f":"ROW()","v":2567},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2568},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2569},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2570},null,"Building"]
[{"$f":"ROW()","v":2571},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2572},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2573},null,"Total"]
[{"$f":"ROW()","v":2574},"Depreciation"]
[{"$f":"ROW()","v":2575},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2527<=0,AJ2539+AJ2551+AJ2563<0),-(AJ2539+AJ2551+AJ2563),IF(AJ2527<=0,0,-MIN(((AJ2539+AJ2563)/AJ2527)*((AJ2539+AJ2563)>0),(AJ2539+AJ2563))))","v":-1.9809851709330882E-2},-1.782886653839779E-2,-1.6045979884558012E-2,-1.4441381896102213E-2]
[{"$f":"ROW()","v":2576},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2528<=0,AJ2540+AJ2552+AJ2564<0),-(AJ2540+AJ2552+AJ2564),IF(AJ2528<=0,0,-MIN(((AJ2540+AJ2564)/AJ2528)*((AJ2540+AJ2564)>0),(AJ2540+AJ2564))))","v":-0.82999018478933095},-0.74699116631039786,-0.67229204967935807,-0.60506284471142224]
[{"$f":"ROW()","v":2577},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2529<=0,AJ2541+AJ2553+AJ2565<0),-(AJ2541+AJ2553+AJ2565),IF(AJ2529<=0,0,-MIN(((AJ2541+AJ2565)/AJ2529)*((AJ2541+AJ2565)>0),(AJ2541+AJ2565))))","v":-1.249142505920847},-1.0825901717980673,-0.93824481555832506,-0.81314550681721498]
[{"$f":"ROW()","v":2578},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2530<=0,AJ2542+AJ2554+AJ2566<0),-(AJ2542+AJ2554+AJ2566),IF(AJ2530<=0,0,-MIN(((AJ2542+AJ2566)/AJ2530)*((AJ2542+AJ2566)>0),(AJ2542+AJ2566))))","v":-0.28671032688988568},-0.22936826151190853,-0.18349460920952682,-0.14679568736762144]
[{"$f":"ROW()","v":2579},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2531<=0,AJ2543+AJ2555+AJ2567<0),-(AJ2543+AJ2555+AJ2567),IF(AJ2531<=0,0,-MIN(((AJ2543+AJ2567)/AJ2531)*((AJ2543+AJ2567)>0),(AJ2543+AJ2567))))","v":-7.556682123769745},-4.5340092742618472,-2.7204055645571086,-1.632243338734265]
[{"$f":"ROW()","v":2580},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2532<=0,AJ2544+AJ2556+AJ2568<0),-(AJ2544+AJ2556+AJ2568),IF(AJ2532<=0,0,-MIN(((AJ2544+AJ2568)/AJ2532)*((AJ2544+AJ2568)>0),(AJ2544+AJ2568))))","v":-0.77153621160573338},-0.66866471672496897,-0.57950942116163984,-0.5022414983400878]
[{"$f":"ROW()","v":2581},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2533<=0,AJ2545+AJ2557+AJ2569<0),-(AJ2545+AJ2557+AJ2569),IF(AJ2533<=0,0,-MIN(((AJ2545+AJ2569)/AJ2533)*((AJ2545+AJ2569)>0),(AJ2545+AJ2569))))","v":-3.8548993714321931},-3.0839194971457546,-2.4671355977166036,-1.973708478173283]
[{"$f":"ROW()","v":2582},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2534<=0,AJ2546+AJ2558+AJ2570<0),-(AJ2546+AJ2558+AJ2570),IF(AJ2534<=0,0,-MIN(((AJ2546+AJ2570)/AJ2534)*((AJ2546+AJ2570)>0),(AJ2546+AJ2570))))","v":-3.7276602678848435E-2},-3.7276602678848435E-2,-3.7276602678848435E-2,-3.7276602678848435E-2]
[{"$f":"ROW()","v":2583},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ2547<0,-AJ2547,0)","v":0},0,0,0]
[{"$f":"ROW()","v":2584},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ2536<=0,AJ2548+AJ2560+AJ2572<0),-(AJ2548+AJ2560+AJ2572),IF(AJ2536<=0,0,-MIN(((AJ2548+AJ2572)/AJ2536)*((AJ2548+AJ2572)>0),(AJ2548+AJ2572))))","v":-0.75015699624912324},-0.45009419774947396,-0.27005651864968439,-0.16203391118981064]
[{"$f":"ROW()","v":2585},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2575:AJ2584)","v":-15.356204175045036},-10.850742754719663,-7.8844611590956521,-5.886949249908656]
[{"$f":"ROW()","v":2586},"Closing Value"]
[{"$f":"ROW()","v":2587},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2539+AI2551+AI2563+AI2575","v":0.19809851709330881},0.17828866538397792,0.16045979884558012,0.14441381896102212,0.1299724370649199]
[{"$f":"ROW()","v":2588},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2540+AI2552+AI2564+AI2576","v":8.2999018478933095},7.4699116631039786,6.7229204967935807,6.0506284471142227,5.4455656024028007]
[{"$f":"ROW()","v":2589},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2541+AI2553+AI2565+AI2577","v":9.368568794406352},8.1194262884855046,7.0368361166874376,6.0985913011291126,5.2854457943118973]
[{"$f":"ROW()","v":2590},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2542+AI2554+AI2566+AI2578","v":1.4335516344494283},1.1468413075595427,0.91747304604763413,0.73397843683810726,0.58718274947048577]
[{"$f":"ROW()","v":2591},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2543+AI2555+AI2567+AI2579","v":18.891705309424363},11.335023185654618,6.8010139113927712,4.0806083468356622,2.4483650081013972]
[{"$f":"ROW()","v":2592},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2544+AI2556+AI2568+AI2580","v":5.7865215870430005},5.0149853754372673,4.3463206587122984,3.7668112375506588,3.2645697392105708]
[{"$f":"ROW()","v":2593},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2545+AI2557+AI2569+AI2581","v":19.274496857160965},15.419597485728772,12.335677988583019,9.8685423908664145,7.8948339126931319]
[{"$f":"ROW()","v":2594},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2546+AI2558+AI2570+AI2582","v":1.4910641071539374},1.453787504475089,1.4165109017962405,1.379234299117392,1.3419576964385436]
[{"$f":"ROW()","v":2595},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2547+AI2559+AI2571+AI2583","v":0},0,0,0,0]
[{"$f":"ROW()","v":2596},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2548+AI2560+AI2572+AI2584","v":1.8753924906228081},1.1252354943736849,0.67514129662421096,0.40508477797452658,0.24305086678471594]
[{"$f":"ROW()","v":2597},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI2587:AI2596)","v":66.619301145247476},51.263096970202433,40.412354215482772,32.527893056387121,26.640943806478468]
[{"$f":"ROW()","v":2598},"Over Depreciation"]
[{"$f":"ROW()","v":2599},null,"Pipeline"]
[{"$f":"ROW()","v":2600},null,"Compression"]
[{"$f":"ROW()","v":2601},null,"Metering"]
[{"$f":"ROW()","v":2602},null,"Other Depreciable"]
[{"$f":"ROW()","v":2603},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2604},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2605},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2606},null,"Building"]
[{"$f":"ROW()","v":2607},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2608},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2609},null,"Total"]
["2027 Capex"]
[{"$f":"ROW()","v":2611},"Life"]
[{"$f":"ROW()","v":2612},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AK2612","v":10},{"$f":"AL2612","v":10}]
[{"$f":"ROW()","v":2613},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AK2613","v":10},10]
[{"$f":"ROW()","v":2614},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":2615},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5,5]
[{"$f":"ROW()","v":2616},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5,2.5]
[{"$f":"ROW()","v":2617},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5,7.5]
[{"$f":"ROW()","v":2618},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5,5]
[{"$f":"ROW()","v":2619},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AK2619<=0,0,AK2619-1)","v":39},{"$f":"IF(AL2619<=0,0,AL2619-1)","v":38}]
[{"$f":"ROW()","v":2620},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2621},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},{"$f":"AK2621","v":2.5},{"$f":"AL2621","v":2.5}]
[{"$f":"ROW()","v":2622}]
[{"$f":"ROW()","v":2623},"Opening Value"]
[{"$f":"ROW()","v":2624},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI2672","v":0},{"$f":"AJ2672","v":0.20293949731559449},{"$f":"AK2672","v":0.18264554758403503},{"$f":"AL2672","v":0.16438099282563154}]
[{"$f":"ROW()","v":2625},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.2250825334616495,6.5025742801154847,5.8523168521039359]
[{"$f":"ROW()","v":2626},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5418660205580661,8.2696172178169913,7.1670015887747258]
[{"$f":"ROW()","v":2627},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7849947183242616,1.4279957746594092,1.1423966197275273]
[{"$f":"ROW()","v":2628},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12.904123975237049,7.7424743851422289,4.6454846310853375]
[{"$f":"ROW()","v":2629},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.3016525279362998,4.5947655242114598,3.9821301209832649]
[{"$f":"ROW()","v":2630},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.712005060841452,14.169604048673161,11.335683238938529]
[{"$f":"ROW()","v":2631},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,25.313270321363383,24.6804385633293,24.047606805295217]
[{"$f":"ROW()","v":2632},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":2633},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4998280223511746,0.89989681341070482,0.53993808804642285]
[{"$f":"ROW()","v":2634},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2624:AJ2633)","v":0},81.485762677388948,68.470012154942779,58.876938937780594]
[{"$f":"ROW()","v":2635},"Capex"]
[{"$f":"ROW()","v":2636},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$229","v":0.20293949731559449}]
[{"$f":"ROW()","v":2637},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$230","v":7.2250825334616495}]
[{"$f":"ROW()","v":2638},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$231","v":9.5418660205580661}]
[{"$f":"ROW()","v":2639},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$232","v":1.7849947183242616}]
[{"$f":"ROW()","v":2640},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$233","v":12.904123975237049}]
[{"$f":"ROW()","v":2641},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$234","v":5.3016525279362998}]
[{"$f":"ROW()","v":2642},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$235","v":17.712005060841452}]
[{"$f":"ROW()","v":2643},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$236","v":25.313270321363383}]
[{"$f":"ROW()","v":2644},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$237","v":0}]
[{"$f":"ROW()","v":2645},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$238","v":1.4998280223511746}]
[{"$f":"ROW()","v":2646},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2636:AJ2645)","v":81.485762677388948},0,0,0]
[{"$f":"ROW()","v":2647},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2648},null,"Pipeline"]
[{"$f":"ROW()","v":2649},null,"Compression"]
[{"$f":"ROW()","v":2650},null,"Metering"]
[{"$f":"ROW()","v":2651},null,"Other Depreciable"]
[{"$f":"ROW()","v":2652},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2653},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2654},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2655},null,"Building"]
[{"$f":"ROW()","v":2656},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2657},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2658},null,"Total"]
[{"$f":"ROW()","v":2659},"Depreciation"]
[{"$f":"ROW()","v":2660},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2612<=0,AK2624+AK2636+AK2648<0),-(AK2624+AK2636+AK2648),IF(AK2612<=0,0,-MIN(((AK2624+AK2648)/AK2612)*((AK2624+AK2648)>0),(AK2624+AK2648))))","v":-2.0293949731559451E-2},-1.8264554758403502E-2,-1.6438099282563155E-2]
[{"$f":"ROW()","v":2661},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2613<=0,AK2625+AK2637+AK2649<0),-(AK2625+AK2637+AK2649),IF(AK2613<=0,0,-MIN(((AK2625+AK2649)/AK2613)*((AK2625+AK2649)>0),(AK2625+AK2649))))","v":-0.72250825334616497},-0.65025742801154851,-0.58523168521039359]
[{"$f":"ROW()","v":2662},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2614<=0,AK2626+AK2638+AK2650<0),-(AK2626+AK2638+AK2650),IF(AK2614<=0,0,-MIN(((AK2626+AK2650)/AK2614)*((AK2626+AK2650)>0),(AK2626+AK2650))))","v":-1.2722488027410754},-1.1026156290422655,-0.95560021183663013]
[{"$f":"ROW()","v":2663},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2615<=0,AK2627+AK2639+AK2651<0),-(AK2627+AK2639+AK2651),IF(AK2615<=0,0,-MIN(((AK2627+AK2651)/AK2615)*((AK2627+AK2651)>0),(AK2627+AK2651))))","v":-0.3569989436648523},-0.28559915493188182,-0.22847932394550546]
[{"$f":"ROW()","v":2664},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2616<=0,AK2628+AK2640+AK2652<0),-(AK2628+AK2640+AK2652),IF(AK2616<=0,0,-MIN(((AK2628+AK2652)/AK2616)*((AK2628+AK2652)>0),(AK2628+AK2652))))","v":-5.1616495900948198},-3.0969897540568914,-1.858193852434135]
[{"$f":"ROW()","v":2665},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2617<=0,AK2629+AK2641+AK2653<0),-(AK2629+AK2641+AK2653),IF(AK2617<=0,0,-MIN(((AK2629+AK2653)/AK2617)*((AK2629+AK2653)>0),(AK2629+AK2653))))","v":-0.70688700372483992},-0.61263540322819465,-0.53095068279776869]
[{"$f":"ROW()","v":2666},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2618<=0,AK2630+AK2642+AK2654<0),-(AK2630+AK2642+AK2654),IF(AK2618<=0,0,-MIN(((AK2630+AK2654)/AK2618)*((AK2630+AK2654)>0),(AK2630+AK2654))))","v":-3.5424010121682903},-2.8339208097346322,-2.267136647787706]
[{"$f":"ROW()","v":2667},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2619<=0,AK2631+AK2643+AK2655<0),-(AK2631+AK2643+AK2655),IF(AK2619<=0,0,-MIN(((AK2631+AK2655)/AK2619)*((AK2631+AK2655)>0),(AK2631+AK2655))))","v":-0.63283175803408453},-0.63283175803408465,-0.63283175803408465]
[{"$f":"ROW()","v":2668},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK2632<0,-AK2632,0)","v":0},0,0]
[{"$f":"ROW()","v":2669},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AK2621<=0,AK2633+AK2645+AK2657<0),-(AK2633+AK2645+AK2657),IF(AK2621<=0,0,-MIN(((AK2633+AK2657)/AK2621)*((AK2633+AK2657)>0),(AK2633+AK2657))))","v":-0.59993120894046981},-0.35995872536428192,-0.21597523521856915]
[{"$f":"ROW()","v":2670},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2660:AK2669)","v":-13.015750522446158},-9.5930732171621838,-7.2908374965473559]
[{"$f":"ROW()","v":2671},"Closing Value"]
[{"$f":"ROW()","v":2672},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2624+AJ2636+AJ2648+AJ2660","v":0.20293949731559449},0.18264554758403503,0.16438099282563154,0.14794289354306839]
[{"$f":"ROW()","v":2673},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2625+AJ2637+AJ2649+AJ2661","v":7.2250825334616495},6.5025742801154847,5.8523168521039359,5.2670851668935423]
[{"$f":"ROW()","v":2674},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2626+AJ2638+AJ2650+AJ2662","v":9.5418660205580661},8.2696172178169913,7.1670015887747258,6.2114013769380954]
[{"$f":"ROW()","v":2675},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2627+AJ2639+AJ2651+AJ2663","v":1.7849947183242616},1.4279957746594092,1.1423966197275273,0.91391729578202185]
[{"$f":"ROW()","v":2676},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2628+AJ2640+AJ2652+AJ2664","v":12.904123975237049},7.7424743851422289,4.6454846310853375,2.7872907786512027]
[{"$f":"ROW()","v":2677},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2629+AJ2641+AJ2653+AJ2665","v":5.3016525279362998},4.5947655242114598,3.9821301209832649,3.4511794381854961]
[{"$f":"ROW()","v":2678},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2630+AJ2642+AJ2654+AJ2666","v":17.712005060841452},14.169604048673161,11.335683238938529,9.0685465911508238]
[{"$f":"ROW()","v":2679},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2631+AJ2643+AJ2655+AJ2667","v":25.313270321363383},24.6804385633293,24.047606805295217,23.414775047261134]
[{"$f":"ROW()","v":2680},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2632+AJ2644+AJ2656+AJ2668","v":0},0,0,0]
[{"$f":"ROW()","v":2681},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2633+AJ2645+AJ2657+AJ2669","v":1.4998280223511746},0.89989681341070482,0.53993808804642285,0.3239628528278537]
[{"$f":"ROW()","v":2682},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ2672:AJ2681)","v":81.485762677388948},68.470012154942779,58.876938937780594,51.586101441233239]
[{"$f":"ROW()","v":2683},"Over Depreciation"]
[{"$f":"ROW()","v":2684},null,"Pipeline"]
[{"$f":"ROW()","v":2685},null,"Compression"]
[{"$f":"ROW()","v":2686},null,"Metering"]
[{"$f":"ROW()","v":2687},null,"Other Depreciable"]
[{"$f":"ROW()","v":2688},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2689},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2690},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2691},null,"Building"]
[{"$f":"ROW()","v":2692},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2693},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2694},null,"Total"]
["2028 Capex"]
[{"$f":"ROW()","v":2696},"Life"]
[{"$f":"ROW()","v":2697},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10},{"$f":"AL2697","v":10}]
[{"$f":"ROW()","v":2698},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10},{"$f":"AL2698","v":10}]
[{"$f":"ROW()","v":2699},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5},7.5]
[{"$f":"ROW()","v":2700},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5},5]
[{"$f":"ROW()","v":2701},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5},2.5]
[{"$f":"ROW()","v":2702},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5},7.5]
[{"$f":"ROW()","v":2703},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5},5]
[{"$f":"ROW()","v":2704},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40},{"$f":"IF(AL2704<=0,0,AL2704-1)","v":39}]
[{"$f":"ROW()","v":2705},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2706},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5},{"$f":"AL2706","v":2.5}]
[{"$f":"ROW()","v":2707}]
[{"$f":"ROW()","v":2708},"Opening Value"]
[{"$f":"ROW()","v":2709},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2757","v":0},{"$f":"AK2757","v":0.20789877771425913},{"$f":"AL2757","v":0.18710889994283322}]
[{"$f":"ROW()","v":2710},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.0167711818329472,8.1150940636496518]
[{"$f":"ROW()","v":2711},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4844299410295836,5.6198392822256391]
[{"$f":"ROW()","v":2712},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1915058980827968,0.95320471846623744]
[{"$f":"ROW()","v":2713},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5513972380977705,5.7308383428586627]
[{"$f":"ROW()","v":2714},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9785274397453527,4.3147237811126393]
[{"$f":"ROW()","v":2715},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17.835565722778348,14.268452578222679]
[{"$f":"ROW()","v":2716},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.67211334625129,19.180310512595007]
[{"$f":"ROW()","v":2717},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":2718},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4051638699761633,0.84309832198569801]
[{"$f":"ROW()","v":2719},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2709:AK2718)","v":0},70.343373415508509,59.212670501059051]
[{"$f":"ROW()","v":2720},"Capex"]
[{"$f":"ROW()","v":2721},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$229","v":0.20789877771425913}]
[{"$f":"ROW()","v":2722},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$230","v":9.0167711818329472}]
[{"$f":"ROW()","v":2723},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$231","v":6.4844299410295836}]
[{"$f":"ROW()","v":2724},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$232","v":1.1915058980827968}]
[{"$f":"ROW()","v":2725},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$233","v":9.5513972380977705}]
[{"$f":"ROW()","v":2726},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$234","v":4.9785274397453527}]
[{"$f":"ROW()","v":2727},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$235","v":17.835565722778348}]
[{"$f":"ROW()","v":2728},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$236","v":19.67211334625129}]
[{"$f":"ROW()","v":2729},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$237","v":0}]
[{"$f":"ROW()","v":2730},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$238","v":1.4051638699761633}]
[{"$f":"ROW()","v":2731},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2721:AK2730)","v":70.343373415508509}]
[{"$f":"ROW()","v":2732},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2733},null,"Pipeline"]
[{"$f":"ROW()","v":2734},null,"Compression"]
[{"$f":"ROW()","v":2735},null,"Metering"]
[{"$f":"ROW()","v":2736},null,"Other Depreciable"]
[{"$f":"ROW()","v":2737},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2738},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2739},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2740},null,"Building"]
[{"$f":"ROW()","v":2741},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2742},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2743},null,"Total"]
[{"$f":"ROW()","v":2744},"Depreciation"]
[{"$f":"ROW()","v":2745},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2697<=0,AL2709+AL2721+AL2733<0),-(AL2709+AL2721+AL2733),IF(AL2697<=0,0,-MIN(((AL2709+AL2733)/AL2697)*((AL2709+AL2733)>0),(AL2709+AL2733))))","v":-2.0789877771425914E-2},-1.8710889994283324E-2]
[{"$f":"ROW()","v":2746},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2698<=0,AL2710+AL2722+AL2734<0),-(AL2710+AL2722+AL2734),IF(AL2698<=0,0,-MIN(((AL2710+AL2734)/AL2698)*((AL2710+AL2734)>0),(AL2710+AL2734))))","v":-0.90167711818329477},-0.81150940636496516]
[{"$f":"ROW()","v":2747},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2699<=0,AL2711+AL2723+AL2735<0),-(AL2711+AL2723+AL2735),IF(AL2699<=0,0,-MIN(((AL2711+AL2735)/AL2699)*((AL2711+AL2735)>0),(AL2711+AL2735))))","v":-0.86459065880394448},-0.74931190429675187]
[{"$f":"ROW()","v":2748},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2700<=0,AL2712+AL2724+AL2736<0),-(AL2712+AL2724+AL2736),IF(AL2700<=0,0,-MIN(((AL2712+AL2736)/AL2700)*((AL2712+AL2736)>0),(AL2712+AL2736))))","v":-0.23830117961655936},-0.19064094369324749]
[{"$f":"ROW()","v":2749},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2701<=0,AL2713+AL2725+AL2737<0),-(AL2713+AL2725+AL2737),IF(AL2701<=0,0,-MIN(((AL2713+AL2737)/AL2701)*((AL2713+AL2737)>0),(AL2713+AL2737))))","v":-3.8205588952391083},-2.2923353371434652]
[{"$f":"ROW()","v":2750},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2702<=0,AL2714+AL2726+AL2738<0),-(AL2714+AL2726+AL2738),IF(AL2702<=0,0,-MIN(((AL2714+AL2738)/AL2702)*((AL2714+AL2738)>0),(AL2714+AL2738))))","v":-0.66380365863271373},-0.57529650414835187]
[{"$f":"ROW()","v":2751},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2703<=0,AL2715+AL2727+AL2739<0),-(AL2715+AL2727+AL2739),IF(AL2703<=0,0,-MIN(((AL2715+AL2739)/AL2703)*((AL2715+AL2739)>0),(AL2715+AL2739))))","v":-3.5671131445556696},-2.8536905156445358]
[{"$f":"ROW()","v":2752},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2704<=0,AL2716+AL2728+AL2740<0),-(AL2716+AL2728+AL2740),IF(AL2704<=0,0,-MIN(((AL2716+AL2740)/AL2704)*((AL2716+AL2740)>0),(AL2716+AL2740))))","v":-0.49180283365628225},-0.49180283365628225]
[{"$f":"ROW()","v":2753},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL2717<0,-AL2717,0)","v":0},0]
[{"$f":"ROW()","v":2754},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL2706<=0,AL2718+AL2730+AL2742<0),-(AL2718+AL2730+AL2742),IF(AL2706<=0,0,-MIN(((AL2718+AL2742)/AL2706)*((AL2718+AL2742)>0),(AL2718+AL2742))))","v":-0.56206554799046526},-0.3372393287942792]
[{"$f":"ROW()","v":2755},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2745:AL2754)","v":-11.130702914449465},-8.320537663736161]
[{"$f":"ROW()","v":2756},"Closing Value"]
[{"$f":"ROW()","v":2757},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2709+AK2721+AK2733+AK2745","v":0.20789877771425913},0.18710889994283322,0.16839800994854989]
[{"$f":"ROW()","v":2758},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2710+AK2722+AK2734+AK2746","v":9.0167711818329472},8.1150940636496518,7.303584657284687]
[{"$f":"ROW()","v":2759},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2711+AK2723+AK2735+AK2747","v":6.4844299410295836},5.6198392822256391,4.8705273779288873]
[{"$f":"ROW()","v":2760},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2712+AK2724+AK2736+AK2748","v":1.1915058980827968},0.95320471846623744,0.76256377477298998]
[{"$f":"ROW()","v":2761},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2713+AK2725+AK2737+AK2749","v":9.5513972380977705},5.7308383428586627,3.4385030057151975]
[{"$f":"ROW()","v":2762},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2714+AK2726+AK2738+AK2750","v":4.9785274397453527},4.3147237811126393,3.7394272769642876]
[{"$f":"ROW()","v":2763},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2715+AK2727+AK2739+AK2751","v":17.835565722778348},14.268452578222679,11.414762062578143]
[{"$f":"ROW()","v":2764},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2716+AK2728+AK2740+AK2752","v":19.67211334625129},19.180310512595007,18.688507678938723]
[{"$f":"ROW()","v":2765},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2717+AK2729+AK2741+AK2753","v":0},0,0]
[{"$f":"ROW()","v":2766},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2718+AK2730+AK2742+AK2754","v":1.4051638699761633},0.84309832198569801,0.5058589931914188]
[{"$f":"ROW()","v":2767},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK2757:AK2766)","v":70.343373415508509},59.212670501059051,50.892132837322883]
[{"$f":"ROW()","v":2768},"Over Depreciation"]
[{"$f":"ROW()","v":2769},null,"Pipeline"]
[{"$f":"ROW()","v":2770},null,"Compression"]
[{"$f":"ROW()","v":2771},null,"Metering"]
[{"$f":"ROW()","v":2772},null,"Other Depreciable"]
[{"$f":"ROW()","v":2773},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2774},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2775},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2776},null,"Building"]
[{"$f":"ROW()","v":2777},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2778},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2779},null,"Total"]
["2029 Capex"]
[{"$f":"ROW()","v":2781},"Life"]
[{"$f":"ROW()","v":2782},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$69/2","v":10}]
[{"$f":"ROW()","v":2783},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$70/2","v":10}]
[{"$f":"ROW()","v":2784},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$71/2","v":7.5}]
[{"$f":"ROW()","v":2785},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$72/2","v":5}]
[{"$f":"ROW()","v":2786},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$73/2","v":2.5}]
[{"$f":"ROW()","v":2787},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$74/2","v":7.5}]
[{"$f":"ROW()","v":2788},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$75/2","v":5}]
[{"$f":"ROW()","v":2789},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$76","v":40}]
[{"$f":"ROW()","v":2790},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2791},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$78/2","v":2.5}]
[{"$f":"ROW()","v":2792}]
[{"$f":"ROW()","v":2793},"Opening Value"]
[{"$f":"ROW()","v":2794},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2842","v":0},{"$f":"AL2842","v":0.32748422191682913}]
[{"$f":"ROW()","v":2795},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.9611288786678758]
[{"$f":"ROW()","v":2796},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7008871491515736]
[{"$f":"ROW()","v":2797},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4507780040860925]
[{"$f":"ROW()","v":2798},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13.924191613708166]
[{"$f":"ROW()","v":2799},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.9684795450986128]
[{"$f":"ROW()","v":2800},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,19.554282129306362]
[{"$f":"ROW()","v":2801},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.4428232253824804]
[{"$f":"ROW()","v":2802},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":2803},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.96048368533947015]
[{"$f":"ROW()","v":2804},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2794:AL2803)","v":0},59.290538452657465]
[{"$f":"ROW()","v":2805},"Capex"]
[{"$f":"ROW()","v":2806},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$229","v":0.32748422191682913}]
[{"$f":"ROW()","v":2807},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$230","v":5.9611288786678758}]
[{"$f":"ROW()","v":2808},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$231","v":4.7008871491515736}]
[{"$f":"ROW()","v":2809},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$232","v":1.4507780040860925}]
[{"$f":"ROW()","v":2810},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$233","v":13.924191613708166}]
[{"$f":"ROW()","v":2811},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$234","v":4.9684795450986128}]
[{"$f":"ROW()","v":2812},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$235","v":19.554282129306362}]
[{"$f":"ROW()","v":2813},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$236","v":7.4428232253824804}]
[{"$f":"ROW()","v":2814},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$237","v":0}]
[{"$f":"ROW()","v":2815},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$238","v":0.96048368533947015}]
[{"$f":"ROW()","v":2816},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2806:AL2815)","v":59.290538452657465}]
[{"$f":"ROW()","v":2817},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2818},null,"Pipeline"]
[{"$f":"ROW()","v":2819},null,"Compression"]
[{"$f":"ROW()","v":2820},null,"Metering"]
[{"$f":"ROW()","v":2821},null,"Other Depreciable"]
[{"$f":"ROW()","v":2822},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2823},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2824},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2825},null,"Building"]
[{"$f":"ROW()","v":2826},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2827},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2828},null,"Total"]
[{"$f":"ROW()","v":2829},"Depreciation"]
[{"$f":"ROW()","v":2830},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2782<=0,AM2794+AM2806+AM2818<0),-(AM2794+AM2806+AM2818),IF(AM2782<=0,0,-MIN(((AM2794+AM2818)/AM2782)*((AM2794+AM2818)>0),(AM2794+AM2818))))","v":-3.2748422191682912E-2}]
[{"$f":"ROW()","v":2831},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2783<=0,AM2795+AM2807+AM2819<0),-(AM2795+AM2807+AM2819),IF(AM2783<=0,0,-MIN(((AM2795+AM2819)/AM2783)*((AM2795+AM2819)>0),(AM2795+AM2819))))","v":-0.59611288786678762}]
[{"$f":"ROW()","v":2832},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2784<=0,AM2796+AM2808+AM2820<0),-(AM2796+AM2808+AM2820),IF(AM2784<=0,0,-MIN(((AM2796+AM2820)/AM2784)*((AM2796+AM2820)>0),(AM2796+AM2820))))","v":-0.62678495322020977}]
[{"$f":"ROW()","v":2833},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2785<=0,AM2797+AM2809+AM2821<0),-(AM2797+AM2809+AM2821),IF(AM2785<=0,0,-MIN(((AM2797+AM2821)/AM2785)*((AM2797+AM2821)>0),(AM2797+AM2821))))","v":-0.29015560081721847}]
[{"$f":"ROW()","v":2834},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2786<=0,AM2798+AM2810+AM2822<0),-(AM2798+AM2810+AM2822),IF(AM2786<=0,0,-MIN(((AM2798+AM2822)/AM2786)*((AM2798+AM2822)>0),(AM2798+AM2822))))","v":-5.5696766454832662}]
[{"$f":"ROW()","v":2835},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2787<=0,AM2799+AM2811+AM2823<0),-(AM2799+AM2811+AM2823),IF(AM2787<=0,0,-MIN(((AM2799+AM2823)/AM2787)*((AM2799+AM2823)>0),(AM2799+AM2823))))","v":-0.66246393934648173}]
[{"$f":"ROW()","v":2836},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2788<=0,AM2800+AM2812+AM2824<0),-(AM2800+AM2812+AM2824),IF(AM2788<=0,0,-MIN(((AM2800+AM2824)/AM2788)*((AM2800+AM2824)>0),(AM2800+AM2824))))","v":-3.9108564258612724}]
[{"$f":"ROW()","v":2837},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2789<=0,AM2801+AM2813+AM2825<0),-(AM2801+AM2813+AM2825),IF(AM2789<=0,0,-MIN(((AM2801+AM2825)/AM2789)*((AM2801+AM2825)>0),(AM2801+AM2825))))","v":-0.186070580634562}]
[{"$f":"ROW()","v":2838},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM2802<0,-AM2802,0)","v":0}]
[{"$f":"ROW()","v":2839},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM2791<=0,AM2803+AM2815+AM2827<0),-(AM2803+AM2815+AM2827),IF(AM2791<=0,0,-MIN(((AM2803+AM2827)/AM2791)*((AM2803+AM2827)>0),(AM2803+AM2827))))","v":-0.38419347413578808}]
[{"$f":"ROW()","v":2840},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2830:AM2839)","v":-12.259062929557269}]
[{"$f":"ROW()","v":2841},"Closing Value"]
[{"$f":"ROW()","v":2842},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2794+AL2806+AL2818+AL2830","v":0.32748422191682913},0.29473579972514624]
[{"$f":"ROW()","v":2843},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2795+AL2807+AL2819+AL2831","v":5.9611288786678758},5.3650159908010879]
[{"$f":"ROW()","v":2844},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2796+AL2808+AL2820+AL2832","v":4.7008871491515736},4.0741021959313635]
[{"$f":"ROW()","v":2845},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2797+AL2809+AL2821+AL2833","v":1.4507780040860925},1.1606224032688739]
[{"$f":"ROW()","v":2846},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2798+AL2810+AL2822+AL2834","v":13.924191613708166},8.3545149682248994]
[{"$f":"ROW()","v":2847},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2799+AL2811+AL2823+AL2835","v":4.9684795450986128},4.3060156057521315]
[{"$f":"ROW()","v":2848},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2800+AL2812+AL2824+AL2836","v":19.554282129306362},15.643425703445089]
[{"$f":"ROW()","v":2849},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2801+AL2813+AL2825+AL2837","v":7.4428232253824804},7.2567526447479187]
[{"$f":"ROW()","v":2850},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2802+AL2814+AL2826+AL2838","v":0},0]
[{"$f":"ROW()","v":2851},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2803+AL2815+AL2827+AL2839","v":0.96048368533947015},0.57629021120368207]
[{"$f":"ROW()","v":2852},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL2842:AL2851)","v":59.290538452657465},47.031475523100191]
[{"$f":"ROW()","v":2853},"Over Depreciation"]
[{"$f":"ROW()","v":2854},null,"Pipeline"]
[{"$f":"ROW()","v":2855},null,"Compression"]
[{"$f":"ROW()","v":2856},null,"Metering"]
[{"$f":"ROW()","v":2857},null,"Other Depreciable"]
[{"$f":"ROW()","v":2858},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2859},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2860},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2861},null,"Building"]
[{"$f":"ROW()","v":2862},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2863},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2864},null,"Total"]
["2030 Capex"]
[{"$f":"ROW()","v":2866},"Life"]
[{"$f":"ROW()","v":2867},null,"Pipeline"]
[{"$f":"ROW()","v":2868},null,"Compression"]
[{"$f":"ROW()","v":2869},null,"Metering"]
[{"$f":"ROW()","v":2870},null,"Other Depreciable"]
[{"$f":"ROW()","v":2871},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2872},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2873},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2874},null,"Building"]
[{"$f":"ROW()","v":2875},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2876},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2877}]
[{"$f":"ROW()","v":2878},"Opening Value"]
[{"$f":"ROW()","v":2879},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL2927","v":0}]
[{"$f":"ROW()","v":2880},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2881},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2882},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2883},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2884},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2885},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2886},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2887},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2888},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2889},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2879:AM2888)","v":0}]
[{"$f":"ROW()","v":2890},"Capex"]
[{"$f":"ROW()","v":2891},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$229","v":0.21818387340438522}]
[{"$f":"ROW()","v":2892},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$230","v":6.1490315289558444}]
[{"$f":"ROW()","v":2893},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$231","v":4.7219213118387744}]
[{"$f":"ROW()","v":2894},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$232","v":1.2504516615541645}]
[{"$f":"ROW()","v":2895},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$233","v":9.6020512107718652}]
[{"$f":"ROW()","v":2896},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$234","v":4.9725922947804406}]
[{"$f":"ROW()","v":2897},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$235","v":15.312762423161061}]
[{"$f":"ROW()","v":2898},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$236","v":3.0264214698027621}]
[{"$f":"ROW()","v":2899},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$237","v":0}]
[{"$f":"ROW()","v":2900},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$238","v":0.85807861463734258}]
[{"$f":"ROW()","v":2901},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2891:AM2900)","v":46.111494388906642}]
[{"$f":"ROW()","v":2902},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":2903},null,"Pipeline"]
[{"$f":"ROW()","v":2904},null,"Compression"]
[{"$f":"ROW()","v":2905},null,"Metering"]
[{"$f":"ROW()","v":2906},null,"Other Depreciable"]
[{"$f":"ROW()","v":2907},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2908},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2909},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2910},null,"Building"]
[{"$f":"ROW()","v":2911},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2912},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2913},null,"Total"]
[{"$f":"ROW()","v":2914},"Depreciation"]
[{"$f":"ROW()","v":2915},null,"Pipeline"]
[{"$f":"ROW()","v":2916},null,"Compression"]
[{"$f":"ROW()","v":2917},null,"Metering"]
[{"$f":"ROW()","v":2918},null,"Other Depreciable"]
[{"$f":"ROW()","v":2919},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2920},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2921},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2922},null,"Building"]
[{"$f":"ROW()","v":2923},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2924},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2925},null,"Total"]
[{"$f":"ROW()","v":2926},"Closing Value"]
[{"$f":"ROW()","v":2927},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2879+AM2891+AM2903+AM2915","v":0.21818387340438522}]
[{"$f":"ROW()","v":2928},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2880+AM2892+AM2904+AM2916","v":6.1490315289558444}]
[{"$f":"ROW()","v":2929},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2881+AM2893+AM2905+AM2917","v":4.7219213118387744}]
[{"$f":"ROW()","v":2930},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2882+AM2894+AM2906+AM2918","v":1.2504516615541645}]
[{"$f":"ROW()","v":2931},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2883+AM2895+AM2907+AM2919","v":9.6020512107718652}]
[{"$f":"ROW()","v":2932},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2884+AM2896+AM2908+AM2920","v":4.9725922947804406}]
[{"$f":"ROW()","v":2933},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2885+AM2897+AM2909+AM2921","v":15.312762423161061}]
[{"$f":"ROW()","v":2934},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2886+AM2898+AM2910+AM2922","v":3.0264214698027621}]
[{"$f":"ROW()","v":2935},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2887+AM2899+AM2911+AM2923","v":0}]
[{"$f":"ROW()","v":2936},null,"Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2888+AM2900+AM2912+AM2924","v":0.85807861463734258}]
[{"$f":"ROW()","v":2937},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2927:AM2936)","v":46.111494388906642}]
[{"$f":"ROW()","v":2938},"Over Depreciation"]
[{"$f":"ROW()","v":2939},null,"Pipeline"]
[{"$f":"ROW()","v":2940},null,"Compression"]
[{"$f":"ROW()","v":2941},null,"Metering"]
[{"$f":"ROW()","v":2942},null,"Other Depreciable"]
[{"$f":"ROW()","v":2943},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2944},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2945},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2946},null,"Building"]
[{"$f":"ROW()","v":2947},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2948},null,"Cost of Raising Equity"]
[{"$f":"ROW()","v":2949},null,"Total"]

{"sheet":"Shippers_Asset","index":21,"n_rows":2319,"n_cols":34,"rows_kept":2319,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
["Shippers_Asset"]
["Ref.",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34}]
[]
["Regulatory Period",null,null,null,null,null,null,null,{"$f":"Inputs!I$5","v":"AA1"},{"$f":"Inputs!J$5","v":"AA1"},{"$f":"Inputs!K$5","v":"AA1"},{"$f":"Inputs!L$5","v":"AA1"},{"$f":"Inputs!M$5","v":"AA1"},{"$f":"Inputs!N$5","v":"AA2"},{"$f":"Inputs!O$5","v":"AA2"},{"$f":"Inputs!P$5","v":"AA2"},{"$f":"Inputs!Q$5","v":"AA2"},{"$f":"Inputs!R$5","v":"AA2"},{"$f":"Inputs!S$5","v":"AA2"},{"$f":"Inputs!T$5","v":"AA3"},{"$f":"Inputs!U$5","v":"AA3"},{"$f":"Inputs!V$5","v":"AA3"},{"$f":"Inputs!W$5","v":"AA3"},{"$f":"Inputs!X$5","v":"AA3"},{"$f":"Inputs!Y$5","v":"AA4"},{"$f":"Inputs!Z$5","v":"AA4"},{"$f":"Inputs!AA$5","v":"AA4"},{"$f":"Inputs!AB$5","v":"AA4"},{"$f":"Inputs!AC$5","v":"AA4"},{"$f":"Inputs!AD$5","v":"AA5"},{"$f":"Inputs!AE$5","v":"AA5"},{"$f":"Inputs!AF$5","v":"AA5"},{"$f":"Inputs!AG$5","v":"AA5"},{"$f":"Inputs!AH$5","v":"AA5"}]
["Year",null,null,null,null,null,null,{"$f":"Inputs!H$6","v":1999},{"$f":"Inputs!I$6","v":2000},{"$f":"Inputs!J$6","v":2001},{"$f":"Inputs!K$6","v":2002},{"$f":"Inputs!L$6","v":2003},{"$f":"Inputs!M$6","v":2004},{"$f":"Inputs!N$6","v":2005},{"$f":"Inputs!O$6","v":2006},{"$f":"Inputs!P$6","v":2007},{"$f":"Inputs!Q$6","v":2008},{"$f":"Inputs!R$6","v":2009},{"$f":"Inputs!S$6","v":2010},{"$f":"Inputs!T$6","v":2011},{"$f":"Inputs!U$6","v":2012},{"$f":"Inputs!V$6","v":2013},{"$f":"Inputs!W$6","v":2014},{"$f":"Inputs!X$6","v":2015},{"$f":"Inputs!Y$6","v":2016},{"$f":"Inputs!Z$6","v":2017},{"$f":"Inputs!AA$6","v":2018},{"$f":"Inputs!AB$6","v":2019},{"$f":"Inputs!AC$6","v":2020},{"$f":"Inputs!AD$6","v":2021},{"$f":"Inputs!AE$6","v":2022},{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025}]
["Days",null,null,null,null,null,null,{"$f":"Inputs!H$7","v":365},{"$f":"Inputs!I$7","v":366},{"$f":"Inputs!J$7","v":365},{"$f":"Inputs!K$7","v":365},{"$f":"Inputs!L$7","v":365},{"$f":"Inputs!M$7","v":366},{"$f":"Inputs!N$7","v":365},{"$f":"Inputs!O$7","v":365},{"$f":"Inputs!P$7","v":365},{"$f":"Inputs!Q$7","v":366},{"$f":"Inputs!R$7","v":365},{"$f":"Inputs!S$7","v":365},{"$f":"Inputs!T$7","v":365},{"$f":"Inputs!U$7","v":366},{"$f":"Inputs!V$7","v":365},{"$f":"Inputs!W$7","v":365},{"$f":"Inputs!X$7","v":365},{"$f":"Inputs!Y$7","v":366},{"$f":"Inputs!Z$7","v":365},{"$f":"Inputs!AA$7","v":365},{"$f":"Inputs!AB$7","v":365},{"$f":"Inputs!AC$7","v":366},{"$f":"Inputs!AD$7","v":365},{"$f":"Inputs!AE$7","v":365},{"$f":"Inputs!AF$7","v":365},{"$f":"Inputs!AG$7","v":366},{"$f":"Inputs!AH$7","v":365}]
["Project Year",null,null,null,null,null,null,{"$f":"Inputs!H$8","v":0},{"$f":"Inputs!I$8","v":1},{"$f":"Inputs!J$8","v":2},{"$f":"Inputs!K$8","v":3},{"$f":"Inputs!L$8","v":4},{"$f":"Inputs!M$8","v":5},{"$f":"Inputs!N$8","v":6},{"$f":"Inputs!O$8","v":7},{"$f":"Inputs!P$8","v":8},{"$f":"Inputs!Q$8","v":9},{"$f":"Inputs!R$8","v":10},{"$f":"Inputs!S$8","v":11},{"$f":"Inputs!T$8","v":12},{"$f":"Inputs!U$8","v":13},{"$f":"Inputs!V$8","v":14},{"$f":"Inputs!W$8","v":15},{"$f":"Inputs!X$8","v":16},{"$f":"Inputs!Y$8","v":17},{"$f":"Inputs!Z$8","v":18},{"$f":"Inputs!AA$8","v":19},{"$f":"Inputs!AB$8","v":20},{"$f":"Inputs!AC$8","v":21},{"$f":"Inputs!AD$8","v":22},{"$f":"Inputs!AE$8","v":23},{"$f":"Inputs!AF$8","v":24},{"$f":"Inputs!AG$8","v":25},{"$f":"Inputs!AH$8","v":26}]
[{"$f":"\"Shipperss Asset Account Summary [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Shipperss Asset Account Summary [m$ 31/12/2024]"}]
["Shippers' Assets"]
[{"$f":"ROW()","v":11}]
[{"$f":"ROW()","v":12}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},"Shippers' Asset"]
[{"$f":"ROW()","v":18},null,"Opening Value",null,null,null,null,null,{"$f":"H22","v":0},{"$f":"I22","v":0},0,0,0,0,4.3199947290397791,24.497186064614045,35.977798149922563,36.427616476687838,35.293346850942861,{"$f":"S22","v":34.159077225197883},{"$f":"T22","v":33.024807599452906},{"$f":"U22","v":31.890537973707929},{"$f":"V22","v":30.756268347962951},{"$f":"W22","v":29.621998722217974},{"$f":"X22","v":28.487729096472997},28.290334930002086,38.672847231791494,47.968970690234976,48.441919663778265,{"$f":"AC22","v":46.142657620260586},{"$f":"AD22","v":43.843395576742907},{"$f":"AE22","v":41.544133533225228},{"$f":"AF22","v":39.244871489707549},{"$f":"AG22","v":36.94560944618987}]
[{"$f":"ROW()","v":19},null,"Capex",null,null,null,null,null,{"$f":"I71","v":0},0,0,0,0,4.3199947290397791,20.31337635283867,12.154170544227346,1.5287667652389121,0,0,0,0,0,0,0,0.91772190241478169,11.528219100755594,11.140164156994073,2.6817845969600254,0,{"$f":"AD71","v":0},0,0,0,0]
[{"$f":"ROW()","v":20},null,"Redundant & Disposed Asset",null,null,null,null,null,{"$f":"I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD82","v":0},0,0,0,0]
[{"$f":"ROW()","v":21},null,"Depreciation",null,null,null,null,null,{"$f":"I93","v":0},0,0,0,0,0,-0.13618501726440743,-0.67355845891882948,-1.0789484384736403,-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,-1.115116068885694,-1.1457067989661867,-1.8440406985505922,-2.208835623416737,-2.299262043517678,{"$f":"AD93","v":-2.299262043517678},-2.2992620435176785,-2.2992620435176785,-2.2992620435176785,-2.2992620435176785]
[{"$f":"ROW()","v":22},null,"Closing Value",null,null,null,null,{"$f":"H104","v":0},{"$f":"SUM(I18:I21)","v":0},{"$f":"SUM(J18:J21)","v":0},0,0,0,4.3199947290397791,24.497186064614045,35.977798149922563,36.427616476687838,35.293346850942861,34.159077225197883,33.024807599452906,31.890537973707929,30.756268347962951,29.621998722217974,28.487729096472997,28.290334930002086,38.672847231791494,47.968970690234976,48.441919663778265,46.142657620260586,{"$f":"SUM(AD18:AD21)","v":43.843395576742907},41.544133533225228,39.244871489707549,36.94560944618987,34.646347402672191]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"\"Shippers' Asset Account (Using ERA Method) [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Shippers' Asset Account (Using ERA Method) [m$ 31/12/2024]"}]
["Total Asset Accounts"]
[{"$f":"ROW()","v":50},"Opening Value"]
[{"$f":"ROW()","v":51},null,"Pipeline",null,null,null,null,null,{"$f":"H95","v":0},0,0,0,0,0,1.0806518595130781,8.4015169064162656,8.2812746951287863,8.1610324838413071,8.0407902725538278,7.9205480612663477,7.8003058499788676,7.6800636386913874,7.5598214274039073,7.4395792161164271,7.319337004828947,7.1990947935414669,7.0788525822539867,6.9586103709665066,6.8383681596790264,6.7181259483915463,6.5978837371040662,6.477641525816586,6.3573993145291059,6.2371571032416258]
[{"$f":"ROW()","v":52},null,"Compression",null,null,null,null,null,{"$f":"H96","v":0},0,0,0,0,0,0,0,7.9461227852697558,7.6812520257607639,7.4163812662517721,7.1515105067427802,6.8866397472337884,6.6217689877247965,6.3568982282158046,6.0920274687068128,5.8271567091978209,5.5622859496888291,5.2974151901798372,5.0325444306708453,4.7676736711618535,4.5028029116528616,4.2379321521438698,3.9730613926348779,3.708190633125886,3.4433198736168942]
[{"$f":"ROW()","v":53},null,"Metering",null,null,null,null,null,{"$f":"H97","v":0},0,0,0,0,0,3.0478073009338855,15.923287146464242,19.593407793441276,20.382434663532578,19.659351450209261,18.936268236885944,18.213185023562627,17.49010181023931,16.767018596915992,16.043935383592675,15.32085217026936,15.515490859360826,21.573490441511595,31.732925323732498,33.046993197270886,31.60605343530645,30.165113673342013,28.724173911377576,27.28323414941314,25.842294387448703]
[{"$f":"ROW()","v":54},null,"Other Depreciable",null,null,null,null,null,{"$f":"H98","v":0},0,0,0,0,0,0.19153556859281559,0.17238201173353404,0.15699287608274318,0.20289730355318358,0.17682386192799585,0.15075042030280811,0.12467697867762037,9.8603537052432633E-2,7.2530095427244895E-2,4.6456653802057164E-2,2.0383212176869434E-2,1.3463327410963261E-2,4.7230890178460738,4.2448905648651225,3.7887839925275095,3.3155746817707383,2.8423653710139671,2.3691560602571959,1.8959467495004247,1.4227374387436535]
[{"$f":"ROW()","v":55},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H99","v":0},{"$f":"I99","v":0},{"$f":"J99","v":0},{"$f":"K99","v":0},{"$f":"L99","v":0},{"$f":"M99","v":0},{"$f":"N99","v":0},{"$f":"O99","v":0},{"$f":"P99","v":0},{"$f":"Q99","v":0},{"$f":"R99","v":0},{"$f":"S99","v":0},{"$f":"T99","v":0},{"$f":"U99","v":0},{"$f":"V99","v":0},{"$f":"W99","v":0},{"$f":"X99","v":0},{"$f":"Y99","v":0},{"$f":"Z99","v":0},{"$f":"AA99","v":0},{"$f":"AB99","v":0},{"$f":"AC99","v":0},{"$f":"AD99","v":0},{"$f":"AE99","v":0},{"$f":"AF99","v":0},{"$f":"AG99","v":0}]
[{"$f":"ROW()","v":56},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,"Building",null,null,null,null,null,{"$f":"H102","v":0},{"$f":"I102","v":0},{"$f":"J102","v":0},{"$f":"K102","v":0},{"$f":"L102","v":0},{"$f":"M102","v":0},{"$f":"N102","v":0},{"$f":"O102","v":0},{"$f":"P102","v":0},{"$f":"Q102","v":0},{"$f":"R102","v":0},{"$f":"S102","v":0},{"$f":"T102","v":0},{"$f":"U102","v":0},{"$f":"V102","v":0},{"$f":"W102","v":0},{"$f":"X102","v":0},{"$f":"Y102","v":0},{"$f":"Z102","v":0},{"$f":"AA102","v":0},{"$f":"AB102","v":0},{"$f":"AC102","v":0},{"$f":"AD102","v":0},{"$f":"AE102","v":0},{"$f":"AF102","v":0},{"$f":"AG102","v":0}]
[{"$f":"ROW()","v":59},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H103","v":0},{"$f":"I103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y103","v":0},0,0,1.0064313898450947E-4,{"$f":"AC103","v":1.0064313898450947E-4},{"$f":"AD103","v":1.0064313898450947E-4},{"$f":"AE103","v":1.0064313898450947E-4},{"$f":"AF103","v":1.0064313898450947E-4},{"$f":"AG103","v":1.0064313898450947E-4}]
[{"$f":"ROW()","v":60},null,"Total",null,null,null,null,null,{"$f":"SUM(I51:I59)","v":0},0,0,{"$f":"SUM(L51:L59)","v":0},{"$f":"SUM(M51:M59)","v":0},{"$f":"SUM(N51:N59)","v":0},4.3199947290397791,24.497186064614045,35.97779814992257,36.427616476687831,35.293346850942854,{"$f":"SUM(T51:T59)","v":34.159077225197876},{"$f":"SUM(U51:U59)","v":33.024807599452906},{"$f":"SUM(V51:V59)","v":31.890537973707929},{"$f":"SUM(W51:W59)","v":30.756268347962948},{"$f":"SUM(X51:X59)","v":29.62199872221797},{"$f":"SUM(Y51:Y59)","v":28.487729096473},28.290334930002086,38.672847231791486,47.968970690234976,48.441919663778258,{"$f":"SUM(AD51:AD59)","v":46.142657620260586},43.8433955767429,41.544133533225221,39.244871489707542,36.945609446189863]
[{"$f":"ROW()","v":61},"Capex"]
[{"$f":"ROW()","v":62},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I388","v":0},{"$f":"Inputs!J388","v":0},{"$f":"Inputs!K388","v":0},{"$f":"Inputs!L388","v":0},{"$f":"Inputs!M388","v":0},{"$f":"Inputs!N388","v":1.0806518595130781},{"$f":"Inputs!O388","v":7.3363029306105174},{"$f":"Inputs!P388","v":0},{"$f":"Inputs!Q388","v":0},{"$f":"Inputs!R388","v":0},{"$f":"Inputs!S388","v":0},{"$f":"Inputs!T388","v":0},{"$f":"Inputs!U388","v":0},{"$f":"Inputs!V388","v":0},{"$f":"Inputs!W388","v":0},{"$f":"Inputs!X388","v":0},{"$f":"Inputs!Y388","v":0},{"$f":"Inputs!Z388","v":0},{"$f":"Inputs!AA388","v":0},{"$f":"Inputs!AB388","v":0},{"$f":"Inputs!AC388","v":0},{"$f":"Inputs!AD388","v":0},{"$f":"Inputs!AE388","v":0},{"$f":"Inputs!AF388","v":0},{"$f":"Inputs!AG388","v":0},{"$f":"Inputs!AH388","v":0}]
[{"$f":"ROW()","v":63},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I389","v":0},{"$f":"Inputs!J389","v":0},{"$f":"Inputs!K389","v":0},{"$f":"Inputs!L389","v":0},{"$f":"Inputs!M389","v":0},{"$f":"Inputs!N389","v":0},{"$f":"Inputs!O389","v":0},{"$f":"Inputs!P389","v":7.9461227852697558},{"$f":"Inputs!Q389","v":0},{"$f":"Inputs!R389","v":0},{"$f":"Inputs!S389","v":0},{"$f":"Inputs!T389","v":0},{"$f":"Inputs!U389","v":0},{"$f":"Inputs!V389","v":0},{"$f":"Inputs!W389","v":0},{"$f":"Inputs!X389","v":0},{"$f":"Inputs!Y389","v":0},{"$f":"Inputs!Z389","v":0},{"$f":"Inputs!AA389","v":0},{"$f":"Inputs!AB389","v":0},{"$f":"Inputs!AC389","v":0},{"$f":"Inputs!AD389","v":0},{"$f":"Inputs!AE389","v":0},{"$f":"Inputs!AF389","v":0},{"$f":"Inputs!AG389","v":0},{"$f":"Inputs!AH389","v":0}]
[{"$f":"ROW()","v":64},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I390","v":0},{"$f":"Inputs!J390","v":0},{"$f":"Inputs!K390","v":0},{"$f":"Inputs!L390","v":0},{"$f":"Inputs!M390","v":0},{"$f":"Inputs!N390","v":3.0478073009338855},{"$f":"Inputs!O390","v":12.977073422228154},{"$f":"Inputs!P390","v":4.2042833377491},{"$f":"Inputs!Q390","v":1.463332338788341},{"$f":"Inputs!R390","v":0},{"$f":"Inputs!S390","v":0},{"$f":"Inputs!T390","v":0},{"$f":"Inputs!U390","v":0},{"$f":"Inputs!V390","v":0},{"$f":"Inputs!W390","v":0},{"$f":"Inputs!X390","v":0},{"$f":"Inputs!Y390","v":0.91772190241478169},{"$f":"Inputs!Z390","v":6.8116735255545775},{"$f":"Inputs!AA390","v":11.140164609809867},{"$f":"Inputs!AB390","v":2.6661364214543455},{"$f":"Inputs!AC390","v":0},{"$f":"Inputs!AD390","v":0},{"$f":"Inputs!AE390","v":0},{"$f":"Inputs!AF390","v":0},{"$f":"Inputs!AG390","v":0},{"$f":"Inputs!AH390","v":0}]
[{"$f":"ROW()","v":65},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I391","v":0},{"$f":"Inputs!J391","v":0},{"$f":"Inputs!K391","v":0},{"$f":"Inputs!L391","v":0},{"$f":"Inputs!M391","v":0},{"$f":"Inputs!N391","v":0.19153556859281559},{"$f":"Inputs!O391","v":0},{"$f":"Inputs!P391","v":3.7644212084906852E-3},{"$f":"Inputs!Q391","v":6.5434426450571029E-2},{"$f":"Inputs!R391","v":0},{"$f":"Inputs!S391","v":0},{"$f":"Inputs!T391","v":0},{"$f":"Inputs!U391","v":0},{"$f":"Inputs!V391","v":0},{"$f":"Inputs!W391","v":0},{"$f":"Inputs!X391","v":0},{"$f":"Inputs!Y391","v":0},{"$f":"Inputs!Z391","v":4.7165455752010166},{"$f":"Inputs!AA391","v":-4.5281579318030916E-7},{"$f":"Inputs!AB391","v":1.554753236669535E-2},{"$f":"Inputs!AC391","v":0},{"$f":"Inputs!AD391","v":0},{"$f":"Inputs!AE391","v":0},{"$f":"Inputs!AF391","v":0},{"$f":"Inputs!AG391","v":0},{"$f":"Inputs!AH391","v":0}]
[{"$f":"ROW()","v":66},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I392","v":0},{"$f":"Inputs!J392","v":0},{"$f":"Inputs!K392","v":0},{"$f":"Inputs!L392","v":0},{"$f":"Inputs!M392","v":0},{"$f":"Inputs!N392","v":0},{"$f":"Inputs!O392","v":0},{"$f":"Inputs!P392","v":0},{"$f":"Inputs!Q392","v":0},{"$f":"Inputs!R392","v":0},{"$f":"Inputs!S392","v":0},{"$f":"Inputs!T392","v":0},{"$f":"Inputs!U392","v":0},{"$f":"Inputs!V392","v":0},{"$f":"Inputs!W392","v":0},{"$f":"Inputs!X392","v":0},{"$f":"Inputs!Y392","v":0},{"$f":"Inputs!Z392","v":0},{"$f":"Inputs!AA392","v":0},{"$f":"Inputs!AB392","v":0},{"$f":"Inputs!AC392","v":0},{"$f":"Inputs!AD392","v":0},{"$f":"Inputs!AE392","v":0},{"$f":"Inputs!AF392","v":0},{"$f":"Inputs!AG392","v":0},{"$f":"Inputs!AH392","v":0}]
[{"$f":"ROW()","v":67},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I393","v":0},{"$f":"Inputs!J393","v":0},{"$f":"Inputs!K393","v":0},{"$f":"Inputs!L393","v":0},{"$f":"Inputs!M393","v":0},{"$f":"Inputs!N393","v":0},{"$f":"Inputs!O393","v":0},{"$f":"Inputs!P393","v":0},{"$f":"Inputs!Q393","v":0},{"$f":"Inputs!R393","v":0},{"$f":"Inputs!S393","v":0},{"$f":"Inputs!T393","v":0},{"$f":"Inputs!U393","v":0},{"$f":"Inputs!V393","v":0},{"$f":"Inputs!W393","v":0},{"$f":"Inputs!X393","v":0},{"$f":"Inputs!Y393","v":0},{"$f":"Inputs!Z393","v":0},{"$f":"Inputs!AA393","v":0},{"$f":"Inputs!AB393","v":0},{"$f":"Inputs!AC393","v":0},{"$f":"Inputs!AD393","v":0},{"$f":"Inputs!AE393","v":0},{"$f":"Inputs!AF393","v":0},{"$f":"Inputs!AG393","v":0},{"$f":"Inputs!AH393","v":0}]
[{"$f":"ROW()","v":68},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I394","v":0},{"$f":"Inputs!J394","v":0},{"$f":"Inputs!K394","v":0},{"$f":"Inputs!L394","v":0},{"$f":"Inputs!M394","v":0},{"$f":"Inputs!N394","v":0},{"$f":"Inputs!O394","v":0},{"$f":"Inputs!P394","v":0},{"$f":"Inputs!Q394","v":0},{"$f":"Inputs!R394","v":0},{"$f":"Inputs!S394","v":0},{"$f":"Inputs!T394","v":0},{"$f":"Inputs!U394","v":0},{"$f":"Inputs!V394","v":0},{"$f":"Inputs!W394","v":0},{"$f":"Inputs!X394","v":0},{"$f":"Inputs!Y394","v":0},{"$f":"Inputs!Z394","v":0},{"$f":"Inputs!AA394","v":0},{"$f":"Inputs!AB394","v":0},{"$f":"Inputs!AC394","v":0},{"$f":"Inputs!AD394","v":0},{"$f":"Inputs!AE394","v":0},{"$f":"Inputs!AF394","v":0},{"$f":"Inputs!AG394","v":0},{"$f":"Inputs!AH394","v":0}]
[{"$f":"ROW()","v":69},null,"Building",null,null,null,null,null,{"$f":"Inputs!I395","v":0},{"$f":"Inputs!J395","v":0},{"$f":"Inputs!K395","v":0},{"$f":"Inputs!L395","v":0},{"$f":"Inputs!M395","v":0},{"$f":"Inputs!N395","v":0},{"$f":"Inputs!O395","v":0},{"$f":"Inputs!P395","v":0},{"$f":"Inputs!Q395","v":0},{"$f":"Inputs!R395","v":0},{"$f":"Inputs!S395","v":0},{"$f":"Inputs!T395","v":0},{"$f":"Inputs!U395","v":0},{"$f":"Inputs!V395","v":0},{"$f":"Inputs!W395","v":0},{"$f":"Inputs!X395","v":0},{"$f":"Inputs!Y395","v":0},{"$f":"Inputs!Z395","v":0},{"$f":"Inputs!AA395","v":0},{"$f":"Inputs!AB395","v":0},{"$f":"Inputs!AC395","v":0},{"$f":"Inputs!AD395","v":0},{"$f":"Inputs!AE395","v":0},{"$f":"Inputs!AF395","v":0},{"$f":"Inputs!AG395","v":0},{"$f":"Inputs!AH395","v":0}]
[{"$f":"ROW()","v":70},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I396","v":0},{"$f":"Inputs!J396","v":0},{"$f":"Inputs!K396","v":0},{"$f":"Inputs!L396","v":0},{"$f":"Inputs!M396","v":0},{"$f":"Inputs!N396","v":0},{"$f":"Inputs!O396","v":0},{"$f":"Inputs!P396","v":0},{"$f":"Inputs!Q396","v":0},{"$f":"Inputs!R396","v":0},{"$f":"Inputs!S396","v":0},{"$f":"Inputs!T396","v":0},{"$f":"Inputs!U396","v":0},{"$f":"Inputs!V396","v":0},{"$f":"Inputs!W396","v":0},{"$f":"Inputs!X396","v":0},{"$f":"Inputs!Y396","v":0},{"$f":"Inputs!Z396","v":0},{"$f":"Inputs!AA396","v":0},{"$f":"Inputs!AB396","v":1.0064313898450947E-4},{"$f":"Inputs!AC396","v":0},{"$f":"Inputs!AD396","v":0},{"$f":"Inputs!AE396","v":0},{"$f":"Inputs!AF396","v":0},{"$f":"Inputs!AG396","v":0},{"$f":"Inputs!AH396","v":0}]
[{"$f":"ROW()","v":71},null,"Total",null,null,null,null,null,{"$f":"SUM(I62:I70)","v":0},0,0,0,0,4.3199947290397791,20.31337635283867,12.154170544227346,1.5287667652389121,0,0,{"$f":"SUM(T62:T70)","v":0},{"$f":"SUM(U62:U70)","v":0},{"$f":"SUM(V62:V70)","v":0},{"$f":"SUM(W62:W70)","v":0},{"$f":"SUM(X62:X70)","v":0},{"$f":"SUM(Y62:Y70)","v":0.91772190241478169},11.528219100755594,11.140164156994073,2.6817845969600254,0,{"$f":"SUM(AD62:AD70)","v":0},0,0,0,0]
[{"$f":"ROW()","v":72},"Redundant & Disposed Asset"]
[{"$f":"ROW()","v":73},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,"Total",null,null,null,null,null,{"$f":"SUM(I73:I81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD73:AD81)","v":0},0,0,0,0]
[{"$f":"ROW()","v":83},"Depreciation"]
[{"$f":"ROW()","v":84},null,"Pipeline",null,null,null,null,null,{"$f":"I204","v":0},0,0,0,0,0,-1.5437883707329687E-2,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,{"$f":"AD204","v":-0.12024221128747994},-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994]
[{"$f":"ROW()","v":85},null,"Compression",null,null,null,null,null,{"$f":"I205","v":0},0,0,0,0,0,0,0,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,{"$f":"AD205","v":-0.26487075950899186},-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186]
[{"$f":"ROW()","v":86},null,"Metering",null,null,null,null,null,{"$f":"I206","v":0},0,0,0,0,0,-0.10159357669779619,-0.53416269077206802,-0.674305468697038,-0.72308321332331604,-0.72308321332331593,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.75367394340380878,-0.98072972758896138,-1.3520685479159569,-1.4409397619644351,{"$f":"AD206","v":-1.4409397619644351},-1.4409397619644353,-1.4409397619644353,-1.4409397619644353,-1.4409397619644353]
[{"$f":"ROW()","v":87},null,"Other Depreciable",null,null,null,null,null,{"$f":"I207","v":0},0,0,0,0,0,-1.9153556859281558E-2,-1.9153556859281561E-2,-1.9529998980130629E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-2.6073441625187734E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-6.919884765906173E-3,-6.9198847659061721E-3,-0.47819800016515879,-0.47165410470430852,-0.47320931075677125,{"$f":"AD207","v":-0.47320931075677125},-0.47320931075677125,-0.47320931075677131,-0.47320931075677131,-0.47320931075677136]
[{"$f":"ROW()","v":88},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y212","v":0},0,0,0,0,{"$f":"AD212","v":0},0,0,0,0]
[{"$f":"ROW()","v":93},null,"Total",null,null,null,null,null,{"$f":"SUM(I84:I92)","v":0},0,0,0,{"$f":"SUM(M84:M92)","v":0},{"$f":"SUM(N84:N92)","v":0},-0.13618501726440743,-0.67355845891882948,-1.0789484384736403,-1.1342696257449756,-1.1342696257449756,{"$f":"SUM(T84:T92)","v":-1.1342696257449756},{"$f":"SUM(U84:U92)","v":-1.1342696257449756},{"$f":"SUM(V84:V92)","v":-1.1342696257449756},{"$f":"SUM(W84:W92)","v":-1.1342696257449756},{"$f":"SUM(X84:X92)","v":-1.1342696257449756},{"$f":"SUM(Y84:Y92)","v":-1.115116068885694},-1.1457067989661867,-1.8440406985505922,-2.208835623416737,-2.299262043517678,{"$f":"SUM(AD84:AD92)","v":-2.299262043517678},-2.2992620435176785,-2.2992620435176785,-2.2992620435176785,-2.2992620435176785]
[{"$f":"ROW()","v":94},"Closing Value"]
[{"$f":"ROW()","v":95},null,"Pipeline",null,null,null,null,{"$f":"H156","v":0},{"$f":"I51+I62+I73+I84","v":0},0,0,0,0,1.0806518595130781,8.4015169064162656,8.2812746951287863,8.1610324838413071,8.0407902725538278,7.9205480612663477,7.8003058499788676,7.6800636386913874,7.5598214274039073,7.4395792161164271,7.319337004828947,7.1990947935414669,7.0788525822539867,6.9586103709665066,6.8383681596790264,6.7181259483915463,{"$f":"AD51+AD62+AD73+AD84","v":6.5978837371040662},6.477641525816586,6.3573993145291059,6.2371571032416258,6.1169148919541456]
[{"$f":"ROW()","v":96},null,"Compression",null,null,null,null,{"$f":"H157","v":0},{"$f":"I52+I63+I74+I85","v":0},0,0,0,0,0,0,7.9461227852697558,7.6812520257607639,7.4163812662517721,7.1515105067427802,6.8866397472337884,6.6217689877247965,6.3568982282158046,6.0920274687068128,5.8271567091978209,5.5622859496888291,5.2974151901798372,5.0325444306708453,4.7676736711618535,4.5028029116528616,{"$f":"AD52+AD63+AD74+AD85","v":4.2379321521438698},3.9730613926348779,3.708190633125886,3.4433198736168942,3.1784491141079023]
[{"$f":"ROW()","v":97},null,"Metering",null,null,null,null,{"$f":"H158","v":0},{"$f":"I53+I64+I75+I86","v":0},0,0,0,0,3.0478073009338855,15.923287146464242,19.593407793441276,20.382434663532578,19.659351450209261,18.936268236885944,18.213185023562627,17.49010181023931,16.767018596915992,16.043935383592675,15.32085217026936,15.515490859360826,21.573490441511595,31.732925323732498,33.046993197270886,31.60605343530645,{"$f":"AD53+AD64+AD75+AD86","v":30.165113673342013},28.724173911377576,27.28323414941314,25.842294387448703,24.401354625484267]
[{"$f":"ROW()","v":98},null,"Other Depreciable",null,null,null,null,{"$f":"H159","v":0},{"$f":"I54+I65+I76+I87","v":0},0,0,0,0,0.19153556859281559,0.17238201173353404,0.15699287608274318,0.20289730355318358,0.17682386192799585,0.15075042030280811,0.12467697867762037,9.8603537052432633E-2,7.2530095427244895E-2,4.6456653802057164E-2,2.0383212176869434E-2,1.3463327410963261E-2,4.7230890178460738,4.2448905648651225,3.7887839925275095,3.3155746817707383,{"$f":"AD54+AD65+AD76+AD87","v":2.8423653710139671},2.3691560602571959,1.8959467495004247,1.4227374387436535,0.94952812798688213]
[{"$f":"ROW()","v":99},null,"Computers and Motor Vehicles",null,null,null,null,{"$f":"H160","v":0},{"$f":"I55+I66+I77+I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,"Cathodic/Corrosion Protection",null,null,null,null,0,{"$f":"I56+I67+I78+I89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,"SCADA , ECI And Comms",null,null,null,null,0,{"$f":"I57+I68+I79+I90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,"Non-Depreciable",null,null,null,null,{"$f":"H160","v":0},{"$f":"I59+I70+I81+I92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y59+Y70+Y81+Y92","v":0},0,0,1.0064313898450947E-4,1.0064313898450947E-4,{"$f":"AD59+AD70+AD81+AD92","v":1.0064313898450947E-4},1.0064313898450947E-4,1.0064313898450947E-4,1.0064313898450947E-4,1.0064313898450947E-4]
[{"$f":"ROW()","v":104},null,"Total",null,null,null,null,{"$f":"SUM(H95:H103)","v":0},0,0,0,0,{"$f":"SUM(M95:M103)","v":0},{"$f":"SUM(N95:N103)","v":4.3199947290397791},24.497186064614045,35.97779814992257,36.427616476687831,{"$f":"SUM(R95:R103)","v":35.293346850942854},34.159077225197876,33.024807599452906,31.890537973707929,30.756268347962948,29.62199872221797,28.487729096473,28.290334930002086,38.672847231791486,47.968970690234976,48.441919663778258,46.142657620260586,{"$f":"SUM(AD95:AD103)","v":43.8433955767429},41.544133533225221,39.244871489707542,36.945609446189863,34.646347402672184]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]
[{"$f":"\"Total Capex Account [$m \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Total Capex Account [$m 31/12/2024]"}]
["Capex"]
[{"$f":"ROW()","v":170},"Opening Value"]
[{"$f":"ROW()","v":171},null,"Pipeline",null,null,null,null,null,{"$f":"H215","v":0},0,0,0,0,0,1.0806518595130781,8.4015169064162656,8.2812746951287863,8.1610324838413071,8.0407902725538278,7.9205480612663477,7.8003058499788676,7.6800636386913874,7.5598214274039073,7.4395792161164271,7.319337004828947,7.1990947935414669,7.0788525822539867,6.9586103709665066,6.8383681596790264,6.7181259483915463,6.5978837371040662,6.477641525816586,6.3573993145291059,6.2371571032416258]
[{"$f":"ROW()","v":172},null,"Compression",null,null,null,null,null,{"$f":"H216","v":0},0,0,0,0,0,0,0,7.9461227852697558,7.6812520257607639,7.4163812662517721,7.1515105067427802,6.8866397472337884,6.6217689877247965,6.3568982282158046,6.0920274687068128,5.8271567091978209,5.5622859496888291,5.2974151901798372,5.0325444306708453,4.7676736711618535,4.5028029116528616,4.2379321521438698,3.9730613926348779,3.708190633125886,3.4433198736168942]
[{"$f":"ROW()","v":173},null,"Metering",null,null,null,null,null,{"$f":"H217","v":0},0,0,0,0,0,3.0478073009338855,15.923287146464242,19.593407793441276,20.382434663532578,19.659351450209261,18.936268236885944,18.213185023562627,17.49010181023931,16.767018596915992,16.043935383592675,15.32085217026936,15.515490859360826,21.573490441511595,31.732925323732498,33.046993197270886,31.60605343530645,30.165113673342013,28.724173911377576,27.28323414941314,25.842294387448703]
[{"$f":"ROW()","v":174},null,"Other Depreciable",null,null,null,null,null,{"$f":"H218","v":0},0,0,0,0,0,0.19153556859281559,0.17238201173353404,0.15699287608274318,0.20289730355318358,0.17682386192799585,0.15075042030280811,0.12467697867762037,9.8603537052432633E-2,7.2530095427244895E-2,4.6456653802057164E-2,2.0383212176869434E-2,1.3463327410963261E-2,4.7230890178460738,4.2448905648651225,3.7887839925275095,3.3155746817707383,2.8423653710139671,2.3691560602571959,1.8959467495004247,1.4227374387436535]
[{"$f":"ROW()","v":175},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H219","v":0},{"$f":"I219","v":0},{"$f":"J219","v":0},{"$f":"K219","v":0},{"$f":"L219","v":0},{"$f":"M219","v":0},{"$f":"N219","v":0},{"$f":"O219","v":0},{"$f":"P219","v":0},{"$f":"Q219","v":0},{"$f":"R219","v":0},{"$f":"S219","v":0},{"$f":"T219","v":0},{"$f":"U219","v":0},{"$f":"V219","v":0},{"$f":"W219","v":0},{"$f":"X219","v":0},{"$f":"Y219","v":0},{"$f":"Z219","v":0},{"$f":"AA219","v":0},{"$f":"AB219","v":0},{"$f":"AC219","v":0},{"$f":"AD219","v":0},{"$f":"AE219","v":0},{"$f":"AF219","v":0},{"$f":"AG219","v":0}]
[{"$f":"ROW()","v":176},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},null,"Building",null,null,null,null,null,{"$f":"H222","v":0},{"$f":"I222","v":0},{"$f":"J222","v":0},{"$f":"K222","v":0},{"$f":"L222","v":0},{"$f":"M222","v":0},{"$f":"N222","v":0},{"$f":"O222","v":0},{"$f":"P222","v":0},{"$f":"Q222","v":0},{"$f":"R222","v":0},{"$f":"S222","v":0},{"$f":"T222","v":0},{"$f":"U222","v":0},{"$f":"V222","v":0},{"$f":"W222","v":0},{"$f":"X222","v":0},{"$f":"Y222","v":0},{"$f":"Z222","v":0},{"$f":"AA222","v":0},{"$f":"AB222","v":0},{"$f":"AC222","v":0},{"$f":"AD222","v":0},{"$f":"AE222","v":0},{"$f":"AF222","v":0},{"$f":"AG222","v":0}]
[{"$f":"ROW()","v":179},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X223","v":0},0,0,0,1.0064313898450947E-4,{"$f":"AC223","v":1.0064313898450947E-4},{"$f":"AD223","v":1.0064313898450947E-4},{"$f":"AE223","v":1.0064313898450947E-4},{"$f":"AF223","v":1.0064313898450947E-4},{"$f":"AG223","v":1.0064313898450947E-4}]
[{"$f":"ROW()","v":180},null,"Total",null,null,null,null,null,{"$f":"SUM(I171:I179)","v":0},0,0,0,0,0,4.3199947290397791,24.497186064614045,35.97779814992257,36.427616476687831,35.293346850942854,{"$f":"SUM(T171:T179)","v":34.159077225197876},{"$f":"SUM(U171:U179)","v":33.024807599452906},{"$f":"SUM(V171:V179)","v":31.890537973707929},{"$f":"SUM(W171:W179)","v":30.756268347962948},{"$f":"SUM(X171:X179)","v":29.62199872221797},{"$f":"SUM(Y171:Y179)","v":28.487729096473},28.290334930002086,38.672847231791486,47.968970690234976,48.441919663778258,{"$f":"SUM(AD171:AD179)","v":46.142657620260586},43.8433955767429,41.544133533225221,39.244871489707542,36.945609446189863]
[{"$f":"ROW()","v":181},"Capex"]
[{"$f":"ROW()","v":182},null,"Pipeline",null,null,null,null,null,{"$f":"Inputs!I388","v":0},{"$f":"Inputs!J388","v":0},{"$f":"Inputs!K388","v":0},{"$f":"Inputs!L388","v":0},{"$f":"Inputs!M388","v":0},{"$f":"Inputs!N388","v":1.0806518595130781},{"$f":"Inputs!O388","v":7.3363029306105174},{"$f":"Inputs!P388","v":0},{"$f":"Inputs!Q388","v":0},{"$f":"Inputs!R388","v":0},{"$f":"Inputs!S388","v":0},{"$f":"Inputs!T388","v":0},{"$f":"Inputs!U388","v":0},{"$f":"Inputs!V388","v":0},{"$f":"Inputs!W388","v":0},{"$f":"Inputs!X388","v":0},{"$f":"Inputs!Y388","v":0},{"$f":"Inputs!Z388","v":0},{"$f":"Inputs!AA388","v":0},{"$f":"Inputs!AB388","v":0},{"$f":"Inputs!AC388","v":0},{"$f":"Inputs!AD388","v":0},{"$f":"Inputs!AE388","v":0},{"$f":"Inputs!AF388","v":0},{"$f":"Inputs!AG388","v":0},{"$f":"Inputs!AH388","v":0}]
[{"$f":"ROW()","v":183},null,"Compression",null,null,null,null,null,{"$f":"Inputs!I389","v":0},{"$f":"Inputs!J389","v":0},{"$f":"Inputs!K389","v":0},{"$f":"Inputs!L389","v":0},{"$f":"Inputs!M389","v":0},{"$f":"Inputs!N389","v":0},{"$f":"Inputs!O389","v":0},{"$f":"Inputs!P389","v":7.9461227852697558},{"$f":"Inputs!Q389","v":0},{"$f":"Inputs!R389","v":0},{"$f":"Inputs!S389","v":0},{"$f":"Inputs!T389","v":0},{"$f":"Inputs!U389","v":0},{"$f":"Inputs!V389","v":0},{"$f":"Inputs!W389","v":0},{"$f":"Inputs!X389","v":0},{"$f":"Inputs!Y389","v":0},{"$f":"Inputs!Z389","v":0},{"$f":"Inputs!AA389","v":0},{"$f":"Inputs!AB389","v":0},{"$f":"Inputs!AC389","v":0},{"$f":"Inputs!AD389","v":0},{"$f":"Inputs!AE389","v":0},{"$f":"Inputs!AF389","v":0},{"$f":"Inputs!AG389","v":0},{"$f":"Inputs!AH389","v":0}]
[{"$f":"ROW()","v":184},null,"Metering",null,null,null,null,null,{"$f":"Inputs!I390","v":0},{"$f":"Inputs!J390","v":0},{"$f":"Inputs!K390","v":0},{"$f":"Inputs!L390","v":0},{"$f":"Inputs!M390","v":0},{"$f":"Inputs!N390","v":3.0478073009338855},{"$f":"Inputs!O390","v":12.977073422228154},{"$f":"Inputs!P390","v":4.2042833377491},{"$f":"Inputs!Q390","v":1.463332338788341},{"$f":"Inputs!R390","v":0},{"$f":"Inputs!S390","v":0},{"$f":"Inputs!T390","v":0},{"$f":"Inputs!U390","v":0},{"$f":"Inputs!V390","v":0},{"$f":"Inputs!W390","v":0},{"$f":"Inputs!X390","v":0},{"$f":"Inputs!Y390","v":0.91772190241478169},{"$f":"Inputs!Z390","v":6.8116735255545775},{"$f":"Inputs!AA390","v":11.140164609809867},{"$f":"Inputs!AB390","v":2.6661364214543455},{"$f":"Inputs!AC390","v":0},{"$f":"Inputs!AD390","v":0},{"$f":"Inputs!AE390","v":0},{"$f":"Inputs!AF390","v":0},{"$f":"Inputs!AG390","v":0},{"$f":"Inputs!AH390","v":0}]
[{"$f":"ROW()","v":185},null,"Other Depreciable",null,null,null,null,null,{"$f":"Inputs!I391","v":0},{"$f":"Inputs!J391","v":0},{"$f":"Inputs!K391","v":0},{"$f":"Inputs!L391","v":0},{"$f":"Inputs!M391","v":0},{"$f":"Inputs!N391","v":0.19153556859281559},{"$f":"Inputs!O391","v":0},{"$f":"Inputs!P391","v":3.7644212084906852E-3},{"$f":"Inputs!Q391","v":6.5434426450571029E-2},{"$f":"Inputs!R391","v":0},{"$f":"Inputs!S391","v":0},{"$f":"Inputs!T391","v":0},{"$f":"Inputs!U391","v":0},{"$f":"Inputs!V391","v":0},{"$f":"Inputs!W391","v":0},{"$f":"Inputs!X391","v":0},{"$f":"Inputs!Y391","v":0},{"$f":"Inputs!Z391","v":4.7165455752010166},{"$f":"Inputs!AA391","v":-4.5281579318030916E-7},{"$f":"Inputs!AB391","v":1.554753236669535E-2},{"$f":"Inputs!AC391","v":0},{"$f":"Inputs!AD391","v":0},{"$f":"Inputs!AE391","v":0},{"$f":"Inputs!AF391","v":0},{"$f":"Inputs!AG391","v":0},{"$f":"Inputs!AH391","v":0}]
[{"$f":"ROW()","v":186},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"Inputs!I392","v":0},{"$f":"Inputs!J392","v":0},{"$f":"Inputs!K392","v":0},{"$f":"Inputs!L392","v":0},{"$f":"Inputs!M392","v":0},{"$f":"Inputs!N392","v":0},{"$f":"Inputs!O392","v":0},{"$f":"Inputs!P392","v":0},{"$f":"Inputs!Q392","v":0},{"$f":"Inputs!R392","v":0},{"$f":"Inputs!S392","v":0},{"$f":"Inputs!T392","v":0},{"$f":"Inputs!U392","v":0},{"$f":"Inputs!V392","v":0},{"$f":"Inputs!W392","v":0},{"$f":"Inputs!X392","v":0},{"$f":"Inputs!Y392","v":0},{"$f":"Inputs!Z392","v":0},{"$f":"Inputs!AA392","v":0},{"$f":"Inputs!AB392","v":0},{"$f":"Inputs!AC392","v":0},{"$f":"Inputs!AD392","v":0},{"$f":"Inputs!AE392","v":0},{"$f":"Inputs!AF392","v":0},{"$f":"Inputs!AG392","v":0},{"$f":"Inputs!AH392","v":0}]
[{"$f":"ROW()","v":187},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"Inputs!I393","v":0},{"$f":"Inputs!J393","v":0},{"$f":"Inputs!K393","v":0},{"$f":"Inputs!L393","v":0},{"$f":"Inputs!M393","v":0},{"$f":"Inputs!N393","v":0},{"$f":"Inputs!O393","v":0},{"$f":"Inputs!P393","v":0},{"$f":"Inputs!Q393","v":0},{"$f":"Inputs!R393","v":0},{"$f":"Inputs!S393","v":0},{"$f":"Inputs!T393","v":0},{"$f":"Inputs!U393","v":0},{"$f":"Inputs!V393","v":0},{"$f":"Inputs!W393","v":0},{"$f":"Inputs!X393","v":0},{"$f":"Inputs!Y393","v":0},{"$f":"Inputs!Z393","v":0},{"$f":"Inputs!AA393","v":0},{"$f":"Inputs!AB393","v":0},{"$f":"Inputs!AC393","v":0},{"$f":"Inputs!AD393","v":0},{"$f":"Inputs!AE393","v":0},{"$f":"Inputs!AF393","v":0},{"$f":"Inputs!AG393","v":0},{"$f":"Inputs!AH393","v":0}]
[{"$f":"ROW()","v":188},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"Inputs!I394","v":0},{"$f":"Inputs!J394","v":0},{"$f":"Inputs!K394","v":0},{"$f":"Inputs!L394","v":0},{"$f":"Inputs!M394","v":0},{"$f":"Inputs!N394","v":0},{"$f":"Inputs!O394","v":0},{"$f":"Inputs!P394","v":0},{"$f":"Inputs!Q394","v":0},{"$f":"Inputs!R394","v":0},{"$f":"Inputs!S394","v":0},{"$f":"Inputs!T394","v":0},{"$f":"Inputs!U394","v":0},{"$f":"Inputs!V394","v":0},{"$f":"Inputs!W394","v":0},{"$f":"Inputs!X394","v":0},{"$f":"Inputs!Y394","v":0},{"$f":"Inputs!Z394","v":0},{"$f":"Inputs!AA394","v":0},{"$f":"Inputs!AB394","v":0},{"$f":"Inputs!AC394","v":0},{"$f":"Inputs!AD394","v":0},{"$f":"Inputs!AE394","v":0},{"$f":"Inputs!AF394","v":0},{"$f":"Inputs!AG394","v":0},{"$f":"Inputs!AH394","v":0}]
[{"$f":"ROW()","v":189},null,"Building",null,null,null,null,null,{"$f":"Inputs!I395","v":0},{"$f":"Inputs!J395","v":0},{"$f":"Inputs!K395","v":0},{"$f":"Inputs!L395","v":0},{"$f":"Inputs!M395","v":0},{"$f":"Inputs!N395","v":0},{"$f":"Inputs!O395","v":0},{"$f":"Inputs!P395","v":0},{"$f":"Inputs!Q395","v":0},{"$f":"Inputs!R395","v":0},{"$f":"Inputs!S395","v":0},{"$f":"Inputs!T395","v":0},{"$f":"Inputs!U395","v":0},{"$f":"Inputs!V395","v":0},{"$f":"Inputs!W395","v":0},{"$f":"Inputs!X395","v":0},{"$f":"Inputs!Y395","v":0},{"$f":"Inputs!Z395","v":0},{"$f":"Inputs!AA395","v":0},{"$f":"Inputs!AB395","v":0},{"$f":"Inputs!AC395","v":0},{"$f":"Inputs!AD395","v":0},{"$f":"Inputs!AE395","v":0},{"$f":"Inputs!AF395","v":0},{"$f":"Inputs!AG395","v":0},{"$f":"Inputs!AH395","v":0}]
[{"$f":"ROW()","v":190},null,"Non-Depreciable",null,null,null,null,null,{"$f":"Inputs!I396","v":0},{"$f":"Inputs!J396","v":0},{"$f":"Inputs!K396","v":0},{"$f":"Inputs!L396","v":0},{"$f":"Inputs!M396","v":0},{"$f":"Inputs!N396","v":0},{"$f":"Inputs!O396","v":0},{"$f":"Inputs!P396","v":0},{"$f":"Inputs!Q396","v":0},{"$f":"Inputs!R396","v":0},{"$f":"Inputs!S396","v":0},{"$f":"Inputs!T396","v":0},{"$f":"Inputs!U396","v":0},{"$f":"Inputs!V396","v":0},{"$f":"Inputs!W396","v":0},{"$f":"Inputs!X396","v":0},{"$f":"Inputs!Y396","v":0},{"$f":"Inputs!Z396","v":0},{"$f":"Inputs!AA396","v":0},{"$f":"Inputs!AB396","v":1.0064313898450947E-4},{"$f":"Inputs!AC396","v":0},{"$f":"Inputs!AD396","v":0},{"$f":"Inputs!AE396","v":0},{"$f":"Inputs!AF396","v":0},{"$f":"Inputs!AG396","v":0},{"$f":"Inputs!AH396","v":0}]
[{"$f":"ROW()","v":191},null,"Total",null,null,null,null,null,{"$f":"SUM(I182:I190)","v":0},0,0,0,0,4.3199947290397791,20.31337635283867,12.154170544227346,1.5287667652389121,0,0,0,0,0,0,0,0.91772190241478169,11.528219100755594,11.140164156994073,2.6817845969600254,0,{"$f":"SUM(AD182:AD190)","v":0},0,0,0,0]
[{"$f":"ROW()","v":192},"Redundant & Disposed Asset",null,null,null,null,null,"Check",{"$f":"IF(ROUND(I191-Inputs!I398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(J191-Inputs!J398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(K191-Inputs!K398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(L191-Inputs!L398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(M191-Inputs!M398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(N191-Inputs!N398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(O191-Inputs!O398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(P191-Inputs!P398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Q191-Inputs!Q398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(R191-Inputs!R398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(S191-Inputs!S398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(T191-Inputs!T398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(U191-Inputs!U398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(V191-Inputs!V398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(W191-Inputs!W398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(X191-Inputs!X398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Y191-Inputs!Y398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(Z191-Inputs!Z398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AA191-Inputs!AA398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AB191-Inputs!AB398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AC191-Inputs!AC398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AD191-Inputs!AD398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AE191-Inputs!AE398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AF191-Inputs!AF398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AG191-Inputs!AG398,6)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(AH191-Inputs!AH398,6)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":193},null,"Pipeline",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,"Compression",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,"Metering",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,"Other Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,"Computers and Motor Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,"Non-Depreciable",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,"Total",null,null,null,null,null,{"$f":"SUM(I193:I201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},"Depreciation"]
[{"$f":"ROW()","v":204},null,"Pipeline",null,null,null,null,null,{"$f":"I273+I340+I407+I474+I541+I608+I675+I742+I809+I876+I943+I1010+I1077+I1144+I1211+I1278+I1345+I1412+I1479+I1546+I1613+I1680+I1747+I1814+I1881+I1948","v":0},0,0,0,0,0,-1.5437883707329687E-2,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994,-0.12024221128747994]
[{"$f":"ROW()","v":205},null,"Compression",null,null,null,null,null,{"$f":"I274+I341+I408+I475+I542+I609+I676+I743+I810+I877+I944+I1011+I1078+I1145+I1212+I1279+I1346+I1413+I1480+I1547+I1614+I1681+I1748+I1815+I1882+I1949","v":0},0,0,0,0,0,0,0,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186]
[{"$f":"ROW()","v":206},null,"Metering",null,null,null,null,null,{"$f":"I275+I342+I409+I476+I543+I610+I677+I744+I811+I878+I945+I1012+I1079+I1146+I1213+I1280+I1347+I1414+I1481+I1548+I1615+I1682+I1749+I1816+I1883+I1950","v":0},0,0,0,0,0,-0.10159357669779619,-0.53416269077206802,-0.674305468697038,-0.72308321332331604,-0.72308321332331593,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.72308321332331604,-0.75367394340380878,-0.98072972758896138,-1.3520685479159569,-1.4409397619644351,-1.4409397619644351,-1.4409397619644353,-1.4409397619644353,-1.4409397619644353,-1.4409397619644353]
[{"$f":"ROW()","v":207},null,"Other Depreciable",null,null,null,null,null,{"$f":"I276+I343+I410+I477+I544+I611+I678+I745+I812+I879+I946+I1013+I1080+I1147+I1214+I1281+I1348+I1415+I1482+I1549+I1616+I1683+I1750+I1817+I1884+I1951","v":0},0,0,0,0,0,-1.9153556859281558E-2,-1.9153556859281561E-2,-1.9529998980130629E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-2.6073441625187734E-2,-2.6073441625187731E-2,-2.6073441625187731E-2,-6.919884765906173E-3,-6.9198847659061721E-3,-0.47819800016515879,-0.47165410470430852,-0.47320931075677125,-0.47320931075677125,-0.47320931075677125,-0.47320931075677131,-0.47320931075677131,-0.47320931075677136]
[{"$f":"ROW()","v":208},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I277+I344+I411+I478+I545+I612+I679+I746+I813+I880+I947+I1014+I1081+I1148+I1215+I1282+I1349+I1416+I1483+I1550+I1617+I1684+I1751+I1818+I1885+I1952","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I278+I345+I412+I479+I546+I613+I680+I747+I814+I881+I948+I1015+I1082+I1149+I1216+I1283+I1350+I1417+I1484+I1551+I1618+I1685+I1752+I1819+I1886+I1953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I279+I346+I413+I480+I547+I614+I681+I748+I815+I882+I949+I1016+I1083+I1150+I1217+I1284+I1351+I1418+I1485+I1552+I1619+I1686+I1753+I1820+I1887+I1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I281+I348+I415+I482+I549+I616+I683+I750+I817+I884+I951+I1018+I1085+I1152+I1219+I1286+I1353+I1420+I1487+I1554+I1621+I1688+I1755+I1822+I1889+I1956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,"Total",null,null,null,null,null,{"$f":"SUM(I204:I212)","v":0},0,0,0,0,0,-0.13618501726440743,-0.67355845891882948,-1.0789484384736403,-1.1342696257449756,{"$f":"SUM(S204:S212)","v":-1.1342696257449756},-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,-1.1342696257449756,{"$f":"SUM(Y204:Y212)","v":-1.115116068885694},-1.1457067989661867,-1.8440406985505922,-2.208835623416737,-2.299262043517678,{"$f":"SUM(AD204:AD212)","v":-2.299262043517678},-2.2992620435176785,-2.2992620435176785,-2.2992620435176785,-2.2992620435176785]
[{"$f":"ROW()","v":214},"Closing Value"]
[{"$f":"ROW()","v":215},null,"Pipeline",null,null,null,null,null,{"$f":"I171+I182+I204","v":0},0,0,0,0,1.0806518595130781,8.4015169064162656,8.2812746951287863,8.1610324838413071,8.0407902725538278,{"$f":"S171+S182+S204-S226","v":7.9205480612663477},{"$f":"T171+T182+T204","v":7.8003058499788676},7.6800636386913874,7.5598214274039073,7.4395792161164271,7.319337004828947,7.1990947935414669,7.0788525822539867,6.9586103709665066,6.8383681596790264,6.7181259483915463,{"$f":"AD171+AD182+AD204","v":6.5978837371040662},6.477641525816586,6.3573993145291059,6.2371571032416258,6.1169148919541456]
[{"$f":"ROW()","v":216},null,"Compression",null,null,null,null,null,{"$f":"I172+I183+I205","v":0},0,0,0,0,0,0,7.9461227852697558,7.6812520257607639,7.4163812662517721,7.1515105067427802,{"$f":"T172+T183+T205","v":6.8866397472337884},6.6217689877247965,6.3568982282158046,6.0920274687068128,5.8271567091978209,5.5622859496888291,5.2974151901798372,5.0325444306708453,4.7676736711618535,4.5028029116528616,{"$f":"AD172+AD183+AD205","v":4.2379321521438698},3.9730613926348779,3.708190633125886,3.4433198736168942,3.1784491141079023]
[{"$f":"ROW()","v":217},null,"Metering",null,null,null,null,null,{"$f":"I173+I184+I206","v":0},0,0,0,0,3.0478073009338855,15.923287146464242,19.593407793441276,20.382434663532578,19.659351450209261,18.936268236885944,{"$f":"T173+T184+T206","v":18.213185023562627},17.49010181023931,16.767018596915992,16.043935383592675,15.32085217026936,15.515490859360826,21.573490441511595,31.732925323732498,33.046993197270886,31.60605343530645,{"$f":"AD173+AD184+AD206","v":30.165113673342013},28.724173911377576,27.28323414941314,25.842294387448703,24.401354625484267]
[{"$f":"ROW()","v":218},null,"Other Depreciable",null,null,null,null,null,{"$f":"I174+I185+I207","v":0},0,0,0,0,0.19153556859281559,0.17238201173353404,0.15699287608274318,0.20289730355318358,0.17682386192799585,0.15075042030280811,{"$f":"T174+T185+T207","v":0.12467697867762037},9.8603537052432633E-2,7.2530095427244895E-2,4.6456653802057164E-2,2.0383212176869434E-2,1.3463327410963261E-2,4.7230890178460738,4.2448905648651225,3.7887839925275095,3.3155746817707383,{"$f":"AD174+AD185+AD207","v":2.8423653710139671},2.3691560602571959,1.8959467495004247,1.4227374387436535,0.94952812798688213]
[{"$f":"ROW()","v":219},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I175+I186+I208","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T175+T186+T208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I176+I187+I209","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T176+T187+T209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I177+I188+I210","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T177+T188+T210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,"Building",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I179+I190+I212","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S179+S190+S212-S234","v":0},0,0,0,0,0,0,0,0,1.0064313898450947E-4,1.0064313898450947E-4,{"$f":"AD179+AD190+AD212","v":1.0064313898450947E-4},1.0064313898450947E-4,1.0064313898450947E-4,1.0064313898450947E-4,1.0064313898450947E-4]
[{"$f":"ROW()","v":224},null,"Total",null,null,null,null,null,{"$f":"SUM(I215:I223)","v":0},0,0,0,0,4.3199947290397791,24.497186064614045,35.97779814992257,36.427616476687831,35.293346850942854,34.159077225197876,33.024807599452906,31.890537973707929,30.756268347962948,29.62199872221797,28.487729096473,{"$f":"SUM(Y215:Y223)","v":28.290334930002086},38.672847231791486,47.968970690234976,48.441919663778258,46.142657620260586,{"$f":"SUM(AD215:AD223)","v":43.8433955767429},41.544133533225221,39.244871489707542,36.945609446189863,34.646347402672184]
[{"$f":"ROW()","v":225},"Over Depreciation"]
[{"$f":"ROW()","v":226},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S295+S362+S429+S496+S630+S697+S764+S831+S898+S965+S1032+S1099+S1166+S1233+S1300","v":0}]
[{"$f":"ROW()","v":227},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S296+S363+S430+S497+S634+S701+S765+S832+S899+S969+S1036+S1100+S1167+S1237+S1301","v":0}]
[{"$f":"ROW()","v":228},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S297+S367+S431+S498+S635+S702+S766+S836+S900+S970+S1037+S1104+S1168+S1239+S1306","v":0}]
[{"$f":"ROW()","v":229},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":230},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":231},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":232},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":233},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":234},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S302+S372+S436+S503+S640+S707+S771+S841+S905+S975+S1042+S1109+S1173+S1244+S1311","v":0}]
[{"$f":"ROW()","v":235},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S226:S229)","v":0}]
[{"$f":"ROW()","v":236}]
[{"$f":"\"Shippers' Capex Account [m$ \"&TEXT(Inputs!$E$28,\"dd/mm/yyyy\")&\"]\"","v":"Shippers' Capex Account [m$ 31/12/2024]"}]
["2000 Capex"]
[{"$f":"ROW()","v":239},"Life"]
[{"$f":"ROW()","v":240},null,"Pipeline",null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,J240-1)","v":69},{"$f":"MAX(0,K240-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[{"$f":"ROW()","v":241},null,"Compression",null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,J241-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":242},null,"Metering",null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,J242-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":243},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,J243-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,J244-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,J245-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,J246-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,"Building",null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},{"$f":"MAX(0,J247-1)","v":29},{"$f":"MAX(0,K247-1)","v":28},{"$f":"MAX(0,L247-1)","v":27},{"$f":"MAX(0,M247-1)","v":26},{"$f":"MAX(0,N247-1)","v":25},{"$f":"MAX(0,O247-1)","v":24},{"$f":"MAX(0,P247-1)","v":23},{"$f":"MAX(0,Q247-1)","v":22},{"$f":"MAX(0,R247-1)","v":21},{"$f":"MAX(0,S247-1)","v":20},{"$f":"MAX(0,T247-1)","v":19},{"$f":"MAX(0,U247-1)","v":18},{"$f":"MAX(0,V247-1)","v":17},{"$f":"MAX(0,W247-1)","v":16},{"$f":"MAX(0,X247-1)","v":15},{"$f":"MAX(0,Y247-1)","v":14},{"$f":"MAX(0,Z247-1)","v":13},{"$f":"MAX(0,AA247-1)","v":12},{"$f":"MAX(0,AB247-1)","v":11},{"$f":"MAX(0,AC247-1)","v":10},{"$f":"MAX(0,AD247-1)","v":9},{"$f":"MAX(0,AE247-1)","v":8},{"$f":"MAX(0,AF247-1)","v":7},{"$f":"MAX(0,AG247-1)","v":6}]
[{"$f":"ROW()","v":248},null,"Non-Depreciable"]
[{"$f":"ROW()","v":249}]
[{"$f":"ROW()","v":250},"Opening Value"]
[{"$f":"ROW()","v":251},null,"Pipeline",null,null,null,null,null,{"$f":"H284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,"Compression",null,null,null,null,null,{"$f":"H285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,"Metering",null,null,null,null,null,{"$f":"H286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,"Other Depreciable",null,null,null,null,null,{"$f":"H287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"H288","v":0},{"$f":"I288","v":0},{"$f":"J288","v":0},{"$f":"K288","v":0},{"$f":"L288","v":0},{"$f":"M288","v":0},{"$f":"N288","v":0},{"$f":"O288","v":0},{"$f":"P288","v":0},{"$f":"Q288","v":0},{"$f":"R288","v":0},{"$f":"S288","v":0},{"$f":"T288","v":0},{"$f":"U288","v":0},{"$f":"V288","v":0},{"$f":"W288","v":0},{"$f":"X288","v":0},{"$f":"Y288","v":0},{"$f":"Z288","v":0},{"$f":"AA288","v":0},{"$f":"AB288","v":0},{"$f":"AC288","v":0},{"$f":"AD288","v":0},{"$f":"AE288","v":0},{"$f":"AF288","v":0},{"$f":"AG288","v":0}]
[{"$f":"ROW()","v":256},null,"Cathodic/Corrosion Protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},null,"SCADA , ECI And Comms",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,"Building",null,null,null,null,null,null,{"$f":"I291","v":0},{"$f":"J291","v":0},{"$f":"K291","v":0},{"$f":"L291","v":0},{"$f":"M291","v":0},{"$f":"N291","v":0},{"$f":"O291","v":0},{"$f":"P291","v":0},{"$f":"Q291","v":0},{"$f":"R291","v":0},{"$f":"S291","v":0},{"$f":"T291","v":0},{"$f":"U291","v":0},{"$f":"V291","v":0},{"$f":"W291","v":0},{"$f":"X291","v":0},{"$f":"Y291","v":0},{"$f":"Z291","v":0},{"$f":"AA291","v":0},{"$f":"AB291","v":0},{"$f":"AC291","v":0},{"$f":"AD291","v":0},{"$f":"AE291","v":0},{"$f":"AF291","v":0},{"$f":"AG291","v":0}]
[{"$f":"ROW()","v":259},null,"Non-Depreciable",null,null,null,null,null,{"$f":"H292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X292","v":0},0,0,0,0,{"$f":"AC292","v":0},{"$f":"AD292","v":0},{"$f":"AE292","v":0},{"$f":"AF292","v":0},{"$f":"AG292","v":0}]
[{"$f":"ROW()","v":260},null,"Total",null,null,null,null,null,{"$f":"SUM(I251:I259)","v":0},0,0,{"$f":"SUM(L251:L259)","v":0},{"$f":"SUM(M251:M259)","v":0},{"$f":"SUM(N251:N259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD251:AD259)","v":0},0,0,0,0]
[{"$f":"ROW()","v":261},"Capex"]
[{"$f":"ROW()","v":262},null,"Pipeline",null,null,null,null,null,{"$f":"I$182","v":0}]
[{"$f":"ROW()","v":263},null,"Compression",null,null,null,null,null,{"$f":"I$183","v":0}]
[{"$f":"ROW()","v":264},null,"Metering",null,null,null,null,null,{"$f":"I$184","v":0}]
[{"$f":"ROW()","v":265},null,"Other Depreciable",null,null,null,null,null,{"$f":"I$185","v":0}]
[{"$f":"ROW()","v":266},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I$186","v":0}]
[{"$f":"ROW()","v":267},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I$187","v":0}]
[{"$f":"ROW()","v":268},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I$188","v":0}]
[{"$f":"ROW()","v":269},null,"Building"]
[{"$f":"ROW()","v":270},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I$190","v":0}]
[{"$f":"ROW()","v":271},null,"Total",null,null,null,null,null,{"$f":"SUM(I262:I270)","v":0}]
[{"$f":"ROW()","v":272},"Depreciation"]
[{"$f":"ROW()","v":273},null,"Pipeline",null,null,null,null,null,null,{"$f":"-IF(J240=0,0,MIN((J251/J240)*(J240>0),J251))","v":0},{"$f":"-IF(K240=0,0,MIN((K251/K240)*(K240>0),K251))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},null,"Compression",null,null,null,null,null,null,{"$f":"-IF(J241=0,0,MIN((J252/J241)*(J241>0),J252))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},null,"Metering",null,null,null,null,null,null,{"$f":"-IF(J242=0,0,MIN((J253/J242)*(J242>0),J253))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"-IF(J243=0,0,MIN((J254/J243)*(J243>0),J254))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"-IF(J244=0,0,MIN((J255/J244)*(J244>0),J255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"-IF(J245=0,0,MIN((J256/J245)*(J245>0),J256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"-IF(J246=0,0,MIN((J257/J246)*(J246>0),J257))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,"Non-Depreciable"]
[{"$f":"ROW()","v":282},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J273:J281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(T273:T281)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD273:AD281)","v":0},0,0,0,0]
[{"$f":"ROW()","v":283},"Closing Value"]
[{"$f":"ROW()","v":284},null,"Pipeline",null,null,null,null,null,{"$f":"I251+I262+I273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD251+AD262+AD273","v":0},0,0,0,0]
[{"$f":"ROW()","v":285},null,"Compression",null,null,null,null,null,{"$f":"I252+I263+I274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD252+AD263+AD274","v":0},0,0,0,0]
[{"$f":"ROW()","v":286},null,"Metering",null,null,null,null,null,{"$f":"I253+I264+I275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD253+AD264+AD275","v":0},0,0,0,0]
[{"$f":"ROW()","v":287},null,"Other Depreciable",null,null,null,null,null,{"$f":"I254+I265+I276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD254+AD265+AD276","v":0},0,0,0,0]
[{"$f":"ROW()","v":288},null,"Computers and Motor Vehicles",null,null,null,null,null,{"$f":"I255+I266+I277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,"Cathodic/Corrosion Protection",null,null,null,null,null,{"$f":"I256+I267+I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,"SCADA , ECI And Comms",null,null,null,null,null,{"$f":"I257+I268+I279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,"Non-Depreciable",null,null,null,null,null,{"$f":"I259+I270+I281","v":0},{"$f":"J259+J270+J281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD259+AD270+AD281","v":0},0,0,0,0]
[{"$f":"ROW()","v":293},null,"Total",null,null,null,null,null,{"$f":"SUM(I284:I292)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R284:R292)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD284:AD292)","v":0},0,0,0,0]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296}]
[{"$f":"ROW()","v":297}]
[{"$f":"ROW()","v":298}]
[{"$f":"ROW()","v":299}]
[{"$f":"ROW()","v":300}]
[{"$f":"ROW()","v":301}]
[{"$f":"ROW()","v":302}]
[{"$f":"ROW()","v":303}]
[{"$f":"ROW()","v":304}]
["2001 Capex"]
[{"$f":"ROW()","v":306},"Life"]
[{"$f":"ROW()","v":307},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,K307-1)","v":69},{"$f":"MAX(0,L307-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47]
[{"$f":"ROW()","v":308},null,"Compression",null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,K308-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":309},null,"Metering",null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,K309-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":310},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,K310-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,K311-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,K312-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,K313-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,"Building",null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},{"$f":"MAX(0,K314-1)","v":29},{"$f":"MAX(0,L314-1)","v":28},{"$f":"MAX(0,M314-1)","v":27},{"$f":"MAX(0,N314-1)","v":26},{"$f":"MAX(0,O314-1)","v":25},{"$f":"MAX(0,P314-1)","v":24},{"$f":"MAX(0,Q314-1)","v":23},{"$f":"MAX(0,R314-1)","v":22},{"$f":"MAX(0,S314-1)","v":21},{"$f":"MAX(0,T314-1)","v":20},{"$f":"MAX(0,U314-1)","v":19},{"$f":"MAX(0,V314-1)","v":18},{"$f":"MAX(0,W314-1)","v":17},{"$f":"MAX(0,X314-1)","v":16},{"$f":"MAX(0,Y314-1)","v":15},{"$f":"MAX(0,Z314-1)","v":14},{"$f":"MAX(0,AA314-1)","v":13},{"$f":"MAX(0,AB314-1)","v":12},{"$f":"MAX(0,AC314-1)","v":11},{"$f":"MAX(0,AD314-1)","v":10},{"$f":"MAX(0,AE314-1)","v":9},{"$f":"MAX(0,AF314-1)","v":8},{"$f":"MAX(0,AG314-1)","v":7}]
[{"$f":"ROW()","v":315},null,"Non-Depreciable"]
[{"$f":"ROW()","v":316}]
[{"$f":"ROW()","v":317},"Opening Value"]
[{"$f":"ROW()","v":318},null,"Pipeline",null,null,null,null,null,null,{"$f":"I351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,"Compression",null,null,null,null,null,null,{"$f":"I352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,"Metering",null,null,null,null,null,null,{"$f":"I353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"I354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"I355","v":0},{"$f":"J355","v":0},{"$f":"K355","v":0},{"$f":"L355","v":0},{"$f":"M355","v":0},{"$f":"N355","v":0},{"$f":"O355","v":0},{"$f":"P355","v":0},{"$f":"Q355","v":0},{"$f":"R355","v":0},{"$f":"S355","v":0},{"$f":"T355","v":0},{"$f":"U355","v":0},{"$f":"V355","v":0},{"$f":"W355","v":0},{"$f":"X355","v":0},{"$f":"Y355","v":0},{"$f":"Z355","v":0},{"$f":"AA355","v":0},{"$f":"AB355","v":0},{"$f":"AC355","v":0},{"$f":"AD355","v":0},{"$f":"AE355","v":0},{"$f":"AF355","v":0},{"$f":"AG355","v":0}]
[{"$f":"ROW()","v":323},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},null,"SCADA , ECI And Comms",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,"Building",null,null,null,null,null,null,0,{"$f":"J358","v":0},{"$f":"K358","v":0},{"$f":"L358","v":0},{"$f":"M358","v":0},{"$f":"N358","v":0},{"$f":"O358","v":0},{"$f":"P358","v":0},{"$f":"Q358","v":0},{"$f":"R358","v":0},{"$f":"S358","v":0},{"$f":"T358","v":0},{"$f":"U358","v":0},{"$f":"V358","v":0},{"$f":"W358","v":0},{"$f":"X358","v":0},{"$f":"Y358","v":0},{"$f":"Z358","v":0},{"$f":"AA358","v":0},{"$f":"AB358","v":0},{"$f":"AC358","v":0},{"$f":"AD358","v":0},{"$f":"AE358","v":0},{"$f":"AF358","v":0},{"$f":"AG358","v":0}]
[{"$f":"ROW()","v":326},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y359","v":0},0,0,0,{"$f":"AC359","v":0},{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0}]
[{"$f":"ROW()","v":327},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J318:J326)","v":0},0,0,{"$f":"SUM(M318:M326)","v":0},{"$f":"SUM(N318:N326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD318:AD326)","v":0},0,0,0,0]
[{"$f":"ROW()","v":328},"Capex"]
[{"$f":"ROW()","v":329},null,"Pipeline",null,null,null,null,null,null,{"$f":"J$182","v":0}]
[{"$f":"ROW()","v":330},null,"Compression",null,null,null,null,null,null,{"$f":"J$183","v":0}]
[{"$f":"ROW()","v":331},null,"Metering",null,null,null,null,null,null,{"$f":"J$184","v":0}]
[{"$f":"ROW()","v":332},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J$185","v":0}]
[{"$f":"ROW()","v":333},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J$186","v":0}]
[{"$f":"ROW()","v":334},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J$187","v":0}]
[{"$f":"ROW()","v":335},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J$188","v":0}]
[{"$f":"ROW()","v":336},null,"Building",null,null,null,null,null,null,{"$f":"J$189","v":0}]
[{"$f":"ROW()","v":337},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J$190","v":0}]
[{"$f":"ROW()","v":338},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J329:J337)","v":0}]
[{"$f":"ROW()","v":339},"Depreciation"]
[{"$f":"ROW()","v":340},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"-IF(K307=0,0,MIN((K318/K307)*(K307>0),K318))","v":0},{"$f":"-IF(L307=0,0,MIN((L318/L307)*(L307>0),L318))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},null,"Compression",null,null,null,null,null,null,null,{"$f":"-IF(K308=0,0,MIN((K319/K308)*(K308>0),K319))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},null,"Metering",null,null,null,null,null,null,null,{"$f":"-IF(K309=0,0,MIN((K320/K309)*(K309>0),K320))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"-IF(K310=0,0,MIN((K321/K310)*(K310>0),K321))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":344},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"-IF(K311=0,0,MIN((K322/K311)*(K311>0),K322))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"-IF(K312=0,0,MIN((K323/K312)*(K312>0),K323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"-IF(K313=0,0,MIN((K324/K313)*(K313>0),K324))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},null,"Non-Depreciable"]
[{"$f":"ROW()","v":349},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K340:K348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD340:AD348)","v":0},0,0,0,0]
[{"$f":"ROW()","v":350},"Closing Value"]
[{"$f":"ROW()","v":351},null,"Pipeline",null,null,null,null,null,null,{"$f":"J318+J329+J340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD318+AD329+AD340","v":0},0,0,0,0]
[{"$f":"ROW()","v":352},null,"Compression",null,null,null,null,null,null,{"$f":"J319+J330+J341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD319+AD330+AD341","v":0},0,0,0,0]
[{"$f":"ROW()","v":353},null,"Metering",null,null,null,null,null,null,{"$f":"J320+J331+J342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD320+AD331+AD342","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,"Other Depreciable",null,null,null,null,null,null,{"$f":"J321+J332+J343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD321+AD332+AD343","v":0},0,0,0,0]
[{"$f":"ROW()","v":355},null,"Computers and Motor Vehicles",null,null,null,null,null,null,{"$f":"J322+J333+J344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,{"$f":"J323+J334+J345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,"SCADA , ECI And Comms",null,null,null,null,null,null,{"$f":"J324+J335+J346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,"Building",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,"Non-Depreciable",null,null,null,null,null,null,{"$f":"J326+J337+J348","v":0},0,0,{"$f":"M326+M337+M348","v":0},{"$f":"N326+N337+N348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD326+AD337+AD348","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,"Total",null,null,null,null,null,null,{"$f":"SUM(J351:J359)","v":0},0,0,{"$f":"SUM(M351:M359)","v":0},{"$f":"SUM(N351:N359)","v":0},0,0,0,{"$f":"SUM(R351:R359)","v":0},{"$f":"SUM(S351:S359)","v":0},{"$f":"SUM(T351:T359)","v":0},{"$f":"SUM(U351:U359)","v":0},{"$f":"SUM(V351:V359)","v":0},0,0,{"$f":"SUM(Y351:Y359)","v":0},0,0,0,0,{"$f":"SUM(AD351:AD359)","v":0},0,0,0,0]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":362}]
[{"$f":"ROW()","v":363}]
[{"$f":"ROW()","v":364}]
[{"$f":"ROW()","v":365}]
[{"$f":"ROW()","v":366}]
[{"$f":"ROW()","v":367}]
[{"$f":"ROW()","v":368}]
[{"$f":"ROW()","v":369}]
[{"$f":"ROW()","v":370}]
[{"$f":"ROW()","v":371}]
["2002 Capex"]
[{"$f":"ROW()","v":373},"Life"]
[{"$f":"ROW()","v":374},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,L374-1)","v":69},{"$f":"MAX(0,M374-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48]
[{"$f":"ROW()","v":375},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,L375-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":376},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,L376-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":377},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,L377-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,L378-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,L379-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,L380-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,"Building",null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":382},null,"Non-Depreciable"]
[{"$f":"ROW()","v":383}]
[{"$f":"ROW()","v":384},"Opening Value"]
[{"$f":"ROW()","v":385},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"J418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},null,"Compression",null,null,null,null,null,null,null,{"$f":"J419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},null,"Metering",null,null,null,null,null,null,null,{"$f":"J420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"J421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"J422","v":0},{"$f":"K422","v":0},{"$f":"L422","v":0},{"$f":"M422","v":0},{"$f":"N422","v":0},{"$f":"O422","v":0},{"$f":"P422","v":0},{"$f":"Q422","v":0},{"$f":"R422","v":0},{"$f":"S422","v":0},{"$f":"T422","v":0},{"$f":"U422","v":0},{"$f":"V422","v":0},{"$f":"W422","v":0},{"$f":"X422","v":0},{"$f":"Y422","v":0},{"$f":"Z422","v":0},{"$f":"AA422","v":0},{"$f":"AB422","v":0},{"$f":"AC422","v":0},{"$f":"AD422","v":0},{"$f":"AE422","v":0},{"$f":"AF422","v":0},{"$f":"AG422","v":0}]
[{"$f":"ROW()","v":390},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,"Building",null,null,null,null,null,null,null,{"$f":"J425","v":0},{"$f":"K425","v":0},{"$f":"L425","v":0},{"$f":"M425","v":0},{"$f":"N425","v":0},{"$f":"O425","v":0},{"$f":"P425","v":0},{"$f":"Q425","v":0},{"$f":"R425","v":0},{"$f":"S425","v":0},{"$f":"T425","v":0},{"$f":"U425","v":0},{"$f":"V425","v":0},{"$f":"W425","v":0},{"$f":"X425","v":0},{"$f":"Y425","v":0},{"$f":"Z425","v":0},{"$f":"AA425","v":0},{"$f":"AB425","v":0},{"$f":"AC425","v":0},{"$f":"AD425","v":0},{"$f":"AE425","v":0},{"$f":"AF425","v":0},{"$f":"AG425","v":0}]
[{"$f":"ROW()","v":393},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"J426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z426","v":0},0,0,{"$f":"AC426","v":0},{"$f":"AD426","v":0},{"$f":"AE426","v":0},{"$f":"AF426","v":0},{"$f":"AG426","v":0}]
[{"$f":"ROW()","v":394},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K385:K393)","v":0},0,{"$f":"SUM(M385:M393)","v":0},{"$f":"SUM(N385:N393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD385:AD393)","v":0},0,0,0,0]
[{"$f":"ROW()","v":395},"Capex"]
[{"$f":"ROW()","v":396},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K$182","v":0}]
[{"$f":"ROW()","v":397},null,"Compression",null,null,null,null,null,null,null,{"$f":"K$183","v":0}]
[{"$f":"ROW()","v":398},null,"Metering",null,null,null,null,null,null,null,{"$f":"K$184","v":0}]
[{"$f":"ROW()","v":399},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K$185","v":0}]
[{"$f":"ROW()","v":400},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K$186","v":0}]
[{"$f":"ROW()","v":401},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K$187","v":0}]
[{"$f":"ROW()","v":402},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K$188","v":0}]
[{"$f":"ROW()","v":403},null,"Building",null,null,null,null,null,null,null,{"$f":"K$189","v":0}]
[{"$f":"ROW()","v":404},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K$190","v":0}]
[{"$f":"ROW()","v":405},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K396:K404)","v":0}]
[{"$f":"ROW()","v":406},"Depreciation"]
[{"$f":"ROW()","v":407},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"-IF(L374=0,0,MIN((L385/L374)*(L374>0),L385))","v":0},{"$f":"-IF(M374=0,0,MIN((M385/M374)*(M374>0),M385))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":408},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"-IF(L375=0,0,MIN((L386/L375)*(L375>0),L386))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"-IF(L376=0,0,MIN((L387/L376)*(L376>0),L387))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"-IF(L377=0,0,MIN((L388/L377)*(L377>0),L388))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"-IF(L378=0,0,MIN((L389/L378)*(L378>0),L389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"-IF(L379=0,0,MIN((L390/L379)*(L379>0),L390))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"-IF(L380=0,0,MIN((L391/L380)*(L380>0),L391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,"Non-Depreciable"]
[{"$f":"ROW()","v":416},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L407:L415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD407:AD415)","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},"Closing Value"]
[{"$f":"ROW()","v":418},null,"Pipeline",null,null,null,null,null,null,null,{"$f":"K385+K396+K407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD385+AD396+AD407","v":0},0,0,0,0]
[{"$f":"ROW()","v":419},null,"Compression",null,null,null,null,null,null,null,{"$f":"K386+K397+K408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD386+AD397+AD408","v":0},0,0,0,0]
[{"$f":"ROW()","v":420},null,"Metering",null,null,null,null,null,null,null,{"$f":"K387+K398+K409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD387+AD398+AD409","v":0},0,0,0,0]
[{"$f":"ROW()","v":421},null,"Other Depreciable",null,null,null,null,null,null,null,{"$f":"K388+K399+K410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD388+AD399+AD410","v":0},0,0,0,0]
[{"$f":"ROW()","v":422},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,{"$f":"K389+K400+K411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,{"$f":"K390+K401+K412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":424},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,{"$f":"K391+K402+K413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},null,"Building",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":426},null,"Non-Depreciable",null,null,null,null,null,null,null,{"$f":"K393+K404+K415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD393+AD404+AD415","v":0},0,0,0,0]
[{"$f":"ROW()","v":427},null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K418:K426)","v":0},0,{"$f":"SUM(M418:M426)","v":0},{"$f":"SUM(N418:N426)","v":0},0,0,0,0,{"$f":"SUM(S418:S426)","v":0},{"$f":"SUM(T418:T426)","v":0},{"$f":"SUM(U418:U426)","v":0},{"$f":"SUM(V418:V426)","v":0},{"$f":"SUM(W418:W426)","v":0},0,{"$f":"SUM(Y418:Y426)","v":0},0,0,0,0,{"$f":"SUM(AD418:AD426)","v":0},0,0,0,0]
[{"$f":"ROW()","v":428}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430}]
[{"$f":"ROW()","v":431}]
[{"$f":"ROW()","v":432}]
[{"$f":"ROW()","v":433}]
[{"$f":"ROW()","v":434}]
[{"$f":"ROW()","v":435}]
[{"$f":"ROW()","v":436}]
[{"$f":"ROW()","v":437}]
[{"$f":"ROW()","v":438}]
["2003 Capex"]
[{"$f":"ROW()","v":440},"Life"]
[{"$f":"ROW()","v":441},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,M441-1)","v":69},{"$f":"MAX(0,N441-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49]
[{"$f":"ROW()","v":442},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,M442-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":443},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,M443-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":444},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,M444-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,M445-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,M446-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":447},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,M447-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":449},null,"Non-Depreciable"]
[{"$f":"ROW()","v":450}]
[{"$f":"ROW()","v":451},"Opening Value"]
[{"$f":"ROW()","v":452},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"K485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"K486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"K487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"K488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"K489","v":0},{"$f":"L489","v":0},{"$f":"M489","v":0},{"$f":"N489","v":0},{"$f":"O489","v":0},{"$f":"P489","v":0},{"$f":"Q489","v":0},{"$f":"R489","v":0},{"$f":"S489","v":0},{"$f":"T489","v":0},{"$f":"U489","v":0},{"$f":"V489","v":0},{"$f":"W489","v":0},{"$f":"X489","v":0},{"$f":"Y489","v":0},{"$f":"Z489","v":0},{"$f":"AA489","v":0},{"$f":"AB489","v":0},{"$f":"AC489","v":0},{"$f":"AD489","v":0},{"$f":"AE489","v":0},{"$f":"AF489","v":0},{"$f":"AG489","v":0}]
[{"$f":"ROW()","v":457},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":458},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,"Building",null,null,null,null,null,null,null,null,{"$f":"K492","v":0},{"$f":"L492","v":0},{"$f":"M492","v":0},{"$f":"N492","v":0},{"$f":"O492","v":0},{"$f":"P492","v":0},{"$f":"Q492","v":0},{"$f":"R492","v":0},{"$f":"S492","v":0},{"$f":"T492","v":0},{"$f":"U492","v":0},{"$f":"V492","v":0},{"$f":"W492","v":0},{"$f":"X492","v":0},{"$f":"Y492","v":0},{"$f":"Z492","v":0},{"$f":"AA492","v":0},{"$f":"AB492","v":0},{"$f":"AC492","v":0},{"$f":"AD492","v":0},{"$f":"AE492","v":0},{"$f":"AF492","v":0},{"$f":"AG492","v":0}]
[{"$f":"ROW()","v":460},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"K493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA493","v":0},0,{"$f":"AC493","v":0},{"$f":"AD493","v":0},{"$f":"AE493","v":0},{"$f":"AF493","v":0},{"$f":"AG493","v":0}]
[{"$f":"ROW()","v":461},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L452:L460)","v":0},{"$f":"SUM(M452:M460)","v":0},{"$f":"SUM(N452:N460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD452:AD460)","v":0},0,0,0,0]
[{"$f":"ROW()","v":462},"Capex"]
[{"$f":"ROW()","v":463},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L$182","v":0}]
[{"$f":"ROW()","v":464},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L$183","v":0}]
[{"$f":"ROW()","v":465},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L$184","v":0}]
[{"$f":"ROW()","v":466},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$185","v":0}]
[{"$f":"ROW()","v":467},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L$186","v":0}]
[{"$f":"ROW()","v":468},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L$187","v":0}]
[{"$f":"ROW()","v":469},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L$188","v":0}]
[{"$f":"ROW()","v":470},null,"Building",null,null,null,null,null,null,null,null,{"$f":"L$189","v":0}]
[{"$f":"ROW()","v":471},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L$190","v":0}]
[{"$f":"ROW()","v":472},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L463:L471)","v":0}]
[{"$f":"ROW()","v":473},"Depreciation"]
[{"$f":"ROW()","v":474},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"-IF(M441=0,0,MIN((M452/M441)*(M441>0),M452))","v":0},{"$f":"-IF(N441=0,0,MIN((N452/N441)*(N441>0),N452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":475},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"-IF(M442=0,0,MIN((M453/M442)*(M442>0),M453))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":476},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"-IF(M443=0,0,MIN((M454/M443)*(M443>0),M454))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":477},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"-IF(M444=0,0,MIN((M455/M444)*(M444>0),M455))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-IF(M445=0,0,MIN((M456/M445)*(M445>0),M456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"-IF(M446=0,0,MIN((M457/M446)*(M446>0),M457))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"-IF(M447=0,0,MIN((M458/M447)*(M447>0),M458))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,"Non-Depreciable"]
[{"$f":"ROW()","v":483},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M474:M482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD474:AD482)","v":0},0,0,0,0]
[{"$f":"ROW()","v":484},"Closing Value"]
[{"$f":"ROW()","v":485},null,"Pipeline",null,null,null,null,null,null,null,null,{"$f":"L452+L463+L474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD452+AD463+AD474","v":0},0,0,0,0]
[{"$f":"ROW()","v":486},null,"Compression",null,null,null,null,null,null,null,null,{"$f":"L453+L464+L475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD453+AD464+AD475","v":0},0,0,0,0]
[{"$f":"ROW()","v":487},null,"Metering",null,null,null,null,null,null,null,null,{"$f":"L454+L465+L476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD454+AD465+AD476","v":0},0,0,0,0]
[{"$f":"ROW()","v":488},null,"Other Depreciable",null,null,null,null,null,null,null,null,{"$f":"L455+L466+L477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD455+AD466+AD477","v":0},0,0,0,0]
[{"$f":"ROW()","v":489},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,{"$f":"L456+L467+L478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,{"$f":"L457+L468+L479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,{"$f":"L458+L469+L480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,"Building",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,"Non-Depreciable",null,null,null,null,null,null,null,null,{"$f":"L460+L471+L482","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X460+X471+X482","v":0},{"$f":"Y460+Y471+Y482","v":0},0,0,0,0,{"$f":"AD460+AD471+AD482","v":0},0,0,0,0]
[{"$f":"ROW()","v":494},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L485:L493)","v":0},{"$f":"SUM(M485:M493)","v":0},{"$f":"SUM(N485:N493)","v":0},0,0,0,{"$f":"SUM(R485:R493)","v":0},0,0,0,0,0,0,{"$f":"SUM(Y485:Y493)","v":0},0,0,0,0,{"$f":"SUM(AD485:AD493)","v":0},0,0,0,0]
[{"$f":"ROW()","v":495}]
[{"$f":"ROW()","v":496}]
[{"$f":"ROW()","v":497}]
[{"$f":"ROW()","v":498}]
[{"$f":"ROW()","v":499}]
[{"$f":"ROW()","v":500}]
[{"$f":"ROW()","v":501}]
[{"$f":"ROW()","v":502}]
[{"$f":"ROW()","v":503}]
[{"$f":"ROW()","v":504}]
[{"$f":"ROW()","v":505}]
["2004 Capex"]
[{"$f":"ROW()","v":507},"Life"]
[{"$f":"ROW()","v":508},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,N508-1)","v":69},{"$f":"MAX(0,O508-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50]
[{"$f":"ROW()","v":509},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,N509-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":510},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,N510-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":511},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,N511-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,N512-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,N513-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,N514-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":516},null,"Non-Depreciable"]
[{"$f":"ROW()","v":517}]
[{"$f":"ROW()","v":518},"Opening Value"]
[{"$f":"ROW()","v":519},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"L552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"L553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"L554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"L556","v":0},{"$f":"M556","v":0},{"$f":"N556","v":0},{"$f":"O556","v":0},{"$f":"P556","v":0},{"$f":"Q556","v":0},{"$f":"R556","v":0},{"$f":"S556","v":0},{"$f":"T556","v":0},{"$f":"U556","v":0},{"$f":"V556","v":0},{"$f":"W556","v":0},{"$f":"X556","v":0},{"$f":"Y556","v":0},{"$f":"Z556","v":0},{"$f":"AA556","v":0},{"$f":"AB556","v":0},{"$f":"AC556","v":0},{"$f":"AD556","v":0},{"$f":"AE556","v":0},{"$f":"AF556","v":0},{"$f":"AG556","v":0}]
[{"$f":"ROW()","v":524},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"L559","v":0},{"$f":"M559","v":0},{"$f":"N559","v":0},{"$f":"O559","v":0},{"$f":"P559","v":0},{"$f":"Q559","v":0},{"$f":"R559","v":0},{"$f":"S559","v":0},{"$f":"T559","v":0},{"$f":"U559","v":0},{"$f":"V559","v":0},{"$f":"W559","v":0},{"$f":"X559","v":0},{"$f":"Y559","v":0},{"$f":"Z559","v":0},{"$f":"AA559","v":0},{"$f":"AB559","v":0},{"$f":"AC559","v":0},{"$f":"AD559","v":0},{"$f":"AE559","v":0},{"$f":"AF559","v":0},{"$f":"AG559","v":0}]
[{"$f":"ROW()","v":527},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"L560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB560","v":0},{"$f":"AC560","v":0},{"$f":"AD560","v":0},{"$f":"AE560","v":0},{"$f":"AF560","v":0},{"$f":"AG560","v":0}]
[{"$f":"ROW()","v":528},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M519:M527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD519:AD527)","v":0},0,0,0,0]
[{"$f":"ROW()","v":529},"Capex"]
[{"$f":"ROW()","v":530},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M$182","v":0}]
[{"$f":"ROW()","v":531},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M$183","v":0}]
[{"$f":"ROW()","v":532},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M$184","v":0}]
[{"$f":"ROW()","v":533},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$185","v":0}]
[{"$f":"ROW()","v":534},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M$186","v":0}]
[{"$f":"ROW()","v":535},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M$187","v":0}]
[{"$f":"ROW()","v":536},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M$188","v":0}]
[{"$f":"ROW()","v":537},null,"Building",null,null,null,null,null,null,null,null,null,{"$f":"M$189","v":0}]
[{"$f":"ROW()","v":538},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M$190","v":0}]
[{"$f":"ROW()","v":539},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M530:M538)","v":0}]
[{"$f":"ROW()","v":540},"Depreciation"]
[{"$f":"ROW()","v":541},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(N508=0,0,MIN((N519/N508)*(N508>0),N519))","v":0},{"$f":"-IF(O508=0,0,MIN((O519/O508)*(O508>0),O519))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(N509=0,0,MIN((N520/N509)*(N509>0),N520))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(N510=0,0,MIN((N521/N510)*(N510>0),N521))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(N511=0,0,MIN((N522/N511)*(N511>0),N522))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(N512=0,0,MIN((N523/N512)*(N512>0),N523))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(N513=0,0,MIN((N524/N513)*(N513>0),N524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(N514=0,0,MIN((N525/N514)*(N514>0),N525))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},null,"Non-Depreciable"]
[{"$f":"ROW()","v":550},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N541:N549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD541:AD549)","v":0},0,0,0,0]
[{"$f":"ROW()","v":551},"Closing Value"]
[{"$f":"ROW()","v":552},null,"Pipeline",null,null,null,null,null,null,null,null,null,{"$f":"M519+M530+M541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD519+AD530+AD541","v":0},0,0,0,0]
[{"$f":"ROW()","v":553},null,"Compression",null,null,null,null,null,null,null,null,null,{"$f":"M520+M531+M542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD520+AD531+AD542","v":0},0,0,0,0]
[{"$f":"ROW()","v":554},null,"Metering",null,null,null,null,null,null,null,null,null,{"$f":"M521+M532+M543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD521+AD532+AD543","v":0},0,0,0,0]
[{"$f":"ROW()","v":555},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M522+M533+M544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD522+AD533+AD544","v":0},0,0,0,0]
[{"$f":"ROW()","v":556},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"M523+M534+M545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,{"$f":"M524+M535+M546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":558},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,{"$f":"M525+M536+M547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},null,"Building",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,{"$f":"M527+M538+M549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD527+AD538+AD549","v":0},0,0,0,0]
[{"$f":"ROW()","v":561},null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M552:M560)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y552:Y560)","v":0},0,0,0,0,{"$f":"SUM(AD552:AD560)","v":0},0,0,0,0]
[{"$f":"ROW()","v":562}]
[{"$f":"ROW()","v":563}]
[{"$f":"ROW()","v":564}]
[{"$f":"ROW()","v":565}]
[{"$f":"ROW()","v":566}]
[{"$f":"ROW()","v":567}]
[{"$f":"ROW()","v":568}]
[{"$f":"ROW()","v":569}]
[{"$f":"ROW()","v":570}]
[{"$f":"ROW()","v":571}]
[{"$f":"ROW()","v":572}]
["2005 Capex"]
[{"$f":"ROW()","v":574},"Life"]
[{"$f":"ROW()","v":575},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,O575-1)","v":69},{"$f":"MAX(0,P575-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":576},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,O576-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":577},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,O577-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":578},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,O578-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,O579-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,O580-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,O581-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":583},null,"Non-Depreciable"]
[{"$f":"ROW()","v":584}]
[{"$f":"ROW()","v":585},"Opening Value"]
[{"$f":"ROW()","v":586},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"M619","v":0},1.0806518595130781,1.0652139758057484,1.0497760920984187,1.034338208391089,1.0189003246837594,1.0034624409764297,0.98802455726909999,0.97258667356177031,0.95714878985444063,0.94171090614711095,0.92627302243978127,0.91083513873245159,0.89539725502512191,0.87995937131779223,0.86452148761046255,0.84908360390313287,0.83364572019580319,0.81820783648847351,0.80276995278114383,0.78733206907381414]
[{"$f":"ROW()","v":587},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"M620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"M621","v":0},3.0478073009338855,2.9462137242360895,2.8446201475382935,2.7430265708404975,2.6414329941427015,2.5398394174449055,2.4382458407471095,2.336652264049313,2.235058687351517,2.133465110653721,2.0318715339559246,1.9302779572581283,1.8286843805603321,1.7270908038625359,1.6254972271647397,1.5239036504669434,1.4223100737691472,1.320716497071351,1.2191229203735547,1.1175293436757585]
[{"$f":"ROW()","v":589},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M622","v":0},0.19153556859281559,0.17238201173353404,0.15322845487425249,0.13407489801497094,0.11492134115568937,9.576778429640781E-2,7.6614227437126245E-2,5.746067057784468E-2,3.8307113718563116E-2,1.9153556859281558E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":590},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"M623","v":0},{"$f":"N623","v":0},{"$f":"O623","v":0},{"$f":"P623","v":0},{"$f":"Q623","v":0},{"$f":"R623","v":0},{"$f":"S623","v":0},{"$f":"T623","v":0},{"$f":"U623","v":0},{"$f":"V623","v":0},{"$f":"W623","v":0},{"$f":"X623","v":0},{"$f":"Y623","v":0},{"$f":"Z623","v":0},{"$f":"AA623","v":0},{"$f":"AB623","v":0},{"$f":"AC623","v":0},{"$f":"AD623","v":0},{"$f":"AE623","v":0},{"$f":"AF623","v":0},{"$f":"AG623","v":0}]
[{"$f":"ROW()","v":591},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":592},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"M626","v":0},{"$f":"N626","v":0},{"$f":"O626","v":0},{"$f":"P626","v":0},{"$f":"Q626","v":0},{"$f":"R626","v":0},{"$f":"S626","v":0},{"$f":"T626","v":0},{"$f":"U626","v":0},{"$f":"V626","v":0},{"$f":"W626","v":0},{"$f":"X626","v":0},{"$f":"Y626","v":0},{"$f":"Z626","v":0},{"$f":"AA626","v":0},{"$f":"AB626","v":0},{"$f":"AC626","v":0},{"$f":"AD626","v":0},{"$f":"AE626","v":0},{"$f":"AF626","v":0},{"$f":"AG626","v":0}]
[{"$f":"ROW()","v":594},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"M627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC627","v":0},{"$f":"AD627","v":0},{"$f":"AE627","v":0},{"$f":"AF627","v":0},{"$f":"AG627","v":0}]
[{"$f":"ROW()","v":595},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N586:N594)","v":0},4.3199947290397791,4.1838097117753721,4.0476246945109651,3.9114396772465572,3.7752546599821502,3.6390696427177431,3.5028846254533357,3.3666996081889282,3.2305145909245208,3.0943295736601133,2.9581445563957058,2.8411130959905799,2.724081635585454,2.6070501751803281,2.4900187147752022,{"$f":"SUM(AD586:AD594)","v":2.3729872543700763},2.2559557939649504,2.1389243335598245,2.0218928731546986,1.9048614127495727]
[{"$f":"ROW()","v":596},"Capex"]
[{"$f":"ROW()","v":597},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N$182","v":1.0806518595130781}]
[{"$f":"ROW()","v":598},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N$183","v":0}]
[{"$f":"ROW()","v":599},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N$184","v":3.0478073009338855}]
[{"$f":"ROW()","v":600},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$185","v":0.19153556859281559}]
[{"$f":"ROW()","v":601},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N$186","v":0}]
[{"$f":"ROW()","v":602},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N$187","v":0}]
[{"$f":"ROW()","v":603},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N$188","v":0}]
[{"$f":"ROW()","v":604},null,"Building",null,null,null,null,null,null,null,null,null,null,{"$f":"N$189","v":0}]
[{"$f":"ROW()","v":605},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N$190","v":0}]
[{"$f":"ROW()","v":606},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N597:N605)","v":4.3199947290397791}]
[{"$f":"ROW()","v":607},"Depreciation"]
[{"$f":"ROW()","v":608},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O575=0,0,MIN((O586/O575)*(O575>0),O586))","v":-1.5437883707329687E-2},{"$f":"-IF(P575=0,0,MIN((P586/P575)*(P575>0),P586))","v":-1.5437883707329687E-2},-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329687E-2,-1.5437883707329689E-2,-1.5437883707329689E-2,-1.5437883707329689E-2,-1.5437883707329689E-2,-1.5437883707329689E-2,-1.5437883707329689E-2]
[{"$f":"ROW()","v":609},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O576=0,0,MIN((O587/O576)*(O576>0),O587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O577=0,0,MIN((O588/O577)*(O577>0),O588))","v":-0.10159357669779619},-0.10159357669779619,-0.1015935766977962,-0.1015935766977962,-0.10159357669779621,-0.10159357669779621,-0.10159357669779623,-0.10159357669779621,-0.10159357669779623,-0.10159357669779624,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623,-0.10159357669779623]
[{"$f":"ROW()","v":611},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O578=0,0,MIN((O589/O578)*(O578>0),O589))","v":-1.9153556859281558E-2},-1.9153556859281561E-2,-1.9153556859281561E-2,-1.9153556859281561E-2,-1.9153556859281561E-2,-1.9153556859281561E-2,-1.9153556859281561E-2,-1.9153556859281561E-2,-1.9153556859281558E-2,-1.9153556859281558E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O579=0,0,MIN((O590/O579)*(O579>0),O590))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O580=0,0,MIN((O591/O580)*(O580>0),O591))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O581=0,0,MIN((O592/O581)*(O581>0),O592))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,"Non-Depreciable"]
[{"$f":"ROW()","v":617},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O608:O616)","v":-0.13618501726440743},-0.13618501726440743,-0.13618501726440743,-0.13618501726440743,-0.13618501726440746,-0.13618501726440746,-0.13618501726440746,-0.13618501726440746,-0.13618501726440746,-0.13618501726440749,-0.11703146040512591,-0.11703146040512591,-0.11703146040512591,-0.11703146040512591,-0.11703146040512592,{"$f":"SUM(AD608:AD616)","v":-0.11703146040512592},-0.11703146040512592,-0.11703146040512592,-0.11703146040512592,-0.11703146040512592]
[{"$f":"ROW()","v":618},"Closing Value"]
[{"$f":"ROW()","v":619},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,{"$f":"N586+N597+N608","v":1.0806518595130781},1.0652139758057484,1.0497760920984187,1.034338208391089,1.0189003246837594,1.0034624409764297,0.98802455726909999,0.97258667356177031,0.95714878985444063,0.94171090614711095,0.92627302243978127,0.91083513873245159,0.89539725502512191,0.87995937131779223,0.86452148761046255,0.84908360390313287,{"$f":"AD586+AD597+AD608","v":0.83364572019580319},0.81820783648847351,0.80276995278114383,0.78733206907381414,0.77189418536648446]
[{"$f":"ROW()","v":620},null,"Compression",null,null,null,null,null,null,null,null,null,null,{"$f":"N587+N598+N609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD587+AD598+AD609","v":0},0,0,0,0]
[{"$f":"ROW()","v":621},null,"Metering",null,null,null,null,null,null,null,null,null,null,{"$f":"N588+N599+N610","v":3.0478073009338855},2.9462137242360895,2.8446201475382935,2.7430265708404975,2.6414329941427015,2.5398394174449055,2.4382458407471095,2.336652264049313,2.235058687351517,2.133465110653721,2.0318715339559246,1.9302779572581283,1.8286843805603321,1.7270908038625359,1.6254972271647397,1.5239036504669434,{"$f":"AD588+AD599+AD610","v":1.4223100737691472},1.320716497071351,1.2191229203735547,1.1175293436757585,1.0159357669779623]
[{"$f":"ROW()","v":622},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N589+N600+N611","v":0.19153556859281559},0.17238201173353404,0.15322845487425249,0.13407489801497094,0.11492134115568937,9.576778429640781E-2,7.6614227437126245E-2,5.746067057784468E-2,3.8307113718563116E-2,1.9153556859281558E-2,0,0,0,0,0,0,{"$f":"AD589+AD600+AD611","v":0},0,0,0,0]
[{"$f":"ROW()","v":623},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N590+N601+N612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":624},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,{"$f":"N591+N602+N613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":625},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,{"$f":"N592+N603+N614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,"Building",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":627},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,{"$f":"N594+N605+N616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD594+AD605+AD616","v":0},0,0,0,0]
[{"$f":"ROW()","v":628},null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N619:N627)","v":4.3199947290397791},4.1838097117753721,4.0476246945109651,3.9114396772465572,3.7752546599821502,{"$f":"SUM(S619:S627)","v":3.6390696427177431},3.5028846254533357,3.3666996081889282,3.2305145909245208,3.0943295736601133,2.9581445563957058,2.8411130959905799,2.724081635585454,2.6070501751803281,2.4900187147752022,2.3729872543700763,{"$f":"SUM(AD619:AD627)","v":2.2559557939649504},2.1389243335598245,2.0218928731546986,1.9048614127495727,1.7878299523444467]
[{"$f":"ROW()","v":629}]
[{"$f":"ROW()","v":630}]
[{"$f":"ROW()","v":631}]
[{"$f":"ROW()","v":632}]
[{"$f":"ROW()","v":633}]
[{"$f":"ROW()","v":634}]
[{"$f":"ROW()","v":635}]
[{"$f":"ROW()","v":636}]
[{"$f":"ROW()","v":637}]
[{"$f":"ROW()","v":638}]
[{"$f":"ROW()","v":639}]
["2006 Capex"]
[{"$f":"ROW()","v":641},"Life"]
[{"$f":"ROW()","v":642},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,P642-1)","v":69},{"$f":"MAX(0,Q642-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52]
[{"$f":"ROW()","v":643},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,P643-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":644},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,P644-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":645},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,P645-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,P646-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,P647-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":648},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,P648-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":649},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":650},null,"Non-Depreciable"]
[{"$f":"ROW()","v":651}]
[{"$f":"ROW()","v":652},"Opening Value"]
[{"$f":"ROW()","v":653},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N686","v":0},7.3363029306105174,7.2314986030303672,7.1266942754502169,7.0218899478700667,6.9170856202899165,6.8122812927097662,6.707476965129616,6.6026726375494658,6.4978683099693155,6.3930639823891653,6.2882596548090151,6.1834553272288648,6.0786509996487146,5.9738466720685643,5.8690423444884141,5.7642380169082639,5.6594336893281136,5.5546293617479634,5.4498250341678132]
[{"$f":"ROW()","v":654},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N688","v":0},12.977073422228154,12.544504308153883,12.11193519407961,11.679366080005337,11.246796965931066,10.814227851856796,10.381658737782523,9.9490896237082502,9.5165205096339793,9.0839513955597084,8.6513822814854358,8.2188131674111631,7.7862440533368913,7.3536749392626195,6.9211058251883477,6.4885367111140759,6.0559675970398041,5.6233984829655324,5.1908293688912606]
[{"$f":"ROW()","v":656},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N690","v":0},{"$f":"O690","v":0},{"$f":"P690","v":0},{"$f":"Q690","v":0},{"$f":"R690","v":0},{"$f":"S690","v":0},{"$f":"T690","v":0},{"$f":"U690","v":0},{"$f":"V690","v":0},{"$f":"W690","v":0},{"$f":"X690","v":0},{"$f":"Y690","v":0},{"$f":"Z690","v":0},{"$f":"AA690","v":0},{"$f":"AB690","v":0},{"$f":"AC690","v":0},{"$f":"AD690","v":0},{"$f":"AE690","v":0},{"$f":"AF690","v":0},{"$f":"AG690","v":0}]
[{"$f":"ROW()","v":658},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":659},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N693","v":0},{"$f":"O693","v":0},{"$f":"P693","v":0},{"$f":"Q693","v":0},{"$f":"R693","v":0},{"$f":"S693","v":0},{"$f":"T693","v":0},{"$f":"U693","v":0},{"$f":"V693","v":0},{"$f":"W693","v":0},{"$f":"X693","v":0},{"$f":"Y693","v":0},{"$f":"Z693","v":0},{"$f":"AA693","v":0},{"$f":"AB693","v":0},{"$f":"AC693","v":0},{"$f":"AD693","v":0},{"$f":"AE693","v":0},{"$f":"AF693","v":0},{"$f":"AG693","v":0}]
[{"$f":"ROW()","v":661},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC694","v":0},{"$f":"AD694","v":0},{"$f":"AE694","v":0},{"$f":"AF694","v":0},{"$f":"AG694","v":0}]
[{"$f":"ROW()","v":662},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O653:O661)","v":0},20.31337635283867,19.77600291118425,19.238629469529826,18.701256027875402,18.163882586220982,17.626509144566562,17.089135702912138,16.551762261257714,16.014388819603294,15.477015377948874,14.93964193629445,14.402268494640028,13.864895052985606,13.327521611331184,{"$f":"SUM(AD653:AD661)","v":12.790148169676762},12.25277472802234,11.715401286367918,11.178027844713496,10.640654403059074]
[{"$f":"ROW()","v":663},"Capex"]
[{"$f":"ROW()","v":664},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$182","v":7.3363029306105174}]
[{"$f":"ROW()","v":665},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$183","v":0}]
[{"$f":"ROW()","v":666},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$184","v":12.977073422228154}]
[{"$f":"ROW()","v":667},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$185","v":0}]
[{"$f":"ROW()","v":668},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$186","v":0}]
[{"$f":"ROW()","v":669},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$187","v":0}]
[{"$f":"ROW()","v":670},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$188","v":0}]
[{"$f":"ROW()","v":671},null,"Building",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$189","v":0}]
[{"$f":"ROW()","v":672},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$190","v":0}]
[{"$f":"ROW()","v":673},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O664:O672)","v":20.31337635283867}]
[{"$f":"ROW()","v":674},"Depreciation"]
[{"$f":"ROW()","v":675},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P642=0,0,MIN((P653/P642)*(P642>0),P653))","v":-0.10480432758015025},{"$f":"-IF(Q642=0,0,MIN((Q653/Q642)*(Q642>0),Q653))","v":-0.10480432758015025},-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025,-0.10480432758015025]
[{"$f":"ROW()","v":676},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P643=0,0,MIN((P654/P643)*(P643>0),P654))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P644=0,0,MIN((P655/P644)*(P644>0),P655))","v":-0.43256911407427179},-0.43256911407427184,-0.43256911407427179,-0.43256911407427173,-0.43256911407427179,-0.43256911407427184,-0.43256911407427179,-0.43256911407427173,-0.43256911407427179,-0.43256911407427184,-0.43256911407427179,-0.43256911407427173,-0.43256911407427173,-0.43256911407427173,-0.43256911407427173,-0.43256911407427173,-0.43256911407427173,-0.43256911407427173,-0.43256911407427173]
[{"$f":"ROW()","v":678},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P645=0,0,MIN((P656/P645)*(P645>0),P656))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P646=0,0,MIN((P657/P646)*(P646>0),P657))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":680},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P647=0,0,MIN((P658/P647)*(P647>0),P658))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P648=0,0,MIN((P659/P648)*(P648>0),P659))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,"Non-Depreciable"]
[{"$f":"ROW()","v":684},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P675:P683)","v":-0.53737344165442202},-0.53737344165442213,-0.53737344165442202,-0.53737344165442202,-0.53737344165442202,-0.53737344165442213,-0.53737344165442202,-0.53737344165442202,-0.53737344165442202,-0.53737344165442213,-0.53737344165442202,-0.53737344165442202,-0.53737344165442202,-0.53737344165442202,{"$f":"SUM(AD675:AD683)","v":-0.53737344165442202},-0.53737344165442202,-0.53737344165442202,-0.53737344165442202,-0.53737344165442202]
[{"$f":"ROW()","v":685},"Closing Value"]
[{"$f":"ROW()","v":686},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O653+O664+O675","v":7.3363029306105174},7.2314986030303672,7.1266942754502169,7.0218899478700667,6.9170856202899165,6.8122812927097662,6.707476965129616,6.6026726375494658,6.4978683099693155,6.3930639823891653,6.2882596548090151,6.1834553272288648,6.0786509996487146,5.9738466720685643,5.8690423444884141,{"$f":"AD653+AD664+AD675","v":5.7642380169082639},5.6594336893281136,5.5546293617479634,5.4498250341678132,5.3450207065876629]
[{"$f":"ROW()","v":687},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O654+O665+O676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD654+AD665+AD676","v":0},0,0,0,0]
[{"$f":"ROW()","v":688},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O655+O666+O677","v":12.977073422228154},12.544504308153883,12.11193519407961,11.679366080005337,11.246796965931066,10.814227851856796,10.381658737782523,9.9490896237082502,9.5165205096339793,9.0839513955597084,8.6513822814854358,8.2188131674111631,7.7862440533368913,7.3536749392626195,6.9211058251883477,{"$f":"AD655+AD666+AD677","v":6.4885367111140759},6.0559675970398041,5.6233984829655324,5.1908293688912606,4.7582602548169888]
[{"$f":"ROW()","v":689},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O656+O667+O678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD656+AD667+AD678","v":0},0,0,0,0]
[{"$f":"ROW()","v":690},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O657+O668+O679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":691},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O658+O669+O680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O659+O670+O681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":693},null,"Building",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":694},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O661+O672+O683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD661+AD672+AD683","v":0},0,0,0,0]
[{"$f":"ROW()","v":695},null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O686:O694)","v":20.31337635283867},{"$f":"SUM(P686:P694)","v":19.77600291118425},19.238629469529826,18.701256027875402,18.163882586220982,17.626509144566562,17.089135702912138,16.551762261257714,16.014388819603294,15.477015377948874,14.93964193629445,14.402268494640028,13.864895052985606,13.327521611331184,12.790148169676762,{"$f":"SUM(AD686:AD694)","v":12.25277472802234},11.715401286367918,11.178027844713496,10.640654403059074,10.103280961404652]
[{"$f":"ROW()","v":696}]
[{"$f":"ROW()","v":697}]
[{"$f":"ROW()","v":698}]
[{"$f":"ROW()","v":699}]
[{"$f":"ROW()","v":700}]
[{"$f":"ROW()","v":701}]
[{"$f":"ROW()","v":702}]
[{"$f":"ROW()","v":703}]
[{"$f":"ROW()","v":704}]
[{"$f":"ROW()","v":705}]
[{"$f":"ROW()","v":706}]
["2007 Capex"]
[{"$f":"ROW()","v":708},"Life"]
[{"$f":"ROW()","v":709},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,Q709-1)","v":69},{"$f":"MAX(0,R709-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54,53]
[{"$f":"ROW()","v":710},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,Q710-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":711},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,Q711-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":712},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,Q712-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":713},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,Q713-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":714},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,Q714-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":715},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,Q715-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":716},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":717},null,"Non-Depreciable"]
[{"$f":"ROW()","v":718}]
[{"$f":"ROW()","v":719},"Opening Value"]
[{"$f":"ROW()","v":720},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":721},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O754","v":0},7.9461227852697558,7.6812520257607639,7.4163812662517721,7.1515105067427802,6.8866397472337884,6.6217689877247965,6.3568982282158046,6.0920274687068128,5.8271567091978209,5.5622859496888291,5.2974151901798372,5.0325444306708453,4.7676736711618535,4.5028029116528616,4.2379321521438698,3.9730613926348779,3.708190633125886,3.4433198736168942]
[{"$f":"ROW()","v":722},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O755","v":0},4.2042833377491,4.0641405598241302,3.92399778189916,3.7838550039741898,3.6437122260492201,3.5035694481242499,3.3634266701992797,3.2232838922743099,3.0831411143493401,2.9429983364243699,2.8028555584993997,2.6627127805744299,2.5225700026494602,2.38242722472449,2.2422844467995198,2.10214166887455,1.96199889094958,1.82185611302461]
[{"$f":"ROW()","v":723},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O756","v":0},3.7644212084906852E-3,3.3879790876416168E-3,3.0115369667925483E-3,2.6350948459434799E-3,2.2586527250944115E-3,1.8822106042453428E-3,1.5057684833962742E-3,1.1293263625472057E-3,7.5288424169813709E-4,3.7644212084906854E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O757","v":0},{"$f":"P757","v":0},{"$f":"Q757","v":0},{"$f":"R757","v":0},{"$f":"S757","v":0},{"$f":"T757","v":0},{"$f":"U757","v":0},{"$f":"V757","v":0},{"$f":"W757","v":0},{"$f":"X757","v":0},{"$f":"Y757","v":0},{"$f":"Z757","v":0},{"$f":"AA757","v":0},{"$f":"AB757","v":0},{"$f":"AC757","v":0},{"$f":"AD757","v":0},{"$f":"AE757","v":0},{"$f":"AF757","v":0},{"$f":"AG757","v":0}]
[{"$f":"ROW()","v":725},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":726},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O760","v":0},{"$f":"P760","v":0},{"$f":"Q760","v":0},{"$f":"R760","v":0},{"$f":"S760","v":0},{"$f":"T760","v":0},{"$f":"U760","v":0},{"$f":"V760","v":0},{"$f":"W760","v":0},{"$f":"X760","v":0},{"$f":"Y760","v":0},{"$f":"Z760","v":0},{"$f":"AA760","v":0},{"$f":"AB760","v":0},{"$f":"AC760","v":0},{"$f":"AD760","v":0},{"$f":"AE760","v":0},{"$f":"AF760","v":0},{"$f":"AG760","v":0}]
[{"$f":"ROW()","v":728},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC761","v":0},{"$f":"AD761","v":0},{"$f":"AE761","v":0},{"$f":"AF761","v":0},{"$f":"AG761","v":0}]
[{"$f":"ROW()","v":729},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P720:P728)","v":0},12.154170544227346,11.748780564672536,11.343390585117724,10.938000605562914,10.532610626008102,10.127220646453292,9.7218306668984802,9.31644068734367,8.9110507077888599,8.505660728234048,8.100270748679236,7.6952572112452753,7.2902436738113137,{"$f":"SUM(AD720:AD728)","v":6.885230136377352},6.4802165989433895,6.0752030615094279,5.6701895240754663,5.2651759866415038]
[{"$f":"ROW()","v":730},"Capex"]
[{"$f":"ROW()","v":731},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$182","v":0}]
[{"$f":"ROW()","v":732},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$183","v":7.9461227852697558}]
[{"$f":"ROW()","v":733},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$184","v":4.2042833377491}]
[{"$f":"ROW()","v":734},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$185","v":3.7644212084906852E-3}]
[{"$f":"ROW()","v":735},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$186","v":0}]
[{"$f":"ROW()","v":736},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$187","v":0}]
[{"$f":"ROW()","v":737},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$188","v":0}]
[{"$f":"ROW()","v":738},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$189","v":0}]
[{"$f":"ROW()","v":739},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$190","v":0}]
[{"$f":"ROW()","v":740},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P731:P739)","v":12.154170544227346}]
[{"$f":"ROW()","v":741},"Depreciation"]
[{"$f":"ROW()","v":742},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q709=0,0,MIN((Q720/Q709)*(Q709>0),Q720))","v":0},{"$f":"-IF(R709=0,0,MIN((R720/R709)*(R709>0),R720))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q710=0,0,MIN((Q721/Q710)*(Q710>0),Q721))","v":-0.26487075950899186},-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186,-0.26487075950899186]
[{"$f":"ROW()","v":744},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q711=0,0,MIN((Q722/Q711)*(Q711>0),Q722))","v":-0.14014277792497001},-0.14014277792497001,-0.14014277792497001,-0.14014277792496999,-0.14014277792497001,-0.14014277792496999,-0.14014277792496999,-0.14014277792496999,-0.14014277792497001,-0.14014277792496999,-0.14014277792496999,-0.14014277792496999,-0.14014277792497001,-0.14014277792496999,-0.14014277792496999,-0.14014277792497001,-0.14014277792497001,-0.14014277792497001]
[{"$f":"ROW()","v":745},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q712=0,0,MIN((Q723/Q712)*(Q712>0),Q723))","v":-3.7644212084906854E-4},-3.7644212084906854E-4,-3.7644212084906854E-4,-3.7644212084906854E-4,-3.764421208490686E-4,-3.7644212084906854E-4,-3.7644212084906854E-4,-3.764421208490686E-4,-3.7644212084906854E-4,-3.7644212084906854E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":746},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q713=0,0,MIN((Q724/Q713)*(Q713>0),Q724))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q714=0,0,MIN((Q725/Q714)*(Q714>0),Q725))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q715=0,0,MIN((Q726/Q715)*(Q715>0),Q726))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":749},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},null,"Non-Depreciable"]
[{"$f":"ROW()","v":751},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q742:Q750)","v":-0.40538997955481093},-0.40538997955481093,-0.40538997955481093,-0.40538997955481093,-0.40538997955481093,-0.40538997955481093,-0.40538997955481093,-0.40538997955481093,-0.40538997955481093,-0.40538997955481093,-0.40501353743396185,-0.40501353743396185,-0.40501353743396185,{"$f":"SUM(AD742:AD750)","v":-0.40501353743396185},-0.40501353743396185,-0.40501353743396185,-0.40501353743396185,-0.40501353743396185]
[{"$f":"ROW()","v":752},"Closing Value"]
[{"$f":"ROW()","v":753},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P720+P731+P742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD720+AD731+AD742","v":0},0,0,0,0]
[{"$f":"ROW()","v":754},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P721+P732+P743","v":7.9461227852697558},7.6812520257607639,7.4163812662517721,7.1515105067427802,6.8866397472337884,6.6217689877247965,6.3568982282158046,6.0920274687068128,5.8271567091978209,5.5622859496888291,5.2974151901798372,5.0325444306708453,4.7676736711618535,4.5028029116528616,{"$f":"AD721+AD732+AD743","v":4.2379321521438698},3.9730613926348779,3.708190633125886,3.4433198736168942,3.1784491141079023]
[{"$f":"ROW()","v":755},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P722+P733+P744","v":4.2042833377491},4.0641405598241302,3.92399778189916,3.7838550039741898,3.6437122260492201,3.5035694481242499,3.3634266701992797,3.2232838922743099,3.0831411143493401,2.9429983364243699,2.8028555584993997,2.6627127805744299,2.5225700026494602,2.38242722472449,{"$f":"AD722+AD733+AD744","v":2.2422844467995198},2.10214166887455,1.96199889094958,1.82185611302461,1.68171333509964]
[{"$f":"ROW()","v":756},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P723+P734+P745","v":3.7644212084906852E-3},3.3879790876416168E-3,3.0115369667925483E-3,2.6350948459434799E-3,2.2586527250944115E-3,1.8822106042453428E-3,1.5057684833962742E-3,1.1293263625472057E-3,7.5288424169813709E-4,3.7644212084906854E-4,0,0,0,0,{"$f":"AD723+AD734+AD745","v":0},0,0,0,0]
[{"$f":"ROW()","v":757},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P724+P735+P746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P725+P736+P747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P726+P737+P748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":760},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P728+P739+P750","v":0},0,0,0,0,0,0,0,{"$f":"X728+X739+X750","v":0},{"$f":"Y728+Y739+Y750","v":0},0,0,0,0,{"$f":"AD728+AD739+AD750","v":0},0,0,0,0]
[{"$f":"ROW()","v":762},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P753:P761)","v":12.154170544227346},11.748780564672536,{"$f":"SUM(R753:R761)","v":11.343390585117724},10.938000605562914,10.532610626008102,10.127220646453292,9.7218306668984802,9.31644068734367,8.9110507077888599,{"$f":"SUM(Y753:Y761)","v":8.505660728234048},8.100270748679236,7.6952572112452753,7.2902436738113137,6.885230136377352,{"$f":"SUM(AD753:AD761)","v":6.4802165989433895},6.0752030615094279,5.6701895240754663,5.2651759866415038,4.8601624492075421]
[{"$f":"ROW()","v":763}]
[{"$f":"ROW()","v":764}]
[{"$f":"ROW()","v":765}]
[{"$f":"ROW()","v":766}]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768}]
[{"$f":"ROW()","v":769}]
[{"$f":"ROW()","v":770}]
[{"$f":"ROW()","v":771}]
[{"$f":"ROW()","v":772}]
[{"$f":"ROW()","v":773}]
["2008 Capex"]
[{"$f":"ROW()","v":775},"Life"]
[{"$f":"ROW()","v":776},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,R776-1)","v":69},{"$f":"MAX(0,S776-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55,54]
[{"$f":"ROW()","v":777},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,R777-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":778},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,R778-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":779},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,R779-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,R780-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,R781-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,R782-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":784},null,"Non-Depreciable"]
[{"$f":"ROW()","v":785}]
[{"$f":"ROW()","v":786},"Opening Value"]
[{"$f":"ROW()","v":787},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P822","v":0},1.463332338788341,1.414554594162063,1.3657768495357849,1.3169991049095069,1.2682213602832288,1.2194436156569508,1.1706658710306728,1.1218881264043947,1.0731103817781167,1.0243326371518386,0.9755548925255606,0.92677714789928256,0.87799940327300452,0.82922165864672648,0.78044391402044844,0.7316661693941704,0.68288842476789235]
[{"$f":"ROW()","v":790},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P823","v":0},6.5434426450571029E-2,5.8890983805513927E-2,5.2347541160456826E-2,4.5804098515399724E-2,3.9260655870342623E-2,3.2717213225285521E-2,2.6173770580228416E-2,1.9630327935171311E-2,1.3086885290114206E-2,6.5434426450571032E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P824","v":0},{"$f":"Q824","v":0},{"$f":"R824","v":0},{"$f":"S824","v":0},{"$f":"T824","v":0},{"$f":"U824","v":0},{"$f":"V824","v":0},{"$f":"W824","v":0},{"$f":"X824","v":0},{"$f":"Y824","v":0},{"$f":"Z824","v":0},{"$f":"AA824","v":0},{"$f":"AB824","v":0},{"$f":"AC824","v":0},{"$f":"AD824","v":0},{"$f":"AE824","v":0},{"$f":"AF824","v":0},{"$f":"AG824","v":0}]
[{"$f":"ROW()","v":792},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P827","v":0},{"$f":"Q827","v":0},{"$f":"R827","v":0},{"$f":"S827","v":0},{"$f":"T827","v":0},{"$f":"U827","v":0},{"$f":"V827","v":0},{"$f":"W827","v":0},{"$f":"X827","v":0},{"$f":"Y827","v":0},{"$f":"Z827","v":0},{"$f":"AA827","v":0},{"$f":"AB827","v":0},{"$f":"AC827","v":0},{"$f":"AD827","v":0},{"$f":"AE827","v":0},{"$f":"AF827","v":0},{"$f":"AG827","v":0}]
[{"$f":"ROW()","v":795},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC828","v":0},{"$f":"AD828","v":0},{"$f":"AE828","v":0},{"$f":"AF828","v":0},{"$f":"AG828","v":0}]
[{"$f":"ROW()","v":796},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q787:Q795)","v":0},1.5287667652389121,1.4734455779675768,1.4181243906962417,1.3628032034249067,1.3074820161535714,1.2521608288822363,1.1968396416109013,1.141518454339566,1.0861972670682309,1.0308760797968957,0.9755548925255606,0.92677714789928256,{"$f":"SUM(AD787:AD795)","v":0.87799940327300452},0.82922165864672648,0.78044391402044844,0.7316661693941704,0.68288842476789235]
[{"$f":"ROW()","v":797},"Capex"]
[{"$f":"ROW()","v":798},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$182","v":0}]
[{"$f":"ROW()","v":799},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$183","v":0}]
[{"$f":"ROW()","v":800},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$184","v":1.463332338788341}]
[{"$f":"ROW()","v":801},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$185","v":6.5434426450571029E-2}]
[{"$f":"ROW()","v":802},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$186","v":0}]
[{"$f":"ROW()","v":803},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$187","v":0}]
[{"$f":"ROW()","v":804},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$188","v":0}]
[{"$f":"ROW()","v":805},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$189","v":0}]
[{"$f":"ROW()","v":806},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$190","v":0}]
[{"$f":"ROW()","v":807},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q798:Q806)","v":1.5287667652389121}]
[{"$f":"ROW()","v":808},"Depreciation"]
[{"$f":"ROW()","v":809},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R776=0,0,MIN((R787/R776)*(R776>0),R787))","v":0},{"$f":"-IF(S776=0,0,MIN((S787/S776)*(S776>0),S787))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R777=0,0,MIN((R788/R777)*(R777>0),R788))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R778=0,0,MIN((R789/R778)*(R778>0),R789))","v":-4.8777744626278034E-2},-4.8777744626278034E-2,-4.8777744626278034E-2,-4.8777744626278034E-2,-4.8777744626278034E-2,-4.8777744626278034E-2,-4.8777744626278034E-2,-4.8777744626278034E-2,-4.8777744626278034E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2]
[{"$f":"ROW()","v":812},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R779=0,0,MIN((R790/R779)*(R779>0),R790))","v":-6.5434426450571032E-3},-6.5434426450571032E-3,-6.5434426450571032E-3,-6.5434426450571032E-3,-6.5434426450571041E-3,-6.5434426450571041E-3,-6.5434426450571041E-3,-6.5434426450571041E-3,-6.5434426450571032E-3,-6.5434426450571032E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R780=0,0,MIN((R791/R780)*(R780>0),R791))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R781=0,0,MIN((R792/R781)*(R781>0),R792))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":815},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R782=0,0,MIN((R793/R782)*(R782>0),R793))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":817},null,"Non-Depreciable"]
[{"$f":"ROW()","v":818},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R809:R817)","v":-5.5321187271335136E-2},-5.5321187271335136E-2,-5.5321187271335136E-2,-5.5321187271335136E-2,-5.5321187271335136E-2,-5.5321187271335136E-2,-5.5321187271335136E-2,-5.5321187271335136E-2,-5.5321187271335136E-2,-5.5321187271335129E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,{"$f":"SUM(AD809:AD817)","v":-4.8777744626278027E-2},-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2,-4.8777744626278027E-2]
[{"$f":"ROW()","v":819},"Closing Value"]
[{"$f":"ROW()","v":820},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q787+Q798+Q809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD787+AD798+AD809","v":0},0,0,0,0]
[{"$f":"ROW()","v":821},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q788+Q799+Q810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD788+AD799+AD810","v":0},0,0,0,0]
[{"$f":"ROW()","v":822},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q789+Q800+Q811","v":1.463332338788341},1.414554594162063,1.3657768495357849,1.3169991049095069,1.2682213602832288,1.2194436156569508,1.1706658710306728,1.1218881264043947,1.0731103817781167,1.0243326371518386,0.9755548925255606,0.92677714789928256,0.87799940327300452,{"$f":"AD789+AD800+AD811","v":0.82922165864672648},0.78044391402044844,0.7316661693941704,0.68288842476789235,0.63411068014161431]
[{"$f":"ROW()","v":823},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q790+Q801+Q812","v":6.5434426450571029E-2},5.8890983805513927E-2,5.2347541160456826E-2,4.5804098515399724E-2,3.9260655870342623E-2,3.2717213225285521E-2,2.6173770580228416E-2,1.9630327935171311E-2,1.3086885290114206E-2,6.5434426450571032E-3,0,0,0,{"$f":"AD790+AD801+AD812","v":0},0,0,0,0]
[{"$f":"ROW()","v":824},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q791+Q802+Q813","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q792+Q803+Q814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q793+Q804+Q815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q795+Q806+Q817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD795+AD806+AD817","v":0},0,0,0,0]
[{"$f":"ROW()","v":829},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q820:Q828)","v":1.5287667652389121},{"$f":"SUM(R820:R828)","v":1.4734455779675768},{"$f":"SUM(S820:S828)","v":1.4181243906962417},{"$f":"SUM(T820:T828)","v":1.3628032034249067},{"$f":"SUM(U820:U828)","v":1.3074820161535714},1.2521608288822363,1.1968396416109013,1.141518454339566,{"$f":"SUM(Y820:Y828)","v":1.0861972670682309},1.0308760797968957,0.9755548925255606,0.92677714789928256,0.87799940327300452,{"$f":"SUM(AD820:AD828)","v":0.82922165864672648},0.78044391402044844,0.7316661693941704,0.68288842476789235,0.63411068014161431]
[{"$f":"ROW()","v":830}]
[{"$f":"ROW()","v":831}]
[{"$f":"ROW()","v":832}]
[{"$f":"ROW()","v":833}]
[{"$f":"ROW()","v":834}]
[{"$f":"ROW()","v":835}]
[{"$f":"ROW()","v":836}]
[{"$f":"ROW()","v":837}]
[{"$f":"ROW()","v":838}]
[{"$f":"ROW()","v":839}]
[{"$f":"ROW()","v":840}]
["2009 Capex"]
[{"$f":"ROW()","v":842},"Life"]
[{"$f":"ROW()","v":843},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,S843-1)","v":69},{"$f":"MAX(0,T843-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56,55]
[{"$f":"ROW()","v":844},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,S844-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":845},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,S845-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":846},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,S846-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,S847-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":848},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,S848-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":849},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,S849-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":850},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":851},null,"Non-Depreciable"]
[{"$f":"ROW()","v":852}]
[{"$f":"ROW()","v":853},"Opening Value"]
[{"$f":"ROW()","v":854},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":857},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q891","v":0},{"$f":"R891","v":0},{"$f":"S891","v":0},{"$f":"T891","v":0},{"$f":"U891","v":0},{"$f":"V891","v":0},{"$f":"W891","v":0},{"$f":"X891","v":0},{"$f":"Y891","v":0},{"$f":"Z891","v":0},{"$f":"AA891","v":0},{"$f":"AB891","v":0},{"$f":"AC891","v":0},{"$f":"AD891","v":0},{"$f":"AE891","v":0},{"$f":"AF891","v":0},{"$f":"AG891","v":0}]
[{"$f":"ROW()","v":859},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":860},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q894","v":0},{"$f":"R894","v":0},{"$f":"S894","v":0},{"$f":"T894","v":0},{"$f":"U894","v":0},{"$f":"V894","v":0},{"$f":"W894","v":0},{"$f":"X894","v":0},{"$f":"Y894","v":0},{"$f":"Z894","v":0},{"$f":"AA894","v":0},{"$f":"AB894","v":0},{"$f":"AC894","v":0},{"$f":"AD894","v":0},{"$f":"AE894","v":0},{"$f":"AF894","v":0},{"$f":"AG894","v":0}]
[{"$f":"ROW()","v":862},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q895","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC895","v":0},{"$f":"AD895","v":0},{"$f":"AE895","v":0},{"$f":"AF895","v":0},{"$f":"AG895","v":0}]
[{"$f":"ROW()","v":863},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R854:R862)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD854:AD862)","v":0},0,0,0,0]
[{"$f":"ROW()","v":864},"Capex"]
[{"$f":"ROW()","v":865},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$182","v":0}]
[{"$f":"ROW()","v":866},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$183","v":0}]
[{"$f":"ROW()","v":867},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$184","v":0}]
[{"$f":"ROW()","v":868},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$185","v":0}]
[{"$f":"ROW()","v":869},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$186","v":0}]
[{"$f":"ROW()","v":870},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$187","v":0}]
[{"$f":"ROW()","v":871},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$188","v":0}]
[{"$f":"ROW()","v":872},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$189","v":0}]
[{"$f":"ROW()","v":873},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$190","v":0}]
[{"$f":"ROW()","v":874},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R865:R873)","v":0}]
[{"$f":"ROW()","v":875},"Depreciation"]
[{"$f":"ROW()","v":876},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S843=0,0,MIN((S854/S843)*(S843>0),S854))","v":0},{"$f":"-IF(T843=0,0,MIN((T854/T843)*(T843>0),T854))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S844=0,0,MIN((S855/S844)*(S844>0),S855))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S845=0,0,MIN((S856/S845)*(S845>0),S856))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S846=0,0,MIN((S857/S846)*(S846>0),S857))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":880},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S847=0,0,MIN((S858/S847)*(S847>0),S858))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S848=0,0,MIN((S859/S848)*(S848>0),S859))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":882},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S849=0,0,MIN((S860/S849)*(S849>0),S860))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":884},null,"Non-Depreciable"]
[{"$f":"ROW()","v":885},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S876:S884)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD876:AD884)","v":0},0,0,0,0]
[{"$f":"ROW()","v":886},"Closing Value"]
[{"$f":"ROW()","v":887},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R854+R865+R876","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD854+AD865+AD876","v":0},0,0,0,0]
[{"$f":"ROW()","v":888},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R855+R866+R877","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD855+AD866+AD877","v":0},0,0,0,0]
[{"$f":"ROW()","v":889},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R856+R867+R878","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD856+AD867+AD878","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R857+R868+R879","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD857+AD868+AD879","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R858+R869+R880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R859+R870+R881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":893},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R860+R871+R882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R862+R873+R884","v":0},{"$f":"S862+S873+S884","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD862+AD873+AD884","v":0},0,0,0,0]
[{"$f":"ROW()","v":896},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R887:R895)","v":0},{"$f":"SUM(S887:S895)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD887:AD895)","v":0},0,0,0,0]
[{"$f":"ROW()","v":897}]
[{"$f":"ROW()","v":898}]
[{"$f":"ROW()","v":899}]
[{"$f":"ROW()","v":900}]
[{"$f":"ROW()","v":901}]
[{"$f":"ROW()","v":902}]
[{"$f":"ROW()","v":903}]
[{"$f":"ROW()","v":904}]
[{"$f":"ROW()","v":905}]
[{"$f":"ROW()","v":906}]
[{"$f":"ROW()","v":907}]
["2010 Capex"]
[{"$f":"ROW()","v":909},"Life"]
[{"$f":"ROW()","v":910},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,T910-1)","v":69},{"$f":"MAX(0,U910-1)","v":68},67,66,65,64,63,62,61,60,59,58,57,56]
[{"$f":"ROW()","v":911},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,T911-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":912},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,T912-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":913},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,T913-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,T914-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,T915-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,T916-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":918},null,"Non-Depreciable"]
[{"$f":"ROW()","v":919}]
[{"$f":"ROW()","v":920},"Opening Value"]
[{"$f":"ROW()","v":921},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R958","v":0},{"$f":"S958","v":0},{"$f":"T958","v":0},{"$f":"U958","v":0},{"$f":"V958","v":0},{"$f":"W958","v":0},{"$f":"X958","v":0},{"$f":"Y958","v":0},{"$f":"Z958","v":0},{"$f":"AA958","v":0},{"$f":"AB958","v":0},{"$f":"AC958","v":0},{"$f":"AD958","v":0},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0}]
[{"$f":"ROW()","v":926},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R961","v":0},{"$f":"S961","v":0},{"$f":"T961","v":0},{"$f":"U961","v":0},{"$f":"V961","v":0},{"$f":"W961","v":0},{"$f":"X961","v":0},{"$f":"Y961","v":0},{"$f":"Z961","v":0},{"$f":"AA961","v":0},{"$f":"AB961","v":0},{"$f":"AC961","v":0},{"$f":"AD961","v":0},{"$f":"AE961","v":0},{"$f":"AF961","v":0},{"$f":"AG961","v":0}]
[{"$f":"ROW()","v":929},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R962","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AC962","v":0},{"$f":"AD962","v":0},{"$f":"AE962","v":0},{"$f":"AF962","v":0},{"$f":"AG962","v":0}]
[{"$f":"ROW()","v":930},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S921:S929)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD921:AD929)","v":0},0,0,0,0]
[{"$f":"ROW()","v":931},"Capex"]
[{"$f":"ROW()","v":932},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$182","v":0}]
[{"$f":"ROW()","v":933},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$183","v":0}]
[{"$f":"ROW()","v":934},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$184","v":0}]
[{"$f":"ROW()","v":935},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$185","v":0}]
[{"$f":"ROW()","v":936},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$186","v":0}]
[{"$f":"ROW()","v":937},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$187","v":0}]
[{"$f":"ROW()","v":938},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$188","v":0}]
[{"$f":"ROW()","v":939},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$189","v":0}]
[{"$f":"ROW()","v":940},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$190","v":0}]
[{"$f":"ROW()","v":941},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S932:S940)","v":0}]
[{"$f":"ROW()","v":942},"Depreciation"]
[{"$f":"ROW()","v":943},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T910=0,0,MIN((T921/T910)*(T910>0),T921))","v":0},{"$f":"-IF(U910=0,0,MIN((U921/U910)*(U910>0),U921))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":944},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T911=0,0,MIN((T922/T911)*(T911>0),T922))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T912=0,0,MIN((T923/T912)*(T912>0),T923))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T913=0,0,MIN((T924/T913)*(T913>0),T924))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T914=0,0,MIN((T925/T914)*(T914>0),T925))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T915=0,0,MIN((T926/T915)*(T915>0),T926))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T916=0,0,MIN((T927/T916)*(T916>0),T927))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,"Non-Depreciable"]
[{"$f":"ROW()","v":952},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T943:T951)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD943:AD951)","v":0},0,0,0,0]
[{"$f":"ROW()","v":953},"Closing Value"]
[{"$f":"ROW()","v":954},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S921+S932+S943","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD921+AD932+AD943","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S922+S933+S944","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD922+AD933+AD944","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S923+S934+S945","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD923+AD934+AD945","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S924+S935+S946","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD924+AD935+AD946","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S925+S936+S947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S926+S937+S948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S927+S938+S949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S929+S940+S951","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD929+AD940+AD951","v":0},0,0,0,0]
[{"$f":"ROW()","v":963},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S954:S962)","v":0},{"$f":"SUM(T954:T962)","v":0},{"$f":"SUM(U954:U962)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AD954:AD962)","v":0},0,0,0,0]
[{"$f":"ROW()","v":964}]
[{"$f":"ROW()","v":965}]
[{"$f":"ROW()","v":966}]
[{"$f":"ROW()","v":967}]
[{"$f":"ROW()","v":968}]
[{"$f":"ROW()","v":969}]
[{"$f":"ROW()","v":970}]
[{"$f":"ROW()","v":971}]
[{"$f":"ROW()","v":972}]
[{"$f":"ROW()","v":973}]
[{"$f":"ROW()","v":974}]
["2011 Capex"]
[{"$f":"ROW()","v":976},"Life"]
[{"$f":"ROW()","v":977},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,U977-1)","v":69},{"$f":"MAX(0,V977-1)","v":68},67,66,65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":978},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,U978-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":979},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,U979-1)","v":29},28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":980},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,U980-1)","v":9},8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":981},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,U981-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":982},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,U982-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":983},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,U983-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":984},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":985},null,"Non-Depreciable"]
[{"$f":"ROW()","v":986}]
[{"$f":"ROW()","v":987},"Opening Value"]
[{"$f":"ROW()","v":988},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1021","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":989},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1022","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1025","v":0},{"$f":"T1025","v":0},{"$f":"U1025","v":0},{"$f":"V1025","v":0},{"$f":"W1025","v":0},{"$f":"X1025","v":0},{"$f":"Y1025","v":0},{"$f":"Z1025","v":0},{"$f":"AA1025","v":0},{"$f":"AB1025","v":0},{"$f":"AC1025","v":0},{"$f":"AD1025","v":0},{"$f":"AE1025","v":0},{"$f":"AF1025","v":0},{"$f":"AG1025","v":0}]
[{"$f":"ROW()","v":993},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1028","v":0},{"$f":"T1028","v":0},{"$f":"U1028","v":0},{"$f":"V1028","v":0},{"$f":"W1028","v":0},{"$f":"X1028","v":0},{"$f":"Y1028","v":0},{"$f":"Z1028","v":0},{"$f":"AA1028","v":0},{"$f":"AB1028","v":0},{"$f":"AC1028","v":0},{"$f":"AD1028","v":0},{"$f":"AE1028","v":0},{"$f":"AF1028","v":0},{"$f":"AG1028","v":0}]
[{"$f":"ROW()","v":996},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1029","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC1029","v":0},{"$f":"AD1029","v":0},{"$f":"AE1029","v":0},{"$f":"AF1029","v":0},{"$f":"AG1029","v":0}]
[{"$f":"ROW()","v":997},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T988:T996)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD988:AD996)","v":0},0,0,0,0]
[{"$f":"ROW()","v":998},"Capex"]
[{"$f":"ROW()","v":999},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$182","v":0}]
[{"$f":"ROW()","v":1000},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$183","v":0}]
[{"$f":"ROW()","v":1001},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$184","v":0}]
[{"$f":"ROW()","v":1002},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$185","v":0}]
[{"$f":"ROW()","v":1003},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$186","v":0}]
[{"$f":"ROW()","v":1004},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$187","v":0}]
[{"$f":"ROW()","v":1005},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$188","v":0}]
[{"$f":"ROW()","v":1006},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$189","v":0}]
[{"$f":"ROW()","v":1007},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$190","v":0}]
[{"$f":"ROW()","v":1008},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T999:T1007)","v":0}]
[{"$f":"ROW()","v":1009},"Depreciation"]
[{"$f":"ROW()","v":1010},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(U977=0,0,MIN((U988/U977)*(U977>0),U988))","v":0},{"$f":"-IF(V977=0,0,MIN((V988/V977)*(V977>0),V988))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1011},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(U978=0,0,MIN((U989/U978)*(U978>0),U989))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1012},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(U979=0,0,MIN((U990/U979)*(U979>0),U990))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1013},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(U980=0,0,MIN((U991/U980)*(U980>0),U991))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1014},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(U981=0,0,MIN((U992/U981)*(U981>0),U992))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1015},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(U982=0,0,MIN((U993/U982)*(U982>0),U993))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1016},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"-IF(U983=0,0,MIN((U994/U983)*(U983>0),U994))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1017},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1018},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1019},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1010:T1018)","v":0},{"$f":"SUM(U1010:U1018)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AD1010:AD1018)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1020},"Closing Value"]
[{"$f":"ROW()","v":1021},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T988+T999+T1010","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD988+AD999+AD1010","v":0},0,0,0,0]
[{"$f":"ROW()","v":1022},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T989+T1000+T1011","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD989+AD1000+AD1011","v":0},0,0,0,0]
[{"$f":"ROW()","v":1023},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T990+T1001+T1012","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD990+AD1001+AD1012","v":0},0,0,0,0]
[{"$f":"ROW()","v":1024},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T991+T1002+T1013","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD991+AD1002+AD1013","v":0},0,0,0,0]
[{"$f":"ROW()","v":1025},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T992+T1003+T1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1026},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T993+T1004+T1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T994+T1005+T1016","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1028},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1029},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T996+T1007+T1018","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD996+AD1007+AD1018","v":0},0,0,0,0]
[{"$f":"ROW()","v":1030},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1021:T1029)","v":0},0,0,0,0,{"$f":"SUM(Y1021:Y1029)","v":0},0,0,0,0,{"$f":"SUM(AD1021:AD1029)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031}]
[{"$f":"ROW()","v":1032}]
[{"$f":"ROW()","v":1033}]
[{"$f":"ROW()","v":1034}]
[{"$f":"ROW()","v":1035}]
[{"$f":"ROW()","v":1036}]
[{"$f":"ROW()","v":1037}]
[{"$f":"ROW()","v":1038}]
[{"$f":"ROW()","v":1039}]
[{"$f":"ROW()","v":1040}]
[{"$f":"ROW()","v":1041}]
["2012 Capex"]
[{"$f":"ROW()","v":1043},"Life"]
[{"$f":"ROW()","v":1044},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,V1044-1)","v":69},{"$f":"MAX(0,W1044-1)","v":68},67,66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":1045},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,V1045-1)","v":29},28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1046},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,V1046-1)","v":29},28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1047},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,V1047-1)","v":9},8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1048},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,V1048-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,V1049-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,V1050-1)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1052},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1053}]
[{"$f":"ROW()","v":1054},"Opening Value"]
[{"$f":"ROW()","v":1055},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1056},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1057},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1058},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1091","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1059},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1092","v":0},{"$f":"U1092","v":0},{"$f":"V1092","v":0},{"$f":"W1092","v":0},{"$f":"X1092","v":0},{"$f":"Y1092","v":0},{"$f":"Z1092","v":0},{"$f":"AA1092","v":0},{"$f":"AB1092","v":0},{"$f":"AC1092","v":0},{"$f":"AD1092","v":0},{"$f":"AE1092","v":0},{"$f":"AF1092","v":0},{"$f":"AG1092","v":0}]
[{"$f":"ROW()","v":1060},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1061},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1062},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1095","v":0},{"$f":"U1095","v":0},{"$f":"V1095","v":0},{"$f":"W1095","v":0},{"$f":"X1095","v":0},{"$f":"Y1095","v":0},{"$f":"Z1095","v":0},{"$f":"AA1095","v":0},{"$f":"AB1095","v":0},{"$f":"AC1095","v":0},{"$f":"AD1095","v":0},{"$f":"AE1095","v":0},{"$f":"AF1095","v":0},{"$f":"AG1095","v":0}]
[{"$f":"ROW()","v":1063},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1096","v":0},0,0,0,0,0,0,0,0,{"$f":"AC1096","v":0},{"$f":"AD1096","v":0},{"$f":"AE1096","v":0},{"$f":"AF1096","v":0},{"$f":"AG1096","v":0}]
[{"$f":"ROW()","v":1064},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1055:U1063)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AD1055:AD1063)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1065},"Capex"]
[{"$f":"ROW()","v":1066},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$182","v":0}]
[{"$f":"ROW()","v":1067},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$183","v":0}]
[{"$f":"ROW()","v":1068},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$184","v":0}]
[{"$f":"ROW()","v":1069},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$185","v":0}]
[{"$f":"ROW()","v":1070},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$186","v":0}]
[{"$f":"ROW()","v":1071},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$187","v":0}]
[{"$f":"ROW()","v":1072},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$188","v":0}]
[{"$f":"ROW()","v":1073},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$189","v":0}]
[{"$f":"ROW()","v":1074},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$190","v":0}]
[{"$f":"ROW()","v":1075},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1066:U1074)","v":0}]
[{"$f":"ROW()","v":1076},"Depreciation"]
[{"$f":"ROW()","v":1077},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1044=0,0,MIN((V1055/V1044)*(V1044>0),V1055))","v":0},{"$f":"-IF(W1044=0,0,MIN((W1055/W1044)*(W1044>0),W1055))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1078},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1045=0,0,MIN((V1056/V1045)*(V1045>0),V1056))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1046=0,0,MIN((V1057/V1046)*(V1046>0),V1057))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1047=0,0,MIN((V1058/V1047)*(V1047>0),V1058))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1048=0,0,MIN((V1059/V1048)*(V1048>0),V1059))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1049=0,0,MIN((V1060/V1049)*(V1049>0),V1060))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V1050=0,0,MIN((V1061/V1050)*(V1050>0),V1061))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1086},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1077:V1085)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AD1077:AD1085)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1087},"Closing Value"]
[{"$f":"ROW()","v":1088},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1055+U1066+U1077","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1055+AD1066+AD1077","v":0},0,0,0,0]
[{"$f":"ROW()","v":1089},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1056+U1067+U1078","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1056+AD1067+AD1078","v":0},0,0,0,0]
[{"$f":"ROW()","v":1090},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1057+U1068+U1079","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1057+AD1068+AD1079","v":0},0,0,0,0]
[{"$f":"ROW()","v":1091},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1058+U1069+U1080","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1058+AD1069+AD1080","v":0},0,0,0,0]
[{"$f":"ROW()","v":1092},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1059+U1070+U1081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1093},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1060+U1071+U1082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1094},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1061+U1072+U1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1095},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1096},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1063+U1074+U1085","v":0},0,0,0,0,0,0,0,0,{"$f":"AD1063+AD1074+AD1085","v":0},0,0,0,0]
[{"$f":"ROW()","v":1097},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1088:U1096)","v":0},0,0,0,{"$f":"SUM(Y1088:Y1096)","v":0},0,0,0,0,{"$f":"SUM(AD1088:AD1096)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1098}]
[{"$f":"ROW()","v":1099}]
[{"$f":"ROW()","v":1100}]
[{"$f":"ROW()","v":1101}]
[{"$f":"ROW()","v":1102}]
[{"$f":"ROW()","v":1103}]
[{"$f":"ROW()","v":1104}]
[{"$f":"ROW()","v":1105}]
[{"$f":"ROW()","v":1106}]
[{"$f":"ROW()","v":1107}]
[{"$f":"ROW()","v":1108}]
["2013 Capex"]
[{"$f":"ROW()","v":1110},"Life"]
[{"$f":"ROW()","v":1111},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,W1111-1)","v":69},{"$f":"MAX(0,X1111-1)","v":68},67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":1112},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,W1112-1)","v":29},28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1113},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,W1113-1)","v":29},28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1114},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,W1114-1)","v":9},8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1115},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,W1115-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,W1116-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,W1117-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1118},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1119},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1120}]
[{"$f":"ROW()","v":1121},"Opening Value"]
[{"$f":"ROW()","v":1122},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1123},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1124},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1126},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1159","v":0},{"$f":"V1159","v":0},{"$f":"W1159","v":0},{"$f":"X1159","v":0},{"$f":"Y1159","v":0},{"$f":"Z1159","v":0},{"$f":"AA1159","v":0},{"$f":"AB1159","v":0},{"$f":"AC1159","v":0},{"$f":"AD1159","v":0},{"$f":"AE1159","v":0},{"$f":"AF1159","v":0},{"$f":"AG1159","v":0}]
[{"$f":"ROW()","v":1127},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1162","v":0},{"$f":"V1162","v":0},{"$f":"W1162","v":0},{"$f":"X1162","v":0},{"$f":"Y1162","v":0},{"$f":"Z1162","v":0},{"$f":"AA1162","v":0},{"$f":"AB1162","v":0},{"$f":"AC1162","v":0},{"$f":"AD1162","v":0},{"$f":"AE1162","v":0},{"$f":"AF1162","v":0},{"$f":"AG1162","v":0}]
[{"$f":"ROW()","v":1130},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1163","v":0},0,0,0,0,0,0,0,{"$f":"AC1163","v":0},{"$f":"AD1163","v":0},{"$f":"AE1163","v":0},{"$f":"AF1163","v":0},{"$f":"AG1163","v":0}]
[{"$f":"ROW()","v":1131},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1122:V1130)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AD1122:AD1130)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},"Capex"]
[{"$f":"ROW()","v":1133},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$182","v":0}]
[{"$f":"ROW()","v":1134},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$183","v":0}]
[{"$f":"ROW()","v":1135},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$184","v":0}]
[{"$f":"ROW()","v":1136},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$185","v":0}]
[{"$f":"ROW()","v":1137},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$186","v":0}]
[{"$f":"ROW()","v":1138},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$187","v":0}]
[{"$f":"ROW()","v":1139},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$188","v":0}]
[{"$f":"ROW()","v":1140},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$189","v":0}]
[{"$f":"ROW()","v":1141},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$190","v":0}]
[{"$f":"ROW()","v":1142},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1133:V1141)","v":0}]
[{"$f":"ROW()","v":1143},"Depreciation"]
[{"$f":"ROW()","v":1144},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1111=0,0,MIN((W1122/W1111)*(W1111>0),W1122))","v":0},{"$f":"-IF(X1111=0,0,MIN((X1122/X1111)*(X1111>0),X1122))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1145},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1112=0,0,MIN((W1123/W1112)*(W1112>0),W1123))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1146},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1113=0,0,MIN((W1124/W1113)*(W1113>0),W1124))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1147},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1114=0,0,MIN((W1125/W1114)*(W1114>0),W1125))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1148},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1115=0,0,MIN((W1126/W1115)*(W1115>0),W1126))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1116=0,0,MIN((W1127/W1116)*(W1116>0),W1127))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1150},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W1117=0,0,MIN((W1128/W1117)*(W1117>0),W1128))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1151},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1153},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1144:W1152)","v":0},0,0,0,0,0,0,{"$f":"SUM(AD1144:AD1152)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1154},"Closing Value"]
[{"$f":"ROW()","v":1155},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1122+V1133+V1144","v":0},0,0,0,0,0,0,0,{"$f":"AD1122+AD1133+AD1144","v":0},0,0,0,0]
[{"$f":"ROW()","v":1156},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AD1123+AD1134+AD1145","v":0},0,0,0,0]
[{"$f":"ROW()","v":1157},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AD1124+AD1135+AD1146","v":0},0,0,0,0]
[{"$f":"ROW()","v":1158},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AD1125+AD1136+AD1147","v":0},0,0,0,0]
[{"$f":"ROW()","v":1159},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1126+V1137+V1148","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1160},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1127+V1138+V1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1161},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1128+V1139+V1150","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1130+V1141+V1152","v":0},0,0,0,0,0,0,0,{"$f":"AD1130+AD1141+AD1152","v":0},0,0,0,0]
[{"$f":"ROW()","v":1164},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1155:V1163)","v":0},0,0,{"$f":"SUM(Y1155:Y1163)","v":0},0,0,0,0,{"$f":"SUM(AD1155:AD1163)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1165}]
[{"$f":"ROW()","v":1166}]
[{"$f":"ROW()","v":1167}]
[{"$f":"ROW()","v":1168}]
[{"$f":"ROW()","v":1169}]
[{"$f":"ROW()","v":1170}]
[{"$f":"ROW()","v":1171}]
[{"$f":"ROW()","v":1172}]
[{"$f":"ROW()","v":1173}]
[{"$f":"ROW()","v":1174}]
[{"$f":"ROW()","v":1175}]
["2014 Capex"]
[{"$f":"ROW()","v":1177},"Life"]
[{"$f":"ROW()","v":1178},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,X1178-1)","v":69},{"$f":"MAX(0,Y1178-1)","v":68},67,66,65,64,63,62,61,60]
[{"$f":"ROW()","v":1179},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,X1179-1)","v":29},28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1180},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,X1180-1)","v":29},28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1181},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,X1181-1)","v":9},8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1182},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,X1182-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1183},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,X1183-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1184},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,X1184-1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1185},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1186},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1187}]
[{"$f":"ROW()","v":1188},"Opening Value"]
[{"$f":"ROW()","v":1189},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1222","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1190},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1191},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1193},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1226","v":0},{"$f":"W1226","v":0},{"$f":"X1226","v":0},{"$f":"Y1226","v":0},{"$f":"Z1226","v":0},{"$f":"AA1226","v":0},{"$f":"AB1226","v":0},{"$f":"AC1226","v":0},{"$f":"AD1226","v":0},{"$f":"AE1226","v":0},{"$f":"AF1226","v":0},{"$f":"AG1226","v":0}]
[{"$f":"ROW()","v":1194},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1196},null,"Building"]
[{"$f":"ROW()","v":1197},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1230","v":0},0,0,0,0,0,0,{"$f":"AC1230","v":0},{"$f":"AD1230","v":0},{"$f":"AE1230","v":0},{"$f":"AF1230","v":0},{"$f":"AG1230","v":0}]
[{"$f":"ROW()","v":1198},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1189:W1197)","v":0},0,0,0,0,0,0,{"$f":"SUM(AD1189:AD1197)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},"Capex"]
[{"$f":"ROW()","v":1200},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$182","v":0}]
[{"$f":"ROW()","v":1201},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$183","v":0}]
[{"$f":"ROW()","v":1202},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$184","v":0}]
[{"$f":"ROW()","v":1203},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$185","v":0}]
[{"$f":"ROW()","v":1204},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$186","v":0}]
[{"$f":"ROW()","v":1205},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$187","v":0}]
[{"$f":"ROW()","v":1206},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$188","v":0}]
[{"$f":"ROW()","v":1207},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$189","v":0}]
[{"$f":"ROW()","v":1208},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$190","v":0}]
[{"$f":"ROW()","v":1209},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1200:W1208)","v":0}]
[{"$f":"ROW()","v":1210},"Depreciation"]
[{"$f":"ROW()","v":1211},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1178=0,0,MIN((X1189/X1178)*(X1178>0),X1189))","v":0},{"$f":"-IF(Y1178=0,0,MIN((Y1189/Y1178)*(Y1178>0),Y1189))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1212},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1179=0,0,MIN((X1190/X1179)*(X1179>0),X1190))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1213},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1180=0,0,MIN((X1191/X1180)*(X1180>0),X1191))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1181=0,0,MIN((X1192/X1181)*(X1181>0),X1192))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1182=0,0,MIN((X1193/X1182)*(X1182>0),X1193))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1216},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1183=0,0,MIN((X1194/X1183)*(X1183>0),X1194))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1217},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X1184=0,0,MIN((X1195/X1184)*(X1184>0),X1195))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1220},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1211:X1219)","v":0},0,0,0,0,0,{"$f":"SUM(AD1211:AD1219)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1221},"Closing Value"]
[{"$f":"ROW()","v":1222},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1189+W1200+W1211","v":0},0,0,0,0,0,0,{"$f":"AD1189+AD1200+AD1211","v":0},0,0,0,0]
[{"$f":"ROW()","v":1223},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD1190+AD1201+AD1212","v":0},0,0,0,0]
[{"$f":"ROW()","v":1224},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD1191+AD1202+AD1213","v":0},0,0,0,0]
[{"$f":"ROW()","v":1225},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AD1192+AD1203+AD1214","v":0},0,0,0,0]
[{"$f":"ROW()","v":1226},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1193+W1204+W1215","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1227},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1194+W1205+W1216","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1228},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1195+W1206+W1217","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1230},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1197+W1208+W1219","v":0},0,0,0,0,0,0,{"$f":"AD1197+AD1208+AD1219","v":0},0,0,0,0]
[{"$f":"ROW()","v":1231},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1222:W1230)","v":0},0,{"$f":"SUM(Y1222:Y1230)","v":0},0,0,0,0,{"$f":"SUM(AD1222:AD1230)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1232}]
[{"$f":"ROW()","v":1233}]
[{"$f":"ROW()","v":1234}]
[{"$f":"ROW()","v":1235}]
[{"$f":"ROW()","v":1236}]
[{"$f":"ROW()","v":1237}]
[{"$f":"ROW()","v":1238}]
[{"$f":"ROW()","v":1239}]
[{"$f":"ROW()","v":1240}]
[{"$f":"ROW()","v":1241}]
[{"$f":"ROW()","v":1242}]
["2015 Capex"]
[{"$f":"ROW()","v":1244},"Life"]
[{"$f":"ROW()","v":1245},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,Y1245-1)","v":69},{"$f":"MAX(0,Z1245-1)","v":68},67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1246},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,Y1246-1)","v":29},28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1247},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,Y1247-1)","v":29},28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1248},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,Y1248-1)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1249},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,Y1249-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1250},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,Y1250-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,Y1251-1)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1252},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":1253},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1254}]
[{"$f":"ROW()","v":1255},"Opening Value"]
[{"$f":"ROW()","v":1256},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1289","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1290","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1258},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1291","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1292","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1293","v":0},{"$f":"X1293","v":0},{"$f":"Y1293","v":0},{"$f":"Z1293","v":0},{"$f":"AA1293","v":0},{"$f":"AB1293","v":0},{"$f":"AC1293","v":0},{"$f":"AD1293","v":0},{"$f":"AE1293","v":0},{"$f":"AF1293","v":0},{"$f":"AG1293","v":0}]
[{"$f":"ROW()","v":1261},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1262},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1263},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1296","v":0},{"$f":"X1296","v":0},{"$f":"Y1296","v":0},{"$f":"Z1296","v":0},{"$f":"AA1296","v":0},{"$f":"AB1296","v":0},{"$f":"AC1296","v":0},{"$f":"AD1296","v":0},{"$f":"AE1296","v":0},{"$f":"AF1296","v":0},{"$f":"AG1296","v":0}]
[{"$f":"ROW()","v":1264},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1297","v":0},0,0,0,0,0,{"$f":"AC1297","v":0},{"$f":"AD1297","v":0},{"$f":"AE1297","v":0},{"$f":"AF1297","v":0},{"$f":"AG1297","v":0}]
[{"$f":"ROW()","v":1265},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1256:X1264)","v":0},0,0,0,0,0,{"$f":"SUM(AD1256:AD1264)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1266},"Capex"]
[{"$f":"ROW()","v":1267},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$182","v":0}]
[{"$f":"ROW()","v":1268},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$183","v":0}]
[{"$f":"ROW()","v":1269},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$184","v":0}]
[{"$f":"ROW()","v":1270},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$185","v":0}]
[{"$f":"ROW()","v":1271},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$186","v":0}]
[{"$f":"ROW()","v":1272},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$187","v":0}]
[{"$f":"ROW()","v":1273},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$188","v":0}]
[{"$f":"ROW()","v":1274},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$189","v":0}]
[{"$f":"ROW()","v":1275},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$190","v":0}]
[{"$f":"ROW()","v":1276},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1267:X1275)","v":0},{"$f":"-IF(Y1243=0,0,MIN((Y1254/Y1243)*(Y1243>0),Y1254))","v":0},{"$f":"-IF(Z1243=0,0,MIN((Z1254/Z1243)*(Z1243>0),Z1254))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1277},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1244=0,0,MIN((Y1255/Y1244)*(Y1244>0),Y1255))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1278},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1245=0,0,MIN((Y1256/Y1245)*(Y1245>0),Y1256))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1279},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1246=0,0,MIN((Y1257/Y1246)*(Y1246>0),Y1257))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1280},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1247=0,0,MIN((Y1258/Y1247)*(Y1247>0),Y1258))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1281},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1248=0,0,MIN((Y1259/Y1248)*(Y1248>0),Y1259))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1282},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1249=0,0,MIN((Y1260/Y1249)*(Y1249>0),Y1260))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1250=0,0,MIN((Y1261/Y1250)*(Y1250>0),Y1261))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1284},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1251=0,0,MIN((Y1262/Y1251)*(Y1251>0),Y1262))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y1252=0,0,MIN((Y1263/Y1252)*(Y1252>0),Y1263))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1287},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1278:Y1286)","v":0},{"$f":"SUM(Z1278:Z1286)","v":0},0,0,0,{"$f":"SUM(AD1278:AD1286)","v":0},{"$f":"SUM(AE1278:AE1286)","v":0},0,0,0]
[{"$f":"ROW()","v":1288},"Closing Value"]
[{"$f":"ROW()","v":1289},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1256+X1267+X1278","v":0},0,0,0,0,0,{"$f":"AD1256+AD1267+AD1278","v":0},0,0,0,0]
[{"$f":"ROW()","v":1290},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AD1257+AD1268+AD1279","v":0},0,0,0,0]
[{"$f":"ROW()","v":1291},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AD1258+AD1269+AD1280","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AD1259+AD1270+AD1281","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1260+X1271+X1282","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1294},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1261+X1272+X1283","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1262+X1273+X1284","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1296},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1264+X1275+X1286","v":0},0,0,0,0,0,{"$f":"AD1264+AD1275+AD1286","v":0},0,0,0,0]
[{"$f":"ROW()","v":1298},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X1289:X1297)","v":0},{"$f":"SUM(Y1289:Y1297)","v":0},0,0,0,0,{"$f":"SUM(AD1289:AD1297)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1299}]
[{"$f":"ROW()","v":1300}]
[{"$f":"ROW()","v":1301}]
[{"$f":"ROW()","v":1302}]
[{"$f":"ROW()","v":1303}]
[{"$f":"ROW()","v":1304}]
[{"$f":"ROW()","v":1305}]
[{"$f":"ROW()","v":1306}]
[{"$f":"ROW()","v":1307}]
[{"$f":"ROW()","v":1308}]
[{"$f":"ROW()","v":1309}]
["2016 Capex"]
[{"$f":"ROW()","v":1311},"Life"]
[{"$f":"ROW()","v":1312},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,Z1312-1)","v":69},{"$f":"MAX(0,AA1312-1)","v":68},67,66,65,64,63,62]
[{"$f":"ROW()","v":1313},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,Z1313-1)","v":29},28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1314},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,Z1314-1)","v":29},28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1315},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,Z1315-1)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1316},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,Z1316-1)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,Z1317-1)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1318},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,Z1318-1)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1319},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1320},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1321}]
[{"$f":"ROW()","v":1322},"Opening Value"]
[{"$f":"ROW()","v":1323},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1356","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1324},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1357","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1325},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1358","v":0},0.91772190241478169,0.88713117233428895,0.85654044225379622,0.82594971217330349,0.79535898209281075,0.76476825201231802,0.73417752193182528,0.70358679185133255,0.67299606177083982]
[{"$f":"ROW()","v":1326},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1359","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1327},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1360","v":0},{"$f":"Y1360","v":0},{"$f":"Z1360","v":0},{"$f":"AA1360","v":0},{"$f":"AB1360","v":0},{"$f":"AC1360","v":0},{"$f":"AD1360","v":0},{"$f":"AE1360","v":0},{"$f":"AF1360","v":0},{"$f":"AG1360","v":0}]
[{"$f":"ROW()","v":1328},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1329},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1330},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1363","v":0},{"$f":"Y1363","v":0},{"$f":"Z1363","v":0},{"$f":"AA1363","v":0},{"$f":"AB1363","v":0},{"$f":"AC1363","v":0},{"$f":"AD1363","v":0},{"$f":"AE1363","v":0},{"$f":"AF1363","v":0},{"$f":"AG1363","v":0}]
[{"$f":"ROW()","v":1331},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1364","v":0},0,0,0,0,{"$f":"AC1364","v":0},{"$f":"AD1364","v":0},{"$f":"AE1364","v":0},{"$f":"AF1364","v":0},{"$f":"AG1364","v":0}]
[{"$f":"ROW()","v":1332},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1323:Y1331)","v":0},0.91772190241478169,0.88713117233428895,0.85654044225379622,0.82594971217330349,{"$f":"SUM(AD1323:AD1331)","v":0.79535898209281075},0.76476825201231802,0.73417752193182528,0.70358679185133255,0.67299606177083982]
[{"$f":"ROW()","v":1333},"Capex"]
[{"$f":"ROW()","v":1334},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$182","v":0}]
[{"$f":"ROW()","v":1335},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$183","v":0}]
[{"$f":"ROW()","v":1336},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$184","v":0.91772190241478169}]
[{"$f":"ROW()","v":1337},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$185","v":0}]
[{"$f":"ROW()","v":1338},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$186","v":0}]
[{"$f":"ROW()","v":1339},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$187","v":0}]
[{"$f":"ROW()","v":1340},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$188","v":0}]
[{"$f":"ROW()","v":1341},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$189","v":0}]
[{"$f":"ROW()","v":1342},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$190","v":0}]
[{"$f":"ROW()","v":1343},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1334:Y1342)","v":0.91772190241478169},{"$f":"SUM(Z1334:Z1342)","v":0},0,0,0,{"$f":"SUM(AD1334:AD1342)","v":0},{"$f":"SUM(AE1334:AE1342)","v":0},0,0,0]
[{"$f":"ROW()","v":1344},"Depreciation"]
[{"$f":"ROW()","v":1345},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1312=0,0,MIN((Z1323/Z1312)*(Z1312>0),Z1323))","v":0},{"$f":"-IF(AA1312=0,0,MIN((AA1323/AA1312)*(AA1312>0),AA1323))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1313=0,0,MIN((Z1324/Z1313)*(Z1313>0),Z1324))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1347},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1314=0,0,MIN((Z1325/Z1314)*(Z1314>0),Z1325))","v":-3.0590730080492724E-2},-3.0590730080492724E-2,-3.0590730080492724E-2,-3.059073008049272E-2,-3.059073008049272E-2,-3.059073008049272E-2,-3.059073008049272E-2,-3.059073008049272E-2,-3.059073008049272E-2]
[{"$f":"ROW()","v":1348},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1315=0,0,MIN((Z1326/Z1315)*(Z1315>0),Z1326))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1316=0,0,MIN((Z1327/Z1316)*(Z1316>0),Z1327))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1317=0,0,MIN((Z1328/Z1317)*(Z1317>0),Z1328))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1351},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z1318=0,0,MIN((Z1329/Z1318)*(Z1318>0),Z1329))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1352},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1353},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1354},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1345:Z1353)","v":-3.0590730080492724E-2},-3.0590730080492724E-2,-3.0590730080492724E-2,-3.059073008049272E-2,{"$f":"SUM(AD1345:AD1353)","v":-3.059073008049272E-2},{"$f":"SUM(AE1345:AE1353)","v":-3.059073008049272E-2},-3.059073008049272E-2,-3.059073008049272E-2,-3.059073008049272E-2]
[{"$f":"ROW()","v":1355},"Closing Value"]
[{"$f":"ROW()","v":1356},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1323+Y1334+Y1345","v":0},0,0,0,0,{"$f":"AD1323+AD1334+AD1345","v":0},0,0,0,0]
[{"$f":"ROW()","v":1357},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AD1324+AD1335+AD1346","v":0},0,0,0,0]
[{"$f":"ROW()","v":1358},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91772190241478169,0.88713117233428895,0.85654044225379622,0.82594971217330349,0.79535898209281075,{"$f":"AD1325+AD1336+AD1347","v":0.76476825201231802},0.73417752193182528,0.70358679185133255,0.67299606177083982,0.64240533169034708]
[{"$f":"ROW()","v":1359},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AD1326+AD1337+AD1348","v":0},0,0,0,0]
[{"$f":"ROW()","v":1360},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1327+Y1338+Y1349","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1361},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1328+Y1339+Y1350","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1362},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1329+Y1340+Y1351","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1364},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1331+Y1342+Y1353","v":0},0,0,0,0,{"$f":"AD1331+AD1342+AD1353","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1356:Y1364)","v":0.91772190241478169},0.88713117233428895,0.85654044225379622,0.82594971217330349,0.79535898209281075,{"$f":"SUM(AD1356:AD1364)","v":0.76476825201231802},0.73417752193182528,0.70358679185133255,0.67299606177083982,0.64240533169034708]
[{"$f":"ROW()","v":1366}]
[{"$f":"ROW()","v":1367}]
[{"$f":"ROW()","v":1368}]
[{"$f":"ROW()","v":1369}]
[{"$f":"ROW()","v":1370}]
[{"$f":"ROW()","v":1371}]
[{"$f":"ROW()","v":1372}]
[{"$f":"ROW()","v":1373}]
[{"$f":"ROW()","v":1374}]
[{"$f":"ROW()","v":1375}]
[{"$f":"ROW()","v":1376}]
["2017 Capex"]
[{"$f":"ROW()","v":1378},"Life"]
[{"$f":"ROW()","v":1379},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,AA1379-1)","v":69},{"$f":"MAX(0,AB1379-1)","v":68},67,66,65,64,63]
[{"$f":"ROW()","v":1380},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,AA1380-1)","v":29},28,27,26,25,24,23]
[{"$f":"ROW()","v":1381},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,AA1381-1)","v":29},28,27,26,25,24,23]
[{"$f":"ROW()","v":1382},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,AA1382-1)","v":9},8,7,6,5,4,3]
[{"$f":"ROW()","v":1383},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,AA1383-1)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,AA1384-1)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1385},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,AA1385-1)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1387},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1388}]
[{"$f":"ROW()","v":1389},"Opening Value"]
[{"$f":"ROW()","v":1390},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1423","v":0},0,0,0,{"$f":"AC1423","v":0},{"$f":"AD1423","v":0},0,0,0]
[{"$f":"ROW()","v":1391},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1392},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8116735255545775,6.5846177413694251,6.3575619571842727,6.1305061729991204,5.903450388813968,5.6763946046288156,5.4493388204436632,5.2222830362585109]
[{"$f":"ROW()","v":1393},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.7165455752010166,4.2448910176809154,3.7732364601608137,3.3015819026407121,2.8299273451206104,2.3582727876005087,1.8866182300804071,1.4149636725603054]
[{"$f":"ROW()","v":1394},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1427","v":0},{"$f":"Z1427","v":0},{"$f":"AA1427","v":0},{"$f":"AB1427","v":0},0,{"$f":"AD1427","v":0},{"$f":"AE1427","v":0},{"$f":"AF1427","v":0},{"$f":"AG1427","v":0}]
[{"$f":"ROW()","v":1395},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1396},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1397},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1430","v":0},{"$f":"Z1430","v":0},{"$f":"AA1430","v":0},{"$f":"AB1430","v":0},{"$f":"AC1430","v":0},{"$f":"AD1430","v":0},{"$f":"AE1430","v":0},{"$f":"AF1430","v":0},{"$f":"AG1430","v":0}]
[{"$f":"ROW()","v":1398},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1431","v":0},0,0,0,{"$f":"AC1431","v":0},{"$f":"AD1431","v":0},{"$f":"AE1431","v":0},{"$f":"AF1431","v":0},{"$f":"AG1431","v":0}]
[{"$f":"ROW()","v":1399},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1390:Z1398)","v":0},11.528219100755594,10.829508759050341,10.130798417345087,{"$f":"SUM(AD1390:AD1398)","v":9.4320880756398324},{"$f":"SUM(AE1390:AE1398)","v":8.7333777339345779},8.0346673922293235,7.3359570505240708,6.6372467088188163]
[{"$f":"ROW()","v":1400},"Capex"]
[{"$f":"ROW()","v":1401},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$182","v":0}]
[{"$f":"ROW()","v":1402},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$183","v":0}]
[{"$f":"ROW()","v":1403},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$184","v":6.8116735255545775}]
[{"$f":"ROW()","v":1404},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$185","v":4.7165455752010166}]
[{"$f":"ROW()","v":1405},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$186","v":0}]
[{"$f":"ROW()","v":1406},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$187","v":0}]
[{"$f":"ROW()","v":1407},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$188","v":0}]
[{"$f":"ROW()","v":1408},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$189","v":0}]
[{"$f":"ROW()","v":1409},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$190","v":0}]
[{"$f":"ROW()","v":1410},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1401:Z1409)","v":11.528219100755594},{"$f":"SUM(AA1401:AA1409)","v":0},0,0,null,{"$f":"SUM(AE1401:AE1409)","v":0},{"$f":"SUM(AF1401:AF1409)","v":0},0,0]
[{"$f":"ROW()","v":1411},"Depreciation"]
[{"$f":"ROW()","v":1412},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1379=0,0,MIN((AA1390/AA1379)*(AA1379>0),AA1390))","v":0},{"$f":"-IF(AB1379=0,0,MIN((AB1390/AB1379)*(AB1379>0),AB1390))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":1413},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1380=0,0,MIN((AA1391/AA1380)*(AA1380>0),AA1391))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1414},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1381=0,0,MIN((AA1392/AA1381)*(AA1381>0),AA1392))","v":-0.22705578418515257},-0.2270557841851526,-0.2270557841851526,-0.2270557841851526,-0.22705578418515263,-0.22705578418515263,-0.22705578418515263,-0.22705578418515265]
[{"$f":"ROW()","v":1415},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1382=0,0,MIN((AA1393/AA1382)*(AA1382>0),AA1393))","v":-0.47165455752010166},-0.47165455752010171,-0.47165455752010171,-0.47165455752010171,-0.47165455752010171,-0.47165455752010177,-0.47165455752010177,-0.47165455752010182]
[{"$f":"ROW()","v":1416},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1383=0,0,MIN((AA1394/AA1383)*(AA1383>0),AA1394))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1417},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1384=0,0,MIN((AA1395/AA1384)*(AA1384>0),AA1395))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1418},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA1385=0,0,MIN((AA1396/AA1385)*(AA1385>0),AA1396))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1419},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1420},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1421},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1412:AA1420)","v":-0.69871034170525426},-0.69871034170525426,-0.69871034170525426,{"$f":"SUM(AD1412:AD1420)","v":-0.69871034170525426},-0.69871034170525437,{"$f":"SUM(AF1412:AF1420)","v":-0.69871034170525437},-0.69871034170525437,-0.69871034170525448]
[{"$f":"ROW()","v":1422},"Closing Value"]
[{"$f":"ROW()","v":1423},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1390+Z1401+Z1412","v":0},0,0,0,{"$f":"AD1390+AD1401+AD1412","v":0},0,0,0,0]
[{"$f":"ROW()","v":1424},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AD1391+AD1402+AD1413","v":0},0,0,0,0]
[{"$f":"ROW()","v":1425},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8116735255545775,6.5846177413694251,6.3575619571842727,6.1305061729991204,{"$f":"AD1392+AD1403+AD1414","v":5.903450388813968},5.6763946046288156,5.4493388204436632,5.2222830362585109,4.9952272520733585]
[{"$f":"ROW()","v":1426},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7165455752010166,4.2448910176809154,3.7732364601608137,3.3015819026407121,{"$f":"AD1393+AD1404+AD1415","v":2.8299273451206104},2.3582727876005087,1.8866182300804071,1.4149636725603054,0.94330911504020354]
[{"$f":"ROW()","v":1427},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1394+Z1405+Z1416","v":0},0,0,0,{"$f":"AD1394+AD1405+AD1416","v":0},0,0,0,0]
[{"$f":"ROW()","v":1428},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1395+Z1406+Z1417","v":0},0,0,0,{"$f":"AD1395+AD1406+AD1417","v":0},0,0,0,0]
[{"$f":"ROW()","v":1429},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1396+Z1407+Z1418","v":0},0,0,0,{"$f":"AD1396+AD1407+AD1418","v":0},0,0,0,0]
[{"$f":"ROW()","v":1430},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1398+Z1409+Z1420","v":0},0,0,0,{"$f":"AD1398+AD1409+AD1420","v":0},0,0,0,0]
[{"$f":"ROW()","v":1432},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z1423:Z1431)","v":11.528219100755594},10.829508759050341,10.130798417345087,9.4320880756398324,{"$f":"SUM(AD1423:AD1431)","v":8.7333777339345779},8.0346673922293235,7.3359570505240708,6.6372467088188163,5.9385363671135618]
[{"$f":"ROW()","v":1433}]
[{"$f":"ROW()","v":1434}]
[{"$f":"ROW()","v":1435}]
[{"$f":"ROW()","v":1436}]
[{"$f":"ROW()","v":1437}]
[{"$f":"ROW()","v":1438}]
[{"$f":"ROW()","v":1439}]
[{"$f":"ROW()","v":1440}]
[{"$f":"ROW()","v":1441}]
[{"$f":"ROW()","v":1442}]
[{"$f":"ROW()","v":1443}]
["2018 Capex"]
[{"$f":"ROW()","v":1445},"Life"]
[{"$f":"ROW()","v":1446},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,AB1446-1)","v":69},{"$f":"MAX(0,AC1446-1)","v":68},67,66,65,64]
[{"$f":"ROW()","v":1447},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,AB1447-1)","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":1448},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,AB1448-1)","v":29},28,27,26,25,24]
[{"$f":"ROW()","v":1449},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,AB1449-1)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":1450},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,AB1450-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1451},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,AB1451-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1452},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,AB1452-1)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1453},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25,24]
[{"$f":"ROW()","v":1454},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1455}]
[{"$f":"ROW()","v":1456},"Opening Value"]
[{"$f":"ROW()","v":1457},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1490","v":0},0,0,{"$f":"AC1490","v":0},0,0,0,0]
[{"$f":"ROW()","v":1458},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AC1491","v":0},0,0,0,0]
[{"$f":"ROW()","v":1459},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.140164609809867,10.768825789482872,{"$f":"AC1492","v":10.397486969155876},10.026148148828881,9.6548093285018854,9.2834705081748901,8.9121316878478947]
[{"$f":"ROW()","v":1460},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.5281579318030916E-7,0,{"$f":"AC1493","v":0},0,0,0,0]
[{"$f":"ROW()","v":1461},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1494","v":0},{"$f":"AA1494","v":0},{"$f":"AB1494","v":0},{"$f":"AC1494","v":0},0,0,0,0]
[{"$f":"ROW()","v":1462},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AC1495","v":0},0,0,0,0]
[{"$f":"ROW()","v":1463},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AC1496","v":0},0,0,0,0]
[{"$f":"ROW()","v":1464},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1497","v":0},{"$f":"AA1497","v":0},{"$f":"AB1497","v":0},{"$f":"AC1497","v":0},{"$f":"AD1497","v":0},{"$f":"AE1497","v":0},{"$f":"AF1497","v":0},{"$f":"AG1497","v":0}]
[{"$f":"ROW()","v":1465},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1498","v":0},0,0,{"$f":"AC1498","v":0},{"$f":"AD1498","v":0},{"$f":"AE1498","v":0},{"$f":"AF1498","v":0},{"$f":"AG1498","v":0}]
[{"$f":"ROW()","v":1466},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1457:AA1465)","v":0},11.140164156994073,10.768825789482872,{"$f":"SUM(AD1457:AD1465)","v":10.397486969155876},10.026148148828881,9.6548093285018854,9.2834705081748901,8.9121316878478947]
[{"$f":"ROW()","v":1467},"Capex"]
[{"$f":"ROW()","v":1468},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$182","v":0}]
[{"$f":"ROW()","v":1469},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$183","v":0}]
[{"$f":"ROW()","v":1470},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$184","v":11.140164609809867}]
[{"$f":"ROW()","v":1471},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$185","v":-4.5281579318030916E-7}]
[{"$f":"ROW()","v":1472},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$186","v":0}]
[{"$f":"ROW()","v":1473},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$187","v":0}]
[{"$f":"ROW()","v":1474},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$188","v":0}]
[{"$f":"ROW()","v":1475},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$189","v":0}]
[{"$f":"ROW()","v":1476},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$190","v":0}]
[{"$f":"ROW()","v":1477},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1468:AA1476)","v":11.140164156994073},{"$f":"SUM(AB1468:AB1476)","v":0},0,{"$f":"SUM(AD1468:AD1476)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1478},"Depreciation"]
[{"$f":"ROW()","v":1479},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1446=0,0,MIN((AB1457/AB1446)*(AB1446>0),AB1457))","v":0},{"$f":"-IF(AC1446=0,0,MIN((AC1457/AC1446)*(AC1446>0),AC1457))","v":0},{"$f":"-IF(AD1446=0,0,MIN((AD1457/AD1446)*(AD1446>0),AD1457))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1447=0,0,MIN((AB1458/AB1447)*(AB1447>0),AB1458))","v":0},0,{"$f":"-IF(AD1447=0,0,MIN((AD1458/AD1447)*(AD1447>0),AD1458))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1481},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1448=0,0,MIN((AB1459/AB1448)*(AB1448>0),AB1459))","v":-0.37133882032699556},-0.37133882032699556,{"$f":"-IF(AD1448=0,0,MIN((AD1459/AD1448)*(AD1448>0),AD1459))","v":-0.37133882032699556},-0.37133882032699561,-0.37133882032699561,-0.37133882032699561,-0.37133882032699561]
[{"$f":"ROW()","v":1482},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1449=0,0,MIN((AB1460/AB1449)*(AB1449>0),AB1460))","v":4.5281579318030916E-7},0,{"$f":"-IF(AD1449=0,0,MIN((AD1460/AD1449)*(AD1449>0),AD1460))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1483},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1450=0,0,MIN((AB1461/AB1450)*(AB1450>0),AB1461))","v":0},0,{"$f":"-IF(AD1450=0,0,MIN((AD1461/AD1450)*(AD1450>0),AD1461))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1484},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1451=0,0,MIN((AB1462/AB1451)*(AB1451>0),AB1462))","v":0},0,{"$f":"-IF(AD1451=0,0,MIN((AD1462/AD1451)*(AD1451>0),AD1462))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1485},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB1452=0,0,MIN((AB1463/AB1452)*(AB1452>0),AB1463))","v":0},0,{"$f":"-IF(AD1452=0,0,MIN((AD1463/AD1452)*(AD1452>0),AD1463))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1486},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1487},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1488},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1479:AC1487)","v":-0.37133882032699556},-0.37133882032699556,-0.37133882032699561,-0.37133882032699561,-0.37133882032699561,-0.37133882032699561]
[{"$f":"ROW()","v":1489},"Closing Value"]
[{"$f":"ROW()","v":1490},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1457+AA1468+AA1479","v":0},0,0,{"$f":"AD1457+AD1468+AD1479","v":0},0,0,0,0]
[{"$f":"ROW()","v":1491},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AD1458+AD1469+AD1480","v":0},0,0,0,0]
[{"$f":"ROW()","v":1492},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.140164609809867,10.768825789482872,10.397486969155876,{"$f":"AD1459+AD1470+AD1481","v":10.026148148828881},9.6548093285018854,9.2834705081748901,8.9121316878478947,8.5407928675208993]
[{"$f":"ROW()","v":1493},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.5281579318030916E-7,0,0,{"$f":"AD1460+AD1471+AD1482","v":0},0,0,0,0]
[{"$f":"ROW()","v":1494},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1461+AA1472+AA1483","v":0},0,0,{"$f":"AD1461+AD1472+AD1483","v":0},0,0,0,0]
[{"$f":"ROW()","v":1495},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1462+AA1473+AA1484","v":0},0,0,{"$f":"AD1462+AD1473+AD1484","v":0},0,0,0,0]
[{"$f":"ROW()","v":1496},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1463+AA1474+AA1485","v":0},0,0,{"$f":"AD1463+AD1474+AD1485","v":0},0,0,0,0]
[{"$f":"ROW()","v":1497},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1498},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1465+AA1476+AA1487","v":0},0,0,{"$f":"AD1465+AD1476+AD1487","v":0},0,0,0,0]
[{"$f":"ROW()","v":1499},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1490:AA1498)","v":11.140164156994073},10.768825789482872,10.397486969155876,{"$f":"SUM(AD1490:AD1498)","v":10.026148148828881},9.6548093285018854,9.2834705081748901,8.9121316878478947,8.5407928675208993]
[{"$f":"ROW()","v":1500}]
[{"$f":"ROW()","v":1501}]
[{"$f":"ROW()","v":1502}]
[{"$f":"ROW()","v":1503}]
[{"$f":"ROW()","v":1504}]
[{"$f":"ROW()","v":1505}]
[{"$f":"ROW()","v":1506}]
[{"$f":"ROW()","v":1507}]
[{"$f":"ROW()","v":1508}]
[{"$f":"ROW()","v":1509}]
[{"$f":"ROW()","v":1510}]
["2019 Capex"]
[{"$f":"ROW()","v":1512},"Life"]
[{"$f":"ROW()","v":1513},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,AC1513-1)","v":69},{"$f":"MAX(0,AD1513-1)","v":68},67,66,65]
[{"$f":"ROW()","v":1514},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,AC1514-1)","v":29},28,27,26,25]
[{"$f":"ROW()","v":1515},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,AC1515-1)","v":29},28,27,26,25]
[{"$f":"ROW()","v":1516},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,AC1516-1)","v":9},8,7,6,5]
[{"$f":"ROW()","v":1517},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,AC1517-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1518},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,AC1518-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1519},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,AC1519-1)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1520},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26,25]
[{"$f":"ROW()","v":1521},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1522}]
[{"$f":"ROW()","v":1523},"Opening Value"]
[{"$f":"ROW()","v":1524},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1557","v":0},0,{"$f":"AC1557","v":0},0,0,0,0]
[{"$f":"ROW()","v":1525},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AC1558","v":0},0,0,0,0]
[{"$f":"ROW()","v":1526},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6661364214543455,{"$f":"AC1559","v":2.5772652074058673},2.4883939933573891,2.3995227793089109,2.3106515652604327,2.2217803512119545]
[{"$f":"ROW()","v":1527},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.554753236669535E-2,{"$f":"AC1560","v":1.3992779130025815E-2},1.243802589335628E-2,1.0883272656686744E-2,9.3285194200172089E-3,7.7737661833476744E-3]
[{"$f":"ROW()","v":1528},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1561","v":0},{"$f":"AB1561","v":0},{"$f":"AC1561","v":0},0,0,0,0]
[{"$f":"ROW()","v":1529},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AC1562","v":0},0,0,0,0]
[{"$f":"ROW()","v":1530},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AC1563","v":0},0,0,0,0]
[{"$f":"ROW()","v":1531},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1564","v":0},{"$f":"AB1564","v":0},{"$f":"AC1564","v":0},{"$f":"AD1564","v":0},{"$f":"AE1564","v":0},{"$f":"AF1564","v":0},{"$f":"AG1564","v":0}]
[{"$f":"ROW()","v":1532},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1565","v":0},1.0064313898450947E-4,{"$f":"AC1565","v":1.0064313898450947E-4},{"$f":"AD1565","v":1.0064313898450947E-4},{"$f":"AE1565","v":1.0064313898450947E-4},{"$f":"AF1565","v":1.0064313898450947E-4},{"$f":"AG1565","v":1.0064313898450947E-4}]
[{"$f":"ROW()","v":1533},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1524:AB1532)","v":0},2.6817845969600254,{"$f":"SUM(AD1524:AD1532)","v":2.5913586296748776},2.5009326623897299,2.4105066951045822,2.3200807278194344,2.2296547605342867]
[{"$f":"ROW()","v":1534},"Capex"]
[{"$f":"ROW()","v":1535},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$182","v":0},null,null,null,null,{"$f":"Inputs!AG$388","v":0}]
[{"$f":"ROW()","v":1536},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$183","v":0},null,null,null,null,{"$f":"Inputs!AG$389","v":0}]
[{"$f":"ROW()","v":1537},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$184","v":2.6661364214543455},null,null,null,null,{"$f":"Inputs!AG$390","v":0}]
[{"$f":"ROW()","v":1538},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$185","v":1.554753236669535E-2},null,null,null,null,{"$f":"Inputs!AG$391","v":0}]
[{"$f":"ROW()","v":1539},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$186","v":0}]
[{"$f":"ROW()","v":1540},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$187","v":0}]
[{"$f":"ROW()","v":1541},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$188","v":0}]
[{"$f":"ROW()","v":1542},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$189","v":0}]
[{"$f":"ROW()","v":1543},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$190","v":1.0064313898450947E-4},null,null,null,null,{"$f":"Inputs!AG$396","v":0}]
[{"$f":"ROW()","v":1544},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1535:AB1543)","v":2.6817845969600254},{"$f":"SUM(AC1535:AC1543)","v":0},null,null,null,{"$f":"SUM(AG1535:AG1543)","v":0},{"$f":"SUM(AH1535:AH1543)","v":0}]
[{"$f":"ROW()","v":1545},"Depreciation"]
[{"$f":"ROW()","v":1546},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1513=0,0,MIN((AC1524/AC1513)*(AC1513>0),AC1524))","v":0},{"$f":"-IF(AD1513=0,0,MIN((AD1524/AD1513)*(AD1513>0),AD1524))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1547},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1514=0,0,MIN((AC1525/AC1514)*(AC1514>0),AC1525))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1548},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1515=0,0,MIN((AC1526/AC1515)*(AC1515>0),AC1526))","v":-8.8871214048478184E-2},-8.8871214048478184E-2,-8.8871214048478184E-2,-8.8871214048478184E-2,-8.8871214048478184E-2,-8.8871214048478184E-2]
[{"$f":"ROW()","v":1549},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1516=0,0,MIN((AC1527/AC1516)*(AC1516>0),AC1527))","v":-1.554753236669535E-3},-1.554753236669535E-3,-1.554753236669535E-3,-1.554753236669535E-3,-1.5547532366695347E-3,-1.554753236669535E-3]
[{"$f":"ROW()","v":1550},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1517=0,0,MIN((AC1528/AC1517)*(AC1517>0),AC1528))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1551},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1518=0,0,MIN((AC1529/AC1518)*(AC1518>0),AC1529))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1552},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC1519=0,0,MIN((AC1530/AC1519)*(AC1519>0),AC1530))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1553},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1554},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1555},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1546:AC1554)","v":-9.0425967285147721E-2},-9.0425967285147721E-2,-9.0425967285147721E-2,-9.0425967285147721E-2,-9.0425967285147721E-2,-9.0425967285147721E-2]
[{"$f":"ROW()","v":1556},"Closing Value"]
[{"$f":"ROW()","v":1557},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1524+AB1535+AB1546","v":0},0,{"$f":"AD1524+AD1535+AD1546","v":0},0,0,0,0]
[{"$f":"ROW()","v":1558},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AD1525+AD1536+AD1547","v":0},0,0,0,0]
[{"$f":"ROW()","v":1559},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6661364214543455,2.5772652074058673,{"$f":"AD1526+AD1537+AD1548","v":2.4883939933573891},2.3995227793089109,2.3106515652604327,2.2217803512119545,2.1329091371634763]
[{"$f":"ROW()","v":1560},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.554753236669535E-2,1.3992779130025815E-2,{"$f":"AD1527+AD1538+AD1549","v":1.243802589335628E-2},1.0883272656686744E-2,9.3285194200172089E-3,7.7737661833476744E-3,6.2190129466781398E-3]
[{"$f":"ROW()","v":1561},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1528+AB1539+AB1550","v":0},0,{"$f":"AD1528+AD1539+AD1550","v":0},0,0,0,0]
[{"$f":"ROW()","v":1562},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1529+AB1540+AB1551","v":0},0,{"$f":"AD1529+AD1540+AD1551","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1530+AB1541+AB1552","v":0},0,{"$f":"AD1530+AD1541+AD1552","v":0},0,0,0,0]
[{"$f":"ROW()","v":1564},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1565},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1532+AB1543+AB1554","v":1.0064313898450947E-4},1.0064313898450947E-4,{"$f":"AD1532+AD1543+AD1554","v":1.0064313898450947E-4},1.0064313898450947E-4,1.0064313898450947E-4,1.0064313898450947E-4,1.0064313898450947E-4]
[{"$f":"ROW()","v":1566},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1557:AB1565)","v":2.6817845969600254},2.5913586296748776,{"$f":"SUM(AD1557:AD1565)","v":2.5009326623897299},2.4105066951045822,2.3200807278194344,2.2296547605342867,2.1392287932491389]
[{"$f":"ROW()","v":1567}]
[{"$f":"ROW()","v":1568}]
[{"$f":"ROW()","v":1569}]
[{"$f":"ROW()","v":1570}]
[{"$f":"ROW()","v":1571}]
[{"$f":"ROW()","v":1572}]
[{"$f":"ROW()","v":1573}]
[{"$f":"ROW()","v":1574}]
[{"$f":"ROW()","v":1575}]
[{"$f":"ROW()","v":1576}]
[{"$f":"ROW()","v":1577}]
["2020 Capex"]
[{"$f":"ROW()","v":1579},"Life"]
[{"$f":"ROW()","v":1580},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$56","v":70},{"$f":"MAX(0,AD1580-1)","v":69},{"$f":"MAX(0,AE1580-1)","v":68},67,66]
[{"$f":"ROW()","v":1581},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$57","v":30},{"$f":"MAX(0,AD1581-1)","v":29},28,27,26]
[{"$f":"ROW()","v":1582},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$58","v":30},{"$f":"MAX(0,AD1582-1)","v":29},28,27,26]
[{"$f":"ROW()","v":1583},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$59","v":10},{"$f":"MAX(0,AD1583-1)","v":9},8,7,6]
[{"$f":"ROW()","v":1584},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$60","v":0},{"$f":"MAX(0,AD1584-1)","v":0},0,0,0]
[{"$f":"ROW()","v":1585},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$61","v":0},{"$f":"MAX(0,AD1585-1)","v":0},0,0,0]
[{"$f":"ROW()","v":1586},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$62","v":0},{"$f":"MAX(0,AD1586-1)","v":0},0,0,0]
[{"$f":"ROW()","v":1587},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$J$63","v":30},29,28,27,26]
[{"$f":"ROW()","v":1588},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1589}]
[{"$f":"ROW()","v":1590},"Opening Value"]
[{"$f":"ROW()","v":1591},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1624","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1592},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1625","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1593},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1626","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1594},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1627","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1595},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1628","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1596},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1629","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1597},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1598},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1631","v":0},{"$f":"AC1631","v":0},{"$f":"AD1631","v":0},{"$f":"AE1631","v":0},{"$f":"AF1631","v":0},{"$f":"AG1631","v":0}]
[{"$f":"ROW()","v":1599},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1632","v":0},{"$f":"AC1632","v":0},{"$f":"AD1632","v":0},{"$f":"AE1632","v":0},{"$f":"AF1632","v":0},{"$f":"AG1632","v":0}]
[{"$f":"ROW()","v":1600},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1591:AC1599)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1601},"Capex"]
[{"$f":"ROW()","v":1602},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$182","v":0}]
[{"$f":"ROW()","v":1603},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$183","v":0}]
[{"$f":"ROW()","v":1604},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$184","v":0}]
[{"$f":"ROW()","v":1605},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$185","v":0}]
[{"$f":"ROW()","v":1606},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$186","v":0}]
[{"$f":"ROW()","v":1607},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$187","v":0}]
[{"$f":"ROW()","v":1608},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$188","v":0}]
[{"$f":"ROW()","v":1609},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$189","v":0}]
[{"$f":"ROW()","v":1610},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$190","v":0}]
[{"$f":"ROW()","v":1611},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1602:AC1610)","v":0}]
[{"$f":"ROW()","v":1612},"Depreciation"]
[{"$f":"ROW()","v":1613},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1580=0,0,MIN((AD1591/AD1580)*(AD1580>0),AD1591))","v":0},{"$f":"-IF(AE1580=0,0,MIN((AE1591/AE1580)*(AE1580>0),AE1591))","v":0},0,0,0]
[{"$f":"ROW()","v":1614},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1581=0,0,MIN((AD1592/AD1581)*(AD1581>0),AD1592))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1615},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1582=0,0,MIN((AD1593/AD1582)*(AD1582>0),AD1593))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1616},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1583=0,0,MIN((AD1594/AD1583)*(AD1583>0),AD1594))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1617},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1584=0,0,MIN((AD1595/AD1584)*(AD1584>0),AD1595))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1618},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1585=0,0,MIN((AD1596/AD1585)*(AD1585>0),AD1596))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1619},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD1586=0,0,MIN((AD1597/AD1586)*(AD1586>0),AD1597))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1620},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1621},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1622},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1613:AD1621)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1623},"Closing Value"]
[{"$f":"ROW()","v":1624},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1591+AC1602+AC1613","v":0},{"$f":"AD1591+AD1602+AD1613","v":0},0,0,0,0]
[{"$f":"ROW()","v":1625},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD1592+AD1603+AD1614","v":0},0,0,0,0]
[{"$f":"ROW()","v":1626},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD1593+AD1604+AD1615","v":0},0,0,0,0]
[{"$f":"ROW()","v":1627},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD1594+AD1605+AD1616","v":0},0,0,0,0]
[{"$f":"ROW()","v":1628},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD1595+AD1606+AD1617","v":0},0,0,0,0]
[{"$f":"ROW()","v":1629},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1630},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1631},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1632},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1599+AC1610+AC1621","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1633},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC1624:AC1632)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1634}]
[{"$f":"ROW()","v":1635}]
[{"$f":"ROW()","v":1636}]
[{"$f":"ROW()","v":1637}]
[{"$f":"ROW()","v":1638}]
[{"$f":"ROW()","v":1639}]
[{"$f":"ROW()","v":1640}]
[{"$f":"ROW()","v":1641}]
[{"$f":"ROW()","v":1642}]
[{"$f":"ROW()","v":1643}]
[{"$f":"ROW()","v":1644}]
["2021 Capex"]
[{"$f":"ROW()","v":1646},"Life"]
[{"$f":"ROW()","v":1647},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$69","v":42},{"$f":"MAX(0,AE1647-1)","v":41},40,39]
[{"$f":"ROW()","v":1648},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":30},{"$f":"MAX(0,AE1648-1)","v":29},28,27]
[{"$f":"ROW()","v":1649},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},{"$f":"MAX(0,AE1649-1)","v":29},28,27]
[{"$f":"ROW()","v":1650},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},{"$f":"MAX(0,AE1650-1)","v":9},8,7]
[{"$f":"ROW()","v":1651},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AE1651-1)","v":4},3,2]
[{"$f":"ROW()","v":1652},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AE1652-1)","v":14},13,12]
[{"$f":"ROW()","v":1653},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},{"$f":"MAX(0,AE1653-1)","v":9},8,7]
[{"$f":"ROW()","v":1654},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},{"$f":"MAX(0,AE1654-1)","v":49},{"$f":"MAX(0,AF1654-1)","v":48},{"$f":"MAX(0,AG1654-1)","v":47}]
[{"$f":"ROW()","v":1655},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1656}]
[{"$f":"ROW()","v":1657},"Opening Value"]
[{"$f":"ROW()","v":1658},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1691","v":0},0,0,0,0]
[{"$f":"ROW()","v":1659},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1692","v":0},0,0,0,0]
[{"$f":"ROW()","v":1660},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1693","v":0},0,0,0,0]
[{"$f":"ROW()","v":1661},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1694","v":0},0,0,0,0]
[{"$f":"ROW()","v":1662},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1695","v":0},0,0,0,0]
[{"$f":"ROW()","v":1663},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1696","v":0},0,0,0,0]
[{"$f":"ROW()","v":1664},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1697","v":0},0,0,0,0]
[{"$f":"ROW()","v":1665},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1698","v":0},{"$f":"AD1698","v":0},{"$f":"AE1698","v":0},{"$f":"AF1698","v":0},{"$f":"AG1698","v":0}]
[{"$f":"ROW()","v":1666},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1699","v":0},{"$f":"AD1699","v":0},{"$f":"AE1699","v":0},{"$f":"AF1699","v":0},{"$f":"AG1699","v":0}]
[{"$f":"ROW()","v":1667},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1658:AD1666)","v":0},0,{"$f":"SUM(AF1658:AF1666)","v":0},0,0]
[{"$f":"ROW()","v":1668},"Capex"]
[{"$f":"ROW()","v":1669},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$182","v":0}]
[{"$f":"ROW()","v":1670},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$183","v":0}]
[{"$f":"ROW()","v":1671},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$184","v":0}]
[{"$f":"ROW()","v":1672},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$185","v":0}]
[{"$f":"ROW()","v":1673},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$186","v":0}]
[{"$f":"ROW()","v":1674},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$187","v":0}]
[{"$f":"ROW()","v":1675},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$188","v":0}]
[{"$f":"ROW()","v":1676},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$189","v":0}]
[{"$f":"ROW()","v":1677},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$190","v":0}]
[{"$f":"ROW()","v":1678},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1669:AD1677)","v":0}]
[{"$f":"ROW()","v":1679},"Depreciation"]
[{"$f":"ROW()","v":1680},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1647=0,0,MIN((AE1658/AE1647)*(AE1647>0),AE1658))","v":0},{"$f":"-IF(AF1647=0,0,MIN((AF1658/AF1647)*(AF1647>0),AF1658))","v":0},0,0]
[{"$f":"ROW()","v":1681},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1648=0,0,MIN((AE1659/AE1648)*(AE1648>0),AE1659))","v":0},{"$f":"-IF(AF1648=0,0,MIN((AF1659/AF1648)*(AF1648>0),AF1659))","v":0},0,0]
[{"$f":"ROW()","v":1682},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1649=0,0,MIN((AE1660/AE1649)*(AE1649>0),AE1660))","v":0},{"$f":"-IF(AF1649=0,0,MIN((AF1660/AF1649)*(AF1649>0),AF1660))","v":0},0,0]
[{"$f":"ROW()","v":1683},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1650=0,0,MIN((AE1661/AE1650)*(AE1650>0),AE1661))","v":0},{"$f":"-IF(AF1650=0,0,MIN((AF1661/AF1650)*(AF1650>0),AF1661))","v":0},0,0]
[{"$f":"ROW()","v":1684},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1651=0,0,MIN((AE1662/AE1651)*(AE1651>0),AE1662))","v":0},{"$f":"-IF(AF1651=0,0,MIN((AF1662/AF1651)*(AF1651>0),AF1662))","v":0},0,0]
[{"$f":"ROW()","v":1685},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1652=0,0,MIN((AE1663/AE1652)*(AE1652>0),AE1663))","v":0},{"$f":"-IF(AF1652=0,0,MIN((AF1663/AF1652)*(AF1652>0),AF1663))","v":0},0,0]
[{"$f":"ROW()","v":1686},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE1653=0,0,MIN((AE1664/AE1653)*(AE1653>0),AE1664))","v":0},{"$f":"-IF(AF1653=0,0,MIN((AF1664/AF1653)*(AF1653>0),AF1664))","v":0},0,0]
[{"$f":"ROW()","v":1687},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1688},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1689},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1680:AE1688)","v":0},{"$f":"SUM(AF1680:AF1688)","v":0},0,0]
[{"$f":"ROW()","v":1690},"Closing Value"]
[{"$f":"ROW()","v":1691},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1658+AD1669+AD1680","v":0},{"$f":"AE1658+AE1669+AE1680","v":0},{"$f":"AF1658+AF1669+AF1680","v":0},0,0]
[{"$f":"ROW()","v":1692},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1659+AD1670+AD1681","v":0},{"$f":"AE1659+AE1670+AE1681","v":0},{"$f":"AF1659+AF1670+AF1681","v":0},0,0]
[{"$f":"ROW()","v":1693},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1660+AD1671+AD1682","v":0},{"$f":"AE1660+AE1671+AE1682","v":0},{"$f":"AF1660+AF1671+AF1682","v":0},0,0]
[{"$f":"ROW()","v":1694},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1661+AD1672+AD1683","v":0},{"$f":"AE1661+AE1672+AE1683","v":0},{"$f":"AF1661+AF1672+AF1683","v":0},0,0]
[{"$f":"ROW()","v":1695},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1662+AD1673+AD1684","v":0},0,{"$f":"AF1662+AF1673+AF1684","v":0},0,0]
[{"$f":"ROW()","v":1696},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1663+AD1674+AD1685","v":0},0,{"$f":"AF1663+AF1674+AF1685","v":0},0,0]
[{"$f":"ROW()","v":1697},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1664+AD1675+AD1686","v":0},0,{"$f":"AF1664+AF1675+AF1686","v":0},0,0]
[{"$f":"ROW()","v":1698},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1699},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1666+AD1677+AD1688","v":0},0,{"$f":"AF1666+AF1677+AF1688","v":0},0,0]
[{"$f":"ROW()","v":1700},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1691:AD1699)","v":0},0,{"$f":"SUM(AF1691:AF1699)","v":0},0,0]
[{"$f":"ROW()","v":1701}]
[{"$f":"ROW()","v":1702}]
[{"$f":"ROW()","v":1703}]
[{"$f":"ROW()","v":1704}]
[{"$f":"ROW()","v":1705}]
[{"$f":"ROW()","v":1706}]
[{"$f":"ROW()","v":1707}]
[{"$f":"ROW()","v":1708}]
[{"$f":"ROW()","v":1709}]
[{"$f":"ROW()","v":1710}]
[{"$f":"ROW()","v":1711}]
["2022 Capex"]
[{"$f":"ROW()","v":1713},"Life"]
[{"$f":"ROW()","v":1714},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$69","v":42},{"$f":"MAX(0,AF1714-1)","v":41},40]
[{"$f":"ROW()","v":1715},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":30},{"$f":"MAX(0,AF1715-1)","v":29},28]
[{"$f":"ROW()","v":1716},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},{"$f":"MAX(0,AF1716-1)","v":29},28]
[{"$f":"ROW()","v":1717},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},{"$f":"MAX(0,AF1717-1)","v":9},8]
[{"$f":"ROW()","v":1718},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AF1718-1)","v":4},3]
[{"$f":"ROW()","v":1719},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AF1719-1)","v":14},13]
[{"$f":"ROW()","v":1720},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},{"$f":"MAX(0,AF1720-1)","v":9},8]
[{"$f":"ROW()","v":1721},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49,48]
[{"$f":"ROW()","v":1722},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1723}]
[{"$f":"ROW()","v":1724},"Opening Value"]
[{"$f":"ROW()","v":1725},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1758","v":0},0,0,0]
[{"$f":"ROW()","v":1726},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1759","v":0},0,0,0]
[{"$f":"ROW()","v":1727},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1760","v":0},0,0,0]
[{"$f":"ROW()","v":1728},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1761","v":0},0,0,0]
[{"$f":"ROW()","v":1729},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1762","v":0},0,0,0]
[{"$f":"ROW()","v":1730},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1763","v":0},0,0,0]
[{"$f":"ROW()","v":1731},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1764","v":0},0,0,0]
[{"$f":"ROW()","v":1732},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1765","v":0},{"$f":"AE1765","v":0},{"$f":"AF1765","v":0},{"$f":"AG1765","v":0}]
[{"$f":"ROW()","v":1733},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1766","v":0},{"$f":"AE1766","v":0},{"$f":"AF1766","v":0},{"$f":"AG1766","v":0}]
[{"$f":"ROW()","v":1734},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1725:AE1733)","v":0},0,{"$f":"SUM(AG1725:AG1733)","v":0},0]
[{"$f":"ROW()","v":1735},"Capex"]
[{"$f":"ROW()","v":1736},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$182","v":0}]
[{"$f":"ROW()","v":1737},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$183","v":0}]
[{"$f":"ROW()","v":1738},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$184","v":0}]
[{"$f":"ROW()","v":1739},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$185","v":0}]
[{"$f":"ROW()","v":1740},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$186","v":0}]
[{"$f":"ROW()","v":1741},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$187","v":0}]
[{"$f":"ROW()","v":1742},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$188","v":0}]
[{"$f":"ROW()","v":1743},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$189","v":0}]
[{"$f":"ROW()","v":1744},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$190","v":0}]
[{"$f":"ROW()","v":1745},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1736:AE1744)","v":0}]
[{"$f":"ROW()","v":1746},"Depreciation"]
[{"$f":"ROW()","v":1747},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF1714=0,0,MIN((AF1725/AF1714)*(AF1714>0),AF1725))","v":0},{"$f":"-IF(AG1714=0,0,MIN((AG1725/AG1714)*(AG1714>0),AG1725))","v":0},0]
[{"$f":"ROW()","v":1748},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF1715=0,0,MIN((AF1726/AF1715)*(AF1715>0),AF1726))","v":0},{"$f":"-IF(AG1715=0,0,MIN((AG1726/AG1715)*(AG1715>0),AG1726))","v":0},0]
[{"$f":"ROW()","v":1749},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF1716=0,0,MIN((AF1727/AF1716)*(AF1716>0),AF1727))","v":0},0,0]
[{"$f":"ROW()","v":1750},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF1717=0,0,MIN((AF1728/AF1717)*(AF1717>0),AF1728))","v":0},0,0]
[{"$f":"ROW()","v":1751},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF1718=0,0,MIN((AF1729/AF1718)*(AF1718>0),AF1729))","v":0},0,0]
[{"$f":"ROW()","v":1752},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF1719=0,0,MIN((AF1730/AF1719)*(AF1719>0),AF1730))","v":0},0,0]
[{"$f":"ROW()","v":1753},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AF1720=0,0,MIN((AF1731/AF1720)*(AF1720>0),AF1731))","v":0},0,0]
[{"$f":"ROW()","v":1754},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1755},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1756},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF1747:AF1755)","v":0},{"$f":"SUM(AG1747:AG1755)","v":0},0]
[{"$f":"ROW()","v":1757},"Closing Value"]
[{"$f":"ROW()","v":1758},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1725+AE1736+AE1747","v":0},{"$f":"AF1725+AF1736+AF1747","v":0},{"$f":"AG1725+AG1736+AG1747","v":0},0]
[{"$f":"ROW()","v":1759},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1726+AE1737+AE1748","v":0},{"$f":"AF1726+AF1737+AF1748","v":0},0,0]
[{"$f":"ROW()","v":1760},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1727+AE1738+AE1749","v":0},{"$f":"AF1727+AF1738+AF1749","v":0},0,0]
[{"$f":"ROW()","v":1761},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1728+AE1739+AE1750","v":0},{"$f":"AF1728+AF1739+AF1750","v":0},0,0]
[{"$f":"ROW()","v":1762},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1729+AE1740+AE1751","v":0},0,{"$f":"AG1729+AG1740+AG1751","v":0},0]
[{"$f":"ROW()","v":1763},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1730+AE1741+AE1752","v":0},0,{"$f":"AG1730+AG1741+AG1752","v":0},0]
[{"$f":"ROW()","v":1764},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1731+AE1742+AE1753","v":0},0,{"$f":"AG1731+AG1742+AG1753","v":0},0]
[{"$f":"ROW()","v":1765},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1766},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1733+AE1744+AE1755","v":0},0,{"$f":"AG1733+AG1744+AG1755","v":0},0]
[{"$f":"ROW()","v":1767},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1758:AE1766)","v":0},0,{"$f":"SUM(AG1758:AG1766)","v":0},0]
[{"$f":"ROW()","v":1768}]
[{"$f":"ROW()","v":1769}]
[{"$f":"ROW()","v":1770}]
[{"$f":"ROW()","v":1771}]
[{"$f":"ROW()","v":1772}]
[{"$f":"ROW()","v":1773}]
[{"$f":"ROW()","v":1774}]
[{"$f":"ROW()","v":1775}]
[{"$f":"ROW()","v":1776}]
[{"$f":"ROW()","v":1777}]
[{"$f":"ROW()","v":1778}]
["2023 Capex"]
[{"$f":"ROW()","v":1780},"Life"]
[{"$f":"ROW()","v":1781},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$69","v":42},{"$f":"MAX(0,AG1781-1)","v":41}]
[{"$f":"ROW()","v":1782},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":30},{"$f":"MAX(0,AG1782-1)","v":29}]
[{"$f":"ROW()","v":1783},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30},{"$f":"MAX(0,AG1783-1)","v":29}]
[{"$f":"ROW()","v":1784},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10},{"$f":"MAX(0,AG1784-1)","v":9}]
[{"$f":"ROW()","v":1785},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5},{"$f":"MAX(0,AG1785-1)","v":4}]
[{"$f":"ROW()","v":1786},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15},{"$f":"MAX(0,AG1786-1)","v":14}]
[{"$f":"ROW()","v":1787},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10},{"$f":"MAX(0,AG1787-1)","v":9}]
[{"$f":"ROW()","v":1788},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50},49]
[{"$f":"ROW()","v":1789},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1790}]
[{"$f":"ROW()","v":1791},"Opening Value"]
[{"$f":"ROW()","v":1792},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1825","v":0},0,0]
[{"$f":"ROW()","v":1793},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1794},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1795},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1796},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1797},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1798},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1799},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1832","v":0},{"$f":"AF1832","v":0},{"$f":"AG1832","v":0}]
[{"$f":"ROW()","v":1800},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1833","v":0},{"$f":"AF1833","v":0},{"$f":"AG1833","v":0}]
[{"$f":"ROW()","v":1801},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF1792:AF1800)","v":0},0,{"$f":"SUM(AH1792:AH1800)","v":0}]
[{"$f":"ROW()","v":1802},"Capex"]
[{"$f":"ROW()","v":1803},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$182","v":0}]
[{"$f":"ROW()","v":1804},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$183","v":0}]
[{"$f":"ROW()","v":1805},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$184","v":0}]
[{"$f":"ROW()","v":1806},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$185","v":0}]
[{"$f":"ROW()","v":1807},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$186","v":0}]
[{"$f":"ROW()","v":1808},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$187","v":0}]
[{"$f":"ROW()","v":1809},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$188","v":0}]
[{"$f":"ROW()","v":1810},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$189","v":0}]
[{"$f":"ROW()","v":1811},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$190","v":0}]
[{"$f":"ROW()","v":1812},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF1803:AF1811)","v":0}]
[{"$f":"ROW()","v":1813},"Depreciation"]
[{"$f":"ROW()","v":1814},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG1781=0,0,MIN((AG1792/AG1781)*(AG1781>0),AG1792))","v":0},{"$f":"-IF(AH1781=0,0,MIN((AH1792/AH1781)*(AH1781>0),AH1792))","v":0}]
[{"$f":"ROW()","v":1815},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG1782=0,0,MIN((AG1793/AG1782)*(AG1782>0),AG1793))","v":0},{"$f":"-IF(AH1782=0,0,MIN((AH1793/AH1782)*(AH1782>0),AH1793))","v":0}]
[{"$f":"ROW()","v":1816},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG1783=0,0,MIN((AG1794/AG1783)*(AG1783>0),AG1794))","v":0},0]
[{"$f":"ROW()","v":1817},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG1784=0,0,MIN((AG1795/AG1784)*(AG1784>0),AG1795))","v":0},0]
[{"$f":"ROW()","v":1818},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG1785=0,0,MIN((AG1796/AG1785)*(AG1785>0),AG1796))","v":0},0]
[{"$f":"ROW()","v":1819},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG1786=0,0,MIN((AG1797/AG1786)*(AG1786>0),AG1797))","v":0},0]
[{"$f":"ROW()","v":1820},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AG1787=0,0,MIN((AG1798/AG1787)*(AG1787>0),AG1798))","v":0},0]
[{"$f":"ROW()","v":1821},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1822},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1823},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG1814:AG1822)","v":0},{"$f":"SUM(AH1814:AH1822)","v":0}]
[{"$f":"ROW()","v":1824},"Closing Value"]
[{"$f":"ROW()","v":1825},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1792+AF1803+AF1814","v":0},{"$f":"AG1792+AG1803+AG1814","v":0},{"$f":"AH1792+AH1803+AH1814","v":0}]
[{"$f":"ROW()","v":1826},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1793+AF1804+AF1815","v":0},{"$f":"AG1793+AG1804+AG1815","v":0},0]
[{"$f":"ROW()","v":1827},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1794+AF1805+AF1816","v":0},{"$f":"AG1794+AG1805+AG1816","v":0},0]
[{"$f":"ROW()","v":1828},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1795+AF1806+AF1817","v":0},{"$f":"AG1795+AG1806+AG1817","v":0},0]
[{"$f":"ROW()","v":1829},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1796+AF1807+AF1818","v":0},0,{"$f":"AH1796+AH1807+AH1818","v":0}]
[{"$f":"ROW()","v":1830},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1797+AF1808+AF1819","v":0},0,{"$f":"AH1797+AH1808+AH1819","v":0}]
[{"$f":"ROW()","v":1831},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1798+AF1809+AF1820","v":0},0,{"$f":"AH1798+AH1809+AH1820","v":0}]
[{"$f":"ROW()","v":1832},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1833},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1800+AF1811+AF1822","v":0},0,{"$f":"AH1800+AH1811+AH1822","v":0}]
[{"$f":"ROW()","v":1834},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF1825:AF1833)","v":0},0,{"$f":"SUM(AH1825:AH1833)","v":0}]
[{"$f":"ROW()","v":1835}]
[{"$f":"ROW()","v":1836}]
[{"$f":"ROW()","v":1837}]
[{"$f":"ROW()","v":1838}]
[{"$f":"ROW()","v":1839}]
[{"$f":"ROW()","v":1840}]
[{"$f":"ROW()","v":1841}]
[{"$f":"ROW()","v":1842}]
[{"$f":"ROW()","v":1843}]
[{"$f":"ROW()","v":1844}]
[{"$f":"ROW()","v":1845}]
["2024 Capex"]
[{"$f":"ROW()","v":1847},"Life"]
[{"$f":"ROW()","v":1848},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$69","v":42}]
[{"$f":"ROW()","v":1849},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$70","v":30}]
[{"$f":"ROW()","v":1850},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$71","v":30}]
[{"$f":"ROW()","v":1851},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$72","v":10}]
[{"$f":"ROW()","v":1852},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$73","v":5}]
[{"$f":"ROW()","v":1853},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$74","v":15}]
[{"$f":"ROW()","v":1854},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$75","v":10}]
[{"$f":"ROW()","v":1855},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$D$76","v":50}]
[{"$f":"ROW()","v":1856},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1857}]
[{"$f":"ROW()","v":1858},"Opening Value"]
[{"$f":"ROW()","v":1859},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1892","v":0},0]
[{"$f":"ROW()","v":1860},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1861},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1862},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1863},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1864},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1865},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1866},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1899","v":0},{"$f":"AG1899","v":0}]
[{"$f":"ROW()","v":1867},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1900","v":0},{"$f":"AG1900","v":0}]
[{"$f":"ROW()","v":1868},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG1859:AG1867)","v":0},{"$f":"SUM(AH1859:AH1867)","v":0}]
[{"$f":"ROW()","v":1869},"Capex"]
[{"$f":"ROW()","v":1870},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$182","v":0}]
[{"$f":"ROW()","v":1871},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$183","v":0}]
[{"$f":"ROW()","v":1872},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$184","v":0}]
[{"$f":"ROW()","v":1873},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$185","v":0}]
[{"$f":"ROW()","v":1874},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$186","v":0}]
[{"$f":"ROW()","v":1875},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$187","v":0}]
[{"$f":"ROW()","v":1876},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$188","v":0}]
[{"$f":"ROW()","v":1877},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$189","v":0}]
[{"$f":"ROW()","v":1878},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$190","v":0}]
[{"$f":"ROW()","v":1879},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG1870:AG1878)","v":0}]
[{"$f":"ROW()","v":1880},"Depreciation"]
[{"$f":"ROW()","v":1881},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AH1848=0,0,MIN((AH1859/AH1848)*(AH1848>0),AH1859))","v":0}]
[{"$f":"ROW()","v":1882},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1883},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1884},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1885},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1886},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1887},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1888},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1889},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1890},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1881:AH1889)","v":0}]
[{"$f":"ROW()","v":1891},"Closing Value"]
[{"$f":"ROW()","v":1892},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1859+AG1870+AG1881","v":0},0]
[{"$f":"ROW()","v":1893},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1894},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1895},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1896},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1863+AG1874+AG1885","v":0},0]
[{"$f":"ROW()","v":1897},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1864+AG1875+AG1886","v":0},0]
[{"$f":"ROW()","v":1898},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1865+AG1876+AG1887","v":0},0]
[{"$f":"ROW()","v":1899},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1900},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1867+AG1878+AG1889","v":0},0]
[{"$f":"ROW()","v":1901},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG1892:AG1900)","v":0},0]
[{"$f":"ROW()","v":1902}]
[{"$f":"ROW()","v":1903}]
[{"$f":"ROW()","v":1904}]
[{"$f":"ROW()","v":1905}]
[{"$f":"ROW()","v":1906}]
[{"$f":"ROW()","v":1907}]
[{"$f":"ROW()","v":1908}]
[{"$f":"ROW()","v":1909}]
[{"$f":"ROW()","v":1910}]
[{"$f":"ROW()","v":1911}]
[{"$f":"ROW()","v":1912}]
["2025 Capex"]
[{"$f":"ROW()","v":1914},"Life"]
[{"$f":"ROW()","v":1915},null,"Pipeline"]
[{"$f":"ROW()","v":1916},null,"Compression"]
[{"$f":"ROW()","v":1917},null,"Metering"]
[{"$f":"ROW()","v":1918},null,"Other Depreciable"]
[{"$f":"ROW()","v":1919},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1920},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1921},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1922},null,"Building"]
[{"$f":"ROW()","v":1923},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1924}]
[{"$f":"ROW()","v":1925},"Opening Value"]
[{"$f":"ROW()","v":1926},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1959","v":0}]
[{"$f":"ROW()","v":1927},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1928},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1929},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1930},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1931},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1932},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1933},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1934},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1967","v":0}]
[{"$f":"ROW()","v":1935},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1926:AH1934)","v":0}]
[{"$f":"ROW()","v":1936},"Capex"]
[{"$f":"ROW()","v":1937},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$182","v":0}]
[{"$f":"ROW()","v":1938},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$183","v":0}]
[{"$f":"ROW()","v":1939},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$184","v":0}]
[{"$f":"ROW()","v":1940},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$185","v":0}]
[{"$f":"ROW()","v":1941},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$186","v":0}]
[{"$f":"ROW()","v":1942},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$187","v":0}]
[{"$f":"ROW()","v":1943},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$188","v":0}]
[{"$f":"ROW()","v":1944},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$189","v":0}]
[{"$f":"ROW()","v":1945},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$190","v":0}]
[{"$f":"ROW()","v":1946},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1937:AH1945)","v":0}]
[{"$f":"ROW()","v":1947},"Depreciation"]
[{"$f":"ROW()","v":1948},null,"Pipeline"]
[{"$f":"ROW()","v":1949},null,"Compression"]
[{"$f":"ROW()","v":1950},null,"Metering"]
[{"$f":"ROW()","v":1951},null,"Other Depreciable"]
[{"$f":"ROW()","v":1952},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1953},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1954},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1955},null,"Building"]
[{"$f":"ROW()","v":1956},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1957},null,"Total"]
[{"$f":"ROW()","v":1958},"Closing Value"]
[{"$f":"ROW()","v":1959},null,"Pipeline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1926+AH1937+AH1948","v":0}]
[{"$f":"ROW()","v":1960},null,"Compression",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1927+AH1938+AH1949","v":0}]
[{"$f":"ROW()","v":1961},null,"Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1928+AH1939+AH1950","v":0}]
[{"$f":"ROW()","v":1962},null,"Other Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1929+AH1940+AH1951","v":0}]
[{"$f":"ROW()","v":1963},null,"Computers and Motor Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1930+AH1941+AH1952","v":0}]
[{"$f":"ROW()","v":1964},null,"Cathodic/Corrosion Protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1931+AH1942+AH1953","v":0}]
[{"$f":"ROW()","v":1965},null,"SCADA , ECI And Comms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1932+AH1943+AH1954","v":0}]
[{"$f":"ROW()","v":1966},null,"Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1967},null,"Non-Depreciable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1934+AH1945+AH1956","v":0}]
[{"$f":"ROW()","v":1968},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH1959:AH1967)","v":0}]
[{"$f":"ROW()","v":1969}]
[{"$f":"ROW()","v":1970}]
[{"$f":"ROW()","v":1971}]
[{"$f":"ROW()","v":1972}]
[{"$f":"ROW()","v":1973}]
[{"$f":"ROW()","v":1974}]
[{"$f":"ROW()","v":1975}]
[{"$f":"ROW()","v":1976}]
[{"$f":"ROW()","v":1977}]
[{"$f":"ROW()","v":1978}]
[{"$f":"ROW()","v":1979}]
["2026 Capex"]
[{"$f":"ROW()","v":1981},"Life"]
[{"$f":"ROW()","v":1982},null,"Pipeline"]
[{"$f":"ROW()","v":1983},null,"Compression"]
[{"$f":"ROW()","v":1984},null,"Metering"]
[{"$f":"ROW()","v":1985},null,"Other Depreciable"]
[{"$f":"ROW()","v":1986},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1987},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1988},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":1989},null,"Building"]
[{"$f":"ROW()","v":1990},null,"Non-Depreciable"]
[{"$f":"ROW()","v":1991}]
[{"$f":"ROW()","v":1992},"Opening Value"]
[{"$f":"ROW()","v":1993},null,"Pipeline"]
[{"$f":"ROW()","v":1994},null,"Compression"]
[{"$f":"ROW()","v":1995},null,"Metering"]
[{"$f":"ROW()","v":1996},null,"Other Depreciable"]
[{"$f":"ROW()","v":1997},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":1998},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":1999},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2000},null,"Building"]
[{"$f":"ROW()","v":2001},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2002},null,"Total"]
[{"$f":"ROW()","v":2003},"Capex"]
[{"$f":"ROW()","v":2004},null,"Pipeline"]
[{"$f":"ROW()","v":2005},null,"Compression"]
[{"$f":"ROW()","v":2006},null,"Metering"]
[{"$f":"ROW()","v":2007},null,"Other Depreciable"]
[{"$f":"ROW()","v":2008},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2009},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2010},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2011},null,"Building"]
[{"$f":"ROW()","v":2012},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2013},null,"Total"]
[{"$f":"ROW()","v":2014},"Depreciation"]
[{"$f":"ROW()","v":2015},null,"Pipeline"]
[{"$f":"ROW()","v":2016},null,"Compression"]
[{"$f":"ROW()","v":2017},null,"Metering"]
[{"$f":"ROW()","v":2018},null,"Other Depreciable"]
[{"$f":"ROW()","v":2019},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2020},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2021},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2022},null,"Building"]
[{"$f":"ROW()","v":2023},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2024},null,"Total"]
[{"$f":"ROW()","v":2025},"Closing Value"]
[{"$f":"ROW()","v":2026},null,"Pipeline"]
[{"$f":"ROW()","v":2027},null,"Compression"]
[{"$f":"ROW()","v":2028},null,"Metering"]
[{"$f":"ROW()","v":2029},null,"Other Depreciable"]
[{"$f":"ROW()","v":2030},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2031},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2032},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2033},null,"Building"]
[{"$f":"ROW()","v":2034},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2035},null,"Total"]
[{"$f":"ROW()","v":2036},"Over Depreciation"]
[{"$f":"ROW()","v":2037},null,"Pipeline"]
[{"$f":"ROW()","v":2038},null,"Compression"]
[{"$f":"ROW()","v":2039},null,"Metering"]
[{"$f":"ROW()","v":2040},null,"Other Depreciable"]
[{"$f":"ROW()","v":2041},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2042},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2043},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2044},null,"Building"]
[{"$f":"ROW()","v":2045},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2046},null,"Total"]
[{"$f":"ROW()","v":2047}]
["2027 Capex"]
[{"$f":"ROW()","v":2049},"Life"]
[{"$f":"ROW()","v":2050},null,"Pipeline"]
[{"$f":"ROW()","v":2051},null,"Compression"]
[{"$f":"ROW()","v":2052},null,"Metering"]
[{"$f":"ROW()","v":2053},null,"Other Depreciable"]
[{"$f":"ROW()","v":2054},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2055},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2056},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2057},null,"Building"]
[{"$f":"ROW()","v":2058},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2059}]
[{"$f":"ROW()","v":2060},"Opening Value"]
[{"$f":"ROW()","v":2061},null,"Pipeline"]
[{"$f":"ROW()","v":2062},null,"Compression"]
[{"$f":"ROW()","v":2063},null,"Metering"]
[{"$f":"ROW()","v":2064},null,"Other Depreciable"]
[{"$f":"ROW()","v":2065},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2066},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2067},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2068},null,"Building"]
[{"$f":"ROW()","v":2069},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2070},null,"Total"]
[{"$f":"ROW()","v":2071},"Capex"]
[{"$f":"ROW()","v":2072},null,"Pipeline"]
[{"$f":"ROW()","v":2073},null,"Compression"]
[{"$f":"ROW()","v":2074},null,"Metering"]
[{"$f":"ROW()","v":2075},null,"Other Depreciable"]
[{"$f":"ROW()","v":2076},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2077},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2078},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2079},null,"Building"]
[{"$f":"ROW()","v":2080},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2081},null,"Total"]
[{"$f":"ROW()","v":2082},"Depreciation"]
[{"$f":"ROW()","v":2083},null,"Pipeline"]
[{"$f":"ROW()","v":2084},null,"Compression"]
[{"$f":"ROW()","v":2085},null,"Metering"]
[{"$f":"ROW()","v":2086},null,"Other Depreciable"]
[{"$f":"ROW()","v":2087},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2088},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2089},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2090},null,"Building"]
[{"$f":"ROW()","v":2091},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2092},null,"Total"]
[{"$f":"ROW()","v":2093},"Closing Value"]
[{"$f":"ROW()","v":2094},null,"Pipeline"]
[{"$f":"ROW()","v":2095},null,"Compression"]
[{"$f":"ROW()","v":2096},null,"Metering"]
[{"$f":"ROW()","v":2097},null,"Other Depreciable"]
[{"$f":"ROW()","v":2098},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2099},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2100},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2101},null,"Building"]
[{"$f":"ROW()","v":2102},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2103},null,"Total"]
[{"$f":"ROW()","v":2104},"Over Depreciation"]
[{"$f":"ROW()","v":2105},null,"Pipeline"]
[{"$f":"ROW()","v":2106},null,"Compression"]
[{"$f":"ROW()","v":2107},null,"Metering"]
[{"$f":"ROW()","v":2108},null,"Other Depreciable"]
[{"$f":"ROW()","v":2109},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2110},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2111},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2112},null,"Building"]
[{"$f":"ROW()","v":2113},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2114},null,"Total"]
[{"$f":"ROW()","v":2115}]
["2028 Capex"]
[{"$f":"ROW()","v":2117},"Life"]
[{"$f":"ROW()","v":2118},null,"Pipeline"]
[{"$f":"ROW()","v":2119},null,"Compression"]
[{"$f":"ROW()","v":2120},null,"Metering"]
[{"$f":"ROW()","v":2121},null,"Other Depreciable"]
[{"$f":"ROW()","v":2122},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2123},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2124},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2125},null,"Building"]
[{"$f":"ROW()","v":2126},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2127}]
[{"$f":"ROW()","v":2128},"Opening Value"]
[{"$f":"ROW()","v":2129},null,"Pipeline"]
[{"$f":"ROW()","v":2130},null,"Compression"]
[{"$f":"ROW()","v":2131},null,"Metering"]
[{"$f":"ROW()","v":2132},null,"Other Depreciable"]
[{"$f":"ROW()","v":2133},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2134},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2135},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2136},null,"Building"]
[{"$f":"ROW()","v":2137},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2138},null,"Total"]
[{"$f":"ROW()","v":2139},"Capex"]
[{"$f":"ROW()","v":2140},null,"Pipeline"]
[{"$f":"ROW()","v":2141},null,"Compression"]
[{"$f":"ROW()","v":2142},null,"Metering"]
[{"$f":"ROW()","v":2143},null,"Other Depreciable"]
[{"$f":"ROW()","v":2144},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2145},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2146},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2147},null,"Building"]
[{"$f":"ROW()","v":2148},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2149},null,"Total"]
[{"$f":"ROW()","v":2150},"Depreciation"]
[{"$f":"ROW()","v":2151},null,"Pipeline"]
[{"$f":"ROW()","v":2152},null,"Compression"]
[{"$f":"ROW()","v":2153},null,"Metering"]
[{"$f":"ROW()","v":2154},null,"Other Depreciable"]
[{"$f":"ROW()","v":2155},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2156},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2157},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2158},null,"Building"]
[{"$f":"ROW()","v":2159},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2160},null,"Total"]
[{"$f":"ROW()","v":2161},"Closing Value"]
[{"$f":"ROW()","v":2162},null,"Pipeline"]
[{"$f":"ROW()","v":2163},null,"Compression"]
[{"$f":"ROW()","v":2164},null,"Metering"]
[{"$f":"ROW()","v":2165},null,"Other Depreciable"]
[{"$f":"ROW()","v":2166},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2167},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2168},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2169},null,"Building"]
[{"$f":"ROW()","v":2170},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2171},null,"Total"]
[{"$f":"ROW()","v":2172},"Over Depreciation"]
[{"$f":"ROW()","v":2173},null,"Pipeline"]
[{"$f":"ROW()","v":2174},null,"Compression"]
[{"$f":"ROW()","v":2175},null,"Metering"]
[{"$f":"ROW()","v":2176},null,"Other Depreciable"]
[{"$f":"ROW()","v":2177},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2178},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2179},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2180},null,"Building"]
[{"$f":"ROW()","v":2181},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2182},null,"Total"]
[{"$f":"ROW()","v":2183}]
["2029 Capex"]
[{"$f":"ROW()","v":2185},"Life"]
[{"$f":"ROW()","v":2186},null,"Pipeline"]
[{"$f":"ROW()","v":2187},null,"Compression"]
[{"$f":"ROW()","v":2188},null,"Metering"]
[{"$f":"ROW()","v":2189},null,"Other Depreciable"]
[{"$f":"ROW()","v":2190},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2191},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2192},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2193},null,"Building"]
[{"$f":"ROW()","v":2194},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2195}]
[{"$f":"ROW()","v":2196},"Opening Value"]
[{"$f":"ROW()","v":2197},null,"Pipeline"]
[{"$f":"ROW()","v":2198},null,"Compression"]
[{"$f":"ROW()","v":2199},null,"Metering"]
[{"$f":"ROW()","v":2200},null,"Other Depreciable"]
[{"$f":"ROW()","v":2201},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2202},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2203},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2204},null,"Building"]
[{"$f":"ROW()","v":2205},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2206},null,"Total"]
[{"$f":"ROW()","v":2207},"Capex"]
[{"$f":"ROW()","v":2208},null,"Pipeline"]
[{"$f":"ROW()","v":2209},null,"Compression"]
[{"$f":"ROW()","v":2210},null,"Metering"]
[{"$f":"ROW()","v":2211},null,"Other Depreciable"]
[{"$f":"ROW()","v":2212},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2213},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2214},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2215},null,"Building"]
[{"$f":"ROW()","v":2216},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2217},null,"Total"]
[{"$f":"ROW()","v":2218},"Depreciation"]
[{"$f":"ROW()","v":2219},null,"Pipeline"]
[{"$f":"ROW()","v":2220},null,"Compression"]
[{"$f":"ROW()","v":2221},null,"Metering"]
[{"$f":"ROW()","v":2222},null,"Other Depreciable"]
[{"$f":"ROW()","v":2223},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2224},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2225},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2226},null,"Building"]
[{"$f":"ROW()","v":2227},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2228},null,"Total"]
[{"$f":"ROW()","v":2229},"Closing Value"]
[{"$f":"ROW()","v":2230},null,"Pipeline"]
[{"$f":"ROW()","v":2231},null,"Compression"]
[{"$f":"ROW()","v":2232},null,"Metering"]
[{"$f":"ROW()","v":2233},null,"Other Depreciable"]
[{"$f":"ROW()","v":2234},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2235},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2236},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2237},null,"Building"]
[{"$f":"ROW()","v":2238},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2239},null,"Total"]
[{"$f":"ROW()","v":2240},"Over Depreciation"]
[{"$f":"ROW()","v":2241},null,"Pipeline"]
[{"$f":"ROW()","v":2242},null,"Compression"]
[{"$f":"ROW()","v":2243},null,"Metering"]
[{"$f":"ROW()","v":2244},null,"Other Depreciable"]
[{"$f":"ROW()","v":2245},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2246},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2247},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2248},null,"Building"]
[{"$f":"ROW()","v":2249},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2250},null,"Total"]
[{"$f":"ROW()","v":2251}]
["2030 Capex"]
[{"$f":"ROW()","v":2253},"Life"]
[{"$f":"ROW()","v":2254},null,"Pipeline"]
[{"$f":"ROW()","v":2255},null,"Compression"]
[{"$f":"ROW()","v":2256},null,"Metering"]
[{"$f":"ROW()","v":2257},null,"Other Depreciable"]
[{"$f":"ROW()","v":2258},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2259},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2260},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2261},null,"Building"]
[{"$f":"ROW()","v":2262},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2263}]
[{"$f":"ROW()","v":2264},"Opening Value"]
[{"$f":"ROW()","v":2265},null,"Pipeline"]
[{"$f":"ROW()","v":2266},null,"Compression"]
[{"$f":"ROW()","v":2267},null,"Metering"]
[{"$f":"ROW()","v":2268},null,"Other Depreciable"]
[{"$f":"ROW()","v":2269},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2270},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2271},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2272},null,"Building"]
[{"$f":"ROW()","v":2273},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2274},null,"Total"]
[{"$f":"ROW()","v":2275},"Capex"]
[{"$f":"ROW()","v":2276},null,"Pipeline"]
[{"$f":"ROW()","v":2277},null,"Compression"]
[{"$f":"ROW()","v":2278},null,"Metering"]
[{"$f":"ROW()","v":2279},null,"Other Depreciable"]
[{"$f":"ROW()","v":2280},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2281},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2282},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2283},null,"Building"]
[{"$f":"ROW()","v":2284},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2285},null,"Total"]
[{"$f":"ROW()","v":2286},"Depreciation"]
[{"$f":"ROW()","v":2287},null,"Pipeline"]
[{"$f":"ROW()","v":2288},null,"Compression"]
[{"$f":"ROW()","v":2289},null,"Metering"]
[{"$f":"ROW()","v":2290},null,"Other Depreciable"]
[{"$f":"ROW()","v":2291},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2292},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2293},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2294},null,"Building"]
[{"$f":"ROW()","v":2295},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2296},null,"Total"]
[{"$f":"ROW()","v":2297},"Closing Value"]
[{"$f":"ROW()","v":2298},null,"Pipeline"]
[{"$f":"ROW()","v":2299},null,"Compression"]
[{"$f":"ROW()","v":2300},null,"Metering"]
[{"$f":"ROW()","v":2301},null,"Other Depreciable"]
[{"$f":"ROW()","v":2302},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2303},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2304},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2305},null,"Building"]
[{"$f":"ROW()","v":2306},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2307},null,"Total"]
[{"$f":"ROW()","v":2308},"Over Depreciation"]
[{"$f":"ROW()","v":2309},null,"Pipeline"]
[{"$f":"ROW()","v":2310},null,"Compression"]
[{"$f":"ROW()","v":2311},null,"Metering"]
[{"$f":"ROW()","v":2312},null,"Other Depreciable"]
[{"$f":"ROW()","v":2313},null,"Computers and Motor Vehicles"]
[{"$f":"ROW()","v":2314},null,"Cathodic/Corrosion Protection"]
[{"$f":"ROW()","v":2315},null,"SCADA , ECI And Comms"]
[{"$f":"ROW()","v":2316},null,"Building"]
[{"$f":"ROW()","v":2317},null,"Non-Depreciable"]
[{"$f":"ROW()","v":2318},null,"Total"]
[{"$f":"ROW()","v":2319}]

{"sheet":"SolverSheet","index":22,"n_rows":64,"n_cols":13,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
["SolverSheet -- for solving multiple variables"]
[]
["Year ending",null,null,null,null,null,null,null,{"$f":"Inputs!AI6","v":2026},{"$f":"Inputs!AJ6","v":2027},{"$f":"Inputs!AK6","v":2028},{"$f":"Inputs!AL6","v":2029},{"$f":"Inputs!AM6","v":2030}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!AI12=\"\",\"\",Inputs!AI12)","v":1.8234510025856746E-2},{"$f":"IF(Inputs!AJ12=\"\",\"\",Inputs!AJ12)","v":""},{"$f":"IF(Inputs!AK12=\"\",\"\",Inputs!AK12)","v":""},{"$f":"IF(Inputs!AL12=\"\",\"\",Inputs!AL12)","v":""},{"$f":"IF(Inputs!AM12=\"\",\"\",Inputs!AM12)","v":""}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,"X-Factor_2026","X-Factor_2027","X-Factor_2028","X-Factor_2029","X-Factor_2030"]
[null,"X-Factor (derived after Annual Trailing Average DRP)",null,null,"Solver Input 1:",null,null,null,0.52621641506914307]
[null,"Unsmooth Revenue (Cost of Service less Non reference revenue)",null,null,null,{"$f":"CoS_Tariff_Revenue!F52","v":2014.6785893251802}]
[null,"Total Revenue",null,null,null,{"$f":"CoS_Tariff_Revenue!F53","v":2014.6785893250421}]
[null,"Solver Target (0)",null,null,null,{"$f":"F14-F15","v":1.3801582099404186E-10}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(Delta)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[2,"Calculated Tariff Allocation"]
[null,null,null,null,null,null,null,null,2026,{"$f":"I20+1","v":2027},{"$f":"J20+1","v":2028},{"$f":"K20+1","v":2029},{"$f":"L20+1","v":2030}]
[null,"ERA Calc Cost Allocation"]
[null,"Capacity Charge",null,null,"Solver Input 2:",null,null,null,0.94945024535865286]
[null,"Throughput Charge",null,null,null,null,null,null,{"$f":"IF(I22=\"\",0,I24-I22)","v":5.0549754641347144E-2},{"$f":"IF(J22=\"\",0,J24-J22)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"PV of Opex; System Use Gas",null,null,"PVSUG_year:",{"$f":"CoS_Tariff_Revenue!F41","v":101.84149344617207}]
[null,"PV of CoS",null,null,"PVTREV_year:",{"$f":"F14","v":2014.6785893251802}]
[]
[null,"PV Cost Allocation"]
[null,"Capacity Reservation",null,null,null,null,null,null,{"$f":"(I31-I30)","v":0.94945025276697659},{"$f":"(J31-J30)","v":0.94945025276697659},0.94945025276697659,0.94945025276697659,0.94945025276697659]
[null,"Throughput (% of Commodity Cost)",null,null,null,null,null,null,{"$f":"$F$25/$F$26","v":5.0549747233023426E-2},5.0549747233023426E-2,5.0549747233023426E-2,5.0549747233023426E-2,5.0549747233023426E-2]
[null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Target=0"]
[null,"Capacity Charge",null,null,null,null,null,null,{"$f":"ABS(I29-I22)","v":7.4083237322497553E-9},0.94945025276697659,0.94945025276697659,0.94945025276697659,0.94945025276697659]
[null,"Throughput Charge",null,null,null,null,null,null,7.4083237183719675E-9,5.0549747233023426E-2,5.0549747233023426E-2,5.0549747233023426E-2,5.0549747233023426E-2]
[null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Solver Target 2:",{"$f":"IF(OR(I37=\"OK\",J37=\"OK\",K37=\"OK\",L37=\"OK\",M37=\"OK\"),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"IF($C$51<>I$20,\"n/a\",IF(AND(ABS(I33)<=0.000001,ABS(I34)<=0.000001),\"OK\",\"Error\"))","v":"OK"},{"$f":"IF($C$51<>J$20,\"n/a\",IF(AND(ABS(J33)<=0.000001,ABS(J34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$51<>K$20,\"n/a\",IF(AND(ABS(K33)<=0.000001,ABS(K34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$51<>L$20,\"n/a\",IF(AND(ABS(L33)<=0.000001,ABS(L34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"},{"$f":"IF($C$51<>M$20,\"n/a\",IF(AND(ABS(M33)<=0.000001,ABS(M34)<=0.000001),\"OK\",\"Error\"))","v":"n/a"}]
[]
[3,"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry)",null,null,"Solver Input 3:",null,null,null,1.8753924906228079,1.4998280223511746,1.4051638699761633,0.96048368533947015,0.85807861463734258]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!AI79","v":1.6349541958737694},{"$f":"Tax_CoRE!AJ79","v":1.3611972682733644},{"$f":"Tax_CoRE!AK79","v":1.2631574744033824},{"$f":"Tax_CoRE!AL79","v":0.77296317495658173},{"$f":"Tax_CoRE!AM79","v":0.6642650777461423}]
[null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,{"$f":"Tax_CoRE!AI82","v":1.8753924906228079},{"$f":"Tax_CoRE!AJ82","v":1.4998280223511751},{"$f":"Tax_CoRE!AK82","v":1.4051638699761637},{"$f":"Tax_CoRE!AL82","v":0.96048368533947026},{"$f":"Tax_CoRE!AM82","v":0.8580786146373427}]
[null,"Solver Target (=<0)",null,null,"Solver Target 3:",{"$f":"IF(AND(ABS(I43)<=0.000001,ABS(J43)<=0.000001,ABS(K43)<=0.000001,ABS(L43)<=0.000001,ABS(M43)<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I40-I42","v":0},0,0,0,{"$f":"M40-M42","v":0}]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I40:M40)","v":6.5989466829269592}]
[]
[]
[]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2026},{"$f":"Recalc_End_Year","v":2030}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,{"$f":"\"Solver_Setting_\"&I$4","v":"Solver_Setting_2026"},"Solver_Setting_2027","Solver_Setting_2028","Solver_Setting_2029","Solver_Setting_2030"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C51=I$4,\"Load this column\",\"\")","v":"Load this column"},"","","",""]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,{"$f":"\"Solve for \"&I$4","v":"Solve for 2026"},"Solve for 2027","Solve for 2028","Solve for 2029","Solve for 2030"]
[]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$13,$I$22,$I$40:$M$40)","v":7},{"$f":"COUNT($J$13,$J$22,$J$40:$M$40)","v":4},{"$f":"COUNT($K$13,$K$22,$K$40:$M$40)","v":3},{"$f":"COUNT($L$13,$L$22,$L$40:$M$40)","v":2},{"$f":"COUNT($M$13,$M$22,$M$40)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_3_2026>=0","v":true},{"$f":"$F$44>=0","v":true},true,true,true]
[null,null,null,null,null,null,null,null,{"$f":"$F$44>=0","v":true},{"$f":"$F$16=0","v":false},false,false,false]
[null,null,null,null,null,null,null,null,{"$f":"$F$16=0","v":false},{"$f":"$J$33:$J$34=0","v":false},{"$f":"$K$33:$K$34=0","v":false},{"$f":"$L$33:$L$34=0","v":false},{"$f":"$M$33:$M$34=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$I$33:$I$34=0","v":false},{"$f":"Solver_Input_3_2027>=0","v":true},{"$f":"Solver_Input_3_2028>=0","v":true},{"$f":"Solver_Input_3_2029>=0","v":true},{"$f":"Solver_Input_3_2030>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$22:$I$23>=0","v":true},{"$f":"$J$22:$J$23>=0","v":true},{"$f":"$K$22:$K$23>=0","v":true},{"$f":"$L$22:$L$23>=0","v":true},{"$f":"$M$22:$M$23>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$43:$M$43=0","v":true},{"$f":"$J$43:$M$43=0","v":true},{"$f":"$K$43:$M$43=0","v":true},{"$f":"$L$43:$M$43=0","v":true},{"$f":"$M$43=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,FALSE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"Tariff_Variation","index":23,"n_rows":76,"n_cols":11,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"AGIG, DBNGP Tariff Model, Final Plan, Dec 2024"}]
["Annual Tariff Variation"]
[]
["Information"]
["Step 1",null,"At the Inputs sheet, update the annual Debt Risk Premium for the Variation Year at Cells (AE11:AH11)."]
[null,null,"The Trailing Averaged Debt Risk Premium will be automatically calculated and used to produce the WACC for the Variation Year."]
[null,null,"Press the [Calculate] button and wait for a few seconds."]
[null,null,"Modelled tariff in both real and nominal $/GJ/day will be produced."]
[]
["Step 2",null,{"$f":"\"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row \"&ROW(Inputs!$A$17)","v":"In the Inputs sheet, enter the actual September CPI (proxy CPI) of the year prior to the Variation Year, at Row 17"}]
[null,null,"This proxy CPI will be used to convert the modelled tariff in Real December 2019 $ to a Nominal $ for the Variation Year"]
[null,null,"The Reference Tariff will be displayed in the Reference Tariff / Tariff Variation section below."]
[]
[]
[null,null,null,null,{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029},{"$f":"Inputs!AM$6","v":2030}]
[null,"Modelled December CPI",null,null,{"$f":"Inputs!AH26","v":144.80522819999999},{"$f":"Inputs!AI26","v":147.96719121382776},{"$f":"Inputs!AJ26","v":151.198198765792},{"$f":"Inputs!AK26","v":154.49975851054447},{"$f":"Inputs!AL26","v":157.87341102384278},{"$f":"Inputs!AM26","v":161.32073052141479}]
[null,"Modelled Inflation",null,null,{"$f":"Inputs!AH27","v":3.6999999999999998E-2},{"$f":"Inputs!AI27","v":2.1835972727867192E-2},{"$f":"Inputs!AJ27","v":2.1835972727867192E-2},{"$f":"Inputs!AK27","v":2.1835972727867192E-2},{"$f":"Inputs!AL27","v":2.1835972727867192E-2},{"$f":"Inputs!AM27","v":2.1835972727867192E-2}]
[]
[null,null,null,{"$f":"Inputs!AF$6","v":2023},{"$f":"Inputs!AG$6","v":2024},{"$f":"Inputs!AH$6","v":2025},{"$f":"Inputs!AI$6","v":2026},{"$f":"Inputs!AJ$6","v":2027},{"$f":"Inputs!AK$6","v":2028},{"$f":"Inputs!AL$6","v":2029}]
[null,"Actual September CPI (proxy)",null,{"$f":"IF(Inputs!AF17=\"\",\"\",Inputs!AF17)","v":""},{"$f":"IF(Inputs!AG17=\"\",\"\",Inputs!AG17)","v":""},{"$f":"IF(Inputs!AH17=\"\",\"\",Inputs!AH17)","v":""},{"$f":"IF(Inputs!AI17=\"\",\"\",Inputs!AI17)","v":""},{"$f":"IF(Inputs!AJ17=\"\",\"\",Inputs!AJ17)","v":""},{"$f":"IF(Inputs!AK17=\"\",\"\",Inputs!AK17)","v":""},{"$f":"IF(Inputs!AL17=\"\",\"\",Inputs!AL17)","v":""},{"$f":"\"<-- Update the September CPIs at Inputs tab, row \"&ROW(Inputs!17:17)","v":"<-- Update the September CPIs at Inputs tab, row 17"}]
[null,null,null,null,null,{"$f":"IF(AND(F20=\"\",F$15=Recalc_From_Year),\"Update the Sep \"&TEXT(F19,\"0\")&\" CPI\",\"\")","v":"Update the Sep 2025 CPI"},{"$f":"IF(AND(G20=\"\",G$15=Recalc_From_Year),\"Update the Sep \"&TEXT(G19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(H20=\"\",H$15=Recalc_From_Year),\"Update the Sep \"&TEXT(H19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(I20=\"\",I$15=Recalc_From_Year),\"Update the Sep \"&TEXT(I19,\"0\")&\" CPI\",\"\")","v":""},{"$f":"IF(AND(J20=\"\",J$15=Recalc_From_Year),\"Update the Sep \"&TEXT(J19,\"0\")&\" CPI\",\"\")","v":""}]
[]
[null,"Forecast Tariff (Modelled)"]
[null,"Forecast Year",null,null,null,null,{"$f":"G$15","v":2027},2028,2029,2030]
[null,null,null,null,null,null,"Jan-Dec","Jan-Dec","Jan-Dec","Jan-Dec"]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI256","v":0},{"$f":"CoS_Tariff_Revenue!AJ256","v":0},{"$f":"CoS_Tariff_Revenue!AK256","v":0},{"$f":"CoS_Tariff_Revenue!AL256","v":0}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI257","v":0},{"$f":"CoS_Tariff_Revenue!AJ257","v":0},{"$f":"CoS_Tariff_Revenue!AK257","v":0},{"$f":"CoS_Tariff_Revenue!AL257","v":0}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI258","v":0},{"$f":"CoS_Tariff_Revenue!AJ258","v":0},{"$f":"CoS_Tariff_Revenue!AK258","v":0},{"$f":"CoS_Tariff_Revenue!AL258","v":0}]
[null,{"$f":"\"Net Tariff [$/GJ/day \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day 31/12/2024]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN260","v":2.193107027177319},{"$f":"CoS_Tariff_Revenue!AO260","v":2.1931070271773185},{"$f":"CoS_Tariff_Revenue!AP260","v":2.1931070271773185},{"$f":"CoS_Tariff_Revenue!AQ260","v":2.1931070271773185}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN261","v":0.11676338246049976},{"$f":"CoS_Tariff_Revenue!AO261","v":0.11676338246049975},{"$f":"CoS_Tariff_Revenue!AP261","v":0.11676338246049973},{"$f":"CoS_Tariff_Revenue!AQ261","v":0.11676338246049973}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN262","v":2.3098704096378184},{"$f":"CoS_Tariff_Revenue!AO262","v":2.3098704096378184},{"$f":"CoS_Tariff_Revenue!AP262","v":2.309870409637818},{"$f":"CoS_Tariff_Revenue!AQ262","v":2.3098704096378184}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI266","v":0},{"$f":"CoS_Tariff_Revenue!AJ266","v":0},{"$f":"CoS_Tariff_Revenue!AK266","v":0},{"$f":"CoS_Tariff_Revenue!AL266","v":0}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI267","v":0},{"$f":"CoS_Tariff_Revenue!AJ267","v":0},{"$f":"CoS_Tariff_Revenue!AK267","v":0},{"$f":"CoS_Tariff_Revenue!AL267","v":0}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI268","v":0},{"$f":"CoS_Tariff_Revenue!AJ268","v":0},{"$f":"CoS_Tariff_Revenue!AK268","v":0},{"$f":"CoS_Tariff_Revenue!AL268","v":0}]
[null,{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN270","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AO270","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AP270","v":1.5676247513776401E-3},{"$f":"CoS_Tariff_Revenue!AQ270","v":1.5676247513776401E-3}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN271","v":8.3462031780199981E-5},{"$f":"CoS_Tariff_Revenue!AO271","v":8.3462031780199967E-5},{"$f":"CoS_Tariff_Revenue!AP271","v":8.3462031780199953E-5},{"$f":"CoS_Tariff_Revenue!AQ271","v":8.3462031780199967E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN272","v":1.6510867831578404E-3},{"$f":"CoS_Tariff_Revenue!AO272","v":1.6510867831578402E-3},{"$f":"CoS_Tariff_Revenue!AP272","v":1.65108678315784E-3},{"$f":"CoS_Tariff_Revenue!AQ272","v":1.6510867831578402E-3}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI276","v":0},{"$f":"CoS_Tariff_Revenue!AJ276","v":0},{"$f":"CoS_Tariff_Revenue!AK276","v":0},{"$f":"CoS_Tariff_Revenue!AL276","v":0}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI277","v":0},{"$f":"CoS_Tariff_Revenue!AJ277","v":0},{"$f":"CoS_Tariff_Revenue!AK277","v":0},{"$f":"CoS_Tariff_Revenue!AL277","v":0}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AI278","v":0},{"$f":"CoS_Tariff_Revenue!AJ278","v":0},{"$f":"CoS_Tariff_Revenue!AK278","v":0},{"$f":"CoS_Tariff_Revenue!AL278","v":0}]
[null,{"$f":"\"Net Tariff [$/GJ/day/km \"&Inputs!$E$28&\"]\"","v":"Net Tariff [$/GJ/day/km 31/12/2024]"}]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN280","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AO280","v":1.5676247513776403E-3},{"$f":"CoS_Tariff_Revenue!AP280","v":1.5676247513776401E-3},{"$f":"CoS_Tariff_Revenue!AQ280","v":1.5676247513776401E-3}]
[null,null,"Commodity Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN281","v":8.3462031780199981E-5},{"$f":"CoS_Tariff_Revenue!AO281","v":8.3462031780199967E-5},{"$f":"CoS_Tariff_Revenue!AP281","v":8.3462031780199953E-5},{"$f":"CoS_Tariff_Revenue!AQ281","v":8.3462031780199967E-5}]
[null,null,"Total Tariff",null,null,null,{"$f":"CoS_Tariff_Revenue!AN282","v":1.6510867831578404E-3},{"$f":"CoS_Tariff_Revenue!AO282","v":1.6510867831578402E-3},{"$f":"CoS_Tariff_Revenue!AP282","v":1.65108678315784E-3},{"$f":"CoS_Tariff_Revenue!AQ282","v":1.6510867831578402E-3}]
[]
[]
[null,"Reference Tariff / Tariff Variation"]
[null,"Variation Year",null,null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,G24,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"","","",""]
[null,"Full Haul T1 Service (T1 Service)"]
[null,"Tariff [$ OD /GJ/day]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G32*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G62=\"\",G63=\"\"),\"\",SUM(G62:G63))","v":""},"","",{"$f":"IF(OR(J62=\"\",J63=\"\"),\"\",SUM(J62:J63))","v":""}]
[]
[null,"Part Haul T1 Service (P1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G42*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G68=\"\",G69=\"\"),\"\",SUM(G68:G69))","v":""},{"$f":"IF(OR(H68=\"\",H69=\"\"),\"\",SUM(H68:H69))","v":""},{"$f":"IF(OR(I68=\"\",I69=\"\"),\"\",SUM(I68:I69))","v":""},{"$f":"IF(OR(J68=\"\",J69=\"\"),\"\",SUM(J68:J69))","v":""}]
[]
[null,"Back Haul T1 Service (B1 Service)"]
[null,"Tariff [$ OD /GJ/day/km]"]
[null,null,"Capacity Reservation Tariff",null,null,null,{"$f":"IF(G$15<=Recalc_From_Year,ROUND(G52*G$20/$D$20,6),\"\")","v":""},"","",""]
[null,null,"Commodity Tariff",null,null,null,"","","",""]
[null,null,"Total Tariff",null,null,null,{"$f":"IF(OR(G74=\"\",G75=\"\"),\"\",SUM(G74:G75))","v":""},{"$f":"IF(OR(H74=\"\",H75=\"\"),\"\",SUM(H74:H75))","v":""},{"$f":"IF(OR(I74=\"\",I75=\"\"),\"\",SUM(I74:I75))","v":""},{"$f":"IF(OR(J74=\"\",J75=\"\"),\"\",SUM(J74:J75))","v":""}]